{"text_format":"1","workbook":"xlsx","n_sheets":51,"sheets":["Cover","Index","Wage Calc (Gross to net)","SA_parental_IncTest","Input Assumptions","RegulationsLinks","WelfProgs_MinDirects","Short-Form_Check","AGA PDF_OthRates","AGA PDF check","Rates Data","Table 1","Table 2","Table 3","Table 4","Table 5","Table 6","Table 7","Table 8","Table 9","Table 10","Table 11","Table 12","Table 13","Table 14","Table 15","Table 16","Table 17","Table 18","Table 19","Table 20","Table 21","Table 22","Table 23","Table 24","Table 25","Table 26","Table 27","Table 28","Table 29","Table 30","Table 31","Table 32","Table 33","Table 34","Table 35","Table 36","Table 37","Table 38","Table 39","Social Housing Calcs"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":944,"comments":18,"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":"Cover","index":0,"n_rows":16,"n_cols":8,"rows_kept":16,"cut":false,"hidden":false,"merged":[[15,7,15,8],[18,0,18,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CPI General Adjustment Model"]
[]
[null,null,null,null,null,"Version:",null,"CPI 2024 V25.6"]
[null,null,null,null,null,null,null,"2025-03-27"]
[null,null,null,null,null,"Adjustment Date:",null,{"$f":"AdjDateRCS","v":"2025-07-01"}]

{"sheet":"Index","index":1,"n_rows":102,"n_cols":3,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["Ministry of Social Development"]
["CPI General Adjustment Model"]
[]
["Table of Contents"]
[]
["Assumptions"]
[]
[null,{"$f":"'Input Assumptions'!A4","v":"Input Assumptions"}]
[]
[]
[]
[]
[]
[]
["Main Benefit Rates"]
[]
[null,{"$f":"'Table 1'!A6","v":1},{"$f":"'Table 1'!B6","v":"NZ Superannuation / Veteran's Pension"}]
[]
[null,{"$f":"'Table 2'!A6","v":2},{"$f":"'Table 2'!B6","v":"Weekly Benefit Rates"}]
[]
[null,{"$f":"'Table 3'!A6","v":3},{"$f":"'Table 3'!B6","v":"Student Allowance Rates"}]
[]
[]
["Miscellaneous Rates and Payments"]
[]
[null,{"$f":"'Table 4'!A6","v":4},{"$f":"'Table 4'!B6","v":"Supplementary Assistance"}]
[]
[null,{"$f":"'Table 5'!A6","v":5},{"$f":"'Table 5'!B6","v":"Childcare Subsidy and OSCAR Subsidy Payments"}]
[]
[null,{"$f":"'Table 6'!A6","v":6},{"$f":"'Table 6'!B6","v":"Maximum Weekly Amounts of Seasonal Work Assistance Payments"}]
[]
[null,{"$f":"'Table 7'!A6","v":7},{"$f":"'Table 7'!B6","v":"New Employment Transition Grant"}]
[]
[null,{"$f":"'Table 8'!A6","v":8},{"$f":"'Table 8'!B6","v":"Non-Taxable Annual Rates"}]
[]
[null,{"$f":"'Table 9'!A6","v":9},{"$f":"'Table 9'!B6","v":"Other Taxable Rates"}]
[]
[null,{"$f":"'Table 17'!A6","v":17},{"$f":"'Table 17'!B6","v":"Income Exemption - Home Base Care"}]
[]
[null,{"$f":"'Table 21'!A6","v":21},{"$f":"'Table 21'!B6","v":"Civil Defence Scheme"}]
[]
[null,{"$f":"'Table 24'!A6","v":24},{"$f":"'Table 24'!B6","v":"Care Supplement Rates"}]
[]
[null,{"$f":"'Table 25'!A6","v":25},{"$f":"'Table 25'!B6","v":"Maximum Weekly Rates of Special Assistance to the Rural Sector"}]
[]
[null,{"$f":"'Table 27'!A6","v":27},{"$f":"'Table 27'!B6","v":"Social Rehabilitation Assistance Programme"}]
[]
[null,{"$f":"'Table 28'!A6","v":28},{"$f":"'Table 28'!B6","v":"Income Support For Live Organ Donors"}]
[]
[null,{"$f":"'Table 29'!A6","v":29},{"$f":"'Table 29'!B6","v":"Family Tax Credit and Accommodation Supplement Maxima"}]
[]
[null,{"$f":"'Table 30'!A6","v":30},{"$f":"'Table 30'!B6","v":"Temporary Additional Support"}]
[]
[null,{"$f":"'Table 31'!A6","v":31},{"$f":"'Table 31'!B6","v":"Civil Defence Accommodation Costs"}]
[]
[null,{"$f":"'Table 32'!A6","v":32},{"$f":"'Table 32'!B6","v":"Home Help Programme"}]
[]
[null,{"$f":"'Table 33'!A6","v":33},{"$f":"'Table 33'!B6","v":"FAMILY START AND EARLY START (Childcare Assistance), [aka Early Learning Payment]"}]
[]
[null,{"$f":"'Table 34'!A6","v":34},{"$f":"'Table 34'!B6","v":"Maximum Weekly Rates of Employment Transition Assistance"}]
[]
[null,{"$f":"'Table 36'!A6","v":36},{"$f":"'Table 36'!B6","v":"Residential Care Subsidy"}]
[]
[null,{"$f":"'Table 37'!A6","v":37},{"$f":"'Table 37'!B6","v":"Average Regional Rents Information For Special Transfer Allowance"}]
[]
[null,{"$f":"'Table 38'!A6","v":38},{"$f":"'Table 38'!B6","v":"Work Bonus"}]
[]
[null,"Table 39","Clothing Allowance for Unsupported Child's Benefit and/or Orphans Benefit"]
[]
[null,"Social Housing ","Social Housing Calculations"]
[]
["Benefit Cut-Out Points, Limits and Thresholds"]
[]
[null,{"$f":"'Table 10'!A6","v":10},{"$f":"'Table 10'!B6","v":"NZ Superannuation / Veteran's Pensions and Weekly Benefit Rates"}]
[]
[null,{"$f":"'Table 11'!A6","v":11},{"$f":"'Table 11'!B6","v":"Income Limits for Disability Allowance"}]
[]
[null,{"$f":"'Table 12'!A6","v":12},{"$f":"'Table 12'!B6","v":"Accommodation Supplement Entry Thresholds"}]
[]
[null,{"$f":"'Table 13'!A6","v":13},{"$f":"'Table 13'!B6","v":"Accommodation Supplement Entry Thresholds for Married, Civil Union or Defacto Couples Being Paid Different Half Benefit Rates"}]
[]
[null,{"$f":"'Table 14'!A6","v":14},{"$f":"'Table 14'!B6","v":"Accommodation Supplement Entry Thresholds - Married, Civil Union or Defacto Partner at home whose partner is in subsidised long term residential care"}]
[]
[null,{"$f":"'Table 15'!A6","v":15},{"$f":"'Table 15'!B6","v":"Accommodation Supplement Cut-Out Points for Non-Beneficiaries"}]
[]
[null,{"$f":"'Table 16'!A6","v":16},{"$f":"'Table 16'!B6","v":"Accommodation Supplement Non-Beneficiary Abatement Thresholds"}]
[]
[null,{"$f":"'Table 20'!A6","v":20},{"$f":"'Table 20'!B6","v":"Community Services Card Income Thresholds"}]
[]
[null,{"$f":"'Table 22'!A6","v":22},{"$f":"'Table 22'!B6","v":"Income Limits for Advance Payments of Benefits, Special Needs Grants, Recoverable Assistance Payments, Funeral Grants, Seasonal Work Assistance, Course Participation Assistance, Transition to Work Grant, Community Costs Programme and Flexible Funding Programme"}]
[]
[null,{"$f":"'Table 23'!A6","v":23},{"$f":"'Table 23'!B6","v":"Cash Asset Limits for Special Benefit, Advance Payment of Benefits, Special Needs Grants, Recoverable Assistance Payments, Seasonal Work Assistance Programme, New Employment Transition Grant Programme, Funeral Grants (cash assets exemption), Temporary Additional Support, Course Participation Assistance, Transition to Work Grant, Student Allowance Transfer Grant Programme, Community Costs Programme, Flexible Funding Programme"}]
[]
[null,{"$f":"'Table 26'!A6","v":26},{"$f":"'Table 26'!B6","v":"Additional Income Limits Making it Advantageous to Exclude NQS/NQP"}]
[]
[null,{"$f":"'Table 35'!A6","v":35},{"$f":"'Table 35'!B6","v":"Accommodation Supplement Income Limits for NZ Superannuation/Veterans pension "}]
[]
["Special Benefit Assessment Standard Costs"]
[]
[null,{"$f":"'Table 18'!A6","v":18},{"$f":"'Table 18'!B6","v":"Special Benefit Standard Costs - For those Without Children ONLY"}]
[]
[null,{"$f":"'Table 19'!A6","v":19},{"$f":"'Table 19'!B6","v":"Special Benefit Standard Costs - For Those Without Children ONLY Being Paid Different Half Benefit Rates"}]

{"sheet":"Wage Calc (Gross to net)","index":2,"n_rows":42,"n_cols":7,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Net Average Ordinary Time Weekly Wage Calculation"]
[null,"Adjustment Year",{"$f":"PrevDate","v":"2024-07-31"},{"$f":"AdjDate","v":"2025-04-01"}]
[null,"Average Ordinary Time Weekly Earnings",{"$f":"AOTWE_prev","v":1556.16},{"$f":"AOTWE","v":1622.73}]
[null,"Truncate to nearest dollar",{"$f":"INT(C5)","v":1556},{"$f":"INT(D5)","v":1622}]
[null,"Tax Rule (includes ACC Levy)",{"$f":"VLOOKUP(C5,TaxBracketQES_prev,TaxBracketLookupQES_prev)","v":4},{"$f":"VLOOKUP(D5,TaxBracketQES,TaxBracketLookupQES)","v":4}]
[null,"PAYE",{"$f":"CHOOSE(C7,C6*TaxRateQES1_Prev,\n(C6*TaxRateQES1_Prev)+(C6-ThreshQES1_Prev/Weeks)*(TaxRateQES2_Prev-TaxRateQES1_Prev),\n(C6*TaxRateQES1_Prev)+(C6-ThreshQES2_Prev/Weeks)*(TaxRateQES3_Prev-TaxRateQES2_Prev)+(C6-ThreshQES1_Prev/Weeks)*(TaxRateQES2_Prev-TaxRateQES1_Prev),\n(C6*TaxRateQES1_Prev)+(C6-ThreshQES3_Prev/Weeks)*(TaxRateQES4_Prev-TaxRateQES3_Prev)+(C6-ThreshQES2_Prev/Weeks)*(TaxRateQES3_Prev-TaxRateQES2_Prev)+(C6-ThreshQES1_Prev/Weeks)*(TaxRateQES2_Prev-TaxRateQES1_Prev),\n(C6*TaxRateQES1_Prev)+(C6-ThreshQES4_Prev/Weeks)*(TaxRateQES6_Prev-TaxRateQES4_Prev)+(C6-ThreshQES3_Prev/Weeks)*(TaxRateQES4_Prev-TaxRateQES3_Prev)+(C6-ThreshQES2_Prev/Weeks)*(TaxRateQES3_Prev-TaxRateQES2_Prev)+(C6-ThreshQES1_Prev/Weeks)*(TaxRateQES2_Prev-TaxRateQES1_Prev))","v":343.71253846153843},{"$f":"CHOOSE(D7,D6*TaxRateQES1,\n(D6*TaxRateQES1)+(D6-ThreshQES1/Weeks)*(TaxRateQES2-TaxRateQES1),\n(D6*TaxRateQES1)+(D6-ThreshQES2/Weeks)*(TaxRateQES3-TaxRateQES2)+(D6-ThreshQES1/Weeks)*(TaxRateQES2-TaxRateQES1),\n(D6*TaxRateQES1)+(D6-ThreshQES3/Weeks)*(TaxRateQES4-TaxRateQES3)+(D6-ThreshQES2/Weeks)*(TaxRateQES3-TaxRateQES2)+(D6-ThreshQES1/Weeks)*(TaxRateQES2-TaxRateQES1),\n(D6*TaxRateQES1)+(D6-ThreshQES4/Weeks)*(TaxRateQES5-TaxRateQES4)+(D6-ThreshQES3/Weeks)*(TaxRateQES4-TaxRateQES3)+(D6-ThreshQES2/Weeks)*(TaxRateQES3-TaxRateQES2)+(D6-ThreshQES1/Weeks)*(TaxRateQES2-TaxRateQES1))","v":367.68393846153845}]
[null,"less: Tax @ M (including ACC levy)",{"$f":"TRUNC(C8,2)","v":343.71},{"$f":"TRUNC(D8,2)","v":367.68}]
[]
[null,"After-Tax Average Wage",{"$f":"C5-C9","v":1212.45},{"$f":"D5-D9","v":1255.05}]
[]
[null,"CPI adjusted increase",null,{"$f":"CPI","v":2.2239872915011949E-2},null,{"$f":"D13/D14-1","v":-0.36702502545055671},"15.66 percent difference in % increments"]
[null,"Percentage wage increase to Main Benefits (Minimum 0%)",null,{"$f":"MAX(0,D11/C11-1)","v":3.513546950389701E-2},null,{"$f":"D13-D14","v":-1.2895596588885061E-2},".98 percent point diff"]
[null,"CPI adj above wage = CPI_increment","CPI_incmt",{"$f":"(1+D13)/(1+D14)-1","v":-1.2457883019954319E-2},null,"multiply by 1+0.92% to convert from wage to cpi"]
[null,"Choose CPI or Wage Adjusted increase"]
[null,null,null,"Index Value",null,"Type"]
[null,null,null,2,null,"CPI"]
[null,null,null,null,null,"Wage"]
[null,{"$f":"INDEX($F$18:$F$19,$D$18)&\" Percentage increase applied to Main Benefits\"","v":"Wage Percentage increase applied to Main Benefits"},null,{"$f":"D14","v":3.513546950389701E-2}]
[]
[null,null,"Lorry Checks step thru"]
[null,null,"Base ",1]
[null,null,"With Wage",{"$f":"(1+D14)*D23","v":1.035135469503897}]
[null,null,"With CPI",{"$f":"D23*(1+D13)","v":1.0222398729150119}]
[null,null,"% Difference",{"$f":"D25/D24-1","v":-1.2457883019954319E-2}]
[null,null,null,{"$f":"D26=CPI_incmt","v":true}]
[]
[]
[null,"Lambda Function alternative"]
[]
[null,{"$f":"'Input Assumptions'!C51","v":"Tax Rates & Thresholds In Use (General)"}]
[null,{"$f":"'Input Assumptions'!C52","v":"Current Year"},null,{"$f":"'Input Assumptions'!E52","v":"Min Gross Threshold"},{"$f":"'Input Assumptions'!F52","v":"Max Gross Threshold"},{"$f":"'Input Assumptions'!D52","v":"Tax Rate"}]
[null,"Tax Bracket 1",null,0,15600,0.105]
[null,"Tax Bracket 2",null,{"$f":"E34","v":15600},53500,0.17499999999999999]
[null,"Tax Bracket 3",null,{"$f":"E35","v":53500},78100,0.3]
[null,"Tax Bracket 4",null,78100,180000,0.33]
[null,"Tax Bracket 5",null,180000,999999,0.39]
[null,"Tax Bracket 6",null,999999,99999999,0.39]
[]
[null,"Lambda Gross to Net Function (Alternative check)",null,{"$f":"Gross_to_net_Lambda(D5,ACCLevy,ACCLevy_max_earn,$D$34:$F$39)","v":1255.05}]
[null,null,null,{"$f":"D41=D11","v":true}]

{"sheet":"SA_parental_IncTest","index":3,"n_rows":166,"n_cols":42,"rows_kept":166,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"Created to show gross abatement for the two single no kids aged <25 Student Allowance rates following shift into higher tax bracket in April 2022 and April 2023 respectively"]
[]
[null,null,null,"Student Allowances Regulations 1998 (SR 1998/277) (as at 01 August 2022) Schedule 2 Amounts of certain grants – New Zealand Legislation"]
[]
[null,null,null,null,"Schedule 2, Subpart 2 of SA Regulations 1998"]
[null,null,null,null,"(3)"]
[null,null,"as at 1 apr 2022",null,"If the student is under 24, childless, not living in a parental home, and the average gross weekly income of the student’s parents or parent exceeds $1,172.48, the value of the basic grant payable"]
[null,null,null,null," for a week to the student specified in item 4 of the table in subclause (1) is reduced by the amount calculated in accordance with the following formula—"]
[null,null,null,null,"(30.30303% × (the amount of item A up to a maximum of $156.02)) + (27.93296% × (any amount of item A exceeding $156.02))"]
[null,null,null,null,"where—"]
[null,null,null,null,"A","is the average gross weekly income of the student’s parents or parent less $1,172.48."]
[]
[null,null,null,null,"(4)"]
[null,null,"as at 1 apr 2022",null,"If the student is under 24, childless, living in a parental home, and the average gross weekly income of the student’s parents or parent exceeds $1,172.48, the value of the basic grant payable"]
[null,null,null,null," for a week to the student specified in item 5 of the table in subclause (1) is reduced by 27.93296% of that excess."]
[null,null,"(4) expected to be deleted at April 2023 and incorporated into (3)"]
[]
[null,null,null,null,"Fronde formula",null,":Allow Gross Rate = :Allow Max Rate -(:Parental Lineslope * (:Parent Income - :Lower Parental Threshold) / 52  ) "]
[null,null,null,null,"This sheet based upon above formula.",null,"L = K - $E$39 * (G - $E$31)/52 )"]
[]
[]
[null,null,null,null,null,null,"Living at home further to the right ===>>"]
[]
[null,null,null,"Example of abatement",null,null,"Age < 24, no kids, living away from home",null,null,null,null,null,null,null,null,"Age < 24, no kids, living away from home",null,null,null,null,null,null,null,null,"Example of abatement",null,null,"Age < 24, no kids, living at parental home"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"check that result same as using net abatement"]
[null,null,null,null,null,null,"Parents Annual Gross Income","Parents Annual Gross Above Theshold",null,"Annual Gross Abatement Amount","Weekly Gross Abatement Amount","Gross SA rate","Abated Gross\n(Gross Rate - Gross Abatement Amount)","15600 threshold (weekly gross)",null,"Net SA rate","Net abatement","Net SA rate","Tax bracket","Implied Gross Rate","check on gross calc",null,null,null,null,null,null,"Parents Annual Gross Income","Parents Annual Gross Above Theshold",null,"Annual Gross Abatement Amount","Weekly Gross Abatement Amount","Gross SA rate","Abated Gross\n(Gross Rate - Gross Abatement Amount)",{"$f":"N28","v":"15600 threshold (weekly gross)"},null,"Net SA rate","Net abatement","Net SA rate","Tax bracket","Implied Gross Rate","check on gross calc"]
[null,null,null,null,null,null,{"$f":"E31","v":69935.320000000007},{"$f":"G29-$E$31","v":0},null,{"$f":"ROUND(IF(H29<$E$45,H29*$E$39,(H29-$E$45)*$E$40+$E$44),2)","v":0},{"$f":"ROUND(J29/52,2)","v":0},{"$f":"'Table 3'!N14","v":366.46},{"$f":"MAX(L29-K29,0)","v":366.46},{"$f":"$E$43","v":300},null,{"$f":"'Table 3'!L14","v":323.33},{"$f":"ROUND(H29*0.25/52,2)","v":0},{"$f":"ROUND(P29-Q29,2)","v":323.33},{"$f":"VLOOKUP(R29,TaxBracket,TaxBracketLookup)","v":2},{"$f":"ROUND(CHOOSE(S29,\n   R29/(1-TaxRate1),\n   GrossThresh2+(R29-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R29-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R29-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":366.46},{"$f":"T29-M29","v":0},null,null,null,null,null,null,{"$f":"Z31","v":69935.320000000007},{"$f":"AB29-$Z$31","v":0},null,{"$f":"ROUND(IF(AC29<$Z$45,AC29*$Z$39,(AC29-$Z$45)*$Z$40+$Z$44),2)","v":0},{"$f":"ROUND(AE29/52,2)","v":0},{"$f":"'Table 3'!N13","v":311.18},{"$f":"MAX(AG29-AF29,0)","v":311.18},{"$f":"$Z$43","v":300},null,{"$f":"'Table 3'!L13","v":277.72000000000003},{"$f":"ROUND(AC29*0.25/52,2)","v":0},{"$f":"ROUND(AK29-AL29,2)","v":277.72000000000003},{"$f":"VLOOKUP(AM29,TaxBracket,TaxBracketLookup)","v":2},{"$f":"ROUND(CHOOSE(AN29,\n   AM29/(1-TaxRate1),\n   GrossThresh2+(AM29-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(AM29-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(AM29-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":311.18},{"$f":"AO29-AH29","v":0}]
[null,null,null,null,"Proposed Parents Thresholds",{"$f":"IF($E$32-G29<500,$E$32-G29,500)","v":500},{"$f":"G29+F30","v":70435.320000000007},{"$f":"G30-$E$31","v":500},{"$f":"H30-H29","v":500},151.52000000000001,{"$f":"ROUND(J30/52,2)","v":2.91},{"$f":"L29","v":366.46},{"$f":"MAX(L30-K30,0)","v":363.54999999999995},{"$f":"N29","v":300},null,{"$f":"P29","v":323.33},{"$f":"ROUND(H30*0.25/52,2)","v":2.4},{"$f":"ROUND(P30-Q30,2)","v":320.93},2,363.55,{"$f":"T30-M30","v":0},null,null,null,null,"Proposed Parents Thresholds",{"$f":"IF($Z$32-AB29<500,$Z$32-AB29,500)","v":500},{"$f":"AB29+AA30","v":70435.320000000007},{"$f":"AB30-$Z$31","v":500},{"$f":"AC30-AC29","v":500},{"$f":"ROUND(IF(AC30<$Z$45,AC30*$Z$39,(AC30-$Z$45)*$Z$40+$Z$44),2)","v":151.52000000000001},{"$f":"ROUND(AE30/52,2)","v":2.91},{"$f":"AG29","v":311.18},{"$f":"MAX(AG30-AF30,0)","v":308.27},{"$f":"AI29","v":300},null,{"$f":"AK29","v":277.72000000000003},{"$f":"ROUND(AC30*0.25/52,2)","v":2.4},{"$f":"ROUND(AK30-AL30,2)","v":275.32},{"$f":"VLOOKUP(AM30,TaxBracket,TaxBracketLookup)","v":2},308.27,{"$f":"AO30-AH30","v":0}]
[null,null,null,"annual income threshold",{"$f":"ROUND(E36*52,2)","v":69935.320000000007},{"$f":"IF($E$32-G30<500,$E$32-G30,500)","v":500},{"$f":"IF(I30<>500,G30+500,IF(ABS(G29+F30-E$45-E$31)<(500-1),E$31+E$45,MIN(G30+F31,E$32)))","v":70935.320000000007},1000,{"$f":"H31-H30","v":500},303.02999999999997,5.83,{"$f":"L30","v":366.46},360.63,{"$f":"N30","v":300},null,{"$f":"P30","v":323.33},4.8099999999999996,318.52,2,360.63,0,null,null,null,"annual income threshold",{"$f":"ROUND(Z36*52,2)","v":69935.320000000007},{"$f":"IF($Z$32-AB30<500,$Z$32-AB30,500)","v":500},{"$f":"IF(AD30<>500,AB30+500,IF(ABS(AB29+AA30-Z$45-Z$31)<(500-1),Z$31+Z$45,MIN(AB30+AA31,Z$32)))","v":70935.320000000007},1000,{"$f":"AC31-AC30","v":500},{"$f":"ROUND(IF(AC31<$Z$45,AC31*$Z$39,(AC31-$Z$45)*$Z$40+$Z$44),2)","v":303.02999999999997},{"$f":"ROUND(AE31/52,2)","v":5.83},{"$f":"AG30","v":311.18},305.35000000000002,{"$f":"AI30","v":300},null,{"$f":"AK30","v":277.72000000000003},4.8099999999999996,272.91000000000003,2,305.35000000000002,0]
[null,null,null,"annual income SA cutout",{"$f":"ROUND(E31+IF(L29>N29,(L29-N29)/E39+N29/E40,L29/E40)*52,2)","v":137187.85999999999},500,71435.320000000007,1500,500,454.55,8.74,366.46,357.71999999999997,300,null,323.33,7.21,316.12,2,357.72,0,null,null,null,"annual income SA cutout",{"$f":"ROUND(Z31+IF(AG29>AI29,(AG29-AI29)/Z39+AI29/Z40,AG29/Z40)*52,2)","v":127701.81},500,71435.320000000007,1500,500,454.55,8.74,311.18,302.44,300,null,277.72000000000003,7.21,270.51,2,302.44,0]
[null,null,null,{"$f":"\"check : \"&(E33=E31)","v":"check : TRUE"},{"$f":"'Table 3'!$L$63","v":69935.320000000007},500,71935.320000000007,2000,500,606.05999999999995,11.66,366.46,354.79999999999995,{"$f":"N32","v":300},null,323.33,9.6199999999999992,313.70999999999998,2,354.8,0,null,null,null,{"$f":"\"check : \"&(Z33=Z31)","v":"check : TRUE"},{"$f":"'Table 3'!$L$63","v":69935.320000000007},500,71853.810000000012,1918.4900000000052,418.49000000000524,581.36,11.18,311.18,300,300,null,277.72000000000003,9.2200000000000006,268.5,2,300,0]
[null,null,null,{"$f":"\"check : \"&(E34=E32)","v":"check : TRUE"},{"$f":"'Table 3'!$L$74","v":137187.85999999999},500,72435.320000000007,2500,500,757.58,14.57,366.46,351.89,300,null,323.33,12.02,311.31,2,351.89,0,null,null,null,{"$f":"\"check : \"&(Z34=Z32)","v":"check : TRUE"},{"$f":"'Table 3'!$L$73","v":127701.81},500,72353.810000000012,2418.4900000000052,500,721.02,13.87,311.18,297.31,300,null,277.72000000000003,11.63,266.08999999999997,1,297.31,0]
[null,null,null,"weekly",{"$f":"'Table 3'!D62","v":1315.65},500,72935.320000000007,3000,500,909.09,17.48,366.46,348.97999999999996,300,null,323.33,14.42,308.91000000000003,2,348.98,0,null,null,null,"weekly",{"$f":"E35","v":1315.65},500,72853.810000000012,2918.4900000000052,500,860.69,16.55,311.18,294.63,300,null,277.72000000000003,14.03,263.69,1,294.63,0]
[null,null,null,"new weekly",{"$f":"'Table 3'!L62","v":1344.91},500,73435.320000000007,3500,500,1060.6099999999999,20.399999999999999,366.46,346.06,300,null,323.33,16.829999999999998,306.5,2,346.06,0,null,null,null,"new weekly",{"$f":"E36","v":1344.91},500,73353.810000000012,3418.4900000000052,500,1000.35,19.239999999999998,311.18,291.94,300,null,277.72000000000003,16.440000000000001,261.27999999999997,1,291.93,-9.9999999999909051E-3]
[null,null,null,null,null,500,73935.320000000007,4000,500,1212.1199999999999,23.31,366.46,343.15,300,null,323.33,19.23,304.10000000000002,2,343.15,0,null,null,null,null,null,500,73853.810000000012,3918.4900000000052,500,1140.02,21.92,311.18,289.26,300,null,277.72000000000003,18.84,258.88,1,289.25,-9.9999999999909051E-3]
[null,null,null,null,null,500,74435.320000000007,4500,500,1363.64,26.22,366.46,340.24,300,null,323.33,21.63,301.7,2,340.24,0,null,null,null,null,null,500,74353.810000000012,4418.4900000000052,500,1279.68,24.61,311.18,286.57,300,null,277.72000000000003,21.24,256.48,1,286.57,0]
[null,null,null,"abatement rate, tax rate 2",{"$f":"StuAllowAbate2","v":0.30303029999999997},500,74935.320000000007,5000,500,1515.15,29.14,366.46,337.32,300,null,323.33,24.04,299.29000000000002,2,337.32,0,null,null,null,"abatement rate, tax rate 2",{"$f":"E39","v":0.30303029999999997},500,74853.810000000012,4918.4900000000052,500,1419.35,27.3,311.18,283.88,300,null,277.72000000000003,23.65,254.07,1,283.88,0]
[null,null,null,"abatement rate, tax rate 1",{"$f":"StuAllowAbate1","v":0.27932960000000001},500,75435.320000000007,5500,500,1666.67,32.049999999999997,366.46,334.40999999999997,300,null,323.33,26.44,296.89,2,334.41,0,null,null,null,"abatement rate, tax rate 1",{"$f":"E40","v":0.27932960000000001},500,75353.810000000012,5418.4900000000052,500,1559.01,29.98,311.18,281.2,300,null,277.72000000000003,26.05,251.67,1,281.2,0]
[null,null,null,"weighted average abatement",{"$f":"ROUND(IF(L29>N29,0.25/(P29/L29),0.25/(1-TaxRate1)),7)","v":0.2833483},500,75935.320000000007,6000,500,1818.18,34.97,366.46,331.49,300,null,323.33,28.85,294.48,2,331.49,0,null,null,null,"weighted average abatement",{"$f":"ROUND(IF(AG29>AI29,0.25/(AK29/AG29),0.25/(1-TaxRate1)),7)","v":0.28012029999999999},500,75853.810000000012,5918.4900000000052,500,1698.68,32.67,311.18,278.51,300,null,277.72000000000003,28.45,249.27,1,278.51,0]
[null,null,null,null,null,500,76435.320000000007,6500,500,1969.7,37.880000000000003,366.46,328.58,300,null,323.33,31.25,292.08,2,328.58,0,null,null,null,null,null,500,76353.810000000012,6418.4900000000052,500,1838.34,35.35,311.18,275.83,300,null,277.72000000000003,30.86,246.86,1,275.82,-9.9999999999909051E-3]
[null,null,null,"post abatement gross > 15600 cut off",{"$f":"GrossThresh2","v":300},500,76935.320000000007,7000,500,2121.21,40.79,366.46,325.66999999999996,300,null,323.33,33.65,289.68,2,325.67,0,null,null,null,{"$f":"D43","v":"post abatement gross > 15600 cut off"},{"$f":"E43","v":300},500,76853.810000000012,6918.4900000000052,500,1978.01,38.04,311.18,273.14,300,null,277.72000000000003,33.26,244.46,1,273.14,0]
[null,null,null,"implied abatement (annual) in > 15600 range",{"$f":"MAX(0,ROUND(($L$29-E43)*52,2))","v":3455.92},500,77435.320000000007,7500,500,2272.73,43.71,366.46,322.75,300,null,323.33,36.06,287.27,2,322.75,0,null,null,null,{"$f":"D44","v":"implied abatement (annual) in > 15600 range"},{"$f":"MAX(0,ROUND(($AG$29-Z43)*52,2))","v":581.36},500,77353.810000000012,7418.4900000000052,500,2117.67,40.72,311.18,270.46000000000004,300,null,277.72000000000003,35.67,242.05,1,270.45,-1.0000000000047748E-2]
[null,null,null,">15600 abate rate stop",{"$f":"ROUND(E44/E39,2)","v":11404.54},500,77935.320000000007,8000,500,2424.2399999999998,46.62,366.46,319.83999999999997,300,null,323.33,38.46,284.87,2,319.83999999999997,0,null,null,null,">15600 abate rate stop",{"$f":"ROUND(Z44/E39,2)","v":1918.49},500,77853.810000000012,7918.4900000000052,500,2257.34,43.41,311.18,267.77,300,null,277.72000000000003,38.07,239.65,1,267.77,0]
[null,null,null,null,{"$f":"ROUND(E45/52,2)","v":219.32},500,78435.320000000007,8500,500,2575.7600000000002,49.53,366.46,316.92999999999995,300,null,323.33,40.869999999999997,282.45999999999998,2,316.92,-9.9999999999340616E-3,null,null,null,null,{"$f":"ROUND(Z45/52,2)","v":36.89},500,78353.810000000012,8418.4900000000052,500,2397,46.1,311.18,265.08,300,null,277.72000000000003,40.47,237.25,1,265.08,0]
[null,null,null,{"$f":"\"check : \"&(E47=E46)","v":"check : TRUE"},{"$f":"'Table 3'!$L$65","v":219.32},500,78935.320000000007,9000,500,2727.27,52.45,366.46,314.01,300,null,323.33,43.27,280.06,2,314.01,0,null,null,null,{"$f":"\"check : \"&(Z47=Z46)","v":"check : TRUE"},{"$f":"'Table 3'!$L$64","v":36.89},500,78853.810000000012,8918.4900000000052,500,2536.67,48.78,311.18,262.39999999999998,300,null,277.72000000000003,42.88,234.84,1,262.39,-9.9999999999909051E-3]
[null,null,null,null,{"$f":"E46*E39","v":66.460605395999991},500,79435.320000000007,9500,500,2878.79,55.36,366.46,311.09999999999997,300,null,323.33,45.67,277.66000000000003,2,311.10000000000002,0,null,null,null,null,{"$f":"Z46*Z39","v":11.178787766999999},500,79353.810000000012,9418.4900000000052,500,2676.33,51.47,311.18,259.71000000000004,300,null,277.72000000000003,45.28,232.44,1,259.70999999999998,0]
[null,null,null,null,null,500,79935.320000000007,10000,500,3030.3,58.28,366.46,308.17999999999995,300,null,323.33,48.08,275.25,2,308.18,0,null,null,null,null,null,500,79853.810000000012,9918.4900000000052,500,2816,54.15,311.18,257.03000000000003,300,null,277.72000000000003,47.69,230.03,1,257.02,-1.0000000000047748E-2]
[null,null,null,null,null,500,80435.320000000007,10500,500,3181.82,61.19,366.46,305.27,300,null,323.33,50.48,272.85000000000002,2,305.27,0,null,null,null,null,null,500,80353.810000000012,10418.490000000005,500,2955.66,56.84,311.18,254.34,300,null,277.72000000000003,50.09,227.63,1,254.34,0]
[null,null,null,null,null,500,80935.320000000007,11000,500,3333.33,64.099999999999994,366.46,302.36,300,null,323.33,52.88,270.45,2,302.36,0,null,null,null,null,null,500,80853.810000000012,10918.490000000005,500,3095.33,59.53,311.18,251.65,300,null,277.72000000000003,52.49,225.23,1,251.65,0]
[null,null,null,null,null,500,81339.860000000015,11404.540000000008,404.54000000000815,{"$f":"ROUND(IF(H52<$E$45,H52*$E$39,(H52-$E$45)*$E$40+$E$44),2)","v":3455.92},66.459999999999994,366.46,300,300,null,323.33,54.83,268.5,2,300,0,null,null,null,null,null,500,81353.810000000012,11418.490000000005,500,3234.99,62.21,311.18,248.97,300,null,277.72000000000003,54.9,222.82,1,248.96,-9.9999999999909051E-3]
[null,null,null,null,null,500,81839.860000000015,11904.540000000008,500,3595.58,69.150000000000006,366.46,297.30999999999995,300,null,323.33,57.23,266.10000000000002,1,297.32,1.0000000000047748E-2,null,null,null,null,null,500,81853.810000000012,11918.490000000005,500,3374.66,64.900000000000006,311.18,246.28,300,null,277.72000000000003,57.3,220.42,1,246.28,0]
[null,null,null,null,null,500,82339.860000000015,12404.540000000008,500,3735.25,71.83,366.46,294.63,300,null,323.33,59.64,263.69,1,294.63,0,null,null,null,null,null,500,82353.810000000012,12418.490000000005,500,3514.32,67.58,311.18,243.60000000000002,300,null,277.72000000000003,59.7,218.02,1,243.6,0]
[null,null,null,null,null,500,82839.860000000015,12904.540000000008,500,3874.91,74.52,366.46,291.94,300,null,323.33,62.04,261.29000000000002,1,291.94,0,null,null,null,null,null,500,82853.810000000012,12918.490000000005,500,3653.99,70.27,311.18,240.91000000000003,300,null,277.72000000000003,62.11,215.61,1,240.91,0]
[null,null,null,null,null,500,83339.860000000015,13404.540000000008,500,4014.58,77.2,366.46,289.26,300,null,323.33,64.44,258.89,1,289.26,0,null,null,null,null,null,500,83353.810000000012,13418.490000000005,500,3793.65,72.95,311.18,238.23000000000002,300,null,277.72000000000003,64.510000000000005,213.21,1,238.22,-1.0000000000019327E-2]
[null,null,null,null,null,500,83839.860000000015,13904.540000000008,500,4154.24,79.89,366.46,286.57,300,null,323.33,66.849999999999994,256.48,1,286.57,0,null,null,null,null,null,500,83853.810000000012,13918.490000000005,500,3933.32,75.64,311.18,235.54000000000002,300,null,277.72000000000003,66.92,210.8,1,235.53,-1.0000000000019327E-2]
[null,null,null,null,null,500,84339.860000000015,14404.540000000008,500,4293.91,82.58,366.46,283.88,300,null,323.33,69.25,254.08,1,283.89,9.9999999999909051E-3,null,null,null,null,null,500,84353.810000000012,14418.490000000005,500,4072.98,78.33,311.18,232.85000000000002,300,null,277.72000000000003,69.319999999999993,208.4,1,232.85,0]
[null,null,null,null,null,500,84839.860000000015,14904.540000000008,500,4433.57,85.26,366.46,281.2,300,null,323.33,71.66,251.67,1,281.2,0,null,null,null,null,null,500,84853.810000000012,14918.490000000005,500,4212.6400000000003,81.010000000000005,311.18,230.17000000000002,300,null,277.72000000000003,71.72,206,1,230.17,0]
[null,null,null,null,null,500,85339.860000000015,15404.540000000008,500,4573.24,87.95,366.46,278.51,300,null,323.33,74.06,249.27,1,278.51,0,null,null,null,null,null,500,85353.810000000012,15418.490000000005,500,4352.3100000000004,83.7,311.18,227.48000000000002,300,null,277.72000000000003,74.13,203.59,1,227.47,-1.0000000000019327E-2]
[null,null,null,null,null,500,85839.860000000015,15904.540000000008,500,4712.8999999999996,90.63,366.46,275.83,300,null,323.33,76.459999999999994,246.87,1,275.83,0,null,null,null,null,null,500,85853.810000000012,15918.490000000005,500,4491.97,86.38,311.18,224.8,300,null,277.72000000000003,76.53,201.19,1,224.79,-1.0000000000019327E-2]
[null,null,null,null,null,500,86339.860000000015,16404.540000000008,500,4852.57,93.32,366.46,273.14,300,null,323.33,78.87,244.46,1,273.14,0,null,null,null,null,null,500,86353.810000000012,16418.490000000005,500,4631.6400000000003,89.07,311.18,222.11,300,null,277.72000000000003,78.94,198.78,1,222.1,-1.0000000000019327E-2]
[null,null,null,null,null,500,86839.860000000015,16904.540000000008,500,4992.2299999999996,96,366.46,270.45999999999998,300,null,323.33,81.27,242.06,1,270.45999999999998,0,null,null,null,null,null,500,86853.810000000012,16918.490000000005,500,4771.3,91.76,311.18,219.42000000000002,300,null,277.72000000000003,81.34,196.38,1,219.42,0]
[null,null,null,null,null,500,87339.860000000015,17404.540000000008,500,5131.8999999999996,98.69,366.46,267.77,300,null,323.33,83.68,239.65,1,267.77,0,null,null,null,null,null,500,87353.810000000012,17418.490000000005,500,4910.97,94.44,311.18,216.74,300,null,277.72000000000003,83.74,193.98,1,216.74,0]
[null,null,null,null,null,500,87839.860000000015,17904.540000000008,500,5271.56,101.38,366.46,265.08,300,null,323.33,86.08,237.25,1,265.08,0,null,null,null,null,null,500,87853.810000000012,17918.490000000005,500,5050.63,97.13,311.18,214.05,300,null,277.72000000000003,86.15,191.57,1,214.04,-1.0000000000019327E-2]
[null,null,null,null,null,500,88339.860000000015,18404.540000000008,500,5411.23,104.06,366.46,262.39999999999998,300,null,323.33,88.48,234.85,1,262.39999999999998,0,null,null,null,null,null,500,88353.810000000012,18418.490000000005,500,5190.3,99.81,311.18,211.37,300,null,277.72000000000003,88.55,189.17,1,211.36,-9.9999999999909051E-3]
[null,null,null,null,null,500,88839.860000000015,18904.540000000008,500,5550.89,106.75,366.46,259.70999999999998,300,null,323.33,90.89,232.44,1,259.70999999999998,0,null,null,null,null,null,500,88853.810000000012,18918.490000000005,500,5329.96,102.5,311.18,208.68,300,null,277.72000000000003,90.95,186.77,1,208.68,0]
[null,null,null,null,null,500,89339.860000000015,19404.540000000008,500,5690.56,109.43,366.46,257.02999999999997,300,null,323.33,93.29,230.04,1,257.02999999999997,0,null,null,null,null,null,500,89353.810000000012,19418.490000000005,500,5469.63,105.19,311.18,205.99,300,null,277.72000000000003,93.36,184.36,1,205.99,0]
[null,null,null,null,null,500,89839.860000000015,19904.540000000008,500,5830.22,112.12,366.46,254.33999999999997,300,null,323.33,95.69,227.64,1,254.35,1.0000000000019327E-2,null,null,null,null,null,500,89853.810000000012,19918.490000000005,500,5609.29,107.87,311.18,203.31,300,null,277.72000000000003,95.76,181.96,1,203.31,0]
[null,null,null,null,null,500,90339.860000000015,20404.540000000008,500,5969.89,114.81,366.46,251.64999999999998,300,null,323.33,98.1,225.23,1,251.65,0,null,null,null,null,null,500,90353.810000000012,20418.490000000005,500,5748.96,110.56,311.18,200.62,300,null,277.72000000000003,98.17,179.55,1,200.61,-9.9999999999909051E-3]
[null,null,null,null,null,500,90839.860000000015,20904.540000000008,500,6109.55,117.49,366.46,248.96999999999997,300,null,323.33,100.5,222.83,1,248.97,0,null,null,null,null,null,500,90853.810000000012,20918.490000000005,500,5888.62,113.24,311.18,197.94,300,null,277.72000000000003,100.57,177.15,1,197.93,-9.9999999999909051E-3]
[null,null,null,null,null,500,91339.860000000015,21404.540000000008,500,6249.22,120.18,366.46,246.27999999999997,300,null,323.33,102.91,220.42,1,246.28,0,null,null,null,null,null,500,91353.810000000012,21418.490000000005,500,6028.29,115.93,311.18,195.25,300,null,277.72000000000003,102.97,174.75,1,195.25,0]
[null,null,null,null,null,500,91839.860000000015,21904.540000000008,500,6388.88,122.86,366.46,243.59999999999997,300,null,323.33,105.31,218.02,1,243.6,0,null,null,null,null,null,500,91853.810000000012,21918.490000000005,500,6167.95,118.61,311.18,192.57,300,null,277.72000000000003,105.38,172.34,1,192.56,-9.9999999999909051E-3]
[null,null,null,null,null,500,92339.860000000015,22404.540000000008,500,6528.55,125.55,366.46,240.90999999999997,300,null,323.33,107.71,215.62,1,240.92,1.0000000000019327E-2,null,null,null,null,null,500,92353.810000000012,22418.490000000005,500,6307.62,121.3,311.18,189.88,300,null,277.72000000000003,107.78,169.94,1,189.88,0]
[null,null,null,null,null,500,92839.860000000015,22904.540000000008,500,6668.21,128.22999999999999,366.46,238.23,300,null,323.33,110.12,213.21,1,238.22,-9.9999999999909051E-3,null,null,null,null,null,500,92853.810000000012,22918.490000000005,500,6447.28,123.99,311.18,187.19,300,null,277.72000000000003,110.19,167.53,1,187.18,-9.9999999999909051E-3]
[null,null,null,null,null,500,93339.860000000015,23404.540000000008,500,6807.88,130.91999999999999,366.46,235.54,300,null,323.33,112.52,210.81,1,235.54,0,null,null,null,null,null,500,93353.810000000012,23418.490000000005,500,6586.95,126.67,311.18,184.51,300,null,277.72000000000003,112.59,165.13,1,184.5,-9.9999999999909051E-3]
[null,null,null,null,null,500,93839.860000000015,23904.540000000008,500,6947.54,133.61000000000001,366.46,232.84999999999997,300,null,323.33,114.93,208.4,1,232.85,0,null,null,null,null,null,500,93853.810000000012,23918.490000000005,500,6726.61,129.36000000000001,311.18,181.82,300,null,277.72000000000003,114.99,162.72999999999999,1,181.82,0]
[null,null,null,null,null,500,94339.860000000015,24404.540000000008,500,7087.2,136.29,366.46,230.17,300,null,323.33,117.33,206,1,230.17,0,null,null,null,null,null,500,94353.810000000012,24418.490000000005,500,6866.28,132.04,311.18,179.14000000000001,300,null,277.72000000000003,117.4,160.32,1,179.13,-1.0000000000019327E-2]
[null,null,null,null,null,500,94839.860000000015,24904.540000000008,500,7226.87,138.97999999999999,366.46,227.48,300,null,323.33,119.73,203.6,1,227.49,1.0000000000019327E-2,null,null,null,null,null,500,94853.810000000012,24918.490000000005,500,7005.94,134.72999999999999,311.18,176.45000000000002,300,null,277.72000000000003,119.8,157.91999999999999,1,176.45,0]
[null,null,null,null,null,500,95339.860000000015,25404.540000000008,500,7366.53,141.66,366.46,224.79999999999998,300,null,323.33,122.14,201.19,1,224.79,-9.9999999999909051E-3,null,null,null,null,null,500,95353.810000000012,25418.490000000005,500,7145.61,137.41999999999999,311.18,173.76000000000002,300,null,277.72000000000003,122.2,155.52000000000001,1,173.77,9.9999999999909051E-3]
[null,null,null,null,null,500,95839.860000000015,25904.540000000008,500,7506.2,144.35,366.46,222.10999999999999,300,null,323.33,124.54,198.79,1,222.11,0,null,null,null,null,null,500,95853.810000000012,25918.490000000005,500,7285.27,140.1,311.18,171.08,300,null,277.72000000000003,124.61,153.11000000000001,1,171.07,-1.0000000000019327E-2]
[null,null,null,null,null,500,96339.860000000015,26404.540000000008,500,7645.86,147.04,366.46,219.42,300,null,323.33,126.94,196.39,1,219.43,1.0000000000019327E-2,null,null,null,null,null,500,96353.810000000012,26418.490000000005,500,7424.94,142.79,311.18,168.39000000000001,300,null,277.72000000000003,127.01,150.71,1,168.39,0]
[null,null,null,null,null,500,96839.860000000015,26904.540000000008,500,7785.53,149.72,366.46,216.73999999999998,300,null,323.33,129.35,193.98,1,216.74,0,null,null,null,null,null,500,96853.810000000012,26918.490000000005,500,7564.6,145.47,311.18,165.71,300,null,277.72000000000003,129.41999999999999,148.30000000000001,1,165.7,-1.0000000000019327E-2]
[null,null,null,null,null,500,97339.860000000015,27404.540000000008,500,7925.19,152.41,366.46,214.04999999999998,300,null,323.33,131.75,191.58,1,214.06,1.0000000000019327E-2,null,null,null,null,null,500,97353.810000000012,27418.490000000005,500,7704.26,148.16,311.18,163.02000000000001,300,null,277.72000000000003,131.82,145.9,1,163.02000000000001,0]
[null,null,null,null,null,500,97839.860000000015,27904.540000000008,500,8064.86,155.09,366.46,211.36999999999998,300,null,323.33,134.16,189.17,1,211.36,-9.9999999999624833E-3,null,null,null,null,null,500,97853.810000000012,27918.490000000005,500,7843.93,150.84,311.18,160.34,300,null,277.72000000000003,134.22,143.5,1,160.34,0]
[null,null,null,null,null,500,98339.860000000015,28404.540000000008,500,8204.52,157.78,366.46,208.67999999999998,300,null,323.33,136.56,186.77,1,208.68,0,null,null,null,null,null,500,98353.810000000012,28418.490000000005,500,7983.59,153.53,311.18,157.65,300,null,277.72000000000003,136.63,141.09,1,157.63999999999999,-1.0000000000019327E-2]
[null,null,null,null,null,500,98839.860000000015,28904.540000000008,500,8344.19,160.47,366.46,205.98999999999998,300,null,323.33,138.96,184.37,1,206,1.0000000000019327E-2,null,null,null,null,null,500,98853.810000000012,28918.490000000005,500,8123.26,156.22,311.18,154.96,300,null,277.72000000000003,139.03,138.69,1,154.96,0]
[null,null,null,null,null,500,99339.860000000015,29404.540000000008,500,8483.85,163.15,366.46,203.30999999999997,300,null,323.33,141.37,181.96,1,203.31,0,null,null,null,null,null,500,99353.810000000012,29418.490000000005,500,8262.92,158.9,311.18,152.28,300,null,277.72000000000003,141.44,136.28,1,152.27000000000001,-9.9999999999909051E-3]
[null,null,null,null,null,500,99839.860000000015,29904.540000000008,500,8623.52,165.84,366.46,200.61999999999998,300,null,323.33,143.77000000000001,179.56,1,200.63,1.0000000000019327E-2,null,null,null,null,null,500,99853.810000000012,29918.490000000005,500,8402.59,161.59,311.18,149.59,300,null,277.72000000000003,143.84,133.88,1,149.59,0]
[null,null,null,null,null,500,100339.86000000002,30404.540000000008,500,8763.18,168.52,366.46,197.93999999999997,300,null,323.33,146.18,177.15,1,197.93,-9.9999999999624833E-3,null,null,null,null,null,500,100353.81000000001,30418.490000000005,500,8542.25,164.27,311.18,146.91,300,null,277.72000000000003,146.24,131.47999999999999,1,146.91,0]
[null,null,null,null,null,500,100839.86000000002,30904.540000000008,500,8902.85,171.21,366.46,195.24999999999997,300,null,323.33,148.58000000000001,174.75,1,195.25,0,null,null,null,null,null,500,100853.81000000001,30918.490000000005,500,8681.92,166.96,311.18,144.22,300,null,277.72000000000003,148.65,129.07,1,144.21,-9.9999999999909051E-3]
[null,null,null,null,null,500,101339.86000000002,31404.540000000008,500,9042.51,173.89,366.46,192.57,300,null,323.33,150.97999999999999,172.35,1,192.57,0,null,null,null,null,null,500,101353.81000000001,31418.490000000005,500,8821.58,169.65,311.18,141.53,300,null,277.72000000000003,151.05000000000001,126.67,1,141.53,0]
[null,null,null,null,null,500,101839.86000000002,31904.540000000008,500,9182.18,176.58,366.46,189.87999999999997,300,null,323.33,153.38999999999999,169.94,{"$f":"VLOOKUP(R93,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(S93,\n   R93/(1-TaxRate1),\n   GrossThresh2+(R93-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R93-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R93-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":189.88},0,null,null,null,null,null,500,101853.81000000001,31918.490000000005,500,8961.25,172.33,311.18,138.85,300,null,277.72000000000003,153.44999999999999,124.27,{"$f":"VLOOKUP(AM93,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(AN93,\n   AM93/(1-TaxRate1),\n   GrossThresh2+(AM93-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(AM93-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(AM93-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":138.85},0]
[null,null,null,null,null,500,102339.86000000002,{"$f":"G94-$E$31","v":32404.540000000008},500,9321.84,{"$f":"ROUND(J94/52,2)","v":179.27},366.46,{"$f":"MAX(L94-K94,0)","v":187.18999999999997},300,null,323.33,{"$f":"ROUND(H94*0.25/52,2)","v":155.79},{"$f":"ROUND(P94-Q94,2)","v":167.54},1,187.2,{"$f":"T94-M94","v":1.0000000000019327E-2},null,null,null,null,null,500,102353.81000000001,{"$f":"AB94-$Z$31","v":32418.490000000005},500,9100.91,175.02,311.18,{"$f":"MAX(AG94-AF94,0)","v":136.16},300,null,277.72000000000003,{"$f":"ROUND(AC94*0.25/52,2)","v":155.86000000000001},{"$f":"ROUND(AK94-AL94,2)","v":121.86},1,136.16,{"$f":"AO94-AH94","v":0}]
[null,null,null,null,null,{"$f":"IF($E$32-G94<500,$E$32-G94,500)","v":500},{"$f":"IF(I94<>500,G94+500,IF(ABS(G93+F94-E$45-E$31)<(500-1),E$31+E$45,MIN(G94+F95,E$32)))","v":102839.86000000002},32904.540000000008,{"$f":"H95-H94","v":500},9461.51,181.95,{"$f":"L94","v":366.46},184.51,{"$f":"N94","v":300},null,{"$f":"P94","v":323.33},158.19,165.14,1,184.51,0,null,null,null,null,null,{"$f":"IF($Z$32-AB94<500,$Z$32-AB94,500)","v":500},{"$f":"IF(AD94<>500,AB94+500,IF(ABS(AB93+AA94-Z$45-Z$31)<(500-1),Z$31+Z$45,MIN(AB94+AA95,Z$32)))","v":102853.81000000001},32918.490000000005,{"$f":"AC95-AC94","v":500},{"$f":"ROUND(IF(AC95<$Z$45,AC95*$Z$39,(AC95-$Z$45)*$Z$40+$Z$44),2)","v":9240.58},{"$f":"ROUND(AE95/52,2)","v":177.7},{"$f":"AG94","v":311.18},133.48000000000002,{"$f":"AI94","v":300},null,{"$f":"AK94","v":277.72000000000003},158.26,119.46,1,133.47,-1.0000000000019327E-2]
[null,null,null,null,null,500,103339.86000000002,33404.540000000008,500,9601.17,184.64,366.46,181.82,300,null,323.33,160.6,162.72999999999999,1,181.82,0,null,null,null,null,null,500,103353.81000000001,33418.490000000005,500,9380.24,180.39,311.18,130.79000000000002,300,null,277.72000000000003,160.66999999999999,117.05,1,130.78,-1.0000000000019327E-2]
[null,null,null,null,null,500,103839.86000000002,33904.540000000008,500,9740.84,187.32,366.46,179.14,300,null,323.33,163,160.33000000000001,1,179.14,0,null,null,null,null,null,500,103853.81000000001,33918.490000000005,500,9519.91,183.08,311.18,128.1,300,null,277.72000000000003,163.07,114.65,1,128.1,0]
[null,null,null,null,null,500,104339.86000000002,34404.540000000008,500,9880.5,190.01,366.46,176.45,300,null,323.33,165.41,157.91999999999999,1,176.45,0,null,null,null,null,null,500,104353.81000000001,34418.490000000005,500,9659.57,185.76,311.18,125.42000000000002,300,null,277.72000000000003,165.47,112.25,1,125.42,0]
[null,null,null,null,null,500,104839.86000000002,34904.540000000008,500,10020.17,192.7,366.46,173.76,300,null,323.33,167.81,155.52000000000001,1,173.77,1.0000000000019327E-2,null,null,null,null,null,500,104853.81000000001,34918.490000000005,500,9799.24,188.45,311.18,122.73000000000002,300,null,277.72000000000003,167.88,109.84,1,122.73,0]
[null,null,null,null,null,500,105339.86000000002,35404.540000000008,500,10159.83,195.38,366.46,171.07999999999998,300,null,323.33,170.21,153.12,1,171.08,0,null,null,null,null,null,500,105353.81000000001,35418.490000000005,500,9938.9,191.13,311.18,120.05000000000001,300,null,277.72000000000003,170.28,107.44,1,120.04,-1.0000000000005116E-2]
[null,null,null,null,null,500,105839.86000000002,35904.540000000008,500,10299.5,198.07,366.46,168.39,300,null,323.33,172.62,150.71,1,168.39,0,null,null,null,null,null,500,105853.81000000001,35918.490000000005,500,10078.57,193.82,311.18,117.36000000000001,300,null,277.72000000000003,172.69,105.03,1,117.35,-1.0000000000019327E-2]
[null,null,null,null,null,500,106339.86000000002,36404.540000000008,500,10439.16,200.75,366.46,165.70999999999998,300,null,323.33,175.02,148.31,1,165.71,0,null,null,null,null,null,500,106353.81000000001,36418.490000000005,500,10218.23,196.5,311.18,114.68,300,null,277.72000000000003,175.09,102.63,1,114.67,-1.0000000000005116E-2]
[null,null,null,null,null,500,106839.86000000002,36904.540000000008,500,10578.82,203.44,366.46,163.01999999999998,300,null,323.33,177.43,145.9,1,163.02000000000001,0,null,null,null,null,null,500,106853.81000000001,36918.490000000005,500,10357.9,199.19,311.18,111.99000000000001,300,null,277.72000000000003,177.49,100.23,1,111.99,0]
[null,null,null,null,null,500,107339.86000000002,37404.540000000008,500,10718.49,206.12,366.46,160.33999999999997,300,null,323.33,179.83,143.5,1,160.34,0,null,null,null,null,null,500,107353.81000000001,37418.490000000005,500,10497.56,201.88,311.18,109.30000000000001,300,null,277.72000000000003,179.9,97.82,1,109.3,0]
[null,null,null,null,null,500,107839.86000000002,37904.540000000008,500,10858.15,208.81,366.46,157.64999999999998,300,null,323.33,182.23,141.1,1,157.65,0,null,null,null,null,null,500,107853.81000000001,37918.490000000005,500,10637.23,204.56,311.18,106.62,300,null,277.72000000000003,182.3,95.42,1,106.61,-1.0000000000005116E-2]
[null,null,null,null,null,500,108339.86000000002,38404.540000000008,500,10997.82,211.5,366.46,154.95999999999998,300,null,323.33,184.64,138.69,1,154.96,0,null,null,null,null,null,500,108353.81000000001,38418.490000000005,500,10776.89,207.25,311.18,103.93,300,null,277.72000000000003,184.7,93.02,1,103.93,0]
[null,null,null,null,null,500,108839.86000000002,38904.540000000008,500,11137.48,214.18,366.46,152.27999999999997,300,null,323.33,187.04,136.29,1,152.28,0,null,null,null,null,null,500,108853.81000000001,38918.490000000005,500,10916.56,209.93,311.18,101.25,300,null,277.72000000000003,187.11,90.61,1,101.24,-1.0000000000005116E-2]
[null,null,null,null,null,500,109339.86000000002,39404.540000000008,500,11277.15,216.87,366.46,149.58999999999997,300,null,323.33,189.44,133.88999999999999,1,149.6,1.0000000000019327E-2,null,null,null,null,null,500,109353.81000000001,39418.490000000005,500,11056.22,212.62,311.18,98.56,300,null,277.72000000000003,189.51,88.21,1,98.56,0]
[null,null,null,null,null,500,109839.86000000002,39904.540000000008,500,11416.81,219.55,366.46,146.90999999999997,300,null,323.33,191.85,131.47999999999999,1,146.91,0,null,null,null,null,null,500,109853.81000000001,39918.490000000005,500,11195.88,215.31,311.18,95.87,300,null,277.72000000000003,191.92,85.8,1,95.87,0]
[null,null,null,null,null,500,110339.86000000002,40404.540000000008,500,11556.48,222.24,366.46,144.21999999999997,300,null,323.33,194.25,129.08000000000001,1,144.22,0,null,null,null,null,null,500,110353.81000000001,40418.490000000005,500,11335.55,217.99,311.18,93.19,300,null,277.72000000000003,194.32,83.4,1,93.18,-9.9999999999909051E-3]
[null,null,null,null,null,500,110839.86000000002,40904.540000000008,500,11696.14,224.93,366.46,141.52999999999997,300,null,323.33,196.66,126.67,1,141.53,0,null,null,null,null,null,500,110853.81000000001,40918.490000000005,500,11475.21,220.68,311.18,90.5,300,null,277.72000000000003,196.72,81,1,90.5,0]
[null,null,null,null,null,500,111339.86000000002,41404.540000000008,500,11835.81,227.61,366.46,138.84999999999997,300,null,323.33,199.06,124.27,1,138.85,0,null,null,null,null,null,500,111353.81000000001,41418.490000000005,500,11614.88,223.36,311.18,87.82,300,null,277.72000000000003,199.13,78.59,1,87.81,-9.9999999999909051E-3]
[null,null,null,null,null,500,111839.86000000002,41904.540000000008,500,11975.47,230.3,366.46,136.15999999999997,300,null,323.33,201.46,121.87,1,136.16999999999999,1.0000000000019327E-2,null,null,null,null,null,500,111853.81000000001,41918.490000000005,500,11754.54,226.05,311.18,85.13,300,null,277.72000000000003,201.53,76.19,1,85.13,0]
[null,null,null,null,null,500,112339.86000000002,42404.540000000008,500,12115.14,232.98,366.46,133.47999999999999,300,null,323.33,203.87,119.46,1,133.47,-9.9999999999909051E-3,null,null,null,null,null,500,112353.81000000001,42418.490000000005,500,11894.21,228.73,311.18,82.450000000000017,300,null,277.72000000000003,203.94,73.78,1,82.44,-1.0000000000019327E-2]
[null,null,null,null,null,500,112839.86000000002,42904.540000000008,500,12254.8,235.67,366.46,130.79,300,null,323.33,206.27,117.06,1,130.79,0,null,null,null,null,null,500,112853.81000000001,42918.490000000005,500,12033.87,231.42,311.18,79.760000000000019,300,null,277.72000000000003,206.34,71.38,1,79.75,-1.0000000000019327E-2]
[null,null,null,null,null,500,113339.86000000002,43404.540000000008,500,{"$f":"ROUND(IF(H116<$E$45,H116*$E$39,(H116-$E$45)*$E$40+$E$44),2)","v":12394.47},238.36,366.46,128.09999999999997,300,null,323.33,208.68,114.65,1,128.1,0,null,null,null,null,null,500,113353.81000000001,43418.490000000005,500,12173.54,234.11,311.18,77.069999999999993,300,null,277.72000000000003,208.74,68.98,1,77.069999999999993,0]
[null,null,null,null,null,500,113839.86000000002,43904.540000000008,500,12534.13,241.04,366.46,125.41999999999999,300,null,323.33,211.08,112.25,1,125.42,0,null,null,null,null,null,500,113853.81000000001,43918.490000000005,500,12313.2,236.79,311.18,74.390000000000015,300,null,277.72000000000003,211.15,66.569999999999993,1,74.38,-1.0000000000019327E-2]
[null,null,null,null,null,500,114339.86000000002,44404.540000000008,500,12673.8,243.73,366.46,122.72999999999999,300,null,323.33,213.48,109.85,1,122.74,1.0000000000005116E-2,null,null,null,null,null,500,114353.81000000001,44418.490000000005,500,12452.87,239.48,311.18,71.700000000000017,300,null,277.72000000000003,213.55,64.17,1,71.7,0]
[null,null,null,null,null,500,114839.86000000002,44904.540000000008,500,12813.46,246.41,366.46,120.04999999999998,300,null,323.33,215.89,107.44,1,120.04,-9.9999999999766942E-3,null,null,null,null,null,500,114853.81000000001,44918.490000000005,500,12592.53,242.16,311.18,69.02000000000001,300,null,277.72000000000003,215.95,61.77,1,69.02,0]
[null,null,null,null,null,500,115339.86000000002,45404.540000000008,500,12953.13,249.1,366.46,117.35999999999999,300,null,323.33,218.29,105.04,1,117.36,0,null,null,null,null,null,500,115353.81000000001,45418.490000000005,500,12732.2,244.85,311.18,66.330000000000013,300,null,277.72000000000003,218.36,59.36,1,66.319999999999993,-1.0000000000019327E-2]
[null,null,null,null,null,500,115839.86000000002,45904.540000000008,500,13092.79,251.78,366.46,114.67999999999998,300,null,323.33,220.69,102.64,1,114.68,0,null,null,null,null,null,500,115853.81000000001,45918.490000000005,500,12871.86,247.54,311.18,63.640000000000015,300,null,277.72000000000003,220.76,56.96,1,63.64,0]
[null,null,null,null,null,500,116339.86000000002,46404.540000000008,500,13232.46,254.47,366.46,111.98999999999998,300,null,323.33,223.1,100.23,1,111.99,0,null,null,null,null,null,500,116353.81000000001,46418.490000000005,500,13011.53,250.22,311.18,60.960000000000008,300,null,277.72000000000003,223.17,54.55,1,60.95,-1.0000000000005116E-2]
[null,null,null,null,null,500,116839.86000000002,46904.540000000008,500,13372.12,257.16000000000003,366.46,109.29999999999995,300,null,323.33,225.5,97.83,1,109.31,1.0000000000047748E-2,null,null,null,null,null,500,116853.81000000001,46918.490000000005,500,13151.19,252.91,311.18,58.27000000000001,300,null,277.72000000000003,225.57,52.15,1,58.27,0]
[null,null,null,null,null,500,117339.86000000002,47404.540000000008,500,13511.79,259.83999999999997,366.46,106.62,300,null,323.33,227.91,95.42,1,106.61,-1.0000000000005116E-2,null,null,null,null,null,500,117353.81000000001,47418.490000000005,500,13290.86,255.59,311.18,55.59,300,null,277.72000000000003,227.97,49.75,1,55.59,0]
[null,null,null,null,null,500,117839.86000000002,47904.540000000008,500,13651.45,262.52999999999997,366.46,103.93,300,null,323.33,230.31,93.02,1,103.93,0,null,null,null,null,null,500,117853.81000000001,47918.490000000005,500,13430.52,258.27999999999997,311.18,52.900000000000034,300,null,277.72000000000003,230.38,47.34,1,52.89,-1.0000000000033538E-2]
[null,null,null,null,null,500,118339.86000000002,48404.540000000008,500,13791.12,265.20999999999998,366.46,101.25,300,null,323.33,232.71,90.62,1,101.25,0,null,null,null,null,null,500,118353.81000000001,48418.490000000005,500,13570.19,260.97000000000003,311.18,50.20999999999998,300,null,277.72000000000003,232.78,44.94,1,50.21,0]
[null,null,null,null,null,500,118839.86000000002,48904.540000000008,500,13930.78,267.89999999999998,366.46,98.56,300,null,323.33,235.12,88.21,1,98.56,0,null,null,null,null,null,500,118853.81000000001,48918.490000000005,500,13709.85,263.64999999999998,311.18,47.53000000000003,300,null,277.72000000000003,235.19,42.53,1,47.52,-1.0000000000026432E-2]
[null,null,null,null,null,500,119339.86000000002,49404.540000000008,500,14070.44,270.58999999999997,366.46,95.87,300,null,323.33,237.52,85.81,1,95.88,9.9999999999909051E-3,null,null,null,null,null,500,119353.81000000001,{"$f":"AB128-$Z$31","v":49418.490000000005},500,13849.52,266.33999999999997,311.18,{"$f":"MAX(AG128-AF128,0)","v":44.840000000000032},300,null,277.72000000000003,{"$f":"ROUND(AC128*0.25/52,2)","v":237.59},{"$f":"ROUND(AK128-AL128,2)","v":40.130000000000003},{"$f":"VLOOKUP(AM128,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(AN128,\n   AM128/(1-TaxRate1),\n   GrossThresh2+(AM128-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(AM128-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(AM128-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":44.84},{"$f":"AO128-AH128","v":0}]
[null,null,null,null,null,500,119839.86000000002,49904.540000000008,500,14210.11,273.27,366.46,93.19,300,null,323.33,239.93,83.4,1,93.18,-9.9999999999909051E-3,null,null,null,null,null,500,119853.81000000001,49918.490000000005,500,13989.18,269.02,311.18,42.160000000000025,300,null,277.72000000000003,239.99,37.729999999999997,1,42.16,0]
[null,null,null,null,null,500,120339.86000000002,50404.540000000008,500,14349.77,275.95999999999998,366.46,90.5,300,null,323.33,242.33,81,1,90.5,0,null,null,null,null,null,500,120353.81000000001,50418.490000000005,500,14128.85,271.70999999999998,311.18,39.470000000000027,300,null,277.72000000000003,242.4,35.32,1,39.46,-1.0000000000026432E-2]
[null,null,null,null,null,500,120839.86000000002,50904.540000000008,500,14489.44,278.64,366.46,87.82,300,null,323.33,244.73,78.599999999999994,1,87.82,0,null,null,null,null,null,500,120853.81000000001,50918.490000000005,500,14268.51,274.39,311.18,36.79000000000002,300,null,277.72000000000003,244.8,32.92,1,36.78,-1.0000000000019327E-2]
[null,null,null,null,null,500,121339.86000000002,51404.540000000008,500,14629.1,281.33,366.46,85.13,300,null,323.33,247.14,76.19,1,85.13,0,null,null,null,null,null,500,121353.81000000001,51418.490000000005,500,14408.18,277.08,311.18,34.100000000000023,300,null,277.72000000000003,247.2,30.52,1,34.1,0]
[null,null,null,null,null,500,121839.86000000002,51904.540000000008,500,14768.77,284.01,366.46,82.449999999999989,300,null,323.33,249.54,73.790000000000006,1,82.45,0,null,null,null,null,null,500,121853.81000000001,51918.490000000005,500,14547.84,279.77,311.18,31.410000000000025,300,null,277.72000000000003,249.61,28.11,1,31.41,0]
[null,null,null,null,null,500,122339.86000000002,52404.540000000008,500,14908.43,286.7,366.46,79.759999999999991,300,null,323.33,251.94,71.39,1,79.77,1.0000000000005116E-2,null,null,null,null,null,500,122353.81000000001,52418.490000000005,500,14687.5,282.45,311.18,28.730000000000018,300,null,277.72000000000003,252.01,25.71,1,28.73,0]
[null,null,null,null,null,500,122839.86000000002,52904.540000000008,500,15048.1,289.39,366.46,77.069999999999993,300,null,323.33,254.35,68.98,1,77.069999999999993,0,null,null,null,null,null,500,122853.81000000001,52918.490000000005,500,14827.17,285.14,311.18,26.04000000000002,300,null,277.72000000000003,254.42,23.3,1,26.03,-1.0000000000019327E-2]
[null,null,null,null,null,500,123339.86000000002,53404.540000000008,500,15187.76,292.07,366.46,74.389999999999986,300,null,323.33,256.75,66.58,1,74.39,0,null,null,null,null,null,500,{"$f":"IF(AD135<>500,AB135+500,IF(ABS(AB134+AA135-Z$45-Z$31)<(500-1),Z$31+Z$45,MIN(AB135+AA136,Z$32)))","v":123353.81000000001},{"$f":"AB136-$Z$31","v":53418.490000000005},500,14966.83,287.82,311.18,{"$f":"MAX(AG136-AF136,0)","v":23.360000000000014},300,null,277.72000000000003,{"$f":"ROUND(AC136*0.25/52,2)","v":256.82},{"$f":"ROUND(AK136-AL136,2)","v":20.9},{"$f":"VLOOKUP(AM136,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(AN136,\n   AM136/(1-TaxRate1),\n   GrossThresh2+(AM136-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(AM136-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(AM136-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":23.35},{"$f":"AO136-AH136","v":-1.0000000000012221E-2}]
[null,null,null,null,null,500,123839.86000000002,53904.540000000008,500,15327.43,294.76,366.46,71.699999999999989,300,null,323.33,259.16000000000003,64.17,1,71.7,0,null,null,null,null,null,{"$f":"IF($Z$32-AB136<500,$Z$32-AB136,500)","v":500},{"$f":"IF(AD136<>500,AB136+500,IF(ABS(AB135+AA136-Z$45-Z$31)<(500-1),Z$31+Z$45,MIN(AB136+AA137,Z$32)))","v":123853.81000000001},{"$f":"AB137-$Z$31","v":53918.490000000005},{"$f":"AC137-AC136","v":500},{"$f":"ROUND(IF(AC137<$Z$45,AC137*$Z$39,(AC137-$Z$45)*$Z$40+$Z$44),2)","v":15106.5},{"$f":"ROUND(AE137/52,2)","v":290.51},311.18,{"$f":"MAX(AG137-AF137,0)","v":20.670000000000016},300,null,277.72000000000003,{"$f":"ROUND(AC137*0.25/52,2)","v":259.22000000000003},{"$f":"ROUND(AK137-AL137,2)","v":18.5},{"$f":"VLOOKUP(AM137,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(AN137,\n   AM137/(1-TaxRate1),\n   GrossThresh2+(AM137-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(AM137-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(AM137-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":20.67},{"$f":"AO137-AH137","v":0}]
[null,null,null,null,null,500,124339.86000000002,54404.540000000008,500,15467.09,297.44,366.46,69.019999999999982,300,null,323.33,261.56,61.77,1,69.02,0,null,null,null,null,null,500,124353.81000000001,54418.490000000005,500,15246.16,293.2,311.18,17.980000000000018,300,null,277.72000000000003,261.63,16.09,1,17.98,0]
[null,null,null,null,null,500,124839.86000000002,54904.540000000008,500,15606.76,300.13,366.46,66.329999999999984,300,null,323.33,263.95999999999998,59.37,1,66.34,1.0000000000019327E-2,null,null,null,null,null,500,124853.81000000001,54918.490000000005,500,15385.83,295.88,311.18,15.300000000000011,300,null,277.72000000000003,264.02999999999997,13.69,1,15.3,0]
[null,null,null,null,null,500,125339.86000000002,55404.540000000008,500,15746.42,302.82,366.46,63.639999999999986,300,null,323.33,266.37,56.96,1,63.64,0,null,null,null,null,null,500,125353.81000000001,55418.490000000005,500,15525.49,298.57,311.18,12.610000000000014,300,null,277.72000000000003,266.44,11.28,1,12.6,-1.0000000000013998E-2]
[null,null,null,null,null,500,125839.86000000002,55904.540000000008,500,15886.09,305.5,366.46,60.95999999999998,300,null,323.33,268.77,54.56,1,60.96,0,null,null,null,null,null,{"$f":"IF($Z$32-AB140<500,$Z$32-AB140,500)","v":500},{"$f":"IF(AD140<>500,AB140+500,IF(ABS(AB139+AA140-Z$45-Z$31)<(500-1),Z$31+Z$45,MIN(AB140+AA141,Z$32)))","v":125853.81000000001},{"$f":"AB141-$Z$31","v":55918.490000000005},{"$f":"AC141-AC140","v":500},{"$f":"ROUND(IF(AC141<$Z$45,AC141*$Z$39,(AC141-$Z$45)*$Z$40+$Z$44),2)","v":15665.16},{"$f":"ROUND(AE141/52,2)","v":301.25},311.18,{"$f":"MAX(AG141-AF141,0)","v":9.9300000000000068},300,null,277.72000000000003,{"$f":"ROUND(AC141*0.25/52,2)","v":268.83999999999997},{"$f":"ROUND(AK141-AL141,2)","v":8.8800000000000008},{"$f":"VLOOKUP(AM141,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(AN141,\n   AM141/(1-TaxRate1),\n   GrossThresh2+(AM141-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(AM141-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(AM141-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":9.92},{"$f":"AO141-AH141","v":-1.0000000000006892E-2}]
[null,null,null,null,null,500,126339.86000000002,56404.540000000008,500,16025.75,308.19,366.46,58.269999999999982,300,null,323.33,271.18,52.15,1,58.27,0,null,null,null,null,null,500,126353.81000000001,56418.490000000005,500,15804.82,303.94,311.18,7.2400000000000091,300,null,277.72000000000003,271.24,6.48,1,7.24,-8.8817841970012523E-15]
[null,null,null,null,null,500,126839.86000000002,56904.540000000008,500,16165.42,310.87,366.46,55.589999999999975,300,null,323.33,273.58,49.75,1,55.59,0,null,null,null,null,null,{"$f":"IF($Z$32-AB142<500,$Z$32-AB142,500)","v":500},{"$f":"IF(AD142<>500,AB142+500,IF(ABS(AB141+AA142-Z$45-Z$31)<(500-1),Z$31+Z$45,MIN(AB142+AA143,Z$32)))","v":126853.81000000001},{"$f":"AB143-$Z$31","v":56918.490000000005},{"$f":"AC143-AC142","v":500},{"$f":"ROUND(IF(AC143<$Z$45,AC143*$Z$39,(AC143-$Z$45)*$Z$40+$Z$44),2)","v":15944.49},{"$f":"ROUND(AE143/52,2)","v":306.62},311.18,{"$f":"MAX(AG143-AF143,0)","v":4.5600000000000023},300,null,277.72000000000003,{"$f":"ROUND(AC143*0.25/52,2)","v":273.64999999999998},{"$f":"ROUND(AK143-AL143,2)","v":4.07},{"$f":"VLOOKUP(AM143,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(AN143,\n   AM143/(1-TaxRate1),\n   GrossThresh2+(AM143-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(AM143-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(AM143-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":4.55},{"$f":"AO143-AH143","v":-1.0000000000002451E-2}]
[null,null,null,null,null,500,127339.86000000002,57404.540000000008,500,16305.08,313.56,366.46,52.899999999999977,300,null,323.33,275.98,47.35,1,52.91,1.0000000000019327E-2,null,null,null,null,null,{"$f":"IF($Z$32-AB143<500,$Z$32-AB143,500)","v":500},{"$f":"IF(AD143<>500,AB143+500,IF(ABS(AB142+AA143-Z$45-Z$31)<(500-1),Z$31+Z$45,MIN(AB143+AA144,Z$32)))","v":127353.81000000001},{"$f":"AB144-$Z$31","v":57418.490000000005},{"$f":"AC144-AC143","v":500},{"$f":"ROUND(IF(AC144<$Z$45,AC144*$Z$39,(AC144-$Z$45)*$Z$40+$Z$44),2)","v":16084.15},{"$f":"ROUND(AE144/52,2)","v":309.31},311.18,{"$f":"MAX(AG144-AF144,0)","v":1.8700000000000045},300,null,277.72000000000003,{"$f":"ROUND(AC144*0.25/52,2)","v":276.05},{"$f":"ROUND(AK144-AL144,2)","v":1.67},{"$f":"VLOOKUP(AM144,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(AN144,\n   AM144/(1-TaxRate1),\n   GrossThresh2+(AM144-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(AM144-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(AM144-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":1.87},{"$f":"AO144-AH144","v":-4.4408920985006262E-15}]
[null,null,null,null,null,500,127839.86000000002,57904.540000000008,500,16444.75,316.25,366.46,50.20999999999998,300,null,323.33,278.39,44.94,1,50.21,0,null,null,null,null,null,347.99999999998545,127701.81,57766.489999999991,347.99999999998545,16181.36,311.18,311.18,0,300,null,277.72000000000003,277.72000000000003,0,1,0,0]
[null,null,null,null,null,{"$f":"IF($E$32-G145<500,$E$32-G145,500)","v":500},128339.86000000002,{"$f":"G146-$E$31","v":58404.540000000008},500,16584.41,318.93,366.46,{"$f":"MAX(L146-K146,0)","v":47.529999999999973},300,null,323.33,280.79000000000002,{"$f":"ROUND(P146-Q146,2)","v":42.54},{"$f":"VLOOKUP(R146,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(S146,\n   R146/(1-TaxRate1),\n   GrossThresh2+(R146-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R146-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R146-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":47.53},0]
[null,null,null,null,null,500,128839.86000000002,58904.540000000008,500,16724.080000000002,321.62,366.46,44.839999999999975,300,null,323.33,283.19,40.14,1,44.85,1.0000000000026432E-2,null,null,null,null,null,"copy above down until column AH = zero"]
[null,null,null,null,null,500,129339.86000000002,59404.540000000008,500,16863.740000000002,324.3,366.46,42.159999999999968,300,null,323.33,285.60000000000002,37.729999999999997,1,42.16,0]
[null,null,null,null,null,500,129839.86000000002,59904.540000000008,500,17003.41,326.99,366.46,39.46999999999997,300,null,323.33,288,35.33,1,39.47,0]
[null,null,null,null,null,500,130339.86000000002,60404.540000000008,500,17143.07,329.67,366.46,36.789999999999964,300,null,323.33,290.41000000000003,32.92,1,36.78,-9.9999999999624833E-3]
[null,null,null,null,null,500,130839.86000000002,60904.540000000008,500,17282.740000000002,332.36,366.46,34.099999999999966,300,null,323.33,292.81,30.52,1,34.1,0]
[null,null,null,null,null,500,131339.86000000002,61404.540000000008,500,17422.400000000001,335.05,366.46,31.409999999999968,300,null,323.33,295.20999999999998,28.12,1,31.42,1.0000000000033538E-2]
[null,null,null,null,null,500,131839.86000000002,61904.540000000008,500,17562.060000000001,337.73,366.46,28.729999999999961,300,null,323.33,297.62,25.71,1,28.73,3.907985046680551E-14]
[null,null,null,null,null,{"$f":"IF($E$32-G153<500,$E$32-G153,500)","v":500},{"$f":"IF(I153<>500,G153+500,IF(ABS(G152+F153-E$45-E$31)<(500-1),E$31+E$45,MIN(G153+F154,E$32)))","v":132339.86000000002},{"$f":"G154-$E$31","v":62404.540000000008},{"$f":"H154-H153","v":500},{"$f":"ROUND(IF(H154<$E$45,H154*$E$39,(H154-$E$45)*$E$40+$E$44),2)","v":17701.73},340.42,366.46,{"$f":"MAX(L154-K154,0)","v":26.039999999999964},300,null,323.33,300.02,{"$f":"ROUND(P154-Q154,2)","v":23.31},{"$f":"VLOOKUP(R154,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(S154,\n   R154/(1-TaxRate1),\n   GrossThresh2+(R154-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R154-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R154-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":26.04},3.5527136788005009E-14]
[null,null,null,null,null,500,132839.86000000002,62904.540000000008,500,17841.39,343.1,366.46,23.359999999999957,300,null,323.33,302.43,20.9,1,23.35,-9.9999999999553779E-3]
[null,null,null,null,null,500,133339.86000000002,63404.540000000008,500,17981.060000000001,345.79,366.46,20.669999999999959,300,null,323.33,304.83,18.5,1,20.67,4.2632564145606011E-14]
[null,null,null,null,null,500,133839.86000000002,63904.540000000008,500,18120.72,348.48,366.46,17.979999999999961,300,null,323.33,307.23,16.100000000000001,1,17.989999999999998,1.000000000003709E-2]
[null,null,null,null,null,{"$f":"IF($E$32-G157<500,$E$32-G157,500)","v":500},{"$f":"IF(I157<>500,G157+500,IF(ABS(G156+F157-E$45-E$31)<(500-1),E$31+E$45,MIN(G157+F158,E$32)))","v":134339.86000000002},{"$f":"G158-$E$31","v":64404.540000000008},{"$f":"H158-H157","v":500},{"$f":"ROUND(IF(H158<$E$45,H158*$E$39,(H158-$E$45)*$E$40+$E$44),2)","v":18260.39},{"$f":"ROUND(J158/52,2)","v":351.16},366.46,{"$f":"MAX(L158-K158,0)","v":15.299999999999955},300,null,323.33,{"$f":"ROUND(H158*0.25/52,2)","v":309.64},{"$f":"ROUND(P158-Q158,2)","v":13.69},{"$f":"VLOOKUP(R158,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(S158,\n   R158/(1-TaxRate1),\n   GrossThresh2+(R158-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R158-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R158-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":15.3},{"$f":"T158-M158","v":4.6185277824406512E-14}]
[null,null,null,null,null,500,134839.86000000002,64904.540000000008,500,18400.05,353.85,{"$f":"L158","v":366.46},12.609999999999957,{"$f":"N158","v":300},null,{"$f":"P158","v":323.33},312.04000000000002,11.29,1,12.61,4.2632564145606011E-14]
[null,null,null,null,null,500,135339.86000000002,65404.540000000008,500,18539.72,356.53,366.46,9.9300000000000068,300,null,323.33,314.44,8.89,1,9.93,0]
[null,null,null,null,null,{"$f":"IF($E$32-G160<500,$E$32-G160,500)","v":500},{"$f":"IF(I160<>500,G160+500,IF(ABS(G159+F160-E$45-E$31)<(500-1),E$31+E$45,MIN(G160+F161,E$32)))","v":135839.86000000002},{"$f":"G161-$E$31","v":65904.540000000008},{"$f":"H161-H160","v":500},{"$f":"ROUND(IF(H161<$E$45,H161*$E$39,(H161-$E$45)*$E$40+$E$44),2)","v":18679.38},{"$f":"ROUND(J161/52,2)","v":359.22},366.46,{"$f":"MAX(L161-K161,0)","v":7.2399999999999523},300,null,323.33,{"$f":"ROUND(H161*0.25/52,2)","v":316.85000000000002},{"$f":"ROUND(P161-Q161,2)","v":6.48},{"$f":"VLOOKUP(R161,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(S161,\n   R161/(1-TaxRate1),\n   GrossThresh2+(R161-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R161-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R161-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":7.24},{"$f":"T161-M161","v":4.7961634663806763E-14}]
[null,null,null,null,null,500,136339.86000000002,66404.540000000008,500,18819.05,361.9,366.46,4.5600000000000023,300,null,323.33,319.25,4.08,1,4.5599999999999996,0]
[null,null,null,null,null,500,136839.86000000002,66904.540000000008,500,18958.71,364.59,366.46,1.8700000000000045,300,null,323.33,321.66000000000003,1.67,1,1.87,-4.4408920985006262E-15]
[null,null,null,null,null,347.9999999999709,137187.85999999999,67252.539999999979,347.9999999999709,19055.919999999998,366.46,366.46,0,300,null,323.33,323.33,0,1,0,0]
[]
[null,null,null,null,null,null,"copy above down until column M = zero"]

{"sheet":"Input Assumptions","index":4,"n_rows":424,"n_cols":21,"rows_kept":424,"cut":false,"hidden":false,"merged":[[120,4,121,5],[284,3,284,4]]}
["Ministry of Social Development"]
["CPI General Adjustment Model",null,null,null,null,"Not Updated","Reviewed and/or Updated"]
[null,null,null,null,null,null,"Intermediate update (what-if) - to be changed to blue when final data at hand"]
["Input Assumptions"]
[]
[{"$f":"MAX(A$1:A5)+1","v":1},"General Assumptions"]
[]
[null,{"$f":"IF(MAX(B$1:B7)=0,MAX(A$1:A7)+0.01,(MAX(B$1:B7,A$1:A7))+0.01)","v":1.01},"All amounts are \"per week\" unless otherwise stated"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B10)=0,MAX(A$1:A10)+0.01,(MAX(B$1:B10,A$1:A10))+0.01)","v":1.02},"Reset Model"]
[null,null,"Click the button on the right to reset the model for the next adjustment year"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B14)=0,MAX(A$1:A14)+0.01,(MAX(B$1:B14,A$1:A14))+0.01)","v":1.03},"CPI Assumptions",null,"without 0% bound","Current Index","Previous Index"]
[null,null,"Consumers Price Index including cigarettes and tobacco subgroup (December Year)",{"$f":"MAX(F16/G16-1,0)","v":2.2239872915011949E-2},{"$f":"IF(CPI=0,F16/G16-1,0)","v":0},{"$f":"F17","v":1287},1259,null,"All groups (including cigarettes and tobacco subgroup)"]
[null,null,"CPI All groups",{"$f":"MAX(F17/G17-1,0)","v":2.2239872915011949E-2},null,1287,1259,null,"CPI All Groups December year",null,null,null,1059,1044]
[null,null,"RentalCPI (December Year)",null,null,null,null,null,"Actual rentals for housing (within Housing and household utilities group). Series ID CPIQ.SE9041"]
[]
[null,null,"Consumers Price Index (March Year headline CPI - for RCS use in Table 36)",{"$f":"MAX(F20/G20-1,0)","v":2.5256511444356811E-2},null,1299,1267,null,"March Quarter All Groups"]
[null,null,"Adjustment Date","2025-04-01"]
[null,null,"Previous Year Adjustment Date","2024-07-31"]
[null,null,"Alt Prev Year","2024-04-01"]
[]
[null,{"$f":"IF(MAX(B$1:B22)=0,MAX(A$1:A22)+0.01,(MAX(B$1:B22,A$1:A22))+0.01)","v":1.04},"CCS and Oscar CPI Assumptions"]
[]
[null,null,"CCS and Oscar Rounding",0,"[Number of Decimal Places]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(MAX(B$1:B37)=0,MAX(A$1:A37)+0.01,(MAX(B$1:B37,A$1:A37))+0.01)","v":1.05},"General Assumptions"]
[null,null,"Tax Annualisation Factor (Benefit Weeks in an Income Year)",52,"[Weeks]"]
[null,null,"Family Tax Credits (days) annualisation factor",{"$f":"365/7","v":52.142857142857146},"[WeeksFTC]","Income Tax Act 2007: MD3 Calculation of family tax credit"]
[null,{"$f":"IF(MAX(B$1:B40)=0,MAX(A$1:A40)+0.01,(MAX(B$1:B40,A$1:A40))+0.01)","v":1.06},"Rounding Assumptions"]
[null,null,"Standard level of rounding applied in model unless otherwise specified",2,"[Number of Decimal Places]"]
[null,null,"SWIFTT_Rounding",3,"[Number of Decimal Places]"]
[]
[null,{"$f":"IF(MAX(B$1:B44)=0,MAX(A$1:A44)+0.01,(MAX(B$1:B44,A$1:A44))+0.01)","v":1.07},"Family Tax Credit Assumptions",null,null,null,null,null,null,null,null,null,"SWC-22-MIN-0190 / CAB-22-MIN-0469, 28 Oct 2022"]
[null,null,"First Child Family Tax Credit Weekly payment (after tax) for AS threshold",{"$f":"ROUND(D47/Weeks,NTNRounding)","v":144.69},"FCFSR (first child family support rate)",null,"Social Security Regulations 2018: Reg 17 Base rate for AS"]
[null,null,"First Child Family Tax Credit annual payment (after tax)",7524,"Increased to 7524 (144 pw) from 7121 (136 pw) for first child 1 Apr 23",null,null,"CAB-23-MIN-0465, 29 Nov 23",null,null,null,null,"Income Tax (Tax Credit) Order 2022 (SL 2022/296) Contents – New Zealand Legislation"]
[null,null,"Subsequent Child Family Tax Credit",6130,"Increased to 6130 per year (117pw) from 5802 (111pw) for subsequent child ",null,null,"https://www.legislation.govt.nz/regulation/public/2023/0288/latest/LMS924514.html",null,null,null,null,"https://treasury.govt.nz/sites/default/files/2018-02/families-package-dec17.pdf"]
[null,null,"Best Start Tax Credit annual payment",3838,"Increased to 3838 per year (73pw) from 3632 (69pw) for BSTC"]
[null,null,null,null,"Reference for future rate changes (Note: cumulative 5% CPI restarts from 1 Oct 2023)",null,null,null,null,"http://www.legislation.govt.nz/act/public/2007/0097/latest/DLM1518597.html?search=ta_act%40regulation_I_ac%40rc%40ainf%40anif%40rinf%40rnif_an%40bn%40rn_25_a&p=2#DLM1518597"]
[null,{"$f":"IF(MAX(B$1:B48)=0,MAX(A$1:A48)+0.01,(MAX(B$1:B48,A$1:A48))+0.01)","v":1.08},"Tax Rates & Thresholds In Use (General)"]
[null,null,"Current Year","Tax Rate","Min Gross Threshold","Max Gross Threshold","Net Weekly Threshold","Gross Weekly Threshold","Tax\nBracket",null,"existing","proposed"]
[null,null,"Tax Bracket 1",0.105,0,15600,0,0,1,null,14000,15600]
[null,null,"Tax Bracket 2",0.17499999999999999,{"$f":"F53+$D$95","v":15600.01},53500,{"$f":"GrossThresh2*(1-TaxRate1)","v":268.5},{"$f":"ROUND(F53/Weeks,GrossTaxThreshRounding)","v":300},2,null,48000,53500]
[null,null,"Tax Bracket 3",0.3,{"$f":"F54+$D$95","v":53500.01},78100,{"$f":"(GrossThresh3-GrossThresh2)*(1-TaxRate2)+NetThresh2","v":869.80124999999987},{"$f":"ROUND(F54/Weeks,GrossTaxThreshRounding)","v":1028.8499999999999},3,null,70000,78100]
[null,null,"Tax Bracket 4",0.33,{"$f":"F55+$D$95","v":78100.009999999995},180000,{"$f":"(GrossThresh4-GrossThresh3)*(1-TaxRate3)+NetThresh3","v":1200.9502499999999},{"$f":"ROUND(F55/Weeks,GrossTaxThreshRounding)","v":1501.92},4,null,180000,180000]
[null,null,"Tax Bracket 5",0.39,{"$f":"F56+$D$95","v":180000.01},null,{"$f":"(GrossThresh5-GrossThresh4)*(1-TaxRate4)+NetThresh4","v":2513.8956499999995},{"$f":"ROUND(F56/Weeks,GrossTaxThreshRounding)","v":3461.54},5]
[null,null,null,null,null,null,{"$f":"COLUMNS($G$52:G52)","v":1},{"$f":"COLUMNS($G$52:H52)","v":2},{"$f":"COLUMNS($G$52:I52)","v":3}]
[]
[]
[null,null,"Previous Year","Tax Rate","Min Gross Threshold","Max Gross Threshold","Net Weekly Threshold","Gross Weekly Threshold","Tax\nBracket"]
[null,null,"Tax Bracket 1",0.105,0,15600,0,0,1]
[null,null,"Tax Bracket 2",0.17499999999999999,{"$f":"F62+$D$95","v":15600.01},53500,{"$f":"GrossThresh2_Prev*(1-TaxRate1_Prev)","v":268.5},{"$f":"ROUND(F62/Weeks,GrossTaxThreshRounding)","v":300},2]
[null,null,"Tax Bracket 3",0.3,{"$f":"F63+$D$95","v":53500.01},78100,{"$f":"(GrossThresh3_Prev-GrossThresh2_Prev)*(1-TaxRate2_Prev)+NetThresh2_Prev","v":869.80124999999987},{"$f":"ROUND(F63/Weeks,GrossTaxThreshRounding)","v":1028.8499999999999},3]
[null,null,"Tax Bracket 4",0.33,{"$f":"F64+$D$95","v":78100.009999999995},180000,{"$f":"(GrossThresh4_Prev-GrossThresh3_Prev)*(1-TaxRate3_Prev)+NetThresh3_Prev","v":1200.9502499999999},{"$f":"ROUND(F64/Weeks,GrossTaxThreshRounding)","v":1501.92},4]
[null,null,"Tax Bracket 5",0.39,{"$f":"F65+$D$95","v":180000.01},null,{"$f":"(GrossThresh5_Prev-GrossThresh4_Prev)*(1-TaxRate4_Prev)+NetThresh4_Prev","v":2513.8956499999995},{"$f":"ROUND(F65/Weeks,GrossTaxThreshRounding)","v":3461.54},5]
[null,null,null,null,null,null,{"$f":"COLUMNS($G$61:G61)","v":1},{"$f":"COLUMNS($G$61:H61)","v":2},{"$f":"COLUMNS($G$61:I61)","v":3}]
[]
[]
[null,{"$f":"IF(MAX(B$1:B67)=0,MAX(A$1:A67)+0.01,(MAX(B$1:B67,A$1:A67))+0.01)","v":1.0900000000000001},"Tax Thresholds In Use (SWIFTT only) - SWIFTT rounds the Net Weekly Threshold to 5 decimal places"]
[]
[null,null,"Current Year",null,null,"Max Gross Threshold","Net Weekly Threshold","Gross Weekly Threshold","Tax\nBracket"]
[null,null,"Tax Bracket 1",null,null,{"$f":"Thresh1","v":15600},0,0,1]
[null,null,"Tax Bracket 2",null,null,{"$f":"Thresh2","v":53500},{"$f":"ROUND(GrossThresh2_SWIFTT*(1-TaxRate1),SWIFTT_Net_Weekly_Threshold_Rounding)","v":268.5},{"$f":"ROUND(F73/Weeks,GrossTaxThreshRounding)","v":300},2]
[null,null,"Tax Bracket 3",null,null,{"$f":"Thresh3","v":78100},{"$f":"ROUND((GrossThresh3_SWIFTT-GrossThresh2_SWIFTT)*(1-TaxRate2),SWIFTT_Net_Weekly_Threshold_Rounding)+NetThresh2_SWIFTT","v":869.80124999999998},{"$f":"ROUND(F74/Weeks,GrossTaxThreshRounding)","v":1028.8499999999999},3]
[null,null,"Tax Bracket 4",null,null,{"$f":"Thresh4","v":180000},{"$f":"ROUND((GrossThresh4_SWIFTT-GrossThresh3_SWIFTT)*(1-TaxRate3),SWIFTT_Net_Weekly_Threshold_Rounding)+NetThresh3_SWIFTT","v":1200.9502499999999},{"$f":"ROUND(F75/Weeks,GrossTaxThreshRounding)","v":1501.92},4]
[null,null,"Tax Bracket 5",null,null,null,{"$f":"ROUND((GrossThresh5_SWIFTT-GrossThresh4_SWIFTT)*(1-TaxRate4),SWIFTT_Net_Weekly_Threshold_Rounding)+NetThresh4_SWIFTT","v":2513.8956499999999},{"$f":"ROUND(F76/Weeks,GrossTaxThreshRounding)","v":3461.54},5]
[null,null,null,null,null,null,{"$f":"COLUMNS($G$72:G72)","v":1},{"$f":"COLUMNS($G$72:H72)","v":2},{"$f":"COLUMNS($G$72:I72)","v":3}]
[]
[]
[null,null,"Previous Year",null,null,"Max Gross Threshold","Net Weekly Threshold","Gross Weekly Threshold","Tax\nBracket"]
[null,null,"Tax Bracket 1",null,null,{"$f":"Thresh1_Prev","v":15600},0,0,1]
[null,null,"Tax Bracket 2",null,null,{"$f":"Thresh2_Prev","v":53500},{"$f":"ROUND(GrossThresh2_prev_SWIFTT*(1-TaxRate1_Prev),SWIFTT_Net_Weekly_Threshold_Rounding)","v":268.5},{"$f":"ROUND(F82/Weeks,GrossTaxThreshRounding)","v":300},2]
[null,null,"Tax Bracket 3",null,null,{"$f":"Thresh3_prev","v":78100},{"$f":"ROUND((GrossThresh3_prev_SWIFTT-GrossThresh2_prev_SWIFTT)*(1-TaxRate2_Prev)+NetThresh2_prev_SWIFTT,SWIFTT_Net_Weekly_Threshold_Rounding)","v":869.80124999999998},{"$f":"ROUND(F83/Weeks,GrossTaxThreshRounding)","v":1028.8499999999999},3]
[null,null,"Tax Bracket 4",null,null,{"$f":"Thresh4_prev","v":180000},{"$f":"ROUND((GrossThresh4_prev_SWIFTT-GrossThresh3_prev_SWIFTT)*(1-TaxRate3_Prev)+NetThresh3_prev_SWIFTT,SWIFTT_Net_Weekly_Threshold_Rounding)","v":1200.9502500000001},{"$f":"ROUND(F84/Weeks,GrossTaxThreshRounding)","v":1501.92},4]
[null,null,"Tax Bracket 5",null,null,null,{"$f":"ROUND((GrossThresh5_prev_SWIFTT-GrossThresh4_prev_SWIFTT)*(1-TaxRate4_Prev)+NetThresh4_prev_SWIFTT,SWIFTT_Net_Weekly_Threshold_Rounding)","v":2513.8956499999999},{"$f":"ROUND(F85/Weeks,GrossTaxThreshRounding)","v":3461.54},5]
[null,null,null,null,null,null,{"$f":"COLUMNS($G$81:G81)","v":1},{"$f":"COLUMNS($G$81:H81)","v":2},{"$f":"COLUMNS($G$81:I81)","v":3}]
[]
[null,null,"SWIFTT_Net_Weekly_Threshold_Rounding",5]
[]
[]
[]
[]
[]
[null,null,"Incremental Tax Threshold change",0.01]
[null,null,"Rounding Level - Gross Weekly Thresholds",2,"[Number of Decimal Places]",null,2]
[]
[]
[null,{"$f":"IF(MAX(B$1:B98)=0,MAX(A$1:A98)+0.01,(MAX(B$1:B98,A$1:A98))+0.01)","v":1.1000000000000001},"Tax Tables For NZS/VP Calculations"]
[null,null,"Note: The Tax Tables used in the grossing up of New Zealand Superannuation and Veteran's Pensions can be found on Sheet \"Tax Tables\""]
[]
[null,null,"Secondary Tax Rate applicable to New Zealand Superannuation and Veteran's Pensions 1",0.105]
[null,null,"Secondary Tax Rate applicable to New Zealand Superannuation and Veteran's Pensions 2",0.17499999999999999]
[null,null,"Secondary Tax Rate applicable to New Zealand Superannuation and Veteran's Pensions 3",0.3]
[null,null,"Secondary Tax Rate applicable to New Zealand Superannuation and Veteran's Pensions 4",0.33]
[null,null,"Secondary Tax Rate applicable to New Zealand Superannuation and Veteran's Pensions 5",0.39]
[null,null,"Secondary Tax Multiplier",100]
[]
[null,{"$f":"IF(MAX(B$1:B108)=0,MAX(A$1:A108)+0.01,(MAX(B$1:B108,A$1:A108))+0.01)","v":1.1100000000000001},"Student Allowance Increase","Full Rate","Couple Rate"]
[null,null,"Increases to the student allowance rates"]
[null,null,null,"Full_rate","Couple_rate"]
[{"$f":"MAX(A$1:A111)+1","v":2},"Benefit Specific Assumptions"]
[]
[null,{"$f":"IF(MAX(B$1:B113)=0,MAX(A$1:A113)+0.01,(MAX(B$1:B113,A$1:A113))+0.01)","v":2.0099999999999998},"NZ Superannuation / Veteran's Pension"]
[]
[null,null,"Standard Rates"]
[null,null,"Married, Civil Union or Defacto Couple : Single Person ratio",2]
[null,null,"Single Living Alone Rate : Total Married, Civil Union or Defacto Couple (both qualify) Rate ratio",0.65]
[null,null,"Single Sharing Rate : Total Married, Civil Union or Defacto Couple (both qualify) Rate ratio",0.6]
[]
[null,null,"Net Married, Civil Union or Defacto Couple Rate Lower Bound Percentage of Net Average Ordinary Time Weekly Wage",0.66,{"$f":"IF(NAOTWWHigh<=NAOTWWLow,\"Upper Threshold is less than the Lower Threshold\",\"\")","v":""}]
[null,null,"Net Married, Civil Union or Defacto Couple Rate Upper Bound Percentage of Net Average Ordinary Time Weekly Wage",0.72499999999999998,null,null,null,null,null,null,null,null,null,null,"Announced on 12-Dec-2024"]
[null,null,null,null,null,null,null,null,null,null,"ACC levy increased to 1.46% at 1 Apr 22; 1.53% Apr 23 and 1.60% at Apr 24.",null,null,null,"Independent review of ACC announced | Beehive.govt.nz"]
[null,null,"Average Ordinary Time Weekly Earnings (male and female combined)\n - Published by Statistics New Zealand in the December Quarterly Employment Survey",1622.73,1622.73,"QEXQ.SBSZ9A",null,null,null,null,"refer Min announcement 10 Dec 2021 at right and as per CAB-21-MIN-0507 (29Nov21)",null,null,null,"https://www.acc.co.nz/about-us/our-levies-2/levy-results"]
[null,null,"Previous year AWE",1556.16,null,null,null,null,null,null,"https://www.beehive.govt.nz/release/acc-levy-changes-ensure-financial-sustainability"]
[null,null,"ACC Levy",1.67E-2,null,"ACC levy increased to 1.67% (incl GST) at 1 Apr 25; 1.75% Apr 26 and 1.83% at Apr 27.",null,null,null,null,1.21,1.27,1.33,1.39,1.45,1.52,1.59,null,"published ACC earners levy"]
[null,null,"ACC Levy Previous Year",1.6E-2,null,"refer Min announcement 12 Dec 2024 at right and as confirmed in CAB-24-MIN-0471 (29Nov24)",null,null,null,null,{"$f":"ROUND(K126*1.15,2)","v":1.39},{"$f":"ROUND(L126*1.15,2)","v":1.46},1.53,1.6,1.67,1.75,1.83,null,"including GST (15%) that earners actually pay"]
[null,null,"Additional rounding factor applied to Married, Civil Union or Defacto Couple (NQS Included) total rate (ensures even number)",0.02,null,"Same CAB above also sets the maximum liable earnings as shown at right:",null,null,null,null,130911,136544,139384,142283,"$152,790 ","$156,641 ","$160,244 ","eg Apr 25 = 2025/26 March year"]
[null,null,"ACC Earner Levy - maximum earnings",152790,"https://www.ird.govt.nz/income-tax/income-tax-for-individuals/acc-clients-and-carers/acc-earners-levy-rates","ACC levy remains at $1.39 for 2017/18 to 2020/21 years",null,null,null,null,"2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01"]
[null,null,"ACC Earner Levy - maximum earnings Previous Year",142283,null,"(as agreed by CAB 5 December 2016, CAB-16-MIN-0659 and on 10 Dec 2018 CAB-18-MIN-0619)"]
[]
[null,null,"Supplementary Standard Rates - NZ Superannuation / Veteran's Pension"]
[null,null,"Net Married, Civil Union or Defacto Couple Rate Lower Bound Percentage of Net Average Ordinary Time Weekly Wage (65%)",0.65]
[null,null,"Net Married, Civil Union or Defacto Couple Rate Lower Bound Percentage of Net Average Ordinary Time Weekly Wage (66%)",0.66]
[]
[null,null,"Application of Wage Floor Check and Ratios"]
[null,null,"Apply Standard April Rate Ratios? (Yes/No)",1,null,null,"Yes "]
[null,null,null,null,null,null,"No"]
[]
[null,{"$f":"IF(MAX(B$1:B139)=0,MAX(A$1:A139)+0.01,(MAX(B$1:B139,A$1:A139))+0.01)","v":2.0199999999999996},"Tax Rates & Thresholds For Average Wage Calculation Only"]
[]
[null,null,"Current Year","Tax Rate","Min Gross Threshold","Max Gross Threshold","Net Weekly Threshold","Gross Weekly Threshold","Tax\nBracket"]
[null,null,"Tax Bracket 1",{"$f":"TaxRate1+ACCLevy","v":0.1217},0,{"$f":"Thresh1","v":15600},0,0,1]
[null,null,"Tax Bracket 2",{"$f":"TaxRate2+IF(ThreshQES1>=ACCLevy_max_earn,0,ACCLevy)","v":0.19169999999999998},{"$f":"F143+$D$95","v":15600.01},{"$f":"IF(ThreshQES1=ACCLevy_max_earn,Thresh2,MIN(Thresh2,ACCLevy_max_earn))","v":53500},{"$f":"GrossThresh2_QES*(1-TaxRateQES1)","v":263.49},{"$f":"ROUND(F143/Weeks,GrossTaxThreshRounding)","v":300},2]
[null,null,"Tax Bracket 3",{"$f":"TaxRate3+IF(ThreshQES2>=ACCLevy_max_earn,0,ACCLevy)","v":0.31669999999999998},{"$f":"F144+$D$95","v":53500.01},{"$f":"IF(ThreshQES2=ACCLevy_max_earn,Thresh3,MIN(Thresh3,ACCLevy_max_earn))","v":78100},{"$f":"(GrossThresh3_QES-GrossThresh2_QES)*(1-TaxRateQES2)+NetThresh2_QES","v":852.6194549999999},{"$f":"ROUND(F144/Weeks,GrossTaxThreshRounding)","v":1028.8499999999999},3]
[null,null,"Tax Bracket 4",{"$f":"TaxRate4+IF(ThreshQES3>=ACCLevy_max_earn,0,ACCLevy)","v":0.34670000000000001},{"$f":"F145+$D$95","v":78100.009999999995},{"$f":"IF(ThreshQES3=ACCLevy_max_earn,Thresh4,MIN(Thresh4,ACCLevy_max_earn))","v":152790},{"$f":"(GrossThresh4_QES-GrossThresh3_QES)*(1-TaxRateQES3)+NetThresh3_QES","v":1175.8681860000002},{"$f":"ROUND(F145/Weeks,GrossTaxThreshRounding)","v":1501.92},4]
[null,null,"Tax Bracket 5",{"$f":"TaxRate4+IF(ThreshQES4>=ACCLevy_max_earn,0,ACCLevy)","v":0.33},{"$f":"F146+$D$95","v":152790.01},{"$f":"IF(ThreshQES4=ACCLevy_max_earn,Thresh4,MIN(Thresh4,ACCLevy_max_earn))","v":180000},{"$f":"(GrossThresh5_QES-GrossThresh4_QES)*(1-TaxRateQES4)+NetThresh4_QES","v":2114.2356410000002},{"$f":"ROUND(F146/Weeks,GrossTaxThreshRounding)","v":2938.27},5]
[null,null,"Tax Bracket 6",{"$f":"TaxRate5+IF(ThreshQES5>=ACCLevy_max_earn,0,ACCLevy)","v":0.39},{"$f":"F147+$D$95","v":180000.01},null,{"$f":"(GrossThresh6_QES-GrossThresh5_QES)*(1-TaxRateQES5)+NetThresh5_QES","v":2464.8265410000004},{"$f":"ROUND(F147/Weeks,GrossTaxThreshRounding)","v":3461.54},6]
[null,null,null,null,null,null,null,{"$f":"COLUMNS($H$142:H142)","v":1},{"$f":"COLUMNS($H$142:I142)","v":2}]
[]
[]
[null,null,"Previous Year","Tax Rate","Min Gross Threshold","Max Gross Threshold","Net Weekly Threshold","Gross Weekly Threshold","Tax\nBracket"]
[null,null,"Tax Bracket 1",{"$f":"TaxRate1_Prev+ACCLevy_prev","v":0.121},0,{"$f":"Thresh1_Prev","v":15600},0,0,1]
[null,null,"Tax Bracket 2",{"$f":"TaxRate2_Prev+IF(ThreshQES1_Prev>=ACCLevy_max_earn_Prev,0,ACCLevy_prev)","v":0.191},{"$f":"F153+$D$95","v":15600.01},{"$f":"IF(ThreshQES1_Prev=ACCLevy_max_earn_Prev,Thresh2_Prev,MIN(Thresh2_Prev,ACCLevy_max_earn_Prev))","v":53500},{"$f":"Gross_Thresh2_QES_Prev*(1-TaxRateQES1_Prev)","v":263.7},{"$f":"ROUND(F153/Weeks,GrossTaxThreshRounding)","v":300},2]
[null,null,"Tax Bracket 3",{"$f":"TaxRate3_Prev+IF(ThreshQES2_Prev>=ACCLevy_max_earn_Prev,0,ACCLevy_prev)","v":0.316},{"$f":"F154+$D$95","v":53500.01},{"$f":"IF(ThreshQES2_Prev=ACCLevy_max_earn_Prev,Thresh3_prev,MIN(Thresh3_prev,ACCLevy_max_earn_Prev))","v":78100},{"$f":"(Gross_Thresh3_QES_Prev-Gross_Thresh2_QES_Prev)*(1-TaxRateQES2_Prev)+NetThresh2_QES_Prev","v":853.33964999999989},{"$f":"ROUND(F154/Weeks,GrossTaxThreshRounding)","v":1028.8499999999999},3]
[null,null,"Tax Bracket 4",{"$f":"TaxRate4_Prev+IF(ThreshQES3_Prev>=ACCLevy_max_earn_Prev,0,ACCLevy_prev)","v":0.34600000000000003},{"$f":"F155+$D$95","v":78100.009999999995},{"$f":"IF(ThreshQES3_Prev=ACCLevy_max_earn_Prev,Thresh4_prev,MIN(Thresh4_prev,ACCLevy_max_earn_Prev))","v":142283},{"$f":"(Gross_Thresh4_QES_Prev-Gross_Thresh3_QES_Prev)*(1-TaxRateQES3_Prev)+NetThresh3_QES_Prev","v":1176.9195299999999},{"$f":"ROUND(F155/Weeks,GrossTaxThreshRounding)","v":1501.92},4]
[null,null,"Tax Bracket 5",{"$f":"TaxRate4_Prev+IF(ThreshQES4_Prev>=ACCLevy_max_earn_Prev,0,ACCLevy_prev)","v":0.33},{"$f":"F156+$D$95","v":142283.01},{"$f":"IF(ThreshQES4_Prev=ACCLevy_max_earn_Prev,Thresh4_prev,MIN(Thresh4_prev,ACCLevy_max_earn_Prev))","v":180000},{"$f":"(Gross_Thresh5_QES_Prev-Gross_Thresh4_QES_Prev)*(1-TaxRateQES4_Prev)+NetThresh4_QES_Prev","v":1984.1451899999997},{"$f":"ROUND(F156/Weeks,GrossTaxThreshRounding)","v":2736.21},5]
[null,null,"Tax Bracket 6",{"$f":"TaxRate5_Prev+IF(ThreshQES5_Prev>=ACCLevy_max_earn_Prev,0,ACCLevy_prev)","v":0.39},{"$f":"F157+$D$95","v":180000.01},null,{"$f":"(Gross_Thresh6_QES_Prev-Gross_Thresh5_QES_Prev)*(1-TaxRateQES5_Prev)+NetThresh5_QES_Prev","v":2470.1162899999995},{"$f":"ROUND(F157/Weeks,GrossTaxThreshRounding)","v":3461.54},6]
[null,null,null,null,null,null,null,{"$f":"COLUMNS($H$152:H152)","v":1},{"$f":"COLUMNS($H$152:I152)","v":2}]
[]
[null,{"$f":"IF(MAX(B$1:B160)=0,MAX(A$1:A160)+0.01,(MAX(B$1:B160,A$1:A160))+0.01)","v":2.0299999999999994},"Main Benefits "]
[]
[null,null,"JS"]
[null,null,"JS 18-19 years old At Home : Away From Home ratio",0.8]
[null,null,"Married, Civil Union or Defacto Couple : Single Person ratio",2]
[]
[null,{"$f":"IF(MAX(B$1:B166)=0,MAX(A$1:A166)+0.01,(MAX(B$1:B166,A$1:A166))+0.01)","v":2.0399999999999991},"Youth Payment and Young Parent Payment"]
[null,null,"Cash Payment",50,"[per week]"]
[null,null,"Married, Civil Union or Defacto Couple : Single Person ratio",2]
[]
[null,{"$f":"IF(MAX(B$1:B170)=0,MAX(A$1:A170)+0.01,(MAX(B$1:B170,A$1:A170))+0.01)","v":2.0499999999999989},"Student Allowance"]
[]
[null,null,"Allowance Annualisation Factor (Allowance Weeks in a Year)",52,"[Weeks]"]
[null,null,"Deleted \"At Home : Away From Home ratio\" of 80% due to $50 increase to Student Allowances 1 Jan 2018"]
[null,null,"One student, one dependent spouse : Both eligible student (each) ratio",2]
[null,null,"Rounding Level - Parental Income Abatement Threshold",7,"[Number of Decimal Places]"]
[null,null,"Parental Income abatement on net amounts",0.25]
[null,null,"Parental Income Abatement Rate (grossed up 1st tax bracket)",{"$f":"ROUND(StuAllowParAbt_net/(1-TaxRate1),StuAllowAbateThresRounding)","v":0.27932960000000001},null,0.28571429999999998]
[null,null,"Parental Income Abatement Rate (grossed up 2nd tax bracket)",{"$f":"ROUND(StuAllowParAbt_net/(1-TaxRate2),StuAllowAbateThresRounding)","v":0.30303029999999997}]
[null,null,"DependentSpouseRatio",2]
[null,{"$f":"IF(MAX(B$1:B180)=0,MAX(A$1:A180)+0.01,(MAX(B$1:B180,A$1:A180))+0.01)","v":2.0599999999999987},"Supplementary Assistance"]
[]
[null,null,"Training Incentive Allowance Maximum Rate"]
[null,null,"Benefit Weeks in a Year",40,"[Weeks]"]
[]
[null,null,"Birthday Allowance "]
[null,null,"Birthday Allowance ratio",2]
[]
[null,{"$f":"IF(MAX(B$1:B188)=0,MAX(A$1:A188)+0.01,(MAX(B$1:B188,A$1:A188))+0.01)","v":2.0699999999999985},"Childcare Subsidy and OSCAR Subsidy Payments"]
[]
[null,null,"Childcare Subsidy"]
[null,null,"Maximum Hours per Week",50,"[Hours]"]
[]
[null,null,"OSCAR Subsidy"]
[null,null,"Maximum Hours per Week (Term Time)",20,"[Hours]"]
[null,null,"Maximum Hours per Week (Holidays)",50,"[Hours]"]
[]
[null,null,"SWIFTT Calculations"]
[null,null,"Maximum Hours per Week Required For Calculations in SWIFTT",30,"[Hours]"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B201)=0,MAX(A$1:A201)+0.01,(MAX(B$1:B201,A$1:A201))+0.01)","v":2.0799999999999983},"Maximum Weekly Amounts of Seasonal Work Assistance Payments"]
[]
[null,null,"Rounding Level - Calculated Net Rate",0,"[Number of Decimal Places]"]
[]
[null,null,"More than 8 and not more than 16 hours rate : 8 hours or less rate multiple",2]
[null,null,"More than 16 and not more than 24 hours rate : 8 hours or less rate multiple",3]
[null,null,"More than 24 and not more than 32 hours rate : 8 hours or less rate multiple",4]
[null,null,"More than 32 hours rate : 8 hours or less rate multiple",5]
[null,null,"Limit of payment : 8 hours or less rate multiple",17]
[]
[]
[null,{"$f":"IF(MAX(B$1:B212)=0,MAX(A$1:A212)+0.01,(MAX(B$1:B212,A$1:A212))+0.01)","v":2.0899999999999981},"New Employment Transition Grant"]
[]
[null,null,"Rounding Significance Level - Calculated Net Rate",0.5]
[null,null,"Limit of payment : Daily rate multiple",10]
[]
[]
[null,{"$f":"IF(MAX(B$1:B218)=0,MAX(A$1:A218)+0.01,(MAX(B$1:B218,A$1:A218))+0.01)","v":2.0999999999999979},"Non-Taxable Annual Rates"]
[]
[null,null,"Blind Subsidy"]
[null,null,"Blind Subsidy Annualisation Factor (Income Weeks in Year)",52,"[Weeks]"]
[null,null,"Blind Subsidy Abatement Rate 1",{"$f":"IncTest1Rate1","v":0.3},"[Of Net Benefit per Dollar of Gross Income]"]
[null,null,"Blind Subsidy Abatement Threshold 1",{"$f":"IncTest1Thres1","v":160}]
[null,null,"Blind Subsidy Abatement Threshold 2",{"$f":"IncTest1Thres2","v":250}]
[]
[]
[null,{"$f":"IF(MAX(B$1:B227)=0,MAX(A$1:A227)+0.01,(MAX(B$1:B227,A$1:A227))+0.01)","v":2.1099999999999977},"Other Taxable Weekly Rates"]
[]
[]
[null,null,"19Jan2011: Deleted Personal Allowance for \"People with Psychiatric or Intellectual Disabilities\" : Net Adult \"Invalids Benefit\" ratio of 22.5%"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B233)=0,MAX(A$1:A233)+0.01,(MAX(B$1:B233,A$1:A233))+0.01)","v":2.1199999999999974},"Benefit Cut-Out Points"]
[]
[null,null,"Rounding Level - Cut-out points",0,"[Number of Decimal Places]"]
[null,null,"Cut-Out Point Annualisation Factor (Income Weeks in a Year)",52,"[Weeks]"]
[]
[null,null,"Income Test Parameters"]
[null,null,"Note: Abatement rates are Dollars of Net Benefit abated per Dollar of Gross Income Earned",null,null,null,null,null,"para 41 of Budget 2019 Package vote SD, initiative 11546"]
[null,null,"Income Test:","Abatement Rate 1","Abatement Rate 2","Abatement Threshold 1","Abatement Threshold 2",null,"2020-04-01","2021-04-01","2022-04-01","2023-04-01"]
[null,null,1,0.3,0.7,160,250,null,115,120,125,130]
[null,null,2,0.15,0.35,160,250,null,115,120,125,130]
[null,null,3,0.7,null,160,null,null,90,95,100,105]
[null,null,4,0.35,null,160,null,null,90,95,100,105]
[null,null,5,0.7,null,160,null,null,115,120,125,130]
[null,null,6,1,null,160,null,null,"Thres2 = Thres1+$100 in each year"]
[null,null,null,null,null,null,null,null,"(above superceded by 160/250 changes to be announced at Budget 2021."]
[null,{"$f":"IF(MAX(B$1:B248)=0,MAX(A$1:A248)+0.01,(MAX(B$1:B248,A$1:A248))+0.01)","v":2.1299999999999972},"Income Limits for the Disability Allowance",null,null,null,null,null,"reference = CAB-20-MIN-0512 dated 7 Dec 2020 )"]
[null,null,"18Jan2011: Deleted Rounding (0pd named 'DAThresRounding') and Annualisation Factor = 52 income weeks in year (named 'DAThresWeeks)"]
[]
[]
[]
[]
[null,{"$f":"IF(MAX(B$1:B254)=0,MAX(A$1:A254)+0.01,(MAX(B$1:B254,A$1:A254))+0.01)","v":2.139999999999997},"Accommodation Supplement Entry Thresholds"]
[]
[null,null,"Rounding Level - Entry Thresholds",0,"[Number of Decimal Places]"]
[null,null,"Percentage of Benefit Rate applicable to Rent/Board Payments",0.25]
[null,null,"Percentage of Benefit Rate applicable to Mortgage Payments",0.3]
[]
[]
[null,{"$f":"IF(MAX(B$1:B261)=0,MAX(A$1:A261)+0.01,(MAX(B$1:B261,A$1:A261))+0.01)","v":2.1499999999999968},"Accommodation Supplement Cut-Out Points for Non-Beneficiaries"]
[null,null,"Maximum rates were last changed on 1 April 2018"]
[null,null,"Accommodation Supplement Maximum Entitlement"]
[null,null,"Family Type","Area One","Area Two","Area Three","Rest of NZ (Area 4)"]
[null,null,"1 person",165,105,80,70]
[null,null,"2 people",235,155,105,80]
[null,null,"3+ people",305,220,160,120]
[]
[null,null,"Cut Out Point Calculations"]
[null,null,"Abatement Rate (Reduction in supplement per dollar of income earned)",0.25]
[null,null,"Cut Out Point Annualisation Factor (Weeks in a Year)",52,"[Weeks]"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B274)=0,MAX(A$1:A274)+0.01,(MAX(B$1:B274,A$1:A274))+0.01)","v":2.1599999999999966},"Community Services Card Income Thresholds"]
[]
[null,null,"Rounding Level - Income Thresholds",0,"[Number of Decimal Places]"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B279)=0,MAX(A$1:A279)+0.01,(MAX(B$1:B279,A$1:A279))+0.01)","v":2.1699999999999964},"Special Transfer Allowance"]
[]
[null,null,"Average Market Rent for Standard Rental Properties"]
[null,null,"Date average taken","2024-12-31"]
[]
[null,null,null,"Average Market Rent"]
[null,null,null,"1 Bedroom","2 Bedrooms",null,null,null,null,"Number of Bedrooms Count 31/12/24",1,2,null,null,"Last Year 1 Bedroom","Last Year 2 Bedrooms",null,"Change from last year (1 bedroom)","Change from last year (2 bedrooms)","% Change from last year (1 bedroom)","% Change from last year (2 bedrooms)"]
[null,null,"Auckland Region",{"$f":"ROUNDDOWN(K287,0)","v":459},568,null,null,null,null,"AUCKLAND",459.14812330000001,568.9848968,null,"Auckland Region",426.11676260000002,535.23271790000001,null,{"$f":"D287-ROUNDDOWN(O287,0)","v":33},{"$f":"E287-ROUNDDOWN(P287,0)","v":33},{"$f":"R287/ROUNDDOWN(O287,0)","v":7.746478873239436E-2},{"$f":"S287/ROUNDDOWN(P287,0)","v":6.1682242990654203E-2}]
[null,null,"Wellington Region",456,591,null,null,null,null,"WELLINGTON CITY",456.1488215,591.58396279999999,null,"Wellington Region",430.828125,548.27619919999995,null,{"$f":"D288-ROUNDDOWN(O288,0)","v":26},43,{"$f":"R288/ROUNDDOWN(O288,0)","v":6.0465116279069767E-2},7.8467153284671534E-2]
[null,null,"Rest of New Zealand",360,460,null,null,null,null,"REST O NZ",360.15800069962069,460.42069179663753,null,"Rest of New Zealand",329.233697831369,426.89417320346996,null,31,34,9.4224924012158054E-2,7.9812206572769953E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As used April 2024",null,null,"Using rounded down data for both years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Based on social housing (IRR) data"]
[]
[null,{"$f":"IF(MAX(B$1:B292)=0,MAX(A$1:A292)+0.01,(MAX(B$1:B292,A$1:A292))+0.01)","v":2.1799999999999962},"Civil Defence Scheme"]
[null,null,"Percentage of net JS rate paid out if Evacuees billeted",0.75]
[null,null,"Percentage of net JS rate paid out if Evacuees not billeted",1]
[]
[]
[null,{"$f":"IF(MAX(B$1:B297)=0,MAX(A$1:A297)+0.01,(MAX(B$1:B297,A$1:A297))+0.01)","v":2.1899999999999959},"Income Limits for Advance Payments of Benefits, Special Needs Grants and Recoverable Assistance Payments"]
[]
[null,null,"21 Jan 2011 - Deleted [Annualisation Factor (Number of Weeks in Year used)] = 52",null,"[Weeks]"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B302)=0,MAX(A$1:A302)+0.01,(MAX(B$1:B302,A$1:A302))+0.01)","v":2.1999999999999957},"Special Assistance to the Rural Sector"]
[]
[null,null,"Rate of special assistance as a % equivalent to the rate of Jobseeker Support",1]
[]
[]
[null,{"$f":"IF(MAX(B$1:B307)=0,MAX(A$1:A307)+0.01,(MAX(B$1:B307,A$1:A307))+0.01)","v":2.2099999999999955},"Additional Income Limits Making it Advantageous to Exclude NQS"]
[]
[null,null,"Abatement Variables for NZS"]
[null,null,"Threshold, per week (gross)",{"$f":"IncTest5Thres1","v":160}]
[null,null,"Reduction, per week, for each $1 earned above the threshold (gross)",{"$f":"IncTest5Rate1","v":0.7}]
[null,null,"Annualisation Factor (Number of Weeks in Year used)",52,"[Weeks]"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B315)=0,MAX(A$1:A315)+0.01,(MAX(B$1:B315,A$1:A315))+0.01)","v":2.2199999999999953},"Social Rehabilitation Assistance Programme"]
[]
[null,null,"Additional dollar amount added to payment",20]
[]
[]
[null,{"$f":"IF(MAX(B$1:B320)=0,MAX(A$1:A320)+0.01,(MAX(B$1:B320,A$1:A320))+0.01)","v":2.2299999999999951},"AMENDED RATES FOR GENERAL ADJUSTMENT"]
[null,null,"18Jan2011; Deleted 3 rows - UB,EB Single 18-19 - grandparented rate (net=122.78, gross=144.45, SpB Std Income = 62.97) "]
[]
[]
[]
[]
[null,{"$f":"IF(MAX(B$1:B326)=0,MAX(A$1:A326)+0.01,(MAX(B$1:B326,A$1:A326))+0.01)","v":2.2399999999999949},"Civil Defence Accommodation Costs"]
[]
[null,null,"Evacuee in Billeted Accommodation"]
[null,null,"Single Adult (Weekly)",252]
[null,null,"Married, Civil Union or Defacto Couple (Weekly)",428]
[null,null,"Child (Weekly)",{"$f":"EvacueeSingleBilleted/2","v":126}]
[]
[null,null,"Evacuee in Tourist Accomodation"]
[null,null,"Accommodation Services Index Current",1718,"current","CPIQ.SE9096","Accommodation services (within Recreation and culture group) on Table 2.01 from StatsNZ download spsh"]
[null,null,"Accommodation Services Index Previous",1650,"Previous","Should a negative CPI result then no change in rates, but subsequent AGAs should account for the decrease to avoid over-compensating "]
[null,null,"Accommodation Services Rounding",4]
[null,null,"Percent increase in Accommodation Services",{"$f":"MAX(AccomServicesCurrent/AccomServicesPrevious-1,0)","v":4.1212121212121255E-2},{"$f":"IF(ROUND(AccomServicesCurrent/AccomServicesPrevious-1,AccommServicesRounding)<0,\n\"WARNING: Negative Percentage Change Calculated, \nModel has Defaulted to 0%\",\"\")","v":""}]
[null,null,"Evacuee in Tourist Accomodation Rounding",0]
[]
[]
[]
[]
[null,null,"Weekly to Daily Civil Defence Rate Conversion",7,"[Days]"]
[]
[null,{"$f":"IF(MAX(B$1:B332)=0,MAX(A$1:A332)+0.01,(MAX(B$1:B332,A$1:A332))+0.01)","v":2.2499999999999947},"Home Help Programme"]
[]
[null,null,"Adult Minimum Wage ",23.5,{"$f":"AdjDate","v":"2025-04-01"},"CAB_24_MIN_0489 - 2025 min wage review"]
[null,null,"Adult Minimum Wage Previous Year",23.15,{"$f":"PrevDate","v":"2024-07-31"},"Minimum Wage Review: Setting the 2024 rates – Minute of decision (mbie.govt.nz)"]
[null,null,"Percentage Increase in Adult Minimum Wage",{"$f":"MinWageCurrent/MinWagePreviousYear-1","v":1.5118790496760237E-2}]
[null,null,"Holiday Pay Rate Percentage",0.08]
[]
[null,{"$f":"IF(MAX(B$1:B352)=0,MAX(A$1:A352)+0.01,(MAX(B$1:B352,A$1:A352))+0.01)","v":2.2599999999999945},"Amended Rates Supps & Grts GA"]
[null,null,"Hourly_to_Weekly_CCS_Rate",30,"[Hours]"]
[null,null,"SWIFTT_CCS_deduction",0.01]
[null,null,"GCAP Multiple",50]
[]
[null,{"$f":"IF(MAX(B$1:B357)=0,MAX(A$1:A357)+0.01,(MAX(B$1:B357,A$1:A357))+0.01)","v":2.2699999999999942},"Residential Care Subsidy"]
[]
[null,null,"Rounding Level ",0,"[Number of Decimal Places]"]
[null,null,"Adjustment Date","2025-07-01"]
[null,null,"Previous Year Adjustment Date","2024-07-31"]
[null,null,"20/Jan/2011: Deleted and moved to section 1.04 above (CPI for March year)"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B365)=0,MAX(A$1:A365)+0.01,(MAX(B$1:B365,A$1:A365))+0.01)","v":2.279999999999994},"Work Bonus"]
[null,null,"Wrk_Bonus_Deduction",100]
[null,null,"Wrk_Bonus_Deduction (Married Each)",50]
[null,null,"Wrk_Bonus_Minimum Threshold",10]
[null,null,"Wrk_Bonus_Minimum Threshold (Married Each)",5]
[null,null,"Wrk_Bonus_Minimum_Weeks",1]
[]
[null,{"$f":"IF(MAX(B$1:B372)=0,MAX(A$1:A372)+0.01,(MAX(B$1:B372,A$1:A372))+0.01)","v":2.2899999999999938},"Early Learning Payment"]
[null,null,"Deleted \"15\" input for \"ELP Hours 1\" as the maximum number of hours for the Early Learning Payment was increased from 15 to 20 as at 1 October 2017",null,null,"https://gazette.govt.nz/notice/id/2017-go4486"]
[null,null,"ELP Hours 2",20]
[]
[null,{"$f":"IF(MAX(B$1:B376)=0,MAX(A$1:A376)+0.01,(MAX(B$1:B376,A$1:A376))+0.01)","v":2.2999999999999936},"Clothing Allowance "]
[null,null,"Weekly to Four Weekly Multiple",4]
[]
[null,{"$f":"IF(MAX(B$1:B379)=0,MAX(A$1:A379)+0.01,(MAX(B$1:B379,A$1:A379))+0.01)","v":2.3099999999999934},"Student Loan Scheme Deduction",{"$f":"'Table 3'!L99","v":464},"Reference for 2023 Regulations (commences 1 April 2024)"]
[null,null,null,null,"Student Loan Scheme (Repayment Threshold for 2024–25 Tax Year and Subsequent Tax Years) Regulations 2023"]
[]
[null,{"$f":"IF(MAX(B$1:B382)=0,MAX(A$1:A382)+0.01,(MAX(B$1:B382,A$1:A382))+0.01)","v":2.3199999999999932},"Best Start Tax Credit",{"$f":"'Table 29'!H46","v":73.61},"Reference for 2023 Regulations",null,"Income Tax (Tax Credit) Order 2023 (SL 2023/288) 5 Section MG 2 amended (Best Start tax credit) – New Zealand Legislation"]
[null,null,null,null,"Reference for 2022 Regulations",null,"Income Tax (Tax Credit) Order 2022 (SL 2022/296) 6 Section MG 2 amended (Best Start tax credit) – New Zealand Legislation"]
[null,null,null,null,"Reference for 2018 Regulations",null,"Best Start 5% CPI (see (1) (db); (2BA) and (2B))"]
[]
[null,{"$f":"IF(MAX(B$1:B386)=0,MAX(A$1:A386)+0.01,(MAX(B$1:B386,A$1:A386))+0.01)","v":2.329999999999993},"Flexible Childcare Assistance Multiplier"]
[null,null,"One Child",2]
[null,null,"Two Children",3]
[null,null,"Three Children",4]
[null,null,"Four Children",5]
[null,null,"Five + Children ",6]
[]
[]
[{"$f":"MAX(A$1:A376)+1","v":3},"SOCIAL HOUSING ASSUMPTIONS"]
[]
[null,{"$f":"IF(MAX(B$1:B396)=0,MAX(A$1:A396)+0.01,(MAX(B$1:B396,A$1:A396))+0.01)","v":3.01},"Social Housing Multiplier",1.5]
[]
[]
[{"$f":"MAX(A$1:A399)+1","v":4},"IT SWIFTT SHEET ASSUMPTIONS"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B402)=0,MAX(A$1:A402)+0.01,(MAX(B$1:B402,A$1:A402))+0.01)","v":4.01},"Capped Rates Mulitples"]
[null,null,"Family Tax Credit Multiple1",3,"Not used anymore"]
[null,null,"Family Tax Credit Multiple2",3,"Not used anymore"]
[null,null,"Family Tax Credit Multiple3",8,"Not used anymore"]
[null,null,"Family Tax Credit Multiple",14]
[null,null,"Child Disability Allowance Multiple",10]
[null,null,"Weekly Orphans Benefit Multiple",8]
[null,null,"Weekly Unsupported Childs Benefit Multiple",12]
[null,null,"Disability Allowance Multiple",7]
[null,null,"Miscellaneous Subsidy Multiple",5]
[null,null,"Best Start Tax Credit",5,"Set to max number of "]
[null,null,"OB/UCB Clothing Allowance",12,"Set to max number of "]
[]
[null,{"$f":"IF(MAX(B$1:B415)=0,MAX(A$1:A415)+0.01,(MAX(B$1:B415,A$1:A415))+0.01)","v":4.0199999999999996},"Family Tax Credit Income Threshold"]
[null,null,"Family Tax Credit Income Threshold",42700]
[null,null,null,null,"Changes to 42,700 from 1 July 2018 - link below 'The Families Package\""]
[null,null,null,null,"http://www.treasury.govt.nz/budget/2018/families-package/families-package-dec17.pdf"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B421)=0,MAX(A$1:A421)+0.01,(MAX(B$1:B421,A$1:A421))+0.01)","v":4.0299999999999994},"Back dated reviews assumptions"]
[null,null,"Maximum of Main Rate",0.3]
[null,null,"Maximum Disability Allowance",3]

{"sheet":"RegulationsLinks","index":5,"n_rows":510,"n_cols":30,"rows_kept":510,"cut":false,"hidden":false,"merged":[]}
[null,null,"CPI change as at","2025-04-01"," <<<=== update this date"]
[]
[]
[null,null,{"$f":"\"Social Security (Rates of Benefits and Allowances) Order \"&YEAR($D$1)","v":"Social Security (Rates of Benefits and Allowances) Order 2025"}]
["need to check if anything has moved between 'mandatory' and 'discretionary'. Mandatory under s452A (to be repealed March 24), s453 of SS Act 2018 or s15, s16 of NZSuper&Ret Act 2001; Discretionary under s452 of SS Act 2018"]
[null,null,"Schedule 1"]
[null,null,"Mandatory adjustments"]
[null,null,null,null,null,null,"cls 3, 4"]
[null,null,"Part 1"]
[null,null,"Average weekly earnings wage adjustments to social security benefits and allowances"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"additional payments under same clause at same rate"]
["Row reference in Table",null,"Provision amended",null,"Old amount ($)",null,"New amount ($)",null,null,"Check of statutory reference","Check of statutory reference","Legal Description ","Statutory reference ",null,null,null,null,null,"Description",null,null,{"$f":"E12","v":"Old amount ($)"},{"$f":"G12","v":"New amount ($)"}]
[]
[null,null,"Social Security Act 2018"]
[null,null,"Schedule 4, Part 1 (Jobseeker support)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E16),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E16),2)","v":"Table 2 Row 13"},null,"Clause 1 (a)",null,{"$f":"'Table 2'!$D$13","v":262.3},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E16),2,LEN(_xlfn.FORMULATEXT($E16))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E16),2),1)","v":268.13},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E16),2,LEN(_xlfn.FORMULATEXT($E16))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E16),2),1)","v":"SSA 2018 Schedule 4 Part 1 cl. 1(a)"},"SSA Schedule 4. Part 1 cl. 1(a)","[Payable] To a single beneficiary under the age of 20 years who is living with a parent (as that term is defined in clause 8), and whose benefit commenced on or after 1 July 1998","SSA 2018, Sch 4, Prt 1, Cl. 1(a)",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E16),2,LEN(_xlfn.FORMULATEXT($E16))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E16),2),1)","v":"Single 18-19 years old - at home"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E17),2)&\" & Row \"&RIGHT(_xlfn.FORMULATEXT(E17),2)+1","v":"Row 14 & Row 15"},null,"Clause 1 (b)",null,{"$f":"'Table 2'!$D$14","v":307.87},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E17),2,LEN(_xlfn.FORMULATEXT($E17))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E17),2),1)","v":314.72000000000003},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E17),2,LEN(_xlfn.FORMULATEXT($E17))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E17),2),1)","v":"SSA Schedule 4 Part 1 cl. 1(b)"},"SSA Schedule 4 Part 1 cl. 1(b)","[Payable] To any other single beneficiary under the age of 25 years without dependent children","SSA 2018, Sch 4, Prt 1, Cl 1(b)",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E17),2,LEN(_xlfn.FORMULATEXT($E17))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E17),2),1)","v":"Single 18-19 years old - away from home"},null,null,{"$f":"'Table 2'!$D$15","v":307.87},{"$f":"'Table 2'!$L$15","v":314.72000000000003},{"$f":"'Table 2'!$C$15","v":"Single 20-24 years old"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E18),2)","v":"Row 25"},null,"Clause 1 (c)",null,{"$f":"'Table 2'!$D$25","v":364.82},null,372.93,null,null,"SSA Schedule 4 Part 1 cl. 1(c)","SSA Schedule 4 Part 1 cl. 1 (c)","[Payable] To any other single beneficiary without dependent children and who was on 15 July 2013 transferred to jobseeker support by clause 2(9) and (11), or by clause 10(6) and (8), of Schedule 32 of the Social Security Act 1964 ","SSA 2018, Sch 4, Prt 1, Cl 1(c)",null,null,null,null,null,"Grandparented Widow woman alone and DPB woman alone (granted before 15/7/2013)"]
["Row 16",null,"Clause 1 (d)",null,{"$f":"'Table 2'!$D$16","v":353.46},null,361.32,null,null,"SSA Schedule 4 Part 1 cl. 1(d)","SSA Schedule 4 Part 1 cl. 1(d)","[Payable] To any other single beneficiary without dependent children","SSA 2018, Sch 4, Prt 1, Cl 1(d)",null,null,null,null,null,"Single 25 years and over"]
["Row 22",null,"Clause 1 (e)",null,{"$f":"'Table 2'!$D$22","v":494.8},null,505.8,null,null,"SSA Schedule 4 Part 1 cl. 1(e)","SSA Schedule 4 Part 1 cl. 1(e)","[Payable to] To any single beneficiary whose youngest dependent child is aged at least 14 years (including, without limitation, any such beneficiary who is a beneficiary of a kind specified in clause 4(a), (b), or (c), and see also MSD’s discretion (to disregard specified income used to meet the cost of childcare) under clause 5)","SSA 2018, Sch 4, Prt 1, Cl 1(e)",null,null,null,null,null,"Sole Parent"]
["Row 27",null,"Clause 1 (f)",null,{"$f":"'Table 2'!$D$27","v":494.8},null,505.8,null,null,"SSA Schedule 4 Part 1 cl. 1(f)","SSA Schedule 4 Part 1 cl. 1(f)","[Payable] To any other single beneficiary with 1 or more dependent children","SSA 2018, Sch 4, Prt 1, Cl 1(f)",null,null,null,null,null,"Student Hardship for 16-17 year olds sole parent"]
["Row 17",null,"Clause 1 (g) (i)",null,{"$f":"'Table 2'!$D$17","v":300.73},null,307.42,null,null,"SSA Schedule 4 Part 1 cl. 1(g)(i) or (h)(i)","SSA Schedule 4 Part 1 cl. 1(g) (i)","[Payable] To a beneficiary who is in a relationship whose spouse or partner is granted, in the spouse’s or partner’s own right, a main benefit under this Act, ... subject to Income Test 4 if the beneficiary and his or her spouse or partner do not have 1 or more dependent children","SSA 2018, Sch 4, Prt 1, Cl 1(g)(i)",null,null,null,null,null,"Married, Civil Union or Defacto Couple (without children) each"]
["Row 19",null,"Clause 1 (g) (ii)",null,{"$f":"'Table 2'!$D$19","v":317.55},null,324.61,null,null,"SSA Schedule 4 Part 1 cl. 1(g)(ii)","SSA Schedule 4 Part 1 cl. 1(g) (ii)","[Payable] To a beneficiary who is in a relationship whose spouse or partner is granted, in the spouse’s or partner’s own right, a main benefit under this Act ... subject to Income Test 4 if the beneficiary and his or her spouse or partner have 1 or more dependent children","SSA 2018, Sch 4, Prt 1, Cl 1(g)(ii)",null,null,null,null,null,"Married, Civil Union or Defacto Couple with partner on benefit (with children) each"]
["Row 17",null,"Clause 1 (h) (i)","clause i merged into clause h on 6 Nov 2020",{"$f":"'Table 2'!$D$17","v":300.73},null,307.42,null,null,"SSA Schedule 4 Part 1 cl. 1(g)(i) or (h)(i)","SSA Schedule 4 Part 1 cl. 1(g)(i) or h(i)","[Payable] To a beneficiary who is in a relationship whose spouse or partner is granted, in the spouse’s or partner’s own right, New Zealand superannuation or a veteran’s pension, … subject to Income Test 4 if the beneficiary and his or her spouse or partner do not have 1 or more dependent children","SSA 2018, Sch 4, Prt 1, Cl 1(h)(i)",null,null,null,null,null,"Married, Civil Union or Defacto Couple (without children) each"]
["Row 21",null,"Clause 1 (h) (ii)",null,{"$f":"'Table 2'!$D$21","v":317.55},null,324.61,null,null,"SSA Schedule 4 Part 1 cl. 1(h)(ii)","SSA Schedule 4 Part 1 cl. 1(h)(ii)","[Payable] To a beneficiary who is in a relationship whose spouse or partner is granted, in the spouse’s or partner’s own right, New Zealand superannuation or a veteran’s pension, … subject to Income Test 4 if the beneficiary and his or her spouse or partner have 1 or more dependent children","SSA 2018, Sch 4, Prt 1, Cl 1(h)(ii)",null,null,null,null,null,"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total"]
["Row 29",null,"Clause 1 (j) (i)",null,{"$f":"'Table 2'!$D$29","v":601.46},null,614.84,null,null,"SSA Schedule 4 Part 1 cl. 1(j)(i)","SSA Schedule 4 Part 1 cl. 1(j)(i)","[Payable] To a beneficiary who is in a relationship whose spouse or partner is not granted a main benefit under this Act, New Zealand superannuation, or a veteran’s pension, in the spouse’s or partner’s own right… subject to Income Test 3 if the beneficiary and his or her spouse or partner do not have 1 or more dependent children","SSA 2018, Sch 4, Prt 1, Cl 1(j)(i)",null,null,null,null,null,"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (without children) total"]
["Row 31",null,"Clause 1 (j) (ii)",null,{"$f":"'Table 2'!$D$31","v":635.1},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E27),2,LEN(_xlfn.FORMULATEXT($E27))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E27),2),1)","v":649.22},null,null,"SSA Schedule 4 Part 1 cl. 1(j)(ii)","SSA Schedule 4 Part 1 cl. 1(j)(ii)","[Payable] To a beneficiary who is in a relationship whose spouse or partner is not granted a main benefit under this Act, New Zealand superannuation, or a veteran’s pension, in the spouse’s or partner’s own right… subject to Income Test 3 if the beneficiary and his or her spouse or partner have 1 or more dependent children","SSA 2018, Sch 4, Prt 1, Cl 1(j)(ii)",null,null,null,null,null,"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (with children) total"]
[{"$f":"MID(_xlfn.FORMULATEXT(E28),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E28),2)","v":"Table 9 Row 13"},null,"Clause 2",null,{"$f":"'Table 9'!$D$13","v":300.73},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E28),2,LEN(_xlfn.FORMULATEXT($E28))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E28),2),1)","v":307.42},null,null,"SSA 2018 Schedule 4 Part 1 cl. 2","SSA 2018 Schedule 4 Part 1 cl. 2","Maximum increase in respect of a housekeeper","SSA 2018, Sch 4, Prt 1, Cl 2",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E28),2,LEN(_xlfn.FORMULATEXT($E28))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E28),2)-1,1)","v":"Housekeeper's Allowance"}]
[{"$f":"MID(_xlfn.FORMULATEXT(E29),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E29),2)","v":"Table 2 Row 23"},null,"Clause 3 (i)",null,{"$f":"'Table 2'!$D$23","v":300.73},null,307.42,null,null,"SSA Schedule 4 Part 1 cl. 3 (a, b,c) (i)","SSA Schedule 4 Part 1 cl. 3(a,b,c) (i)","[A] Special rate of benefit (and a rate to be received by the person during the period of non-entitlement of the person’s spouse or partner) for a person who has a spouse or partner who is ineligible for a benefit for a period because of - \n(a)\tthe application of sections 225 to 229 (which relate to voluntary unemployment or loss of employment through misconduct, etc); or\n(b)\tthe application of sections 234 to 238 (which relate to sanctions that may be imposed for failures to comply with work-test or other obligations and work-preparation interviews and exercises); or\n(c)\ta strike, either by the spouse or partner, or by fellow members of the same union at the same place of employment \nsubject to Income Test 4 if the beneficiary does not have 1 or more dependent children\n","SSA 2018, Sch 4, Prt 1, Cl. 3(a,b,c) (i)",null,null,null,null,null,"Special 88M(4) Rate - without children",null,null,"88M = old 1964 SS Act ref"]
["Row 24",null,"Clause 3 (ii)",null,{"$f":"'Table 2'!$D$24","v":317.55},null,324.61,null,null,"SSA Schedule 4 Part 1 cl. 3 (a, b,c) (ii)","SSA Schedule 4 Part 1 cl. 3(a,b,c) (ii)","[A] Special rate of benefit (and a rate to be received by the person during the period of non-entitlement of the person’s spouse or partner) for a person who has a spouse or partner who is ineligible for a benefit for a period because of - \n(a)\tthe application of sections 225 to 229 (which relate to voluntary unemployment or loss of employment through misconduct, etc); or\n(b)\tthe application of sections 234 to 238 (which relate to sanctions that may be imposed for failures to comply with work-test or other obligations and work-preparation interviews and exercises); or\n(c)\ta strike, either by the spouse or partner, or by fellow members of the same union at the same place of employment \nsubject to Income Test 4 if the beneficiary has 1 or more dependent children","SSA 2018, Sch 4, Prt 1, Cl. 3(a,b,c) (ii)",null,null,null,null,null,"Special 88M(4) Rate - with children",null,null,"88M = old 1964 SS Act ref"]
[]
[]
[null,null,"Schedule 4, Part 2 (Sole parent support)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E34),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E34),2)","v":"Table 2 Row 62"},null,"Clause 1",null,{"$f":"'Table 2'!$D$62","v":494.8},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E34),2,LEN(_xlfn.FORMULATEXT($E34))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E34),2),1)","v":505.8},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E34),2,LEN(_xlfn.FORMULATEXT($E34))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E34),2),1)","v":"SSA Schedule 4 Part 2 cl. 1"},"SSA Schedule 4 Part 2. cl. 1","[Payable] To a beneficiary with 1 or more dependent children … subject to Income test 1","SSA 2018, Sch 4, Prt 2, Cl 1",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E34),2,LEN(_xlfn.FORMULATEXT($E34))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E34),2),1)","v":"Sole Parent"}]
[]
[]
[null,null,"Schedule 4, Part 3 (Supported living payment)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E38),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E38),2)","v":"Table 2 Row 51"},null,"Clause 1 (a)",null,{"$f":"'Table 2'!$D$51","v":337.63},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E38),2,LEN(_xlfn.FORMULATEXT($E38))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E38),2),1)","v":345.14},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E38),2,LEN(_xlfn.FORMULATEXT($E38))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E38),2),1)","v":"SSA 2018 Schedule 4 Part 3 cl. 1 (a)"},"SSA Schedule 4 Part 3. cl. 1 (a)","[Payable] To a single beneficiary under the age of 18 years without dependent children, … subject to income test one.","SSA 2018, Sch 4, Prt 3, Cl 1(a)",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E38),2,LEN(_xlfn.FORMULATEXT($E38))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E38),2),1)","v":"Single 16-17 years old"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E39),2)","v":"Row 52"},null,"Clause 1 (b)",null,{"$f":"'Table 2'!$D$52","v":402.84},null,411.8,null,null,"SSA Schedule 4 Part 3 cl. 1 (b)","SSA Schedule 4 Part 3. cl. 1 (b)","[Payable] To any other single beneficiary without dependent children … Subject to income test one.","SSA 2018, Sch 4, Prt 3, Cl 1(b)",null,null,null,null,null,"Single 18 years and over"]
["Row 58",null,"Clause 1 (c)",null,{"$f":"'Table 2'!$D$58","v":552.14},null,564.41999999999996,null,null,"SSA Schedule 4 Part 3 cl. 1 (c)","SSA Schedule 4 Part 3. cl. 1 (c)","[Payable] To a single beneficiary with 1 or more dependent children… subject to income test one.","SSA 2018, Sch 4, Prt 3, Cl 1(c) ",null,null,null,null,null,"Sole Parent"]
["Row 53",null,"Clause 1 (d) (i)",null,{"$f":"'Table 2'!$D$53","v":342.24},null,349.85,null,null,"SSA Schedule 4 Part 3 cl. 1 (d,e,h) (i); cl 7(a)","SSA Schedule 4 Part 3. cl. 1 (d,e,h) (i)","[Payable] To a beneficiary who is in a relationship, whose spouse or partner is granted, in the spouse’s or partner’s own right, a main benefit under this Act …  subject to Income Test 2 if the beneficiary and his or her spouse or partner do not have 1 or more dependent children","SSA 2018, Sch 4, Prt 3, Cl 1(d)(i)",null,null,null,null,null,"Married, Civil Union or Defacto Couple (without children) each"]
["Row 55",null,"Clause 1 (d) (ii)",null,{"$f":"'Table 2'!$D$55","v":359.07},null,367.06,null,null,"SSA Schedule 4 Part 3 cl. 1 (d) (ii)","SSA Schedule 4 Part 3. cl. 1 (d) (ii)","[Payable] To a beneficiary who is in a relationship, whose spouse or partner is granted, in the spouse’s or partner’s own right, a main benefit under this Act, … subject to Income Test 2 if the beneficiary and his or her spouse or partner have 1 or more dependent children ","SSA 2018, Sch 4, Prt 3, Cl 1(d)(ii)",null,null,null,null,null,"Married, Civil Union or Defacto Couple partner on benefit (with children) each"]
["Row 53",null,"Clause 1 (e) (i)",null,{"$f":"'Table 2'!$D$53","v":342.24},null,349.85,null,null,"SSA Schedule 4 Part 3 cl. 1 (d,e,h) (i); cl 7(a)","SSA Schedule 4 Part 3. cl. 1 (d,e,h) (i)","[Payable] To a beneficiary who is in a relationship, whose spouse or partner is granted, in the spouse’s or partner’s own right, New Zealand superannuation or a veteran’s pension, … subject to Income Test 2 if the beneficiary and his or her spouse or partner do not have 1 or more dependent children","SSA 2018, Sch 4, Prt 3, Cl 1(e)(i)",null,null,null,null,null,"Married, Civil Union or Defacto Couple (without children) each"]
["Row 57",null,"Clause 1 (e) (ii)",null,{"$f":"'Table 2'!$D$57","v":372.81},null,381.1,null,null,"SSA Schedule 4 Part 3 cl. 1 (e, h) (ii); cl 7(b)","SSA Schedule 4 Part 3. cl. 1 (e, h) (ii)","[Payable] To a beneficiary who is in a relationship, whose spouse or partner is granted, in the spouse’s or partner’s own right, New Zealand superannuation or a veteran’s pension, … subject to Income Test 2 if the beneficiary and his or her spouse or partner have 1 or more dependent children ","SSA 2018, Sch 4, Prt 3, Cl 1(e)(ii)",null,null,null,null,null,"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total"]
["Row 54",null,"Clause 1 (g) (i)","clause f merged into clause e on 6 Nov 2020",{"$f":"'Table 2'!$D$54","v":684.48},null,699.7,null,null,"SSA Schedule 4 Part 3 cl. 1 (g) (i)","SSA Schedule 4 Part 3. cl. 1 (g) (i)","[Payable] To a beneficiary receiving a supported living payment under section 34 on the ground of restricted work capacity or total blindness who is in a relationship, whose spouse or partner is not granted, in the spouse’s or partner’s own right, a main benefit under this Act or New Zealand superannuation or a veteran’s pension, ... subject to Income Test 1 if the beneficiary and his or her spouse or partner do not have 1 or more dependent children","SSA 2018, Sch 4, Prt 3, Cl 1(g)(i)",null,null,null,null,null,"Married, Civil Union or Defacto Couple (without children) total"]
["Row 56",null,"Clause 1 (g) (ii)",null,{"$f":"'Table 2'!$D$56","v":718.14},null,734.12,null,null,"SSA Schedule 4 Part 3 cl. 1 (g) (ii)","SSA Schedule 4 Part 3. cl. 1 (g) (ii)","[Payable] To a beneficiary receiving a supported living payment under section 34 on the ground of restricted work capacity or total blindness who is in a relationship, whose spouse or partner is not granted, in the spouse’s or partner’s own right, a main benefit under this Act or New Zealand superannuation or a veteran’s pension, ... subject to Income Test 1 if the beneficiary and his or her spouse or partner have 1 or more dependent children","SSA 2018, Sch 4, Prt 3, Cl 1(g)(ii)",null,null,null,null,null,"Married, Civil Union or Defacto Couple partner on benefit (with children) total"]
["Row 53",null,"Clause 1 (h) (i)",null,{"$f":"'Table 2'!$D$53","v":342.24},null,349.85,null,null,"SSA Schedule 4 Part 3 cl. 1 (d,e,h) (i); cl 7(a)","SSA Schedule 4 Part 3. cl. 1 (d,e,h) (i)","[Payable] To a beneficiary receiving a supported living payment under section 40 on the ground of caring for another person, if the beneficiary is in a relationship, and the beneficiary’s spouse or partner is not granted, in the spouse’s or partner’s own right, a main benefit under this Act or New Zealand superannuation or a veteran’s pension, ... subject to Income Test 1 if the beneficiary and his or her spouse or partner do not have 1 or more dependent children","SSA 2018, Sch 4, Prt 3, Cl 1(h)(i)",null,null,null,null,null,"Married, Civil Union or Defacto Couple (without children) each"]
["Row 57",null,"Clause 1 (h) (ii)",null,{"$f":"'Table 2'!$D$57","v":372.81},null,381.1,null,null,"SSA Schedule 4 Part 3 cl. 1 (e, h) (ii); cl 7(b)","SSA Schedule 4 Part 3. cl. 1 (e, h) (ii)","[Payable] To a beneficiary receiving a supported living payment under section 40 on the ground of caring for another person, if the beneficiary is in a relationship, and the beneficiary’s spouse or partner is not granted, in the spouse’s or partner’s own right, a main benefit under this Act or New Zealand superannuation or a veteran’s pension, ... subject to Income Test 1 if the beneficiary and his or her spouse or partner have 1 or more dependent children","SSA 2018, Sch 4, Prt 3, Cl 1(h)(ii)",null,null,null,null,null,"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total"]
[{"$f":"MID(_xlfn.FORMULATEXT(E49),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E49),2)","v":"Table 8 Row 32"},null,"Clause 2",null,{"$f":"'Table 8'!$D$32","v":552.07000000000005},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E49),2,LEN(_xlfn.FORMULATEXT($E49))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E49),2),1)","v":564.35},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E49),2,LEN(_xlfn.FORMULATEXT($E49))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E49),2),1)","v":"SSA 2018 Schedule 4 Part 3 cl. 2"},"SSA Schedule 4 Part 3. cl. 2","Maximum amount from all sources where subsidy (that is to say, an additional allowance under clause 3)  is paid on earnings of a blind beneficiary in every case","SSA 2018, Sch 4, Prt 3, Cl 2",null,null,null,null,null,"Married, Civil union or Defacto Partner "]
[{"$f":"MID(_xlfn.FORMULATEXT(E50),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E50),2)","v":"Table 8 Row 33"},null,"Clause 2",null,{"$f":"'Table 8'!$D$33","v":71.459999999999994},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E50),2,LEN(_xlfn.FORMULATEXT($E50))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E50),2),1)","v":73.05},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E50),2,LEN(_xlfn.FORMULATEXT($E50))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E50),2),1)","v":"SSA 2018 Schedule 4 Part 3 cl. 2"},"SSA Schedule 4 Part 3. cl. 2","Maximum amount from all sources where subsidy (that is to say, an additional allowance under clause 3) increase if the is paid on earnings of a blind beneficiary in every case [and further increased if the] beneficiary is a single person.","SSA 2018, Sch 4, Prt 3, Cl 2",null,null,null,null,null,"Single Supplement"]
[{"$f":"MID(_xlfn.FORMULATEXT(E51),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E51),2)","v":"Table 2 Row 53"},null,"Clause 7 (a)",null,{"$f":"'Table 2'!$D$53","v":342.24},null,349.85,null,null,"SSA Schedule 4 Part 3 cl. 1 (d,e,h) (i); cl 7(a)","SSA Schedule 4 Part 3. cl. 7 (a)","the rate of a supported living payment on the ground of caring for another person under any of ... paragraphs [(d), (e) and (g)] must not be less than the rates that would be payable if the beneficiary and the spouse or partner of the beneficiary were both entitled to receive the benefit on those grounds; but the rate of benefit payable by virtue of this clause must not exceed if the beneficiary and the spouse or partner of the beneficiary have no dependent children","SSA 2018, Sch 4, Prt 3, Cl 7(a)",null,null,null,null,null,"Married, Civil Union or Defacto Couple (without children) each"]
["Row 57",null,"Clause 7 (b)",null,{"$f":"'Table 2'!$D$57","v":372.81},null,381.1,null,null,"SSA Schedule 4 Part 3 cl. 1 (e, h) (ii); cl 7(b)","SSA Schedule 4 Part 3. cl. 7 (b)","the rate of a supported living payment on the ground of caring for another person under any of ... paragraphs [(d), (e) and (g)] must not be less than the rates that would be payable if the beneficiary and the spouse or partner of the beneficiary were both entitled to receive the benefit on those grounds; but the rate of benefit payable by virtue of this clause must not exceed  if the beneficiary and the spouse or partner of the beneficiary have 1 or more dependent children","SSA 2018, Sch 4, Prt 3, Cl 7(b)",null,null,null,null,null,"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total"]
[]
[]
[null,null,"Schedule 4, Part 6 (Rates and component of youth payment and young parent payment, and criteria for incentive payments)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E56),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E56),2)","v":"Table 2 Row 35"},null,"Clause 1",null,{"$f":"'Table 2'!$D$35","v":307.87},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E56),2,LEN(_xlfn.FORMULATEXT($E56))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E56),2),1)","v":314.72000000000003},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E56),2,LEN(_xlfn.FORMULATEXT($E56))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E56),2),1)","v":"SSA 2018 Schedule 4 Part 6 subpart 1 cl. 1"},"SSA Schedule 4 Part 6 subpart 1 cl. 1","[Payable to] a single young person without dependent children subject to cl. 11","SSA 2018, Sch 4, Prt 6, Subprt 1, Cl 1",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E56),2,LEN(_xlfn.FORMULATEXT($E56))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E56),2),1)","v":"Single, 16-17 Year old "}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E57),2)","v":"Row 40"},null,"Clause 2",null,{"$f":"'Table 2'!$D$40","v":285.44},null,291.79000000000002,null,null,"SSA Schedule 4 Part 6 subpart 1 cl. 2","SSA Schedule 4 Part 6 subpart 1 cl. 2","[Payable to] a single young person who—\n•is aged 16 to 17 years; and\n•is living with or being financially supported by a parent or guardian; and\n•has a dependent child or children\nsubject to Cl. 11","SSA 2018, Sch 4, Prt 6, Subprt 1, Cl 2",null,null,null,null,null,"Sole parent 16-17 year old, living at home \nor financially supported by parents or guardian (earning less than FTC threshold)"]
["Row 44",null,"Clause 3",null,{"$f":"'Table 2'!$D$44","v":494.8},null,505.8,null,null,"SSA Schedule 4 Part 6 subpart 1 cl. 3","SSA Schedule 4 Part 6 subpart 1 cl. 3","[Payable to] any other single young person with a dependent child or children, subject to Cl. 11","SSA 2018, Sch 4, Prt 6, Subprt 1, Cl 3",null,null,null,null,null,"Sole parent "]
["Row 36",null,"Clause 4",null,{"$f":"'Table 2'!$D$36","v":300.73},null,307.42,null,null,"SSA Schedule 4 Part 6 subpart 1 cl. 4","SSA Schedule 4 Part 6 subpart 1 cl. 4","[Payable to] a  young person who is in a relationship and is without dependent children, subject to Cl 12","SSA 2018, Sch 4, Prt 6, Subprt 1, Cl 4",null,null,null,null,null,"Married, civil union or de facto couple (without children) each"]
["Row 43",null,"Clause 5 (a)",null,{"$f":"'Table 2'!$D$43","v":317.55},null,324.61,null,null,"SSA Schedule 4 Part 6 subpart 1 cl. 5 (a)","SSA Schedule 4 Part 6 subpart 1 cl. 5(a)","[Payable to] a young person who is in a relationship and has a dependent child or children, subject to Cl 12 if the young person’s spouse or partner is not receiving a main benefit under this Act; or","SSA 2018, Sch 4, Prt 6, Subprt 1, Cl 5(a)",null,null,null,null,null,"Married, Civil Union or Defacto Couple with partner not on benefit (with children) total"]
["Row 41",null,"Clause 5 (b)",null,{"$f":"'Table 2'!$D$41","v":317.55},null,324.61,null,null,"SSA Schedule 4 Part 6 subpart 1 cl. 5 (b)","SSA Schedule 4 Part 6 subpart 1 cl. 5(b)","[Payable to] a young person who is in a relationship and has a dependent child or children, subject to clause 12 if the young person’s spouse or partner is receiving a main benefit under this Act","SSA 2018, Sch 4, Prt 6, Subprt 1, Cl 5(b)",null,null,null,null,null,"Married, civil union or de facto couple both qualify (with children) each"]
[]
[]
[null,null,"Schedule 4, Part 10 (Rates of generally abolished former widows’ benefits under section 21 of Social Security Act 1964 as saved by clause 55 of Schedule 1 of this Act for reciprocity agreement applicants or recipients)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E65),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E65),2)","v":"Table 2 Row 67"},null,"Clause 1",null,{"$f":"'Table 2'!$D$67","v":494.8},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E65),2,LEN(_xlfn.FORMULATEXT($E65))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E65),2),1)","v":505.8},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E65),2,LEN(_xlfn.FORMULATEXT($E65))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E65),2),1)","v":"SSA Schedule 4 Part 10 cl. 1 and Schedule 4 Part 11 cl. 1"},"SSA Schedule 4 Part 10 cl. 1","[Payable] To a beneficiary with 1 or more dependent children, subject to income test 1","SSA 2018, Sch 4, Prt 10, Cl 1",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E65),2,LEN(_xlfn.FORMULATEXT($E65))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E65),2),1)","v":"Sole Parent"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E66),2)","v":"Row 66"},null,"Clause 2",null,{"$f":"'Table 2'!$D$66","v":364.82},null,372.93,null,null,"SSA Schedule 4 Part 10 cl. 2 and Schedule 4 Part 11 cl. 2","SSA Schedule 4 Part 10 cl. 2","[Payable] To a beneficiary without any dependent children, subject to Income Test 1","SSA 2018, Sch 4, Prt 10, Cl 2",null,null,null,null,null,"Woman Alone (Single Adult)"]
[]
[]
[null,null,"Schedule 4, Part 11 (Rates of generally abolished former DPB for solo parents under section 27B of Social Security Act 1964 as saved by clause 55 of Schedule 1 of this Act for reciprocity agreement applicants or recipients)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E70),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E70),2)","v":"Table 2 Row 67"},null,"Clause 1",null,{"$f":"'Table 2'!$D$67","v":494.8},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E70),2,LEN(_xlfn.FORMULATEXT($E70))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E70),2),1)","v":505.8},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E70),2,LEN(_xlfn.FORMULATEXT($E70))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E70),2),1)","v":"SSA Schedule 4 Part 10 cl. 1 and Schedule 4 Part 11 cl. 1"},"SSA Schedule 4 Part 11 cl. 1","[Payable] To a beneficiary with 1 or more dependent children, subject to income test 1","SSA 2018, Sch 4, Prt 11, Cl 1",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E70),2,LEN(_xlfn.FORMULATEXT($E70))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E70),2),1)","v":"Sole Parent"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E71),2)","v":"Row 66"},null,"Clause 2",null,{"$f":"'Table 2'!$D$66","v":364.82},null,372.93,null,null,"SSA Schedule 4 Part 10 cl. 2 and Schedule 4 Part 11 cl. 2","SSA Schedule 4 Part 11 cl. 2","[Payable] To a beneficiary without any dependent children, subject to Income Test 1","SSA 2018, Sch 4, Prt 11, Cl 2",null,null,null,null,null,"Woman Alone (Single Adult)"]
[]
[]
[]
[null,null,"Part 2"]
[null,null,"CPI adjustments to social security benefits and allowances"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"additional payments under same clause at same rate"]
["Row reference in Table",null,"Provision amended",null,"Old amount ($)",null,"New amount ($)",null,null,"Check of statutory reference",null,null,null,null,null,null,null,null,"Description",null,null,{"$f":"E78","v":"Old amount ($)"},{"$f":"G78","v":"New amount ($)"}]
[]
[null,null,"Schedule 4, Part 4 (Orphan's benefit)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E81),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E81),2)","v":"Table 2 Row 74"},null,"Clause 1 (a)",null,{"$f":"'Table 2'!$D$74","v":332.61},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E81),2,LEN(_xlfn.FORMULATEXT($E81))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E81),2),1)","v":340.01},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E81),2,LEN(_xlfn.FORMULATEXT($E81))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E81),2),1)","v":"SSA 2018 Schedule 4 Part 4 cl. 1(a) and Part 5 cl. 1(a)"},"SSA Schedule 4 Part 4 cl. 1(a)","[Payable] In respect of a child aged 14 years or over","SSA 2018, Sch 4, Prt 4, Cl 1(a)",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E81),2,LEN(_xlfn.FORMULATEXT($E81))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E81),2),1)","v":"14 years old and over"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E82),2)","v":"Row 75"},null,"Clause 1 (b)",null,{"$f":"'Table 2'!$D$75","v":310.39999999999998},null,317.3,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E82),2,LEN(_xlfn.FORMULATEXT($E82))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E82),2),1)","v":"SSA Schedule 4 Part 4 cl. 1(b) and Part 5 cl. 1(b)"},"SSA Schedule 4 Part 4 cl. 1(b)","[Payable] In respect of a child aged over 10 years and under 14 years","SSA 2018, Sch 4, Prt 4, Cl 1(b)",null,null,null,null,null,"10-13 years old"]
["Row 76",null,"Clause 1 (c)",null,{"$f":"'Table 2'!$D$76","v":288.06},null,294.47000000000003,null,null,"SSA Schedule 4 Part 4 cl. 1(c) and Part 5 cl. 1(c)","SSA Schedule 4 Part 4 cl. 1 (c)","[Payable] In respect of a child aged over 5 years and under 10 years","SSA 2018, Sch 4, Prt 4, Cl 1(c)",null,null,null,null,null,"5-9 years old"]
["Row 77",null,"Clause 1 (d)",null,{"$f":"'Table 2'!$D$77","v":286.08},null,292.44,null,null,"SSA Schedule 4 Part 4 cl. 1(d) and Part 5 cl. 1(d)","SSA Schedule 4 Part 4 cl. 1(d) ","[Payable] In respect of a child aged under 5 years","SSA 2018, Sch 4, Prt 4, Cl 1(d)",null,null,null,null,null,"Under 5 years old"]
[]
[]
[null,null,"Schedule 4, Part 5 (Unsupported child's benefit)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E88),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E88),2)","v":"Table 2 Row 74"},null,"Clause 1 (a)",null,{"$f":"'Table 2'!$D$74","v":332.61},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E88),2,LEN(_xlfn.FORMULATEXT($E88))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E88),2),1)","v":340.01},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E88),2,LEN(_xlfn.FORMULATEXT($E88))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E88),2),1)","v":"SSA 2018 Schedule 4 Part 4 cl. 1(a) and Part 5 cl. 1(a)"},"SSA Schedule 4 Part 5 cl. 1(a)","[Payable] In respect of a child aged 14 years or over","SSA 2018, Sch 4, Prt 5, Cl 1(a)",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E88),2,LEN(_xlfn.FORMULATEXT($E88))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E88),2),1)","v":"14 years old and over"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E89),2)","v":"Row 75"},null,"Clause 1 (b)",null,{"$f":"'Table 2'!$D$75","v":310.39999999999998},null,317.3,null,null,"SSA Schedule 4 Part 4 cl. 1(b) and Part 5 cl. 1(b)","SSA Schedule 4 Part 5 cl. 1(b)","[Payable] In respect of a child aged over 10 years and under 14 years","SSA 2018, Sch 4, Prt 5, Cl 1(b)",null,null,null,null,null,"10-13 years old"]
["Row 76",null,"Clause 1 (c)",null,{"$f":"'Table 2'!$D$76","v":288.06},null,294.47000000000003,null,null,"SSA Schedule 4 Part 4 cl. 1(c) and Part 5 cl. 1(c)","SSA Schedule 4 Part 5 cl. 1(c)","[Payable] In respect of a child aged over 5 years and under 10 years","SSA 2018, Sch 4, Prt 5, Cl 1(c)",null,null,null,null,null,"5-9 years old"]
["Row 77",null,"Clause 1 (d)",null,{"$f":"'Table 2'!$D$77","v":286.08},null,292.44,null,null,"SSA Schedule 4 Part 4 cl. 1(d) and Part 5 cl. 1(d)","SSA Schedule 4 Part 5 cl. 1(d)","[Payable] In respect of a child aged under 5 years","SSA 2018, Sch 4, Prt 5, Cl 1(d)",null,null,null,null,null,"Under 5 years old"]
[]
[]
[null,null,"Schedule 4, Part 12 (Rates of benefits payable to long-term hospital patients)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E95),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E95),2)","v":"Table 9 Row 23"},null,"Clause 1",null,{"$f":"'Table 9'!$D$23","v":55.35},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E95),2,LEN(_xlfn.FORMULATEXT($E95))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E95),2),1)","v":56.58},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E95),2,LEN(_xlfn.FORMULATEXT($E95))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E95),2),1)","v":"SSA 2018 Schedule 4 Part 12 cls. 1"},"SSA 2018 Schedule 4 Part 12 cls. 1,2","[Payable] To a person without dependent children who is in a relationship, or a single person, who is receiving a main benefit under this Act.","SSA 2018, Sch 4, Prt 12, cl 1",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E95),2,LEN(_xlfn.FORMULATEXT($E95))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E95),2),1)","v":"Hospital Rate"}]
[]
[]
[]
[null,null,"Part 3"]
[null,null,"Adjustments to superannuation entitlements"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"additional payments under same clause at same rate"]
["Row reference in Table",null,"Provision amended",null,"Old amount ($)",null,"New amount ($)",null,null,"Check of statutory reference",null,null,null,null,null,null,null,null,"Description",null,null,{"$f":"E102","v":"Old amount ($)"}]
[]
[null,null,"New Zealand Superannuation and Retirement Income Act 2001"]
[null,null,"Schedule 1 (New Zealand superannuation entitlements)"]
[]
[{"$f":"MID(_xlfn.FORMULATEXT(E107),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E107),2)","v":"Table 1 Row 52"},null,"Part 1 Clause 1 (a)","and s15",{"$f":"'Table 1'!$E$52","v":606.66999999999996},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E107),2,LEN(_xlfn.FORMULATEXT($E107))-5)&\"U\"&RIGHT(_xlfn.FORMULATEXT($E107),2),1)","v":621.54},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E107),2,LEN(_xlfn.FORMULATEXT($E107))-5)&\"AF\"&RIGHT(_xlfn.FORMULATEXT($E107),2),1)","v":"NZSRI Sch 1 Part 1 cl.1(a) "},"NZSRI Schedule 1 Part 1 cl.1(a) ","[Payable] to a single person who is living alone","NZSRIA 2018, Sch 1, Prt 1, cl 1(a)",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E107),2,LEN(_xlfn.FORMULATEXT($E107))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E107),2),1)","v":"Single Living Alone"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E108),2)","v":"Row 53"},null,"Part 1 Clause 1 (b)","and s15",{"$f":"'Table 1'!$E$53","v":558.30999999999995},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E108),2,LEN(_xlfn.FORMULATEXT($E108))-5)&\"U\"&RIGHT(_xlfn.FORMULATEXT($E108),2),1)","v":571.72},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E108),2,LEN(_xlfn.FORMULATEXT($E108))-5)&\"AF\"&RIGHT(_xlfn.FORMULATEXT($E108),2),1)","v":"NZSRI Sch 1 Part 1 cl.1(b) "},"NZSRI Schedule 1 Part 1 cl.1(b) ","[Payable]  to a single person who is not living alone","NZSRIA 2018, Sch 1, Prt 1, cl 1(b)",null,null,null,null,null,"Single Sharing"]
["Row 55",null,"Part 1 Clause 1 (c)","and s15",{"$f":"'Table 1'!$E$55","v":461.41},null,472.27,null,null,"NZSRI Sch 1 Part 1 cl.1(c) ","NZSRI Schedule 1 Part 1 cl.1(c) ","[Payable]  to a person who is married or in a civil union or in a de facto relationship","NZSRIA 2018, Sch 1, Prt 1, cl 1(c)",null,null,null,null,null,"Married, Civil Union or Defacto Couple (both qualify) each"]
["Row 58",null,"Part 2 Clause 1 (b)","and s15",{"$f":"'Table 1'!$E$58","v":874.88},null,895.38,null,null,"NZSRI Sch 1 Part 2 cl.1(b) ","NZSRI Schedule 1 Part 2 cl.1(b) ","Rate payable under clause 7 of Schedule 1AA to a person who is married or in a civil union or in a de facto relationship and whose spouse or partner is not entitled to receive New Zealand superannuation or a veteran’s pension— in any other case [ie on or after1 October 1991]","NZSRIA 2018, Sch 1, Prt 2, cl 1(b)",null,null,"NZSRIA 2018, Sch 1, Prt 1, cl 2(b) (Repealed)",null,null,"Married, Civil Union or Defacto Couple (NQP included) total"]
[]
[]
[null,null,"Schedule 1 (New Zealand superannuation entitlements)",null,null,null,null,null,null,"be aware - formulae diff in below NZS wage section to the other sections"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"old May 17 version - incorrect link, now fixed to Nov 20 version in col K"]
[{"$f":"MID(_xlfn.FORMULATEXT(G115),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(G115),2)","v":"Table 1 Row 13"},null,"Part 1 Clause 1 (a)","and s16",{"$f":"G107","v":621.54},null,{"$f":"'Table 1'!$U$13","v":627.14},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($G115),2,LEN(_xlfn.FORMULATEXT($G115))-5)&\"AF\"&RIGHT(_xlfn.FORMULATEXT($G115),2),1)","v":"NZSRI Sch 1 Part 1 cl.1(a) "},"NZSRI Schedule 1 Part 1 cl.1(a) ","[Payable] to a single person who is living alone","NZSRIA 2018, Sch 1, Prt 1, cl 1(a)",null,null,"NZSRI Schedule 1 Pt 1 cl.1(a) ",null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($G115),2,LEN(_xlfn.FORMULATEXT($G115))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($G115),2),1)","v":"Single Living Alone"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(G116),2)","v":"Row 14"},null,"Part 1 Clause 1 (b)","and s16",{"$f":"G108","v":571.72},null,{"$f":"'Table 1'!$U$14","v":576.79999999999995},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($G116),2,LEN(_xlfn.FORMULATEXT($G116))-5)&\"AF\"&RIGHT(_xlfn.FORMULATEXT($G116),2),1)","v":"NZSRI Sch 1 Part 1 cl.1(b) "},"NZSRI Schedule 1 Part 1 cl.1(b) ","[Payable]  to a single person who is not living alone","NZSRIA 2018, Sch 1, Prt 1, cl 1(b)",null,null,null,null,null,"Single Sharing"]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(G117),2)","v":"Row 16"},null,"Part 1 Clause 1 (c)","and s16",472.27,null,{"$f":"'Table 1'!$U$16","v":476.47},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($G117),2,LEN(_xlfn.FORMULATEXT($G117))-5)&\"AF\"&RIGHT(_xlfn.FORMULATEXT($G117),2),1)","v":"NZSRI Sch 1 Part 1 cl.1(c) "},"NZSRI Schedule 1 Part 1 cl.1(c) ","[Payable]  to a person who is married or in a civil union or in a de facto relationship","NZSRIA 2018, Sch 1, Prt 1, cl 1(c)",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($G117),2,LEN(_xlfn.FORMULATEXT($G117))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($G117),2),1)","v":"Married, Civil Union or Defacto Couple (both qualify) each"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E118),2)","v":"Row 24"},null,"Part 2 Clause 1 (a)","and s16",{"$f":"'Table 1'!$E$24","v":922.82},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E118),2,LEN(_xlfn.FORMULATEXT($E118))-5)&\"U\"&RIGHT(_xlfn.FORMULATEXT($E118),2),1)","v":952.94},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E118),2,LEN(_xlfn.FORMULATEXT($E118))-5)&\"AF\"&RIGHT(_xlfn.FORMULATEXT($E118),2),1)","v":"NZSRI Sch 1 Part 2 cl.1(a) "},"NZSRI Schedule 1 Part 2 cl.1(a) ","Rate payable under clause 7 of Schedule 1AA to a person who is married or in a civil union or in a de facto relationship and whose spouse or partner is not entitled to receive New Zealand superannuation or a veteran’s pension— if, before 1 October 1991, the person was receiving (or had applied for and was entitled to receive) New Zealand superannuation, or a veteran’s pension, at the alternative rate specified in clause 2 of Schedule 1 of the Social Welfare (Transitional Provisions) Act 1990","NZSRIA 2018, Sch 1, Prt 2, cl 1(a)",null,null,"NZSRIA 2018, Sch 1, Prt 1, cl 2(a) (Repealed)",null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E118),2,LEN(_xlfn.FORMULATEXT($E118))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E118),2),1)","v":"Married, Civil Union or Defacto Couple (NQP included pre 1/10/91) total"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(G119),2)","v":"Row 19"},null,"Part 2 Clause 1 (b)","and s16",{"$f":"G110","v":895.38},null,{"$f":"'Table 1'!$U$19","v":903.42},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($G119),2,LEN(_xlfn.FORMULATEXT($G119))-5)&\"AF\"&RIGHT(_xlfn.FORMULATEXT($G119),2),1)","v":"NZSRI Sch 1 Part 2 cl.1(b) "},"NZSRI Schedule 1 Part 2 cl.1(b) ","Rate payable under clause 7 of Schedule 1AA to a person who is married or in a civil union or in a de facto relationship and whose spouse or partner is not entitled to receive New Zealand superannuation or a veteran’s pension— in any other case [ie on or after1 October 1991]","NZSRIA 2018, Sch 1, Prt 2, cl 1(b)",null,null,"NZSRIA 2018, Sch 2, Prt 1, cl 1(c) (Repealed)",null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($G119),2,LEN(_xlfn.FORMULATEXT($G119))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($G119),2),1)","v":"Married, Civil Union or Defacto Couple (NQP included) total"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E120),2)","v":"Row 26"},null,"Part 1 Clause 3",null,{"$f":"'Table 1'!$D$26","v":55.35},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E120),2,LEN(_xlfn.FORMULATEXT($E120))-5)&\"R\"&RIGHT(_xlfn.FORMULATEXT($E120),2),1)","v":56.58},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E120),2,LEN(_xlfn.FORMULATEXT($E120))-5)&\"AF\"&RIGHT(_xlfn.FORMULATEXT($E120),2),1)","v":"NZSRI Sch 1 Part 1 cl.3"},"NZSRI Schedule 1 Part 1 cl.3","[Payable] Hospital rate payable under section 19 to a person who is married or in a civil union or in a de facto relationship and who has no dependent children, or a single person, who receives New Zealand superannuation - An amount that, after income tax is deducted under tax code M (as stated in schedule 5, part A, clause 4, table row 1 of the Tax Administration Act 1994) is equal to $X a week","NZSRIA 2018, Sch 1, Prt 1, cl 3",null,null,null,null,null,"Hospital Rate"]
[null,null,null,null,null,null,null,null,null,null,"SSA Schedule 4 Part 9 cl. 3 and New Zealand Superannuation and Retirement Income Act 2001 Schedule 1 cl. 4","[Payable] Rate of special disability allowance under ","SSA 2018, Sch 4, Prt 9, Cl 3 & NZSRIA 2001, Sch 1, Prt 1, Cl 4 (repealed",null,null,"SSA 2018, Sch 4, Prt 9, Cl 3 & NZSRIA 2001, Sch 1, Prt 1, Cl 4 (repealed"]
[]
[]
[]
[null,null,"Schedule 2"]
[0,null,"Discretionary increases"]
[{"$f":"IF(A126=0,\"This grey section not needed unless big policy changes that PCO needs split out from normal CPI/wage effect\",\"Discretionary decision made for AGA \"&YEAR(D1))","v":"This grey section not needed unless big policy changes that PCO needs split out from normal CPI/wage effect"}]
[null,null,"Part 1"]
[null,null,"Increases to social security benefits - discretionary (ie policy decisions outside of wage adjustmen)"]
[]
["Row reference in Table",null,"Provision amended",null,"Old amount ($)",null,"New amount ($)"]
["Yellow = second vesion of Tables for PCO showing wage/cpi adjusted to final WEAG etc rates",null,null,null,"Wage Adjusted Apr 23",null,"Final Apr 23 = CPI adjusted"]
[null,null,"Social Security Act 2018"]
[null,null,"Schedule 4, Part 1 (Jobseeker support)",null,null,null,null,null,"Policy % Chg at April 2023","Policy Change at April 2023","Op Bal Apr 23 in Table 2","check op bal"]
["Table 2 Row 13",null,"Clause 1 (a)",null,{"$f":"G16","v":268.13},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K135),2,LEN(_xlfn.FORMULATEXT($K135))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K135),2),1)","v":268.13},null,{"$f":"J135/E135","v":0},{"$f":"G135-E135","v":0},{"$f":"'Table 2'!$D$13","v":262.3},{"$f":"K135=G16","v":false}]
["Row 14",null,"Clause 1 (b)",null,{"$f":"G17","v":314.72000000000003},null,314.72000000000003,null,{"$f":"J136/E136","v":0},{"$f":"G136-E136","v":0},{"$f":"'Table 2'!$D$14","v":307.87},{"$f":"K136=G17","v":false}]
["Row 25",null,"Clause 1 (c)",null,372.93,null,372.93,null,0,0,{"$f":"'Table 2'!$D$25","v":364.82},false]
["Row 16",null,"Clause 1 (d)",null,361.32,null,361.32,null,0,0,{"$f":"'Table 2'!$D$16","v":353.46},false]
["Row 22",null,"Clause 1 (e)",null,505.8,null,505.8,null,0,0,{"$f":"'Table 2'!$D$22","v":494.8},false]
["Row 27",null,"Clause 1 (f)",null,505.8,null,505.8,null,0,0,{"$f":"'Table 2'!$D$27","v":494.8},false]
["Row 17",null,"Clause 1 (g) (i)",null,307.42,null,307.42,null,0,0,{"$f":"'Table 2'!$D$17","v":300.73},false]
["Row 19",null,"Clause 1 (g) (ii)",null,324.61,null,324.61,null,0,0,{"$f":"'Table 2'!$D$19","v":317.55},false]
["Row 17",null,"Clause 1 (h) (i)",null,307.42,null,307.42,null,0,0,{"$f":"'Table 2'!$D$17","v":300.73},false]
["Row 21",null,"Clause 1 (h) (ii)",null,324.61,null,324.61,null,0,0,{"$f":"'Table 2'!$D$21","v":317.55},false]
["Row 29",null,"Clause 1 (j) (i)",null,614.84,null,614.84,null,0,0,{"$f":"'Table 2'!$D$29","v":601.46},false]
["Row 31",null,"Clause 1 (j) (ii)",null,649.22,null,649.22,null,0,0,{"$f":"'Table 2'!$D$31","v":635.1},false]
["Table 9 Row 13",null,"Clause 2",null,307.42,null,307.42,null,0,0,{"$f":"'Table 9'!$D$13","v":300.73},false]
["Table 2 Row 23",null,"Clause 3 (i)",null,307.42,null,307.42,null,0,0,{"$f":"'Table 2'!$D$23","v":300.73},false]
["Row 24",null,"Clause 3 (ii)",null,324.61,null,324.61,null,0,0,{"$f":"'Table 2'!$D$24","v":317.55},false]
[]
[]
[null,null,"Schedule 4, Part 2 (Sole parent support)"]
["Table 2 Row 62",null,"Clause 1",null,{"$f":"G34","v":505.8},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K153),2,LEN(_xlfn.FORMULATEXT($K153))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K153),2),1)","v":505.8},null,{"$f":"J153/E153","v":0},{"$f":"G153-E153","v":0},{"$f":"'Table 2'!$D$62","v":494.8},{"$f":"K153=G34","v":false}]
[]
[]
[null,null,"Schedule 4, Part 3 (Supported living payment)",null,null,null,null,null,null,null,"Op Bal Apr 23","check op bal"]
["Table 2 Row 51",null,"Clause 1 (a)",null,{"$f":"G38","v":345.14},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K157),2,LEN(_xlfn.FORMULATEXT($K157))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K157),2),1)","v":345.14},null,{"$f":"J157/E157","v":0},{"$f":"G157-E157","v":0},{"$f":"'Table 2'!$D$51","v":337.63},{"$f":"K157=G38","v":false}]
["Row 52",null,"Clause 1 (b)",null,411.8,null,411.8,null,0,0,{"$f":"'Table 2'!$D$52","v":402.84},false]
["Row 58",null,"Clause 1 (c)",null,564.41999999999996,null,564.41999999999996,null,0,0,{"$f":"'Table 2'!$D$58","v":552.14},false]
["Row 53",null,"Clause 1 (d) (i)",null,349.85,null,349.85,null,0,0,{"$f":"'Table 2'!$D$53","v":342.24},false]
["Row 55",null,"Clause 1 (d) (ii)",null,367.06,null,367.06,null,0,0,{"$f":"'Table 2'!$D$55","v":359.07},false]
["Row 53",null,"Clause 1 (e) (i)",null,349.85,null,349.85,null,0,0,{"$f":"'Table 2'!$D$53","v":342.24},false]
["Row 57",null,"Clause 1 (e) (ii)",null,381.1,null,381.1,null,0,0,{"$f":"'Table 2'!$D$57","v":372.81},false]
["Row 54",null,"Clause 1 (g) (i)",null,699.7,null,699.7,null,0,0,{"$f":"'Table 2'!$D$54","v":684.48},false]
["Row 56",null,"Clause 1 (g) (ii)",null,734.12,null,734.12,null,0,0,{"$f":"'Table 2'!$D$56","v":718.14},false]
["Row 53",null,"Clause 1 (h) (i)",null,349.85,null,349.85,null,0,0,{"$f":"'Table 2'!$D$53","v":342.24},false]
["Row 57",null,"Clause 1 (h) (ii)",null,381.1,null,381.1,null,0,0,{"$f":"'Table 2'!$D$57","v":372.81},false]
["Table 8 Row 32",null,"Clause 2",null,564.35,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K168),2,LEN(_xlfn.FORMULATEXT($K168))-5)&\"l\"&RIGHT(_xlfn.FORMULATEXT($K168),2),1)","v":564.35},null,0,0,{"$f":"'Table 8'!$D$32","v":552.07000000000005},false]
[]
["Table 2 Row 53",null,"Clause 7 (a)",null,349.85,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K170),2,LEN(_xlfn.FORMULATEXT($K170))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K170),2),1)","v":349.85},null,0,0,{"$f":"'Table 2'!$D$53","v":342.24},false]
["Row 57",null,"Clause 7 (b)",null,381.1,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K171),2,LEN(_xlfn.FORMULATEXT($K171))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K171),2),1)","v":381.1},null,0,0,{"$f":"'Table 2'!$D$57","v":372.81},false]
[]
[]
[null,null,"Schedule 4, Part 6 (Rates and component of youth payment and young parent payment, and criteria for incentive payments)",null,null,null,null,null,null,null,{"$f":"K156","v":"Op Bal Apr 23"},"check op bal"]
["Table 2 Row 35",null,"Clause 1",null,{"$f":"G56","v":314.72000000000003},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K175),2,LEN(_xlfn.FORMULATEXT($K175))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K175),2),1)","v":314.72000000000003},null,{"$f":"J175/E175","v":0},{"$f":"G175-E175","v":0},{"$f":"'Table 2'!$D$35","v":307.87},{"$f":"K175=G56","v":false}]
["Row 40",null,"Clause 2",null,291.79000000000002,null,291.79000000000002,null,0,0,{"$f":"'Table 2'!$D$40","v":285.44},false]
["Row 44",null,"Clause 3",null,505.8,null,505.8,null,0,0,{"$f":"'Table 2'!$D$44","v":494.8},false]
["Row 36",null,"Clause 4",null,307.42,null,307.42,null,0,0,{"$f":"'Table 2'!$D$36","v":300.73},false]
["Row 43",null,"Clause 5 (a)",null,324.61,null,324.61,null,0,0,{"$f":"'Table 2'!$D$43","v":317.55},false]
["Row 41",null,"Clause 5 (b)",null,324.61,null,324.61,null,0,0,{"$f":"'Table 2'!$D$41","v":317.55},false]
[]
[]
[null,null,"Schedule 4, Part 10 (Rates of generally abolished former widows’ benefits under section 21 of Social Security Act 1964 as saved by clause 55 of Schedule 1 of this Act for reciprocity agreement applicants or recipients)"]
["Table 2 Row 67",null,"Clause 1",null,{"$f":"G65","v":505.8},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K184),2,LEN(_xlfn.FORMULATEXT($K184))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K184),2),1)","v":505.8},null,{"$f":"J184/E184","v":0},{"$f":"G184-E184","v":0},{"$f":"'Table 2'!$D$67","v":494.8},{"$f":"K184=G65","v":false}]
["Row 66",null,"Clause 2",null,372.93,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K185),2,LEN(_xlfn.FORMULATEXT($K185))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K185),2),1)","v":372.93},null,0,0,{"$f":"'Table 2'!$D$66","v":364.82},false]
[]
[]
[null,null,"Schedule 4, Part 11 (Rates of generally abolished former DPB for solo parents under section 27B of Social Security Act 1964 as saved by clause 55 of Schedule 1 of this Act for reciprocity agreement applicants or recipients)"]
["Table 2 Row 67",null,"Clause 1",null,{"$f":"G70","v":505.8},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K189),2,LEN(_xlfn.FORMULATEXT($K189))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K189),2),1)","v":505.8},null,{"$f":"J189/E189","v":0},{"$f":"G189-E189","v":0},{"$f":"'Table 2'!$D$67","v":494.8},{"$f":"K189=G70","v":false}]
["Row 66",null,"Clause 2",null,372.93,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K190),2,LEN(_xlfn.FORMULATEXT($K190))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K190),2),1)","v":372.93},null,0,0,{"$f":"'Table 2'!$D$66","v":364.82},false]
[]
[]
[]
[null,null,"Part 2"]
[null,null,"CPI adjustments to social security benefits and allowances"]
[]
["Row reference in Table",null,"Provision amended",null,"Old amount ($)",null,"New amount ($)",null,null,null,"Old amount ($)"]
[null,null,null,null,"CPI Adjusted Apr 22",null,"Final Apr 22"]
[null,null,"Schedule 4, Part 4 (Orphan's benefit)",null,null,null,null,null,null,null,"Op Bal Apr 21","check op bal"]
["Table 2 Row 74",null,"Clause 1 (a)",null,{"$f":"G81","v":340.01},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K200),2,LEN(_xlfn.FORMULATEXT($K200))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K200),2),1)","v":340.01},null,null,{"$f":"G200-E200","v":0},{"$f":"'Table 2'!$D$74","v":332.61},{"$f":"K200=E81","v":true}]
["Row 75",null,"Clause 1 (b)",null,317.3,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K201),2,LEN(_xlfn.FORMULATEXT($K201))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K201),2),1)","v":317.3},null,null,0,{"$f":"'Table 2'!$D$75","v":310.39999999999998},true]
["Row 76",null,"Clause 1 (c)",null,294.47000000000003,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K202),2,LEN(_xlfn.FORMULATEXT($K202))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K202),2),1)","v":294.47000000000003},null,null,0,{"$f":"'Table 2'!$D$76","v":288.06},true]
["Row 77",null,"Clause 1 (d)",null,292.44,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K203),2,LEN(_xlfn.FORMULATEXT($K203))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K203),2),1)","v":292.44},null,null,0,{"$f":"'Table 2'!$D$77","v":286.08},true]
[]
[]
[null,null,"Schedule 4, Part 5 (Unsupported child's benefit)"]
["Table 2 Row 74",null,"Clause 1 (a)",null,{"$f":"G88","v":340.01},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K207),2,LEN(_xlfn.FORMULATEXT($K207))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K207),2),1)","v":340.01},null,null,{"$f":"G207-E207","v":0},{"$f":"'Table 2'!$D$74","v":332.61},{"$f":"K207=E88","v":true}]
["Row 75",null,"Clause 1 (b)",null,317.3,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K208),2,LEN(_xlfn.FORMULATEXT($K208))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K208),2),1)","v":317.3},null,null,{"$f":"G208-E208","v":0},{"$f":"'Table 2'!$D$75","v":310.39999999999998},true]
["Row 76",null,"Clause 1 (c)",null,294.47000000000003,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K209),2,LEN(_xlfn.FORMULATEXT($K209))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K209),2),1)","v":294.47000000000003},null,null,0,{"$f":"'Table 2'!$D$76","v":288.06},true]
["Row 77",null,"Clause 1 (d)",null,292.44,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K210),2,LEN(_xlfn.FORMULATEXT($K210))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($K210),2),1)","v":292.44},null,null,0,{"$f":"'Table 2'!$D$77","v":286.08},true]
[]
[]
[]
[]
[null,null,"Part 3"]
[null,null,"Increases to social security benefits, asset limits, etc under the Social Security Act 2018"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"additional payments under same clause at same rate"]
["Row reference in Table",null,"Provision amended",null,"Old amount ($)",null,"New amount ($)",null,null,"Check of statutory reference",null,null,null,null,null,null,null,null,"Description",null,null,{"$f":"E218","v":"Old amount ($)"},null,{"$f":"G218","v":"New amount ($)"},null,null,{"$f":"E218","v":"Old amount ($)"},null,{"$f":"G218","v":"New amount ($)"}]
[]
[]
[null,null,"Schedule 4, Part 6 (Rates and component of youth payment and young parent payment, and criteria for incentive payments)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E222),3,8)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E222),2)","v":"Table 10 Row 69"},null,"Clause 11",null,{"$f":"'Table 10'!$D$69","v":270.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E222),2,LEN(_xlfn.FORMULATEXT($E222))-5)&\"g\"&RIGHT(_xlfn.FORMULATEXT($E222),2),1)","v":276.11},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E222),2,LEN(_xlfn.FORMULATEXT($E222))-5)&\"k\"&RIGHT(_xlfn.FORMULATEXT($E222),2),1)","v":"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 11 and (for income threshold only) clause 11B"},"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 11",{"$f":"\"The applicable rate of youth payment or young parent payment in clause 1, 2, or 3 must be reduced by $1 for every $1 of the young person’s weekly income (excluding any 1 or more information share child support payments) that exceeds $\"&G222&\", but no amount of youth payment or young parent payment or incentive payment is payable if the young person’s weekly income (excluding any 1 or more information share child support payments) exceeds $\"&G223&\".\"","v":"The applicable rate of youth payment or young parent payment in clause 1, 2, or 3 must be reduced by $1 for every $1 of the young person’s weekly income (excluding any 1 or more information share child support payments) that exceeds $276.11, but no amount of youth payment or young parent payment or incentive payment is payable if the young person’s weekly income (excluding any 1 or more information share child support payments) exceeds $326.11."},"SSA 2018, Sch 4, Prt 6, Subprt 4, Cl 11",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E222),2,LEN(_xlfn.FORMULATEXT($E222))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E222),2),1)","v":"Single, 16-17 Year old "},null,null,{"$f":"'Table 10'!$D$75","v":270.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V222),2,LEN(_xlfn.FORMULATEXT($V222))-5)&\"g\"&RIGHT(_xlfn.FORMULATEXT($V222),2),1)","v":276.11},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V222),2,LEN(_xlfn.FORMULATEXT($V222))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($V222),2),1)","v":"Sole parent "},null,{"$f":"'Table 10'!$D$73","v":270.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($AA222),2,LEN(_xlfn.FORMULATEXT($AA222))-5)&\"g\"&RIGHT(_xlfn.FORMULATEXT($AA222),2),1)","v":276.11},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($AA222),2,LEN(_xlfn.FORMULATEXT($AA222))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($AA222),2),1)","v":"Sole parent 16-17 year old, living at home \nor financially supported by parents or guardian (earning less than FTC threshold)"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E223),2)","v":"Row 69"},null,"Clause 11",null,{"$f":"'Table 10'!$E$69","v":320.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E223),2,LEN(_xlfn.FORMULATEXT($E223))-5)&\"h\"&RIGHT(_xlfn.FORMULATEXT($E223),2),1)","v":326.11},null,null,"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 11 and (for income threshold only) clause 11B","SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 11",{"$f":"L222","v":"The applicable rate of youth payment or young parent payment in clause 1, 2, or 3 must be reduced by $1 for every $1 of the young person’s weekly income (excluding any 1 or more information share child support payments) that exceeds $276.11, but no amount of youth payment or young parent payment or incentive payment is payable if the young person’s weekly income (excluding any 1 or more information share child support payments) exceeds $326.11."},"SSA 2018, Sch 4, Prt 6, Subprt 4, Cl 11",null,null,null,null,null,"Single, 16-17 Year old ",null,null,{"$f":"'Table 10'!$E$75","v":320.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V223),2,LEN(_xlfn.FORMULATEXT($V223))-5)&\"h\"&RIGHT(_xlfn.FORMULATEXT($V223),2),1)","v":326.11},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V223),2,LEN(_xlfn.FORMULATEXT($V223))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($V223),2),1)","v":"Sole parent "},null,{"$f":"'Table 10'!$E$73","v":320.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($AA223),2,LEN(_xlfn.FORMULATEXT($AA223))-5)&\"h\"&RIGHT(_xlfn.FORMULATEXT($AA223),2),1)","v":326.11},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($AA223),2,LEN(_xlfn.FORMULATEXT($AA223))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($AA223),2),1)","v":"Sole parent 16-17 year old, living at home \nor financially supported by parents or guardian (earning less than FTC threshold)"}]
["Row 69",null,"Clause 11B",null,{"$f":"'Table 10'!$D$69","v":270.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E224),2,LEN(_xlfn.FORMULATEXT($E224))-5)&\"g\"&RIGHT(_xlfn.FORMULATEXT($E224),2),1)","v":276.11},null,null,"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 11 and (for income threshold only) clause 11B","SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 11B","In clause 11A, the young person’s relevant weekly income means their weekly income—that is 1 or more information share child support payments; and that exceeds $258.08 of their weekly income that is 1 or both of—","SSA 2018, Sch 4, Prt 6, Subprt 4, Cl 11B",null,null,null,null,null,"Single, 16-17 Year old ",null,null,{"$f":"'Table 10'!$D$75","v":270.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V224),2,LEN(_xlfn.FORMULATEXT($V224))-5)&\"g\"&RIGHT(_xlfn.FORMULATEXT($V224),2),1)","v":276.11},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V224),2,LEN(_xlfn.FORMULATEXT($V224))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($V224),2),1)","v":"Sole parent "},null,{"$f":"'Table 10'!$D$73","v":270.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($AA224),2,LEN(_xlfn.FORMULATEXT($AA224))-5)&\"g\"&RIGHT(_xlfn.FORMULATEXT($AA224),2),1)","v":276.11},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($AA224),2,LEN(_xlfn.FORMULATEXT($AA224))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($AA224),2),1)","v":"Sole parent 16-17 year old, living at home \nor financially supported by parents or guardian (earning less than FTC threshold)"}]
["Row 70",null,"Clause 12",null,{"$f":"'Table 10'!$D$70","v":270.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E225),2,LEN(_xlfn.FORMULATEXT($E225))-5)&\"g\"&RIGHT(_xlfn.FORMULATEXT($E225),2),1)","v":276.11},null,null,"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 12 and (for income threshold only) clauses 12A,12B","SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 12",{"$f":"\"The applicable rate of youth payment or young parent payment in clause 4 or 5 must be reduced by 50 cents for every $1 of the combined weekly income\"&\" of the young person and the young person’s spouse or partner (excluding any 1 or more information share child support payments) that exceeds $\"&G225&\", but no amount of youth payment or young parent payment or incentive payment is payable if that combined weekly income (excluding any 1 or more information share child support payments) exceeds $\"&G226&\".\"","v":"The applicable rate of youth payment or young parent payment in clause 4 or 5 must be reduced by 50 cents for every $1 of the combined weekly income of the young person and the young person’s spouse or partner (excluding any 1 or more information share child support payments) that exceeds $276.11, but no amount of youth payment or young parent payment or incentive payment is payable if that combined weekly income (excluding any 1 or more information share child support payments) exceeds $376.11."},"SSA 2018, Sch 4, Prt 6, Subprt 4, Cl 12",null,null,null,null,null,"Married, civil union or de facto couple (without children) total",null,null,{"$f":"'Table 10'!$E$74","v":370.1},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V225),2,LEN(_xlfn.FORMULATEXT($V225))-5)&\"h\"&RIGHT(_xlfn.FORMULATEXT($V225),2),1)","v":376.11},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V225),2,LEN(_xlfn.FORMULATEXT($V225))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($V225),2),1)","v":"Married, civil union or de facto couple (with children) total"}]
["Row 70",null,"Clause 12",null,{"$f":"'Table 10'!$E$70","v":370.1},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E226),2,LEN(_xlfn.FORMULATEXT($E226))-5)&\"h\"&RIGHT(_xlfn.FORMULATEXT($E226),2),1)","v":376.11},null,null,"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 12 and (for income threshold only) clauses 12A,12B","SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 12",{"$f":"L225","v":"The applicable rate of youth payment or young parent payment in clause 4 or 5 must be reduced by 50 cents for every $1 of the combined weekly income of the young person and the young person’s spouse or partner (excluding any 1 or more information share child support payments) that exceeds $276.11, but no amount of youth payment or young parent payment or incentive payment is payable if that combined weekly income (excluding any 1 or more information share child support payments) exceeds $376.11."},"SSA 2018, Sch 4, Prt 6, Subprt 4, Cl 12",null,null,null,null,null,"Married, civil union or de facto couple (without children) total",null,null,{"$f":"'Table 10'!$E$74","v":370.1},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V226),2,LEN(_xlfn.FORMULATEXT($V226))-5)&\"h\"&RIGHT(_xlfn.FORMULATEXT($V226),2),1)","v":376.11},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V226),2,LEN(_xlfn.FORMULATEXT($V226))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($V226),2),1)","v":"Married, civil union or de facto couple (with children) total"}]
["Row 70",null,"Clause 12A",null,{"$f":"'Table 10'!$D$70","v":270.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E227),2,LEN(_xlfn.FORMULATEXT($E227))-5)&\"g\"&RIGHT(_xlfn.FORMULATEXT($E227),2),1)","v":276.11},null,null,"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 12 and (for income threshold only) clauses 12A,12B","SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 12A",{"$f":"\"If, after complying with clause 12, an amount of youth payment or young parent payment or incentive payment is payable, the applicable rate of youth payment or young parent payment in clause 4 or 5 \"&\"must also be reduced by 50 cents for every $1 of the relevant combined weekly income of the young person and the young person’s spouse or partner (as defined in clause 12B) that exceeds $\"&G227&\".\"","v":"If, after complying with clause 12, an amount of youth payment or young parent payment or incentive payment is payable, the applicable rate of youth payment or young parent payment in clause 4 or 5 must also be reduced by 50 cents for every $1 of the relevant combined weekly income of the young person and the young person’s spouse or partner (as defined in clause 12B) that exceeds $276.11."},"SSA 2018, Sch 4, Prt 6, Subprt 4, Cl 12A",null,null,null,null,null,"Married, civil union or de facto couple (without children) total",null,null,{"$f":"'Table 10'!$D$74","v":270.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V227),2,LEN(_xlfn.FORMULATEXT($V227))-5)&\"g\"&RIGHT(_xlfn.FORMULATEXT($V227),2),1)","v":276.11},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V227),2,LEN(_xlfn.FORMULATEXT($V227))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($V227),2),1)","v":"Married, civil union or de facto couple (with children) total"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E228),2)","v":"Row 70"},null,"Clause 12B",null,{"$f":"'Table 10'!$D$70","v":270.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E228),2,LEN(_xlfn.FORMULATEXT($E228))-5)&\"g\"&RIGHT(_xlfn.FORMULATEXT($E228),2),1)","v":276.11},null,null,"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 12 and (for income threshold only) clauses 12A,12B","SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 12B",{"$f":"\"In clause 12A, the relevant combined weekly income of the young person and the young person’s spouse or partner means their combined weekly income—\nthat is 1 or more information share child support payments; and\nthat exceeds $\"&G228&\" of their combined weekly income that is 1 or both of—\"","v":"In clause 12A, the relevant combined weekly income of the young person and the young person’s spouse or partner means their combined weekly income—\nthat is 1 or more information share child support payments; and\nthat exceeds $276.11 of their combined weekly income that is 1 or both of—"},"SSA 2018, Sch 4, Prt 6, Subprt 4, Cl 12B",null,null,null,null,null,"Married, civil union or de facto couple (without children) total",null,null,{"$f":"'Table 10'!$D$74","v":270.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V228),2,LEN(_xlfn.FORMULATEXT($V228))-5)&\"g\"&RIGHT(_xlfn.FORMULATEXT($V228),2),1)","v":276.11},"Married, civil union or de facto couple (with children) total"]
[]
[]
[null,null,"Schedule 4, Part 9 (Child disability allowance and disability allowance)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E232),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E232),2)","v":"Table 4 Row 13"},null,"Clause 1"," ",{"$f":"'Table 4'!$D$13","v":59.23},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E232),2,LEN(_xlfn.FORMULATEXT($E232))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E232),2),1)","v":60.55},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E232),2,LEN(_xlfn.FORMULATEXT($E232))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E232),2),1)","v":"SSA Schedule 4 Part 9 cl. 1"},"SSA Schedule 4 Part 9 cl. 1","Rate of child disability allowance","SSA 2018, Sch 4, Prt 9, Cl 1",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E232),2,LEN(_xlfn.FORMULATEXT($E232))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E232),2),1)","v":"Child Disability Allowance"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E233),2)","v":"Row 22"},null,"Clause 2",null,{"$f":"'Table 4'!$D$22","v":78.599999999999994},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E233),2,LEN(_xlfn.FORMULATEXT($E233))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E233),2),1)","v":80.349999999999994},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E233),2,LEN(_xlfn.FORMULATEXT($E233))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E233),2),1)","v":"SSA Schedule 4 Part 9 cl. 2"},"SSA Schedule 4 Part 9 cl. 2","Maximum rate of disability allowance under section 85","SSA 2018, Sch 4, Prt 9, Cl 2",null,null,null,null,null,"Standard Disability Allowance (Maximum)"]
["Row 23",null,"Clause 3",null,{"$f":"'Table 4'!$D$23","v":49.02},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E234),2,LEN(_xlfn.FORMULATEXT($E234))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E234),2),1)","v":50.11},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E234),2,LEN(_xlfn.FORMULATEXT($E234))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E234),2),1)","v":"SSA Schedule 4 Part 9 cl. 3"},"SSA Schedule 4 Part 9 cl. 3 and New Zealand Superannuation and Retirement Income Act 2001 Schedule 1 cl. 3","Rate of special disability allowance under section 89","SSA 2018, Sch 4, Prt 9, Cl 3",null,null,null,null,null,"Special Disability Allowance"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"rates at left are for \"&'Table 23'!$C$18","v":"rates at left are for Seasonal Work Assistance Programme, New Employment Transition Grant Programme, and Student Allowance Transfer Grant Programme"}]
[null,null,"Schedule 5, Part 1 (Asset limits)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 23'!$C$12","v":"Special Benefit, Advance Payment of Benefit, Special Needs Grants, Emergency Housing Grants, Recoverable Assistance, Temporary Additional Support,"}]
[{"$f":"MID(_xlfn.FORMULATEXT(E238),3,8)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E238),2)","v":"Table 23 Row 19"},null,"Clause 1",null,{"$f":"'Table 23'!$D$19","v":1338.9},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E238),2,LEN(_xlfn.FORMULATEXT($E238))-5)&\"K\"&RIGHT(_xlfn.FORMULATEXT($E238),2),1)","v":1368.68},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E238),2,LEN(_xlfn.FORMULATEXT($E238))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E238),2),1)","v":"SSA 2018 Schedule 5 Part 1 cl. 1"},"SSA 2018 Schedule 5 Part 1 cl. 1","[Asset limit] For a single person without dependent children","SSA 2018, Sch 5, Prt 1, Cl 1",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E238),2,LEN(_xlfn.FORMULATEXT($E238))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E238),2),1)","v":"Single person without dependent children"},null,null,{"$f":"'Table 23'!$D$14","v":1338.9},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E238),2,LEN(_xlfn.FORMULATEXT($E238))-5)&\"K\"&RIGHT(_xlfn.FORMULATEXT($E238),2),1)","v":1368.68},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V238),2,LEN(_xlfn.FORMULATEXT($V238))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($V238),2),1)","v":"Single person without dependent children"},null,null,null,null,{"$f":"'Table 23'!$C$25","v":"Funeral Grants (cash assets exemption)"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E239),2)","v":"Row 20"},null,"Clause 2",null,{"$f":"'Table 23'!$D$20","v":2230.96},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E239),2,LEN(_xlfn.FORMULATEXT($E239))-5)&\"K\"&RIGHT(_xlfn.FORMULATEXT($E239),2),1)","v":2280.58},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E239),2,LEN(_xlfn.FORMULATEXT($E239))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E239),2),1)","v":"SSA 2018 Schedule 5 Part 1 cl. 2"},"SSA 2018 Schedule 5 Part 1 cl. 2","[Asset limit] For a person who is in a relationship with or without dependent children","SSA 2018, Sch 5, Prt 1, Cl 2",null,null,null,null,null,"Person who is Married, Civil Union or Defacto with or without dependent children",null,null,{"$f":"'Table 23'!$D$15","v":2230.96},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E239),2,LEN(_xlfn.FORMULATEXT($E239))-5)&\"K\"&RIGHT(_xlfn.FORMULATEXT($E239),2),1)","v":2280.58},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($V239),2,LEN(_xlfn.FORMULATEXT($V239))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($V239),2),1)","v":"Married, Civil Union or Defacto with or without dependent children and Sole Parents"},null,{"$f":"'Table 23'!$D$26","v":2230.96},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E239),2,LEN(_xlfn.FORMULATEXT($E239))-5)&\"K\"&RIGHT(_xlfn.FORMULATEXT($E239),2),1)","v":2280.58},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($AA239),2,LEN(_xlfn.FORMULATEXT($AA239))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($AA239),2),1)","v":"Person who is Married, Civil Union or Defacto with or without dependent children and Sole Parents (Does not include Single People)"}]
["Row 21",null,"Clause 3",null,{"$f":"'Table 23'!$D$21","v":1758.04},null,1797.14,null,null,"SSA 2018 Schedule 5 Part 1 cl. 3","SSA 2018 Schedule 5 Part 1 cl. 3","[Asset limit] For a sole parent with 1 dependent child","SSA 2018, Sch 5, Prt 1, Cl 3",null,null,null,null,null,"Sole parent with 1 dependent child"]
["Row 22",null,"Clause 4",null,{"$f":"'Table 23'!$D$22","v":1888.47},null,1930.47,null,null,"SSA 2018 Schedule 5 Part 1 cl. 4","SSA 2018 Schedule 5 Part 1 cl. 4","[Asset limit] For any other sole parent","SSA 2018, Sch 5, Prt 1, Cl 4",null,null,null,null,null,"Any other sole parent"]
[]
[]
[null,null,"Schedule 5, Part 2 (Income limits)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E245),3,8)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E245),2)","v":"Table 22 Row 13"},null,"Clause 5",null,{"$f":"'Table 22'!$D$13","v":611.55999999999995},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E245),2,LEN(_xlfn.FORMULATEXT($E245))-5)&\"K\"&RIGHT(_xlfn.FORMULATEXT($E245),2),1)","v":625.16},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E245),2,LEN(_xlfn.FORMULATEXT($E245))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E245),2),1)","v":"SSA 2018 Schedule 5 Part 2 cl. 5"},"SSA 2018 Schedule 5 Part 2 cl. 5","[Income limit] For a single person aged 16 or 17 years without dependent children","SSA 2018, Sch 5, Prt 2, Cl 5",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E245),2,LEN(_xlfn.FORMULATEXT($E245))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E245),2),1)","v":"Single person aged 16 or 17 years without dependent children"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E246),2)","v":"Row 14"},null,"Clause 6",null,{"$f":"'Table 22'!$D$14","v":702.85},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E246),2,LEN(_xlfn.FORMULATEXT($E246))-5)&\"K\"&RIGHT(_xlfn.FORMULATEXT($E246),2),1)","v":718.48},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E246),2,LEN(_xlfn.FORMULATEXT($E246))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E246),2),1)","v":"SSA 2018 Schedule 5 Part 2 cl. 6"},"SSA 2018 Schedule 5 Part 2 cl. 6","[Income limit] For any other single person without dependent children","SSA 2018, Sch 5, Prt 2, Cl 6",null,null,null,null,null,"Single person aged 18+ years without dependent children"]
["Row 15",null,"Clause 7",null,{"$f":"'Table 22'!$D$15","v":1020.9},null,1043.5999999999999,null,null,"SSA 2018 Schedule 5 Part 2 cl. 7","SSA 2018 Schedule 5 Part 2 cl. 7","[Income limit] For a person who is in a relationship with or without dependent children","SSA 2018, Sch 5, Prt 2, Cl 7",null,null,null,null,null,"Person who is Married, Civil Union or Defacto with or without dependent children"]
["Row 16",null,"Clause 8",null,{"$f":"'Table 22'!$D$16","v":852.89},null,871.86,null,null,"SSA 2018 Schedule 5 Part 2 cl. 8","SSA 2018 Schedule 5 Part 2 cl. 8","[Income limit] For a sole parent with 1 dependent child","SSA 2018, Sch 5, Prt 2, Cl 8",null,null,null,null,null,"Sole parent with 1 dependent child"]
["Row 17",null,"Clause 9",null,{"$f":"'Table 22'!$D$17","v":898.56},null,918.54,null,null,"SSA 2018 Schedule 5 Part 2 cl. 9","SSA 2018 Schedule 5 Part 2 cl. 9","[Income limit] For any other sole parent","SSA 2018, Sch 5, Prt 2, Cl 9",null,null,null,null,null,"Any other sole parent"]
[]
[]
[]
[]
[null,null,"Schedule 5, Part 3 (Disability allowance income limits)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E255),3,8)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E255),2)","v":"Table 11 Row 13"},null,"Clause 10",null,{"$f":"'Table 11'!$D$13","v":660.9},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E255),2,LEN(_xlfn.FORMULATEXT($E255))-5)&\"K\"&RIGHT(_xlfn.FORMULATEXT($E255),2),1)","v":675.6},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E255),2,LEN(_xlfn.FORMULATEXT($E255))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E255),2),1)","v":"SSA Schedule 5 Part 3 cl. 10"},"SSA Schedule 5 Part 3 cl. 10","[Disbaility Allowance income limit] For a single person aged 16 or 17 years without dependent children","SSA 2018, Sch 5, Prt 3, Cl 10",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E255),2,LEN(_xlfn.FORMULATEXT($E255))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E255),2),1)","v":"Single person aged 16 or 17 years without dependent children"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E256),2)","v":"Row 14"},null,"Clause 11",null,{"$f":"'Table 11'!$D$14","v":823.31},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E256),2,LEN(_xlfn.FORMULATEXT($E256))-5)&\"K\"&RIGHT(_xlfn.FORMULATEXT($E256),2),1)","v":843.78},null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E256),2,LEN(_xlfn.FORMULATEXT($E256))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E256),2),1)","v":"SSA Schedule 5 Part 3 cl. 11"},"SSA Schedule 5 Part 3 cl. 11","[Disbaility Allowance income limit] For any other single person without dependent children","SSA 2018, Sch 5, Prt 3, Cl 11",null,null,null,null,null,"Any other single person without dependent children"]
["Row 15",null,"Clause 12",null,{"$f":"'Table 11'!$D$15","v":1225.95},null,1256.07,null,null,"SSA Schedule 5 Part 3 cl. 12","SSA Schedule 5 Part 3 cl. 12","[Disbaility Allowance income limit] For a person who is in a relationship with or without dependent children","SSA 2018, Sch 5, Prt 3, Cl 12",null,null,null,null,null,"Person who is Married, Civil Union or Defacto with or without dependent children"]
["Row 16",null,"Clause 13",null,{"$f":"'Table 11'!$D$16","v":921.73},null,942.23,null,null,"SSA Schedule 5 Part 3 cl. 13","SSA Schedule 5 Part 3 cl. 13","[Disbaility Allowance income limit] For a sole parent with 1 dependent child","SSA 2018, Sch 5, Prt 3, Cl 13",null,null,null,null,null,"Sole parent with 1 dependent child"]
["Row 17",null,"Clause 14",null,{"$f":"'Table 11'!$D$17","v":971.14},null,992.74,null,null,"SSA Schedule 5 Part 3 cl. 14","SSA Schedule 5 Part 3 cl. 14","[Disbaility Allowance income limit] For any other sole parent","SSA 2018, Sch 5, Prt 3, Cl 14",null,null,null,null,null,"Any other sole parent"]
[]
[]
[]
[]
[]
[null,null,"Social Security (Definition of Income Test 1, Income Test 2,"]
[null,null,{"$f":"\"Income Test 3, and Income Test 4) Order \"&YEAR($D$1)","v":"Income Test 3, and Income Test 4) Order 2025"}]
[]
[null,"Opening balance needs to be reset here each year (should be automatic if cell D1 has been updated properly) - only the closing balance is stored in the AGA model"]
[null,null,"IGNORE - NOT RELEVANT at AGA 2022",null,null,"opening year",{"$f":"DATE(YEAR(D1)-1,MONTH(D1),DAY(D1))","v":"2024-04-01"},"<<==updated each year to = opening year (eg in AGA 2022, this should read 1 Apr 2021)"]
[null,"Schedule 2 amended (Dictionary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"These are old intended thresholds, rescinded and replaced in april 2021 by 160/250 thresholds at left"]
[null,"(1) In Schedule 2, definition of Income Test 1, paragraph (a)—",null,null,null,null,null,null,null,"April 2021 changes as per CAB-20-MIN-0512 (dated 7 Dec 2020) - note it said indexation of thresholds to be decided at BEFU 21.",null,null,null,null,null,null,null,null,null,null,null,null,"para 41 of Budget 2019 Package vote SD, initiative 11546"]
[null,{"$f":"\"(a) replace “$\"&HLOOKUP($G$269,$K$272:$T$277,2)&\"” with “$\"&IncTest1Thres1&\"”; and\"","v":"(a) replace “$160” with “$160”; and"},null,null,null,null,null,null,null,"income test","2020-04-01","2021-04-01",null,null,null,null,null,null,null,null,null,"income test","2020-04-01","2021-04-01","2022-04-01","2023-04-01"]
[null,{"$f":"\"(b) replace “$\"&HLOOKUP($G$269,$K$272:$T$277,2)+100&\"” with “$\"&IncTest1Thres2&\"”.\"","v":"(b) replace “$260” with “$250”."},null,null,null,null,null,null,null,1,115,160,null,null,null,null,null,null,null,null,null,1,115,120,125,130]
[null,{"$f":"\"(2) In Schedule 2, definition of Income Test 1, paragraph (b), replace “$\"&HLOOKUP($G$269,$K$272:$T$277,2)+100&\"” with “$\"&IncTest1Thres2&\"”.\"","v":"(2) In Schedule 2, definition of Income Test 1, paragraph (b), replace “$260” with “$250”."},null,null,null,null,null,null,null,2,115,160,null,null,null,null,null,null,null,null,null,2,115,120,125,130]
[null,null,null,null,null,null,null,null,null,3,90,160,null,null,null,null,null,null,null,null,null,3,90,95,100,105]
[null,"(3) In Schedule 2, definition of Income Test 2, paragraph (a)—",null,null,null,null,null,null,null,4,90,160,null,null,null,null,null,null,null,null,null,4,90,95,100,105]
[null,{"$f":"\"(a) replace “$\"&HLOOKUP($G$269,$K$272:$T$277,3)&\"” with “$\"&IncTest2Thres1&\"”; and\"","v":"(a) replace “$160” with “$160”; and"},null,null,null,null,null,null,null,5,115,160,null,null,null,null,null,null,null,null,null,5,115,120,125,130]
[null,{"$f":"\"(b) replace “$\"&HLOOKUP($G$269,$K$272:$T$277,3)+100&\"” with “$\"&IncTest2Thres2&\"”.\"","v":"(b) replace “$260” with “$250”."},null,null,null,null,null,null,null,null,"Thres2 = Thres1+$100 in 2020",null,null,null,null,null,null,null,null,null,null,null,"Thres2 = Thres1+$100 in each year"]
[null,{"$f":"\"(4) In Schedule 2, definition of Income Test 2, paragraph (b), replace “$\"&HLOOKUP($G$269,$K$272:$T$277,3)+100&\"” with “$\"&IncTest2Thres2&\"”.\"","v":"(4) In Schedule 2, definition of Income Test 2, paragraph (b), replace “$260” with “$250”."},null,null,null,null,null,null,null,null,"Thres2 = Thres1+$90 in 2021"]
[null,null,null,null,null,null,null,null,null,"Note formulae at left pick up 'old' rate from table above and 'new' rate from Input Assumptions sheet"]
[null,{"$f":"\"(5) In Schedule 2, definition of Income Test 3, paragraph (a), replace “$\"&HLOOKUP($G$269,$K$272:$T$277,6)&\"” with “$\"&IncTest5Thres1&\"”.\"","v":"(5) In Schedule 2, definition of Income Test 3, paragraph (a), replace “$160” with “$160”."},null,null,null,null,null,null,null,"So table above needs updating each year."]
[]
[null,{"$f":"\"(6) In Schedule 2, definition of Income Test 3, paragraph (b), replace “$\"&HLOOKUP($G$269,$K$272:$T$277,4)&\"” with “$\"&IncTest3Thres1&\"”.\"","v":"(6) In Schedule 2, definition of Income Test 3, paragraph (b), replace “$160” with “$160”."}]
[]
[null,{"$f":"\"(7) In Schedule 2, definition of Income Test 4, replace “$\"&HLOOKUP($G$269,$K$272:$T$277,5)&\"” with “$\"&IncTest4Thres1&\"”.\"","v":"(7) In Schedule 2, definition of Income Test 4, replace “$160” with “$160”."}]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"Social Security Amendment Regulations \"&YEAR($D$1)","v":"Social Security Amendment Regulations 2025"}]
[null,null,"These regulations are made under sections 422, 423, 424, and 428 of the Social Security Act 2018"]
[]
[]
["Row reference in Table",null,"Provision amended",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check of statutory reference",null,"Description"]
[]
[null,null,"Social Security Regulations 2018"]
[]
[{"$f":"MID(_xlfn.FORMULATEXT(S299),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(S299),2)","v":"Table 8 Row 17"},null,{"$f":"\"In regulation 55, replace “$\"&TEXT('Table 8'!$D$17,\"#,###.00\")&\"” with “$\"&TEXT('Table 8'!$L$17,\"#,###.00\")&\".\"","v":"In regulation 55, replace “$2,559.20” with “$2,616.12."},null,null,null,null,null,null,null,"SS Regs. reg 55",{"$f":"\"A funeral grant under section 90 of the Act is of an amount, not exceeding $\"&MID(C299,LEN(C299)-8,8)&\" that MSD determines is appropriate to meet the deceased person’s reasonable funeral expenses.\"","v":"A funeral grant under section 90 of the Act is of an amount, not exceeding $2,616.12 that MSD determines is appropriate to meet the deceased person’s reasonable funeral expenses."},"SS Regs 2018, Reg 55",null,null,null,null,null,{"$f":"'Table 8'!$O$17","v":"SS Regs. reg 55"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S299),2,LEN(_xlfn.FORMULATEXT($S299))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S299),2)-1,1)\n&\" \"&INDIRECT(MID(_xlfn.FORMULATEXT($S299),2,LEN(_xlfn.FORMULATEXT($S299))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S299),2),1)","v":"Funeral Grants Maximum Amount"}]
[]
[null,null,"Rates of childcare and OSCAR subsidies",null,null,null,null,"Old Amount","New Amount","% Change"]
[{"$f":"MID(_xlfn.FORMULATEXT(S302),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(S302),2)","v":"Table 5 Row 13"},null,{"$f":"\"(1) In Schedule 2, items 1(a), 2(a), and 3(a), replace “$\"&TEXT('Table 5'!$D$13,\"#,###.00\")&\"” with “$\"&TEXT('Table 5'!$L$13,\"#,###.00\")&\"\"\".\"","v":"(1) In Schedule 2, items 1(a), 2(a), and 3(a), replace “$6.38” with “$6.52\"."},null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S302),2,LEN(_xlfn.FORMULATEXT($S302))-5)&\"D\"&RIGHT(_xlfn.FORMULATEXT($S302),2),1)","v":6.38},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S302),2,LEN(_xlfn.FORMULATEXT($S302))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($S302),2),1)","v":6.52},{"$f":"I302/H302-1","v":2.1943573667711602E-2},"SS Regs 2018 Schedule 2 (1)(a), 2(a), 3(a)",{"$f":"\"1(a) \"&L311&CHAR(10)&\"2(a) \"&L319&CHAR(10)&\"3(a) \"&L327","v":"1(a) For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is less than $1099 a week\n2(a) For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is less than $1264 a week\n3(a) For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is Less than $1416 a week"},"SS Regs 2018, Sch 2, Itm 1(a)  \nSS Regs 2018, Sch 2, Itm 2(a)  \nSS Regs 2018, Sch 2, Itm 3(a)",null,null,null,null,null,{"$f":"'Table 5'!$O$13","v":"SS Regs 2018 Schedule 2 (1)(a)"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S302),2,LEN(_xlfn.FORMULATEXT($S302))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S302),2),1)","v":"Hourly Rate - Rate 0"}]
[{"$f":"MID(_xlfn.FORMULATEXT(S303),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(S303),2)","v":"Table 5 Row 14"},null,{"$f":"\"(2) In Schedule 2, items 1(b), 2(b), and 3(b), replace “$\"&TEXT('Table 5'!$D$14,\"#,###.00\")&\"” with “$\"&TEXT('Table 5'!$L$14,\"#,###.00\")&\"\"\".\"","v":"(2) In Schedule 2, items 1(b), 2(b), and 3(b), replace “$5.09” with “$5.20\"."},null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S303),2,LEN(_xlfn.FORMULATEXT($S303))-5)&\"D\"&RIGHT(_xlfn.FORMULATEXT($S303),2),1)","v":5.09},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S303),2,LEN(_xlfn.FORMULATEXT($S303))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($S303),2),1)","v":5.2},{"$f":"I303/H303-1","v":2.16110019646365E-2},"SS Regs 2018 Schedule 2 (1)(b), 2(b), 3(b)",{"$f":"\"1(b) \"&L312&CHAR(10)&\"2(b) \"&L320&CHAR(10)&\"3(b) \"&L328","v":"1(b) For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $1099 or more but less than $2002 a week\n2(b) For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $1264 or more but less than $2303 a week\n3(b) For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $1416 or more but less than $2569 a week"},"SS Regs 2018, Sch 2, Itm 1(b)  \nSS Regs 2018, Sch 2, Itm 2(b)  \nSS Regs 2018, Sch 2, Itm 3(b)",null,null,null,null,null,{"$f":"'Table 5'!$O$14","v":"SS Regs 2018 Schedule 2 (1)(b)"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S303),2,LEN(_xlfn.FORMULATEXT($S303))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S303),2),1)","v":"Hourly Rate - Rate 1"}]
[{"$f":"MID(_xlfn.FORMULATEXT(S304),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(S304),2)","v":"Table 5 Row 15"},null,{"$f":"\"(3) In Schedule 2, items 1(c), 2(c), and 3(c), replace “$\"&TEXT('Table 5'!$D$15,\"#,###.00\")&\"” with “$\"&TEXT('Table 5'!$L$15,\"#,###.00\")&\"\"\".\"","v":"(3) In Schedule 2, items 1(c), 2(c), and 3(c), replace “$3.56” with “$3.64\"."},null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S304),2,LEN(_xlfn.FORMULATEXT($S304))-5)&\"D\"&RIGHT(_xlfn.FORMULATEXT($S304),2),1)","v":3.56},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S304),2,LEN(_xlfn.FORMULATEXT($S304))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($S304),2),1)","v":3.64},2.2471910112359605E-2,"SS Regs 2018 Schedule 2 (1)(c), 2(c), 3(c)",{"$f":"\"1(c) \"&L314&CHAR(10)&\"2(c) \"&L322&CHAR(10)&\"3(c) \"&L330","v":"1(c) For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $2002 or more but less than $2169 a week\n2(c) For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $2303 or more but less than $2485 a week\n3(c) For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $2569 or more but less than $2787 a week"},"SS Regs 2018, Sch 2, Itm 1(c)  \nSS Regs 2018, Sch 2, Itm 2(c)  \nSS Regs 2018, Sch 2, Itm 3(c)",null,null,null,null,null,{"$f":"'Table 5'!$O$15","v":"SS Regs 2018 Schedule 2 (1)(c)"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S304),2,LEN(_xlfn.FORMULATEXT($S304))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S304),2),1)","v":"Hourly Rate - Rate 2"}]
[{"$f":"MID(_xlfn.FORMULATEXT(S305),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(S305),2)","v":"Table 5 Row 16"},null,{"$f":"\"(4) In Schedule 2, items 1(d), 2(d), and 3(d), replace “$\"&TEXT('Table 5'!$D$16,\"#,###.00\")&\"” with “$\"&TEXT('Table 5'!$L$16,\"#,###.00\")&\"\"\".\"","v":"(4) In Schedule 2, items 1(d), 2(d), and 3(d), replace “$1.99” with “$2.03\"."},null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S305),2,LEN(_xlfn.FORMULATEXT($S305))-5)&\"D\"&RIGHT(_xlfn.FORMULATEXT($S305),2),1)","v":1.99},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S305),2,LEN(_xlfn.FORMULATEXT($S305))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($S305),2),1)","v":2.0299999999999998},2.0100502512562679E-2,"SS Regs 2018 Schedule 2 (1)(d), 2(d), 3(d)",{"$f":"\"1(d) \"&L316&CHAR(10)&\"2(d) \"&L324&CHAR(10)&\"3(d) \"&L332","v":"1(d) For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $2169 or more but less than $2336 a week\n2(d) For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $2485 or more but less than $2670 a week\n3(d) For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $2787 or more but less than $3004 a week"},"SS Regs 2018, Sch 2, Itm 1(d)  \nSS Regs 2018, Sch 2, Itm 2(d)  \nSS Regs 2018, Sch 2, Itm 3(d)",null,null,null,null,null,{"$f":"'Table 5'!$O$16","v":"SS Regs 2018 Schedule 2 (1)(d)"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S305),2,LEN(_xlfn.FORMULATEXT($S305))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S305),2),1)","v":"Hourly Rate - Rate 3"}]
[null,null,"(5) In Schedule 2, items 1(e), 2(e), and 3(e), \"NIL\" - no need to replace",null,null,null,null,null,null,null,"SS Regs 2018 Schedule 2 (1)(e), 2(e), 3(e)",{"$f":"\"1(e) \"&L318&CHAR(10)&\"2(e) \"&L326&CHAR(10)&\"3(e) \"&L334","v":"1(e) For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $2336 or more a week\n2(e) For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $2670 or more a week\n3(e) For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $3004 or more a week"},"SS Regs 2018, Sch 2, Itm 1(e)  \nSS Regs 2018, Sch 2, Itm 2(e)  \nSS Regs 2018, Sch 2, Itm 3(e)"]
["Row reference in Table",null,"Provision amended",null,"Old amount ($)",null,"New amount ($)","% Chg",null,"Check of statutory reference"]
[null,null,null,null,null,null,null,null,null,null,"Global Reference for CCA regs below - in case it changes in future"]
[null,null,"Income Thresholds for Childcare Assistance",null,null,null,null,null,null,null,"https://www.legislation.govt.nz/regulation/public/2018/0202/latest/LMS96977.html"]
[null,null,"Schedule 2 of SSA Regulations 2018"]
[{"$f":"MID(_xlfn.FORMULATEXT(E311),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E311),2)","v":"Table 5 Row 45"},null,"item 1 (a)",null,{"$f":"'Table 5'!$D$45","v":1062},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E311),2,LEN(_xlfn.FORMULATEXT($E311))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E311),2),1)","v":1099},{"$f":"G311/E311-1","v":3.4839924670433176E-2},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E311),2,LEN(_xlfn.FORMULATEXT($E311))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E311),2),1)","v":"SS Regs 2018 Schedule 2 (1)(a)"},{"$f":"HYPERLINK($K$309,$J311)","v":"SS Regs 2018 Schedule 2 (1)(a)"},{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is less than $\"&G311&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is less than $1099 a week"},"SS Regs 2018, Sch 2, Itm 1(a)"]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E312),2)","v":"Row 45"},null,"item 1 (b)",null,{"$f":"'Table 5'!$D$45","v":1062},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E312),2,LEN(_xlfn.FORMULATEXT($E312))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E312),2),1)","v":1099},{"$f":"G312/E312-1","v":3.4839924670433176E-2},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E312),2,LEN(_xlfn.FORMULATEXT($E312))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E312),2)+3,1)","v":"SS Regs 2018 Schedule 2 (1)(b)"},{"$f":"HYPERLINK($K$309,$J312)","v":"SS Regs 2018 Schedule 2 (1)(b)"},{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $\"&G312&\" or more but less than $\"&G313&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $1099 or more but less than $2002 a week"},"SS Regs 2018, Sch 2, Itm 1(b)"]
["Row 48",null,"item 1 (b)",null,{"$f":"'Table 5'!$D$48","v":1934},null,2002,3.5160289555325797E-2,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E313),2,LEN(_xlfn.FORMULATEXT($E313))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E313),2),1)","v":"SS Regs 2018 Schedule 2 (1)(b)"},"SS Regs 2018 Schedule 2 (1)(b)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $\"&G312&\" or more but less than $\"&G313&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $1099 or more but less than $2002 a week"},"SS Regs 2018, Sch 2, Itm 1(b)"]
["Row 48",null,"item 1 (c)",null,{"$f":"'Table 5'!$D$48","v":1934},null,2002,3.5160289555325797E-2,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E314),2,LEN(_xlfn.FORMULATEXT($E314))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E314),2)+3,1)","v":"SS Regs 2018 Schedule 2 (1)(c)"},"SS Regs 2018 Schedule 2 (1)(c)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $\"&G314&\" or more but less than $\"&G315&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $2002 or more but less than $2169 a week"},"SS Regs 2018, Sch 2, Itm 1(c)"]
["Row 51",null,"item 1 (c)",null,{"$f":"'Table 5'!$D$51","v":2095},null,2169,3.5322195704057258E-2,null,"SS Regs 2018 Schedule 2 (1)(c)","SS Regs 2018 Schedule 2 (1)(c)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $\"&G314&\" or more but less than $\"&G315&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $2002 or more but less than $2169 a week"},"SS Regs 2018, Sch 2, Itm 1(c)"]
["Row 51",null,"item 1 (d)",null,{"$f":"'Table 5'!$D$51","v":2095},null,2169,3.5322195704057258E-2,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E316),2,LEN(_xlfn.FORMULATEXT($E316))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E316),2)+3,1)","v":"SS Regs 2018 Schedule 2 (1)(d)"},"SS Regs 2018 Schedule 2 (1)(d)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $\"&G316&\" or more but less than $\"&G317&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $2169 or more but less than $2336 a week"},"SS Regs 2018, Sch 2, Itm 1(d)"]
["Row 54",null,"item 1 (d)",null,{"$f":"'Table 5'!$D$54","v":2257},null,2336,3.5002215330084185E-2,null,"SS Regs 2018 Schedule 2 (1)(d)","SS Regs 2018 Schedule 2 (1)(d)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $\"&G316&\" or more but less than $\"&G317&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $2169 or more but less than $2336 a week"},"SS Regs 2018, Sch 2, Itm 1(d)"]
["Row 54",null,"item 1 (e)",null,{"$f":"'Table 5'!$D$54","v":2257},null,2336,3.5002215330084185E-2,null,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E318),2,LEN(_xlfn.FORMULATEXT($E318))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E318),2),1),1,LEN(INDIRECT(MID(_xlfn.FORMULATEXT($E318),2,LEN(_xlfn.FORMULATEXT($E318))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E318),2),1))-3)&\"(e)\"","v":"SS Regs 2018 Schedule 2 (1)(e)"},"SS Regs 2018 Schedule 2 (1)(e)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $\"&G318&\" or more a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 1 dependent child where household income before the deduction of income tax is $2336 or more a week"},"SS Regs 2018, Sch 2, Itm 1(e)"]
["Row 46",null,"item 2 (a)",null,{"$f":"'Table 5'!$D$46","v":1221},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E319),2,LEN(_xlfn.FORMULATEXT($E319))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E319),2),1)","v":1264},3.521703521703512E-2,null,"SS Regs 2018 Schedule 2 (2)(a)","SS Regs 2018 Schedule 2 (2)(a)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is less than $\"&G319&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is less than $1264 a week"},"SS Regs 2018, Sch 2, Itm 2(a)"]
["Row 46",null,"item 2 (b)",null,{"$f":"'Table 5'!$D$46","v":1221},null,1264,3.521703521703512E-2,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E320),2,LEN(_xlfn.FORMULATEXT($E320))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E320),2)+3,1)","v":"SS Regs 2018 Schedule 2 (2)(b)"},"SS Regs 2018 Schedule 2 (2)(b)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $\"&G320&\" or more but less than $\"&G321&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $1264 or more but less than $2303 a week"},"SS Regs 2018, Sch 2, Itm 2(b)"]
["Row 49",null,"item 2 (b)",null,{"$f":"'Table 5'!$D$49","v":2225},null,2303,3.505617977528086E-2,null,"SS Regs 2018 Schedule 2 (2)(b)","SS Regs 2018 Schedule 2 (2)(b)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $\"&G320&\" or more but less than $\"&G321&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $1264 or more but less than $2303 a week"},"SS Regs 2018, Sch 2, Itm 2(b)"]
["Row 49",null,"item 2 (c)",null,{"$f":"'Table 5'!$D$49","v":2225},null,2303,3.505617977528086E-2,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E322),2,LEN(_xlfn.FORMULATEXT($E322))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E322),2)+3,1)","v":"SS Regs 2018 Schedule 2 (2)(c)"},"SS Regs 2018 Schedule 2 (2)(c)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $\"&G322&\" or more but less than $\"&G323&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $2303 or more but less than $2485 a week"},"SS Regs 2018, Sch 2, Itm 2(c)"]
["Row 52",null,"item 2 (c)",null,{"$f":"'Table 5'!$D$52","v":2401},null,2485,3.4985422740524852E-2,null,"SS Regs 2018 Schedule 2 (2)(c)","SS Regs 2018 Schedule 2 (2)(c)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $\"&G322&\" or more but less than $\"&G323&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $2303 or more but less than $2485 a week"},"SS Regs 2018, Sch 2, Itm 2(c)"]
["Row 52",null,"item 2 (d)",null,{"$f":"'Table 5'!$D$52","v":2401},null,2485,3.4985422740524852E-2,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E324),2,LEN(_xlfn.FORMULATEXT($E324))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E324),2)+3,1)","v":"SS Regs 2018 Schedule 2 (2)(d)"},"SS Regs 2018 Schedule 2 (2)(d)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $\"&G324&\" or more but less than $\"&G325&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $2485 or more but less than $2670 a week"},"SS Regs 2018, Sch 2, Itm 2(d)"]
["Row 55",null,"item 2 (d)",null,{"$f":"'Table 5'!$D$55","v":2579},null,2670,3.5284994183792273E-2,null,"SS Regs 2018 Schedule 2 (2)(d)","SS Regs 2018 Schedule 2 (2)(d)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $\"&G335&\" or more but less than $\"&G336&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $ or more but less than $ a week"},"SS Regs 2018, Sch 2, Itm 2(d)"]
["Row 55",null,"item 2 (e)",null,{"$f":"'Table 5'!$D$55","v":2579},null,2670,3.5284994183792273E-2,null,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E326),2,LEN(_xlfn.FORMULATEXT($E326))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E326),2),1),1,LEN(INDIRECT(MID(_xlfn.FORMULATEXT($E326),2,LEN(_xlfn.FORMULATEXT($E326))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E326),2),1))-3)&\"(e)\"","v":"SS Regs 2018 Schedule 2 (2)(e)"},"SS Regs 2018 Schedule 2 (2)(e)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $\"&G326&\" or more a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 2 dependent children where household income before the deduction of income tax is $2670 or more a week"},"SS Regs 2018, Sch 2, Itm 2(e)"]
["Row 47",null,"item 3 (a)",null,{"$f":"'Table 5'!$D$47","v":1368},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E327),2,LEN(_xlfn.FORMULATEXT($E327))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E327),2),1)","v":1416},3.5087719298245723E-2,null,"SS Regs 2018 Schedule 2 (3)(a)","SS Regs 2018 Schedule 2 (3)(a)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is Less than $\"&G327&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is Less than $1416 a week"},"SS Regs 2018, Sch 2, Itm 3(a)"]
["Row 47",null,"item 3 (b)",null,{"$f":"'Table 5'!$D$47","v":1368},null,1416,3.5087719298245723E-2,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E328),2,LEN(_xlfn.FORMULATEXT($E328))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E328),2)+3,1)","v":"SS Regs 2018 Schedule 2 (3)(b)"},"SS Regs 2018 Schedule 2 (3)(b)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $\"&G328&\" or more but less than $\"&G329&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $1416 or more but less than $2569 a week"},"SS Regs 2018, Sch 2, Itm 3(b)"]
["Row 50",null,"item 3 (b)",null,{"$f":"'Table 5'!$D$50","v":2482},null,2569,3.5052377115229572E-2,null,"SS Regs 2018 Schedule 2 (3)(b)","SS Regs 2018 Schedule 2 (3)(b)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $\"&G328&\" or more but less than $\"&G329&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $1416 or more but less than $2569 a week"},"SS Regs 2018, Sch 2, Itm 3(b)"]
["Row 50",null,"item 3 (c)",null,{"$f":"'Table 5'!$D$50","v":2482},null,2569,3.5052377115229572E-2,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E330),2,LEN(_xlfn.FORMULATEXT($E330))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E330),2)+3,1)","v":"SS Regs 2018 Schedule 2 (3)(c)"},"SS Regs 2018 Schedule 2 (3)(c)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $\"&G330&\" or more but less than $\"&G331&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $2569 or more but less than $2787 a week"},"SS Regs 2018, Sch 2, Itm 3(c)"]
["Row 53",null,"item 3 (c)",null,{"$f":"'Table 5'!$D$53","v":2692},null,2787,3.528974739970292E-2,null,"SS Regs 2018 Schedule 2 (3)(c)","SS Regs 2018 Schedule 2 (3)(c)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $\"&G330&\" or more but less than $\"&G331&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $2569 or more but less than $2787 a week"},"SS Regs 2018, Sch 2, Itm 3(c)"]
["Row 53",null,"item 3 (d)",null,{"$f":"'Table 5'!$D$53","v":2692},null,2787,3.528974739970292E-2,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E332),2,LEN(_xlfn.FORMULATEXT($E332))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E332),2)+3,1)","v":"SS Regs 2018 Schedule 2 (3)(d)"},"SS Regs 2018 Schedule 2 (3)(d)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $\"&G332&\" or more but less than $\"&G333&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $2787 or more but less than $3004 a week"},"SS Regs 2018, Sch 2, Itm 3(d)"]
["Row 56",null,"item 3 (d)",null,{"$f":"'Table 5'!$D$56","v":2902},null,3004,3.5148173673328786E-2,null,"SS Regs 2018 Schedule 2 (3)(d)","SS Regs 2018 Schedule 2 (3)(d)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $\"&G333&\" or more but less than $\"&G333&\" a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $3004 or more but less than $3004 a week"},"SS Regs 2018, Sch 2, Itm 3(d)"]
["Row 56",null,"item 3 (e)",null,{"$f":"'Table 5'!$D$56","v":2902},null,3004,3.5148173673328786E-2,null,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E334),2,LEN(_xlfn.FORMULATEXT($E334))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E334),2),1),1,LEN(INDIRECT(MID(_xlfn.FORMULATEXT($E334),2,LEN(_xlfn.FORMULATEXT($E334))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($E334),2),1))-3)&\"(e)\"","v":"SS Regs 2018 Schedule 2 (3)(e)"},"SS Regs 2018 Schedule 2 (3)(e)",{"$f":"\"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $\"&G334&\" or more a week\"","v":"For a principal caregiver or temporary OB or UCB caregiver with 3 or more dependent children where household income before the deduction of income tax is $3004 or more a week"},"SS Regs 2018, Sch 2, Itm 3(e)"]
[]
[]
[null,null,"In regulation 71, omit amounts in column 3 and substitute with:"]
[null,null,"Payments for essential expenses"]
[null,null,"Column 1",null,"Column 3",null,"Column 3"]
[null,null,null,null,"Expressions Omitted $",null,"Expressions Substituted $"]
[{"$f":"MID(_xlfn.FORMULATEXT(E341),3,8)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E341),2)","v":"Table 30 Row 24"},null,"Essential expense item under regulation 71(3) (a)",null,{"$f":"'Table 30'!$D$24","v":32.380000000000003},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E341),2,LEN(_xlfn.FORMULATEXT($E341))-5)&\"k\"&RIGHT(_xlfn.FORMULATEXT($E341),2),1)","v":33.1},null,null,null,"SSA Regs cl. 71(3)(a)","accommodation costs (as defined in subclause (5)) ","SS Regs 2018, reg 71(3)(a)"]
[null,null,"Essential household items under regulation 71(3) (b)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E343),3,8)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E343),2)","v":"Table 30 Row 14"},null,"Beds (including mattresses)",null,{"$f":"'Table 30'!$D$14","v":38.14},null,38.99,null,null,null,"SSA Regs cl. 71(3)(b)",{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E343),2,LEN(_xlfn.FORMULATEXT($E343))-5)&\"c\"&RIGHT(_xlfn.FORMULATEXT($E343),2),1)","v":"Beds (including mattresses)"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E343),2,LEN(_xlfn.FORMULATEXT($E343))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E343),2),1)","v":"SSA Regs cl. 71(3)(b)"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E344),2)","v":"Row 15"},null,"Combined refrigerator freezer",null,{"$f":"'Table 30'!$D$15","v":30.17},null,30.84,null,null,null,"SSA Regs cl. 71(3)(b)",{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E344),2,LEN(_xlfn.FORMULATEXT($E344))-5)&\"c\"&RIGHT(_xlfn.FORMULATEXT($E344),2),1)","v":"Combined fridge-freezer,or fridge, or 1 freezer, or fridge & freezer"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E344),2,LEN(_xlfn.FORMULATEXT($E344))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E344),2),1)","v":"SSA Regs cl. 71(3)(b)"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E345),2)","v":"Row 15"},null,"Separate refrigerator and separate freezer",null,{"$f":"'Table 30'!$D$15","v":30.17},null,30.84,null,null,null,"SSA Regs cl. 71(3)(b)","Combined fridge-freezer,or fridge, or 1 freezer, or fridge & freezer","SSA Regs cl. 71(3)(b)"]
["Row 13",null,"Dining suite",null,{"$f":"'Table 30'!$D$13","v":38.14},null,38.99,null,null,null,"SSA Regs cl. 71(3)(b)","Dining suite","SSA Regs cl. 71(3)(b)"]
["Row 16",null,"Lounge suite",null,{"$f":"'Table 30'!$D$16","v":38.14},null,38.99,null,null,null,"SSA Regs cl. 71(3)(b)","Lounge suite","SSA Regs cl. 71(3)(b)"]
["Row 20",null,"Portable heaters",null,{"$f":"'Table 30'!$D$20","v":20.64},null,21.1,null,null,null,"SSA Regs cl. 71(3)(b)","Portable heaters","SSA Regs cl. 71(3)(b)"]
["Row 21",null,"Washing machine",null,{"$f":"'Table 30'!$D$21","v":30.17},null,30.84,null,null,null,"SSA Regs cl. 71(3)(b)","Washing machine","SSA Regs cl. 71(3)(b)"]
["Row 17",null,"Stove",null,{"$f":"'Table 30'!$D$17","v":30.17},null,30.84,null,null,null,"SSA Regs cl. 71(3)(b)","Stove","SSA Regs cl. 71(3)(b)"]
["Row 18",null,"Television set",null,{"$f":"'Table 30'!$D$18","v":28.58},null,29.22,null,null,null,"SSA Regs cl. 71(3)(b)","Television set","SSA Regs cl. 71(3)(b)"]
[]
[null,null,"Other clauses in Reg 71",null,"Omit",null,"Substitute"]
[{"$f":"MID(_xlfn.FORMULATEXT(E354),3,8)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E354),2)","v":"Table 30 Row 22"},null,"clause (3) (d)",null,{"$f":"'Table 30'!$D$22","v":30.17},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E354),2,LEN(_xlfn.FORMULATEXT($E354))-5)&\"k\"&RIGHT(_xlfn.FORMULATEXT($E354),2),1)","v":30.84},null,null,null,"SSA Regs cl. 71(3)(d)",{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E354),2,LEN(_xlfn.FORMULATEXT($E354))-5)&\"c\"&RIGHT(_xlfn.FORMULATEXT($E354),2),1)","v":"Laundry/laundrette Costs"},"SSA Regs cl. 71(3)(d)"]
["Row 19",null,"clause (3) (h)",null,{"$f":"'Table 30'!$D$19","v":81.56},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E355),2,LEN(_xlfn.FORMULATEXT($E355))-5)&\"k\"&RIGHT(_xlfn.FORMULATEXT($E355),2),1)","v":83.37},null,null,null,"SSA Regs cl. 71(3)(h)","Vehicle repayment","SSA Regs cl.71(3)(h)-(i)"]
["Row 19",null,"clause (3) (i)",null,{"$f":"'Table 30'!$D$19","v":81.56},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E356),2,LEN(_xlfn.FORMULATEXT($E356))-5)&\"k\"&RIGHT(_xlfn.FORMULATEXT($E356),2),1)","v":83.37},null,null,null,"SSA Regs cl. 71(3)(i)","Vehicle repayment","SSA Regs cl.71(3)(h)-(i)"]
["Row 23",null,"clause (9)",null,{"$f":"'Table 30'!$D$23","v":30.17},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E357),2,LEN(_xlfn.FORMULATEXT($E357))-5)&\"k\"&RIGHT(_xlfn.FORMULATEXT($E357),2),1)","v":30.84},null,null,null,"SSA Regs cl. 71(9)","Dryer","SSA Regs cl. 71(9), 71(10)"]
["Row 23",null,"clause (10)",null,{"$f":"'Table 30'!$D$23","v":30.17},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E358),2,LEN(_xlfn.FORMULATEXT($E358))-5)&\"k\"&RIGHT(_xlfn.FORMULATEXT($E358),2),1)","v":30.84},null,null,null,"SSA Regs cl. 71(10)","Dryer",{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E358),2,LEN(_xlfn.FORMULATEXT($E358))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E358),2),1)","v":"SSA Regs cl. 71(9), 71(10)"}]
[]
[]
[null,null,"Home-based care payments"]
[null,null,{"$f":"\"In Schedule 8, after clause 18(2)(a)(\"&LOWER(ROMAN(YEAR(D1)-2011))&\"), insert:\"","v":"In Schedule 8, after clause 18(2)(a)(xiv), insert:"},null,null,"Clause part with roman term at left changes each year - see formula at left (uses year in cell D1 at top)"]
[{"$f":"MID(_xlfn.FORMULATEXT(S363),3,8)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(S363),2)","v":"Table 17 Row 13"},null,{"$f":"\"(\"&LOWER(ROMAN(YEAR(D1)-2010))&\")   payments received on or after \"&TEXT(D1,\"d mmm yyyy\")&\" but before the close of \"&TEXT(EOMONTH(D1,11),\"d mmm yyyy\")&\", $\"&'Table 17'!$K$13&\" per hour; and\"","v":"(xv)   payments received on or after 1 Apr 2025 but before the close of 31 Mar 2026, $4.46 per hour; and"},null,null,null,null,null,null,null,"SS Regs 2018 Schedule 8 Part 12, cl 18","payment to an educator, received by an educator on or after 18 November 2004, for providing a home-based education and care service for a child that is arranged by a service provider in accordance with the code of practice","SS Regs 2018, Sch 8, Prt 12, Cl 18",null,null,null,null,null,{"$f":"'Table 17'!$L$13","v":"SS Regs 2018 Schedule 8 Part 12, cl 18"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S363),2,LEN(_xlfn.FORMULATEXT($S363))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S363),2),1)","v":"Base Rate"}]
[]
[]
[null,null,"As a one-off for AGA 2022 consider also the following:"]
[null,"1)","In Schedule 8, clause (viii) replace  \"; and\"  with  \":\""]
[null,"2)","In Schedule 8, clause (ix) replace  \"; and\"  with  \":\""]
[null,"3)","In Schedule 8, clause (x) replace  \"; and\"  with  \":\""]
[null,"4)","In Schedule 8, clause (xi) replace  \"; and\"  with  \":\""]
[]
[]
[]
[null,null,"Residential Care and Disability Support Services"]
[null,null,{"$f":"\"Amendment Regulations \"&YEAR($D$1)","v":"Amendment Regulations 2025"}]
[]
[]
[{"$f":"MID(_xlfn.FORMULATEXT(S378),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(S378),2)","v":"Table 8 Row 13"},null,{"$f":"\"In regulation 8(2), replace “$\"&TEXT('Table 8'!$D$13,\"#,###.00\")&\"” with “$\"&TEXT('Table 8'!$L$13,\"#,###.00\")&\"\"\".\"","v":"In regulation 8(2), replace “$347.17” with “$354.89\"."},null,null,null,null,null,null,null,"Residential Care and Disability Support Services Regulations 2018 cl. 8","A clothing allowance is payable on, or as soon as is practicable after, 1 April of each year to both classes of persons specified in section 71(a) and (b) of the Act.","Residential Care and Disability Support Services Regs 2018, Reg 8(2)",null,null,null,null,null,{"$f":"'Table 8'!$O$13","v":"Residential Care and Disability Support Services Regulations 2018 cl. 8"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S378),2,LEN(_xlfn.FORMULATEXT($S378))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S378),2)-1,1)\n&\" \"&INDIRECT(MID(_xlfn.FORMULATEXT($S378),2,LEN(_xlfn.FORMULATEXT($S378))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S378),2),1)","v":"Clothing Allowance Annual Amount"}]
[]
[{"$f":"MID(_xlfn.FORMULATEXT(S380),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(S380),2)","v":"Table 9 Row 17"},null,{"$f":"\"In regulation 19, replace “$\"&TEXT('Table 9'!$D$17,\"#,###.00\")&\"” with “$\"&TEXT('Table 9'!$L$17,\"#,###.00\")&\"\"\".\"","v":"In regulation 19, replace “$55.35” with “$56.58\"."},null,null,null,null,null,null,null,"Residential Care and Disability Support Services Regulations 2018 cl. 19","The personal allowance defined in section 24(2) of the Act is ","Residential Care and Disability Support Services Regs 2018, Reg 19",null,null,null,null,null,{"$f":"'Table 9'!$O$17","v":"RC & DSS Regs 2018, cl 19"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S380),2,LEN(_xlfn.FORMULATEXT($S380))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S380),2)-1,1)\n&\" \"&INDIRECT(MID(_xlfn.FORMULATEXT($S380),2,LEN(_xlfn.FORMULATEXT($S380))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S380),2),1)","v":"Personal Allowances Older People Receiving RCS"}]
[]
[]
[]
[]
[null,null,"Oranga Tamariki (Minimum Rates of Payment for Board"]
[null,null,{"$f":"\"and Lodgings) Order \"&YEAR($D$1)","v":"and Lodgings) Order 2025"}]
[]
[null,null,null,null,null,null,null,"Opening amounts",null,"closing amounts","% difference"]
[]
[null,null,{"$f":"\"(2) The rates that this order adjusts are increased by \"&TEXT([0]!CPI,\"0.00%\")&\".\"","v":"(2) The rates that this order adjusts are increased by 2.22%."},null,null,null,null,null,"CPI only"]
[]
[]
[{"$f":"MID(_xlfn.FORMULATEXT(H393),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(H393),2)","v":"Table 4 Row 27"},null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H393),2,LEN(_xlfn.FORMULATEXT($H393))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($H393),2),1)","v":"Child 14+ years"},{"$f":"'Table 4'!$D$27","v":332.61},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H393),2,LEN(_xlfn.FORMULATEXT($H393))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($H393),2),1)","v":340.01},{"$f":"J393/H393-1","v":2.224827876491986E-2},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H393),2,LEN(_xlfn.FORMULATEXT($H393))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($H393),2),1)","v":"Set by CE OT-MfC as per s.363(1) OT Act 1989"}]
[{"$f":"MID(_xlfn.FORMULATEXT(H394),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(H394),2)","v":"Table 4 Row 28"},null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H394),2,LEN(_xlfn.FORMULATEXT($H394))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($H394),2),1)","v":"Child 10-13 years"},{"$f":"'Table 4'!$D$28","v":310.39999999999998},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H394),2,LEN(_xlfn.FORMULATEXT($H394))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($H394),2),1)","v":317.3},{"$f":"J394/H394-1","v":2.2229381443299001E-2},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H394),2,LEN(_xlfn.FORMULATEXT($H394))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($H394),2),1)","v":"Set by CE OT-MfC as per s.363(1) OT Act 1989"}]
[{"$f":"MID(_xlfn.FORMULATEXT(H395),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(H395),2)","v":"Table 4 Row 29"},null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H395),2,LEN(_xlfn.FORMULATEXT($H395))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($H395),2),1)","v":"Child 5-9 years"},{"$f":"'Table 4'!$D$29","v":288.06},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H395),2,LEN(_xlfn.FORMULATEXT($H395))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($H395),2),1)","v":294.47000000000003},{"$f":"J395/H395-1","v":2.225230854683069E-2},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H395),2,LEN(_xlfn.FORMULATEXT($H395))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($H395),2),1)","v":"Set by CE OT-MfC as per s.363(1) OT Act 1989"}]
[{"$f":"MID(_xlfn.FORMULATEXT(H396),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(H396),2)","v":"Table 4 Row 30"},null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H396),2,LEN(_xlfn.FORMULATEXT($H396))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($H396),2),1)","v":"Child 0-4 years"},{"$f":"'Table 4'!$D$30","v":286.08},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H396),2,LEN(_xlfn.FORMULATEXT($H396))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($H396),2),1)","v":292.44},{"$f":"J396/H396-1","v":2.2231543624161132E-2},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H396),2,LEN(_xlfn.FORMULATEXT($H396))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($H396),2),1)","v":"Set by CE OT-MfC as per s.363(1) OT Act 1989"}]
[{"$f":"MID(_xlfn.FORMULATEXT(H397),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(H397),2)","v":"Table 4 Row 31"},null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H397),2,LEN(_xlfn.FORMULATEXT($H397))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($H397),2),1)","v":"Family Home"},{"$f":"'Table 4'!$D$31","v":315.01},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H397),2,LEN(_xlfn.FORMULATEXT($H397))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($H397),2),1)","v":322.02},{"$f":"J397/H397-1","v":2.2253261801212565E-2},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($H397),2,LEN(_xlfn.FORMULATEXT($H397))-5)&\"O\"&RIGHT(_xlfn.FORMULATEXT($H397),2),1)","v":"Set by CE OT-MfC as per s.363(1) OT Act 1989"}]
[]
[]
[]
[]
[null,null,{"$f":"\"Health Entitlement Cards Amendment Regulations \"&YEAR($D$1)","v":"Health Entitlement Cards Amendment Regulations 2025"}]
[]
[]
[null,null,"Provision amended",null,"Old amount ($)",null,"New amount ($)"]
[{"$f":"MID(_xlfn.FORMULATEXT(E406),3,8)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E406),2)","v":"Table 20 Row 13"},null,"Regulation 8(5)(a)",null,{"$f":"'Table 20'!$D$13","v":33181},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E406),2,LEN(_xlfn.FORMULATEXT($E406))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E406),2),1)","v":33919},null,null,null,"Health Entitlement Cards Regulations 1993 R. 8(5)(a)","…the appropriate amount of family income is... for a single person living in shared accommodation","Health Entitlement Cards Regulations 1993, R 8(5)(a)",null,null,null,null,null,{"$f":"'Table 20'!$M$13","v":"Health Entitlement Cards Regulations 1993 R. 8(5)(a)"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S406),2,LEN(_xlfn.FORMULATEXT($S406))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S406),2),1)","v":"Single in shared accommodation"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E407),2)","v":"Row 14"},null,"Regulation 8(5)(b)",null,{"$f":"'Table 20'!$D$14","v":35213},null,35997,null,null,null,"Health Entitlement Cards Regulations 1993 R. 8(5)(b)","…the appropriate amount of family income is... for a single person living alone","Health Entitlement Cards Regulations 1993, R 8(5)(b)",null,null,null,null,null,{"$f":"'Table 20'!$M$14","v":"Health Entitlement Cards Regulations 1993 R. 8(5)(b)"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S407),2,LEN(_xlfn.FORMULATEXT($S407))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S407),2),1)","v":"Single living alone"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E408),2)","v":"Row 15"},null,"Regulation 8(5)(c)",null,{"$f":"'Table 20'!$D$15","v":52656},null,53828,null,null,null,"Health Entitlement Cards Regulations 1993 R. 8(5)(c)","…the appropriate amount of family income is... for a married or partnered person","Health Entitlement Cards Regulations 1993, R 8(5)(c)",null,null,null,null,null,{"$f":"'Table 20'!$M$15","v":"Health Entitlement Cards Regulations 1993 R. 8(5)(c)"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S408),2,LEN(_xlfn.FORMULATEXT($S408))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S408),2),1)","v":"Married, Civil Union or Defacto Couple (without children)"}]
["Row 25",null,"Regulation 8(5A)(a)",null,{"$f":"'Table 20'!$D$25","v":35283},null,36245,null,null,null,"Health Entitlement Cards Regulations 1993 R. 8(5A)(a)","…the appropriate amount of superannuation income is... for a single person living in shared accommodation","Health Entitlement Cards Regulations 1993, R 8(5A)(a)",null,null,null,null,null,{"$f":"'Table 20'!$M$25","v":"Health Entitlement Cards Regulations 1993 R. 8(5)(a)"},null,{"$f":"\"NZS or VP \"&INDIRECT(MID(_xlfn.FORMULATEXT($S409),2,LEN(_xlfn.FORMULATEXT($S409))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S409),2),1)","v":"NZS or VP Single in shared accommodation"}]
["Row 26",null,"Regulation 8(5A)(b)",null,{"$f":"'Table 20'!$D$26","v":37531},null,38596,null,null,null,"Health Entitlement Cards Regulations 1993 R. 8(5A)(b)","…the appropriate amount of superannuation income is... for a single person living alone","Health Entitlement Cards Regulations 1993, R 8(5A)(b)",null,null,null,null,null,{"$f":"'Table 20'!$M$26","v":"Health Entitlement Cards Regulations 1993 R. 8(5)(b)"},null,{"$f":"\"NZS or VP \"&INDIRECT(MID(_xlfn.FORMULATEXT($S410),2,LEN(_xlfn.FORMULATEXT($S410))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S410),2),1)","v":"NZS or VP Single living alone"}]
["Row 27",null,"Regulation 8(5A)(c)",null,{"$f":"'Table 20'!$D$27","v":56327},null,57894,null,null,null,"Health Entitlement Cards Regulations 1993 R. 8(5A)(c)","…the appropriate amount of superannuation income is... for a married or partnered person","Health Entitlement Cards Regulations 1993, R 8(5A)(a)",null,null,null,null,null,{"$f":"'Table 20'!$M$27","v":"Health Entitlement Cards Regulations 1993 R. 8(5)(c)"},null,{"$f":"\"NZS or VP \"&INDIRECT(MID(_xlfn.FORMULATEXT($S411),2,LEN(_xlfn.FORMULATEXT($S411))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S411),2),1)","v":"NZS or VP Married, Civil Union or Defacto Couple (without children)"}]
["Row 16",null,"Regulation 8(6)(a)",null,{"$f":"'Table 20'!$D$16","v":64316},null,65747,null,null,null,"Health Entitlement Cards Regulations 1993 R. 8(6)(a)","…the appropriate amount of family credit income is... for a 2 - person family","Health Entitlement Cards Regulations 1993, R 8(6)(a)",null,null,null,null,null,{"$f":"'Table 20'!$M$16","v":"Health Entitlement Cards Regulations 1993 R. 8(6)(a)"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($S412),2,LEN(_xlfn.FORMULATEXT($S412))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($S412),2),1)","v":"2-person family"}]
["Row 17",null,"Regulation 8(6)(b)",null,{"$f":"'Table 20'!$D$17","v":79167},null,80928,null,null,null,"Health Entitlement Cards Regulations 1993 R. 8(6)(b)","…the appropriate amount of family credit income is... for a 3 - person family","Health Entitlement Cards Regulations 1993, R 8(6)(b)",null,null,null,null,null,{"$f":"'Table 20'!$M$17","v":"Health Entitlement Cards Regulations 1993 R. 8(6)(b)"},null,"3-person family"]
["Row 18",null,"Regulation 8(6)(c)",null,{"$f":"'Table 20'!$D$18","v":91332},null,93364,null,null,null,"Health Entitlement Cards Regulations 1993 R. 8(6)(c)","…the appropriate amount of family credit income is... for a 4 - person family","Health Entitlement Cards Regulations 1993, R 8(6)(c)",null,null,null,null,null,{"$f":"'Table 20'!$M$18","v":"Health Entitlement Cards Regulations 1993 R. 8(6)(c)"},null,"4-person family"]
["Row 19",null,"Regulation 8(6)(d)",null,{"$f":"'Table 20'!$D$19","v":103281},null,105578,null,null,null,"Health Entitlement Cards Regulations 1993 R. 8(6)(d)","…the appropriate amount of family credit income is... for a 5 - person family","Health Entitlement Cards Regulations 1993, R 8(6)(d)",null,null,null,null,null,{"$f":"'Table 20'!$M$19","v":"Health Entitlement Cards Regulations 1993 R. 8(6)(d)"},null,"5-person family"]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E416),2)&\" and\"","v":"Row 20 and"},null,"Regulation 8(6)(e)",null,{"$f":"'Table 20'!$D$20","v":116434},null,119024,null,null,null,"Health Entitlement Cards Regulations 1993 R. 8(6)(e)","…the appropriate amount of family credit income is... for a family with 6 or more persons … for the first six people","Health Entitlement Cards Regulations 1993, R 8(6)(e)",null,null,null,null,null,{"$f":"'Table 20'!$M$20","v":"Health Entitlement Cards Regulations 1993 R. 8(6)(e)"},null,"6-person family"]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E417),2)","v":"Row 21"},null,"Regulation 8(6)(e)",null,{"$f":"'Table 20'!$D$21","v":11802},null,12065,null,null,null,"Health Entitlement Cards Regulations 1993 R. 8(6)(e)","plus a further $XXXX per annum for each additional person [over 6]","Health Entitlement Cards Regulations 1993, R 8(6)(e)",null,null,null,null,null,{"$f":"'Table 20'!$M$21","v":"Health Entitlement Cards Regulations 1993 R. 8(6)(e)"},null,"Each additional person above 6 people"]
[]
[]
[]
[]
[null,null,{"$f":"\"Student Allowances Amendment Regulations \"&YEAR($D$1)","v":"Student Allowances Amendment Regulations 2025"}]
[]
[]
[null,null,"Schedule"]
[null,null,"Schedule 2 amended"]
[]
[]
[]
[]
["Row reference in Table",null,"Provisions amended",null,"Old amount ($)",null,"New amount ($)",null,null,"Check of statutory reference",null,null,null,null,null,null,null,null,"Description"]
[null,null,null,null,null,null,null,null,null,null,"Global Reference - in case it changes in future"]
[null,null,"Student Allowance Regulations 1998",null,null,null,null,null,null,null,"https://www.legislation.govt.nz/regulation/public/1998/0277/latest/DLM259351.html"]
[null,null,"Schedule Two - CPI increase"]
[null,null,"Part 1"]
[{"$f":"MID(_xlfn.FORMULATEXT(E436),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(E436),2)","v":"Table 3 Row 83"},null,"Clause 1 heading ",null,{"$f":"'Table 3'!$D$83","v":540.20000000000005},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E436),2,LEN(_xlfn.FORMULATEXT($E436))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E436),2),1)","v":552.22},null,{"$f":"G436/E436-1","v":2.2251018141429046E-2},{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E436),2,LEN(_xlfn.FORMULATEXT($E436))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E436),2),1),1,\nLEN(INDIRECT(MID(_xlfn.FORMULATEXT($E436),2,LEN(_xlfn.FORMULATEXT($E436))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E436),2),1))-30)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 1 Title "},{"$f":"HYPERLINK($K$433,$J436)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 1 Title "},"Combined income not more than… for week","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 1 title ",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E436),2,LEN(_xlfn.FORMULATEXT($E436))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E436),2),1)","v":"Weekly Combined Income Threshold – Dependent Spouse or Partner"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E437),2)","v":"Row 83"},null,"Clause 1(1) ",null,{"$f":"'Table 3'!$D$83","v":540.20000000000005},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E437),2,LEN(_xlfn.FORMULATEXT($E437))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E437),2),1)","v":552.22},null,{"$f":"G437/E437-1","v":2.2251018141429046E-2},{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E437),2,LEN(_xlfn.FORMULATEXT($E437))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E437),2),1),1,\nLEN(INDIRECT(MID(_xlfn.FORMULATEXT($E437),2,LEN(_xlfn.FORMULATEXT($E437))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E437),2),1))-38)&\"1(1)\"","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 1(1)"},{"$f":"HYPERLINK($K$433,$J437)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 1(1)"},"… Value of a basic grant payable for a week to a married or partnered student whose combine income for the week is not more than…","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 1(1)",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E437),2,LEN(_xlfn.FORMULATEXT($E437))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E437),2),1)","v":"Weekly Combined Income Threshold – Dependent Spouse or Partner"}]
[null,null,"Clause 1(1) Table:"]
["Row 33",null,"Clause 1(1), table, item 1(a) ",null,{"$f":"'Table 3'!$E$33","v":738.71},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E439),2,LEN(_xlfn.FORMULATEXT($E439))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($E439),2),1)","v":755.71},null,{"$f":"G439/E439-1","v":2.3013090387296709E-2},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E439),2,LEN(_xlfn.FORMULATEXT($E439))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E439),2),1)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 1(a)"},{"$f":"HYPERLINK($K$433,$J439)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 1(a)"},"[Payable to a student whose] spouse or partner is not enrolled in more than half of a full-time course, and the student is childless","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 1(1), Itm 1(a)",null,null,null,null,null,"Spouse or partner not enrolled in more than half of a full time course - childless"]
["Row 40",null,"Clause 1(1), table, item 1(b) ",null,{"$f":"'Table 3'!$E$40","v":777.33},null,795.19,null,2.2976084803108199E-2,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 1(b)","Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 1(b)","[Payable to a student whose] spouse or partner is not enrolled in more than half of a full-time course, and the student has 1 or more supported children","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 1(1), Itm 1(b)",null,null,null,null,null,"Spouse or partner not enrolled in more than half of a full time course - 1 or more supported children"]
["Row 32",null,"Clause 1(1), table, item 2(a) ",null,{"$f":"'Table 3'!$E$32","v":412.04},null,421.77,null,2.361421221240656E-2,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 2(a)","Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 2(a)","[Payable to a student whose] spouse or partner is enrolled in more than half of a full-time course but does not receive, and is not eligible for, a grant, and the student is childless","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 1(1), Itm 2(a)",null,null,null,null,null,"Spouse or partner enrolled in more than half of a full time course - does not receive and is not eligible for grant - childless"]
["Row 37",null,"Clause 1(1), table, item 2(b) ",null,{"$f":"'Table 3'!$E$37","v":590.91},null,604.62,null,2.3201502766918791E-2,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 2(b)","Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 2(b)","[Payable to a student whose] spouse or partner enrolled in more than half of a full time course - does not receive and is not eligible for a grant - 1 or more supported children","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 1(1), Itm 2(b)",null,null,null,null,null,"Spouse or partner enrolled in more than half of a full time course - does not receive and is not eligible for a grant - 1 or more supported children"]
["Row 31",null,"Clause 1(1), table, item 3(a) ",null,{"$f":"'Table 3'!$E$31","v":357.94},null,366.46,null,2.3802871989718977E-2,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E443),2,LEN(_xlfn.FORMULATEXT($E443))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E443),2),1),1,\nLEN(INDIRECT(MID(_xlfn.FORMULATEXT($E443),2,LEN(_xlfn.FORMULATEXT($E443))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E443),2),1))-8)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 3(a)"},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 3(a)","[Payable to a student whose] spouse or partner is enrolled in more than half of a full-time course but does not receive, although is eligible for, a grant and the student is childless","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 1(1), Itm 3(a)",null,null,null,null,null,"Spouse or partner enrolled in more than half of a full time course - either; receives grant OR does not receive grant but is eligible - childless"]
["Row 38",null,"Clause 1(1), table, item 3(b) ",null,{"$f":"'Table 3'!$E$38","v":396.54},null,405.93,null,2.367983053412015E-2,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 3(b)","Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 3(b)","[Payable to a student whose] spouse or partner is enrolled in more than half of a full-time course but does not receive, although is eligible for, a grant and the student has 1 or more supported children","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 1(1), Itm 3(b)",null,null,null,null,null,"Spouse or partner enrolled in more than half of a full time course - does not receive, but is eligible for, a grant - 1 or more supported children"]
["Row 31",null,"Clause 1(1), table, item 4(a) ",null,{"$f":"'Table 3'!$E$31","v":357.94},null,366.46,null,2.3802871989718977E-2,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E445),2,LEN(_xlfn.FORMULATEXT($E445))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E445),2),1),1,\nLEN(INDIRECT(MID(_xlfn.FORMULATEXT($E445),2,LEN(_xlfn.FORMULATEXT($E445))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E445),2),1))-12)& \"4(a)\"","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 4(a)"},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 4(a)","[Payable to a student whose] spouse or partner is enrolled in more than half of a full-time course and receives a grant, and the student is childless","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 1(1), Itm 4(a)",null,null,null,null,null,"Spouse or partner enrolled in more than half of a full time course - either; receives grant OR does not receive grant but is eligible - childless"]
["Row 39",null,"Clause 1(1), table, item 4(b) ",null,{"$f":"'Table 3'!$E$39","v":377.25},null,386.21,null,2.3750828363154453E-2,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 4(b)","Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 4(b)","[Payable to a student whose] spouse or partner is enrolled in more than half of a full-time course and receives a grant, and the student has 1 or more supported children","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 1(1), Itm 4(b)",null,null,null,null,null,"Spouse or partner enrolled in more than half of a full time course - receives grant - 1 or more supported children"]
["Row 82",null,"Clause 1(2) ",null,{"$f":"'Table 3'!$D$82","v":270.10000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E447),2,LEN(_xlfn.FORMULATEXT($E447))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E447),2),1)","v":276.11},null,2.2251018141429046E-2,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E447),2,LEN(_xlfn.FORMULATEXT($E447))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E447),2),1),1,LEN(INDIRECT(MID(_xlfn.FORMULATEXT($E447),2,LEN(_xlfn.FORMULATEXT($E447))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E447),2),1))-34)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 1(2) "},"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 1(2) ","...if the student’s personal income exceeds $XXX for the week, the value of the basic grant for the week is reduced by an amount equalling the excess","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 1(2)",null,null,null,null,null,"Weekly Personal Income(abatement threshold)"]
["Row 83",null,"Clause 2 heading ",null,{"$f":"'Table 3'!$D$83","v":540.20000000000005},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E448),2,LEN(_xlfn.FORMULATEXT($E448))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E448),2),1)","v":552.22},null,2.2251018141429046E-2,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E448),2,LEN(_xlfn.FORMULATEXT($E448))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E448),2),1),1,\nLEN(INDIRECT(MID(_xlfn.FORMULATEXT($E448),2,LEN(_xlfn.FORMULATEXT($E448))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E448),2),1))-38)&\"2 Title\"","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 2 Title"},"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 2 Title","Combined income between … for week","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2 title ",null,null,null,null,null,"Weekly Combined Income Threshold – Dependent Spouse or Partner"]
["Row 84",null,"Clause 2 heading ",null,{"$f":"'Table 3'!$D$84","v":1124.98},null,1150,null,2.2240395384806932E-2,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E466),2,LEN(_xlfn.FORMULATEXT($E466))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E449),2),1),1,\nLEN(INDIRECT(MID(_xlfn.FORMULATEXT($E466),2,LEN(_xlfn.FORMULATEXT($E466))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E449),2),1))-14)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 2 Title"},"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 2 Title","Combined income between … for week","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2 title ",null,null,null,null,null,"Weekly Combined Income Threshold – Earning Spouse or Partner"]
["Row 83",null,"Clause 2(1) ",null,{"$f":"'Table 3'!$D$83","v":540.20000000000005},null,552.22,null,2.2251018141429046E-2,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E450),2,LEN(_xlfn.FORMULATEXT($E450))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E450),2),1),1,\nLEN(INDIRECT(MID(_xlfn.FORMULATEXT($E450),2,LEN(_xlfn.FORMULATEXT($E450))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E450),2),1))-38)&\"2(1)\"","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 2(1)"},"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 2(1)","basic grant payable for a week to a married or partnered student whose combine income for the week is more than….","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2(1)",null,null,null,null,null,"Weekly Combined Income Threshold – Dependent Spouse or Partner"]
[null,null,"Clause 2(1) Table:"]
["Row 22",null,"Clause 2(1), table, item 1(a) ",null,{"$f":"'Table 3'!$E$22","v":209.8},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E452),2,LEN(_xlfn.FORMULATEXT($E452))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($E452),2),1)","v":214.47},null,{"$f":"G452/E452-1","v":2.2259294566253418E-2},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 1(a)","Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 1(a)","[Payable to the student if the] student is childless and is living in the same home as his or her spouse or partner","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2(1), Itm 1(a)",null,null,null,null,null,"Childless - living in the same home as spouse or partner"]
["Row 23",null,"Clause 2(1), table, item 1(b) ",null,{"$f":"'Table 3'!$E$23","v":262.7},null,268.55,null,2.2268747620860285E-2,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E453),2,LEN(_xlfn.FORMULATEXT($E453))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E453),2),1)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 1(b)"},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 1(b)","[Payable to the student if the] student is childless and is not living in the same home as his or her spouse or partner","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2(1), Itm 1(b)",null,null,null,null,null,"Childless - not living in the same home as spouse or partner"]
["Row 24",null,"Clause 2(1), table, item 2(a) ",null,{"$f":"'Table 3'!$E$24","v":245.4},null,250.85,null,2.2208638956805249E-2,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E465),2,LEN(_xlfn.FORMULATEXT($E465))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E465),2),1),1,LEN(INDIRECT(MID(_xlfn.FORMULATEXT($E465),2,LEN(_xlfn.FORMULATEXT($E465))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E465),2),1))-15)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 "},{"$f":"HYPERLINK($K$433,$J454)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 "},"[Payable to the student if the] student has 1 or more supported children and is living in the same home as his or her spouse or partner, and the student’s spouse or partner is not enrolled in more than half of a full-time course","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2(1), Itm 2(a)",null,null,null,null,null,"1 or more supported children - living in the same home as spouse or partner - either; not enrolled in more than half of a full-time course OR is enrolled in more than half of a full-time course and is eligible for but does not receive, or is not eligible for, a grant"]
["Row 26",null,"Clause 2(1), table, item 2(b)(i) ",null,{"$f":"'Table 3'!$E$26","v":227.62},null,232.68,null,2.2230032510324182E-2,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) item 2(b)(i)","Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) item 2(b)(i)","[Payable to the student if the] The student has 1 or more supported children and is living in the same home as his or her spouse or partner, and the student’s spouse or partner is enrolled in more than half of a full-time course and receives a grant","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2(1), Itm 2(b)(i)",null,null,null,null,null,"1 or more supported children - living in the same home as spouse or partner - enrolled in more than half of a full-time course - receives a grant"]
["Row 24",null,"Clause 2(1), table, item 2(b)(ii) ",null,{"$f":"'Table 3'!$E$24","v":245.4},null,250.85,null,2.2208638956805249E-2,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E456),2,LEN(_xlfn.FORMULATEXT($E456))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E456),2),1),1,LEN(INDIRECT(MID(_xlfn.FORMULATEXT($E456),2,LEN(_xlfn.FORMULATEXT($E456))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E456),2),1))-18)&\"b)(ii)\"","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 2(b)(ii)"},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 2(b)(ii)","[Payable to the student if the] The student has 1 or more supported children and is living in the same home as his or her spouse or partner, and the student’s spouse or partner is enrolled in more than half of a full-time course and is eligible for but does not receive, or is not eligible for, a grant","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2(1), Itm 2(b)(ii)",null,null,null,null,null,"1 or more supported children - living in the same home as spouse or partner - either; not enrolled in more than half of a full-time course OR is enrolled in more than half of a full-time course and is eligible for but does not receive, or is not eligible for, a grant"]
["Row 25",null,"Clause 2(1), table, item 3(a) ",null,{"$f":"'Table 3'!$E$25","v":300.77999999999997},null,308.04000000000002,null,2.4137243167764E-2,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E457),2,LEN(_xlfn.FORMULATEXT($E457))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E457),2),1),1,LEN(INDIRECT(MID(_xlfn.FORMULATEXT($E457),2,LEN(_xlfn.FORMULATEXT($E457))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E457),2),1))-15)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 3(a) "},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 3(a) ","[Payable to the student if the] student has 1 or more supported children and is not living in the same home as his or her spouse or partner, and the student’s spouse or partner is not enrolled in more than half of a full-time course","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2(1), Itm 3(a)",null,null,null,null,null,"1 or more supported children - not living in the same home as spouse or partner - either; not enrolled in more than half of a full-time course OR is enrolled in more than half of a full-time course and is eligible for but does not receive, or is not eligible for, a grant"]
["Row 27",null,"Clause 2(1), table, item 3(b)(i) ",null,{"$f":"'Table 3'!$E$27","v":281.45999999999998},null,287.72000000000003,null,2.2241171036737173E-2,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2 tem 3(b)(i)","Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2 tem 3(b)(i)","[Payable to the student if the] The student has 1 or more supported children and is not living in the same home as his or her spouse or partner, and the student’s spouse or partner is enrolled in more than half of a full-time course and receives a grant","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2(1), Itm 3(b)(i)",null,null,null,null,null,"1 or more supported children - not living in the same home as spouse or partner - enrolled in more than half of a full-time course - receives a grant"]
["Row 25",null,"Clause 2(1), table, item 3(b)(ii) ",null,{"$f":"'Table 3'!$E$25","v":300.77999999999997},null,308.04000000000002,null,2.4137243167764E-2,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E459),2,LEN(_xlfn.FORMULATEXT($E459))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E459),2),1),1,LEN(INDIRECT(MID(_xlfn.FORMULATEXT($E459),2,LEN(_xlfn.FORMULATEXT($E459))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E459),2),1))-18)&\"b)(ii)\"","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 3(b)(ii)"},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 3(b)(ii)","[Payable to the student if the] The student has 1 or more supported children and is not living in the same home as his or her spouse or partner, and the student’s spouse or partner is enrolled in more than half of a full-time course and is eligible for but does not receive, or is not eligible for, a grant","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2(1), Itm 3(b)(ii)",null,null,null,null,null,"1 or more supported children - not living in the same home as spouse or partner - either; not enrolled in more than half of a full-time course OR is enrolled in more than half of a full-time course and is eligible for but does not receive, or is not eligible for, a grant"]
["Row 82",null,"Clause 2(2) ",null,{"$f":"'Table 3'!$D$82","v":270.10000000000002},null,276.11,null,2.2251018141429046E-2,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E460),2,LEN(_xlfn.FORMULATEXT($E460))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E460),2),1),1,LEN(INDIRECT(MID(_xlfn.FORMULATEXT($E460),2,LEN(_xlfn.FORMULATEXT($E460))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E460),2),1))-39)&\"2(2)\"","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 2(2)"},"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 2(2)","if the student’s personal income exceeds ... for the week, the value of the basic grant for the week is reduced by an amount equalling the excess.","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2(2)",null,null,null,null,null,"Weekly Personal Income(abatement threshold)"]
["Row 84",null,"Clause 2(3) ",null,{"$f":"'Table 3'!$D$84","v":1124.98},null,1150,null,2.2240395384806932E-2,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E461),2,LEN(_xlfn.FORMULATEXT($E461))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E461),2),1)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 2 Title & Clause 2(3)"},"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 2 Title & Clause 2(3)","Despite subclause (1), the basic grant is not payable for the week if the student’s combined income for the week is ... or more.","SAR 1998, Sch 2, Prt 1, Subprt 1, Cl 2(3)",null,null,null,null,null,"Weekly Combined Income Threshold – Earning Spouse or Partner"]
[null,null,"Clause 3(1) Table:"]
["Row 18",null,"Clause 3(1), table, item 1 ",null,{"$f":"'Table 3'!$E$18","v":590.91},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E463),2,LEN(_xlfn.FORMULATEXT($E463))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($E463),2),1)","v":604.62},null,2.3201502766918791E-2,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E463),2,LEN(_xlfn.FORMULATEXT($E463))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E463),2),1)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 1"},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 1","...basic grant payable for a week to a single student [if the] student has 1 or more supported children","SAR 1998, Sch 2, Prt 1, Subprt 2, Cl 3(1), Itm 1",null,null,null,null,null,"Single Student (1+ children)"]
["Row 17",null,"Clause 3(1), table, item 2 ",null,{"$f":"'Table 3'!$E$17","v":412.04},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E464),2,LEN(_xlfn.FORMULATEXT($E464))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($E464),2),1)","v":421.77},null,2.361421221240656E-2,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E464),2,LEN(_xlfn.FORMULATEXT($E464))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E464),2),1)","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 2"},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 2","...basic grant payable for a week to a single student [if the] student is 24 or older, childless, and not living in a parental home","SAR 1998, Sch 2, Prt 1, Subprt 2, Cl 3(1), Itm 2",null,null,null,null,null,"24 or older, childless, not living in parental home"]
["Row 16",null,"Clause 3(1), table, item 3 ",null,{"$f":"'Table 3'!$E$16","v":347.12},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E465),2,LEN(_xlfn.FORMULATEXT($E465))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($E465),2),1)","v":355.41},null,2.3882230928785386E-2,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 3","Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 3","...basic grant payable for a week to a single student [if the] student is 24 or older, childless, and living in a parental home","SAR 1998, Sch 2, Prt 1, Subprt 2, Cl 3(1), Itm 3",null,null,null,null,null,"24 or older, childless, living in parental home"]
["Row 14",null,"Clause 3(1), table, item 4 ",null,{"$f":"'Table 3'!$E$14","v":357.94},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E466),2,LEN(_xlfn.FORMULATEXT($E466))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($E466),2),1)","v":366.46},null,2.3802871989718977E-2,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 4","Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 4","...basic grant payable for a week to a single student [if the] student is under 24, childless, and not living in a parental home","SAR 1998, Sch 2, Prt 1, Subprt 2, Cl 3(1), Itm 4",null,null,null,null,null,"Under 24, childless, not living in a parental home"]
["Row 13",null,"Clause 3(1), table, item 5 ",null,{"$f":"'Table 3'!$E$13","v":303.85000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E467),2,LEN(_xlfn.FORMULATEXT($E467))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($E467),2),1)","v":311.18},null,2.4123745269047259E-2,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 5","Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 5","...basic grant payable for a week to a single student [if the] student is under 24, childless, and living in a parental home","SAR 1998, Sch 2, Prt 1, Subprt 2, Cl 3(1), Itm 5",null,null,null,null,null,"Under 24, childless, living in parental home"]
["Row 82",null,"Clause 3(5)",null,{"$f":"'Table 3'!$D$82","v":270.10000000000002},null,276.11,null,2.2251018141429046E-2,{"$f":"MID(INDIRECT(MID(_xlfn.FORMULATEXT($E468),2,LEN(_xlfn.FORMULATEXT($E468))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E468),2),1),1,LEN(INDIRECT(MID(_xlfn.FORMULATEXT($E468),2,LEN(_xlfn.FORMULATEXT($E468))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E468),2),1))-39)&\"3(5)\"","v":"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 3(5)"},"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 3(5)","if the student’s personal income exceeds..., the value of the basic grant for the week is reduced by an amount equalling the excess.","SAR 1998, Sch 2, Prt 1, Subprt 2, Cl 3(5)",null,null,null,null,null,"Weekly Personal Income(abatement threshold)"]
[null,null,"Part 2"]
["Row 15",null,"Clause 4(1)",null,{"$f":"'Table 3'!$E$15","v":357.94},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E470),2,LEN(_xlfn.FORMULATEXT($E470))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($E470),2),1)","v":366.46},null,2.3802871989718977E-2,"Student Allowances Regulations 1998 Schedule 2 Part 2 cl. 4(1)","Student Allowances Regulations 1998 Schedule 2 Part 2 cl. 4(1)","The value of an independent circumstances grant payable for a week to a student","SAR 1998, Sch 2, Prt 2, Cl 4(1)",null,null,null,null,null,"Independent Circumstances Allowance"]
["Row 82",null,"Clause 4(2)",null,{"$f":"'Table 3'!$D$82","v":270.10000000000002},null,276.11,null,2.2251018141429046E-2,{"$f":"MID(J470,1,LEN(J470)-2)&\"2)\"","v":"Student Allowances Regulations 1998 Schedule 2 Part 2 cl. 4(2)"},"Student Allowances Regulations 1998 Schedule 2 Part 2 cl. 4(2)","... if the student’s personal income exceeds $XXX for the week, the value of the independent circumstances grant for the week is reduced by an amount equalling the excess.","SAR 1998, Sch 2, Prt 2, Cl 4(2)",null,null,null,null,null,"Weekly Personal Income(abatement threshold)"]
[]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E473),2)","v":"Row 62"},null,"Clause 3(3)",null,{"$f":"'Table 3'!$D$62","v":1315.65},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E473),2,LEN(_xlfn.FORMULATEXT($E473))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E473),2),1)","v":1344.91},null,{"$f":"G473/E473-1","v":2.2239957435488122E-2},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E473),2,LEN(_xlfn.FORMULATEXT($E473))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E473),2),1)","v":"Student Allowances Regulations 1998 Schedule 2 Clause 3(3) & clause 3(4)"},{"$f":"HYPERLINK($K$433,$J473)","v":"Student Allowances Regulations 1998 Schedule 2 Clause 3(3) & clause 3(4)"},{"$f":"\"If the student is under 24, childless, not living in a parental home, and the average gross weekly income of the student’s parents or parent exceeds $\"&G473&\", the value of the basic grant payable for a week to the student specified in item 4 of the table in subclause (1) is reduced by the amount calculated in accordance with the following formula:\"","v":"If the student is under 24, childless, not living in a parental home, and the average gross weekly income of the student’s parents or parent exceeds $1344.91, the value of the basic grant payable for a week to the student specified in item 4 of the table in subclause (1) is reduced by the amount calculated in accordance with the following formula:"},"SAR 1998, Sch 2, Prt 1, Subprt 2, Cl 3(3)",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E473),2,LEN(_xlfn.FORMULATEXT($E473))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E473),2),1)","v":"Weekly Parental Income"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E474),2)","v":"Row 62"},null,"Clause 3(4)",null,{"$f":"'Table 3'!$D$62","v":1315.65},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E474),2,LEN(_xlfn.FORMULATEXT($E474))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E474),2),1)","v":1344.91},null,2.2239957435488122E-2,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E474),2,LEN(_xlfn.FORMULATEXT($E474))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E474),2),1)","v":"Student Allowances Regulations 1998 Schedule 2 Clause 3(3) & clause 3(4)"},"Student Allowances Regulations 1998 Schedule 2 Clause 3(3) & clause 3(4)",{"$f":"\"If the student is under 24, childless, living in a parental home, and the average gross weekly income of the student’s parents or parent exceeds $\"&G474&\", the value of the basic grant payable for a week to the student specified in item 5 of the table in subclause (1) is reduced by the amount calculated in accordance with the following formula:\"","v":"If the student is under 24, childless, living in a parental home, and the average gross weekly income of the student’s parents or parent exceeds $1344.91, the value of the basic grant payable for a week to the student specified in item 5 of the table in subclause (1) is reduced by the amount calculated in accordance with the following formula:"},"SAR 1998, Sch 2, Prt 1, Subprt 2, Cl 3(4)",null,null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E474),2,LEN(_xlfn.FORMULATEXT($E474))-5)&\"C\"&RIGHT(_xlfn.FORMULATEXT($E474),2),1)","v":"Weekly Parental Income"}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E475),2)","v":"Row 64"},null,"Clause 3(4)",null,{"$f":"'Table 3'!$D$64","v":12.71},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E475),2,LEN(_xlfn.FORMULATEXT($E475))-5)&\"L\"&RIGHT(_xlfn.FORMULATEXT($E475),2),1)","v":36.89},null,1.9024390243902438,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($E475),2,LEN(_xlfn.FORMULATEXT($E475))-5)&\"P\"&RIGHT(_xlfn.FORMULATEXT($E475),2),1)","v":"Student Allowances Regulations 1998 Schedule 2 Clause 3(4)"},"Student Allowances Regulations 1998 Schedule 2 Clause 3(4)"]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(E476),2)","v":"Row 65"},null,"Clause 3(3)",null,{"$f":"'Table 3'!$D$65","v":191.2},null,219.32,null,0.147071129707113,"Student Allowances Regulations 1998 Schedule 2 Clause 3(3)","Student Allowances Regulations 1998 Schedule 2 Clause 3(3)"]
[null,null,"note: IF tax rates change or 25% abatement rate changes then will need to also include the following, which will likely have changed"]
[{"$f":"MID(_xlfn.FORMULATEXT(S478),3,17)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(S478),2)","v":"Input Assumptions Row 78"},null,"Clause 3(3)",null,"27.93296%",null,{"$f":"TEXT(StuAllowAbate1,\"##.00000%\")","v":"27.93296%"},null,null,{"$f":"'Table 3'!$P$62","v":"Student Allowances Regulations 1998 Schedule 2 Clause 3(3) & clause 3(4)"},{"$f":"HYPERLINK($K$433,$J478)","v":"Student Allowances Regulations 1998 Schedule 2 Clause 3(3) & clause 3(4)"},"If the student is under 24, childless, not living in a parental home, and the average gross weekly income of the student’s parents or parent exceeds $XXXX, the value of the basic grant payable for a week to the student specified in item 4 of the table in subclause (1) is reduced by the amount calculated in accordance with the following formula—","SAR 1998, Sch 2, Prt 1, Subprt 2, Cl 3(3)",null,null,null,null,null,{"$f":"'Input Assumptions'!$C$178","v":"Parental Income Abatement Rate (grossed up 1st tax bracket)"}]
[{"$f":"MID(_xlfn.FORMULATEXT(S479),3,17)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(S479),2)","v":"Input Assumptions Row 79"},null,"Clause 3(3)",null,"30.30303%",null,{"$f":"TEXT(StuAllowAbate2,\"##.00000%\")","v":"30.30303%"},null,null,{"$f":"'Table 3'!$P$62","v":"Student Allowances Regulations 1998 Schedule 2 Clause 3(3) & clause 3(4)"},"Student Allowances Regulations 1998 Schedule 2 Clause 3(3) & clause 3(4)",null,"SAR 1998, Sch 2, Prt 1, Subprt 2, Cl 3(3)",null,null,null,null,null,{"$f":"'Input Assumptions'!$C$179","v":"Parental Income Abatement Rate (grossed up 2nd tax bracket)"}]
[]
[]
[null,null,"Schedule Two - Policy increase"]
["This gray section not needed unless big policy changes that PCO needs split out from normal CPI/wage effect"]
[null,null,"Part 1"]
[null,null,"Clause 1(1) Table:"]
[{"$f":"MID(_xlfn.FORMULATEXT(K486),3,7)&\" Row \"&RIGHT(_xlfn.FORMULATEXT(K486),2)","v":{"$error":"#N/A"}},null,"Clause 1(1), table, item 1(a) ",null,{"$f":"G446","v":386.21},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K486),2,LEN(_xlfn.FORMULATEXT($K486))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($K486),2),1)","v":{"$error":"#N/A"}},null,{"$f":"G486/E486-1","v":{"$error":"#N/A"}},{"$f":"G486-E486","v":{"$error":"#N/A"}},560.53,{"$f":"K486=E446","v":false}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(K487),2)","v":{"$error":"#N/A"}},null,"Clause 1(1), table, item 1(b) ",null,276.11,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},593.01,false]
[{"$error":"#N/A"},null,"Clause 1(1), table, item 2(a) ",null,552.22,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},314.36,false]
[{"$error":"#N/A"},null,"Clause 1(1), table, item 2(b) ",null,1150,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},464.82,false]
[{"$error":"#N/A"},null,"Clause 1(1), table, item 3(a) ",null,552.22,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},268.88,false]
[{"$error":"#N/A"},null,"Clause 1(1), table, item 3(b) ",null,0,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},301.31,false]
[{"$error":"#N/A"},null,"Clause 1(1), table, item 4(a) ",null,214.47,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},268.88,false]
[{"$error":"#N/A"},null,"Clause 1(1), table, item 4(b) ",null,268.55,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},285.10000000000002,false]
[null,null,"Clause 2(1) Table:"]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(K495),2)","v":{"$error":"#N/A"}},null,"Clause 2(1), table, item 1(a) ",null,{"$f":"G459","v":308.04000000000002},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K495),2,LEN(_xlfn.FORMULATEXT($K495))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($K495),2),1)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},150.11000000000001,{"$f":"K495=E459","v":false}]
[{"$error":"#N/A"},null,"Clause 2(1), table, item 1(b) ",null,276.11,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},194.6,false]
[{"$error":"#N/A"},null,"Clause 2(1), table, item 2(a) ",null,1150,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},180.04,false]
[{"$error":"#N/A"},null,"Clause 2(1), table, item 2(b)(i) ",null,0,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},165.09,false]
[{"$error":"#N/A"},null,"Clause 2(1), table, item 2(b)(ii) ",null,604.62,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},180.04,false]
[{"$error":"#N/A"},null,"Clause 2(1), table, item 3(a) ",null,421.77,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},224.55,false]
[{"$error":"#N/A"},null,"Clause 2(1), table, item 3(b)(i) ",null,355.41,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},209.58,false]
[{"$error":"#N/A"},null,"Clause 2(1), table, item 3(b)(ii) ",null,366.46,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},224.55,false]
[null,null,"Clause 3(1) Table:"]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(K504),2)","v":{"$error":"#N/A"}},null,"Clause 3(1), table, item 1 ",null,{"$f":"G470","v":366.46},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K504),2,LEN(_xlfn.FORMULATEXT($K504))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($K504),2),1)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},464.82,{"$f":"K504=E470","v":false}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(K505),2)","v":{"$error":"#N/A"}},null,"Clause 3(1), table, item 2 ",null,{"$f":"G471","v":276.11},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K505),2,LEN(_xlfn.FORMULATEXT($K505))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($K505),2),1)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},314.36,{"$f":"K505=E471","v":false}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(K506),2)","v":{"$error":"#N/A"}},null,"Clause 3(1), table, item 3 ",null,{"$f":"G472","v":0},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K506),2,LEN(_xlfn.FORMULATEXT($K506))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($K506),2),1)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},260.48,{"$f":"K506=E472","v":false}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(K507),2)","v":{"$error":"#N/A"}},null,"Clause 3(1), table, item 4 ",null,{"$f":"G473","v":1344.91},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K507),2,LEN(_xlfn.FORMULATEXT($K507))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($K507),2),1)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},268.88,{"$f":"K507=E473","v":false}]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(K508),2)","v":{"$error":"#N/A"}},null,"Clause 3(1), table, item 5 ",null,{"$f":"G475","v":36.89},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K508),2,LEN(_xlfn.FORMULATEXT($K508))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($K508),2),1)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},226.94,{"$f":"K508=E475","v":false}]
[null,null,"Part 2"]
[{"$f":"\"Row \"&RIGHT(_xlfn.FORMULATEXT(K510),2)","v":{"$error":"#N/A"}},null,"Clause 4(1)",null,{"$f":"G478","v":"27.93296%"},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($K510),2,LEN(_xlfn.FORMULATEXT($K510))-5)&\"N\"&RIGHT(_xlfn.FORMULATEXT($K510),2),1)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},268.88,{"$f":"K510=E478","v":false}]

{"sheet":"WelfProgs_MinDirects","index":6,"n_rows":119,"n_cols":25,"rows_kept":119,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Welfare Programmes and Minsterial Directons"]
[]
[null,null,"These are programmes and payments that are approved by Minister under:"]
[]
[null,null,"for Ministerial Directions -"]
[null,"Cl 2(1), Sch1 SSA 2018",null,"section 5 of the Social Security Act 1964 (saved by clause 2(1) of Schedule 1 of Social Security Act 2018)"]
[null,"section 7 of SSA 2018","or  ","section 7 of the Social Security Act 2018"]
[]
[null,null,"for Welfare Programmes - "]
[null,"Cl 21, Sch1 SSA 2018",null,"section 124(1)(d) of Social Security Act 1964 (saved by clause 21 of Schedule 1 of Socal Security Act 2018)"]
[null,"section 101 of SSA 2018","or  ","section 101 of the Social Security Act 2018"]
[]
[]
[]
[null,null,"1.   All welfare programme/ ministerial directions references in the model and the relevant link in MAP"]
[null,null,null,null,"Table Reference and Description","Old Amount ($)",null,"New Amount ($)",null,"Check of statutory reference",null,null,null,null,"Statutory Reference",null,null,null,"Descriptions in programme"]
[null,null,"Name of WP/MD",null,{"$f":"'Table 22'!B53&\"  \"&'Table 22'!C53","v":"22.05  Advance Payment of Benefit and Special Needs Grants Weekly Income Limits"},null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/map/legislation/welfare-programmes/special-needs-grants-programme/clause-7-income-limits.html",null,null,null,"Except for the purposes of clauses 14A and 15.6, an applicant is not entitled to a grant if his or her income is in excess of the appropriate amount:"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F20),2,LEN(_xlfn.FORMULATEXT($F20))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F20),2),1)","v":"Single person aged 16 or 17 years without dependent children"},{"$f":"'Table 22'!D54","v":825.3},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F20),2,LEN(_xlfn.FORMULATEXT($F20))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F20),2),1)","v":854.3},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F20),2,LEN(_xlfn.FORMULATEXT($F20))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F20),2),1)","v":"SNG Welfare Prog Part 2 Clause 7.1 (a)"},null,null,null,null,{"$f":"HYPERLINK($O$19,$J20)","v":"SNG Welfare Prog Part 2 Clause 7.1 (a)"},null,null,null,{"$f":"\"for a single person aged 16 or 17 years without dependent children, $\"&H20&\" per week:\"","v":"for a single person aged 16 or 17 years without dependent children, $854.3 per week:"}]
[null,null,"Special Needs Grants Programme ",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F21),2,LEN(_xlfn.FORMULATEXT($F21))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F21),2),1)","v":"Single person aged 18+ years without dependent children"},{"$f":"'Table 22'!D55","v":948.5},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F21),2,LEN(_xlfn.FORMULATEXT($F21))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F21),2),1)","v":981.83},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F21),2,LEN(_xlfn.FORMULATEXT($F21))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F21),2),1)","v":"SNG Welfare Prog Part 2 Clause 7.1 (b)"},null,null,null,null,{"$f":"HYPERLINK($O$19,$J21)","v":"SNG Welfare Prog Part 2 Clause 7.1 (b)"},null,null,null,{"$f":"\"for any other single person without dependent children, $\"&H21&\" per week:\"","v":"for any other single person without dependent children, $981.83 per week:"}]
[null,null,"(Welfare Programme)",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F22),2,LEN(_xlfn.FORMULATEXT($F22))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F22),2),1)","v":"Person who is Married, Civil Union or Defacto with or without dependent children"},{"$f":"'Table 22'!D56","v":1377.69},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F22),2,LEN(_xlfn.FORMULATEXT($F22))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F22),2),1)","v":1426.1},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F22),2,LEN(_xlfn.FORMULATEXT($F22))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F22),2),1)","v":"SNG Welfare Prog Part 2 Clause 7.1 (c)"},null,null,null,null,{"$f":"HYPERLINK($O$19,$J22)","v":"SNG Welfare Prog Part 2 Clause 7.1 (c)"},null,null,null,{"$f":"\"for a person who is in a relationship with or without dependent children, $\"&H22&\" per week:\"","v":"for a person who is in a relationship with or without dependent children, $1426.1 per week:"}]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F23),2,LEN(_xlfn.FORMULATEXT($F23))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F23),2),1)","v":"Sole parent with 1 dependent child"},{"$f":"'Table 22'!D57","v":1150.97},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F23),2,LEN(_xlfn.FORMULATEXT($F23))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F23),2),1)","v":1191.4100000000001},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F23),2,LEN(_xlfn.FORMULATEXT($F23))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F23),2),1)","v":"SNG Welfare Prog Part 2 Clause 7.1 (d)"},null,null,null,null,{"$f":"HYPERLINK($O$19,$J23)","v":"SNG Welfare Prog Part 2 Clause 7.1 (d)"},null,null,null,{"$f":"\"for a sole parent with 1 dependent child, $\"&H23&\" per week:\"","v":"for a sole parent with 1 dependent child, $1191.41 per week:"}]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F24),2,LEN(_xlfn.FORMULATEXT($F24))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F24),2),1)","v":"Any other sole parent"},{"$f":"'Table 22'!D58","v":1212.6099999999999},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F24),2,LEN(_xlfn.FORMULATEXT($F24))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F24),2),1)","v":1255.22},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F24),2,LEN(_xlfn.FORMULATEXT($F24))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F24),2),1)","v":"SNG Welfare Prog Part 2 Clause 7.1 (e)"},null,null,null,null,{"$f":"HYPERLINK($O$19,$J24)","v":"SNG Welfare Prog Part 2 Clause 7.1 (e)"},null,null,null,{"$f":"\"for any other sole parent, $\"&H24&\" per week.\"","v":"for any other sole parent, $1255.22 per week."}]
[]
[]
[null,null,"Name of WP/MD",null,{"$f":"'Table 18'!B12&\"  \"&'Table 18'!C12","v":"18.01  Jobseeker Support and Non-Beneficiaries Without Children"},null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/map/legislation/ministerial-directions/special-benefit-direction/schedule.html",null,null,null,"For a person who is not a beneficiary, or who is in receipt of an jobseeker support, at the applicable rate in Part 1 of Schedule 4, and who is:"]
[null,null,null,null,{"$f":"LEFT(INDIRECT(MID(_xlfn.FORMULATEXT($F28),2,LEN(_xlfn.FORMULATEXT($F28))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F28),2)-2,1),18)&\" \"&INDIRECT(MID(_xlfn.FORMULATEXT($F28),2,LEN(_xlfn.FORMULATEXT($F28))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F28),2),1)","v":"Single 18-19 years Single 20-24 years"},{"$f":"'Table 18'!D15","v":114.38},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F28),2,LEN(_xlfn.FORMULATEXT($F28))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F28),2),1)","v":116.92},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F28),2,LEN(_xlfn.FORMULATEXT($F28))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($F28),2),1)","v":"Special Benefit Direction Schedule Part 1 cl.1(a)"},null,null,null,null,{"$f":"HYPERLINK($O$27,$J28)","v":"Special Benefit Direction Schedule Part 1 cl.1(a)"},null,null,null,"single aged 18 to 24 years"]
[null,null,"Direction in relation to Special Benefit ",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F29),2,LEN(_xlfn.FORMULATEXT($F29))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F29),2),1)","v":"Single 25 years and over"},{"$f":"'Table 18'!D16","v":159.43},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F29),2,LEN(_xlfn.FORMULATEXT($F29))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F29),2),1)","v":162.97999999999999},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F29),2,LEN(_xlfn.FORMULATEXT($F29))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($F29),2),1)","v":"Special Benefit Direction Schedule Part 1 cl.1(b)"},null,null,null,null,{"$f":"HYPERLINK($O$27,$J29)","v":"Special Benefit Direction Schedule Part 1 cl.1(b)"},null,null,null,"single aged 25 years or more"]
[null,null,"(Ministerial Direction)",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F30),2,LEN(_xlfn.FORMULATEXT($F30))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F30),2),1)","v":"Married, Civil Union or Defacto Couple"},{"$f":"'Table 18'!D17","v":299.14999999999998},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F30),2,LEN(_xlfn.FORMULATEXT($F30))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F30),2),1)","v":305.8},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F30),2,LEN(_xlfn.FORMULATEXT($F30))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($F30),2),1)","v":"Special Benefit Direction Schedule Part 1 cl.1(c)"},null,null,null,null,{"$f":"HYPERLINK($O$27,$J30)","v":"Special Benefit Direction Schedule Part 1 cl.1(c)"},null,null,null,"in a relationship"]
[null,null,null,null,{"$f":"'Table 18'!B41&\"  \"&'Table 18'!C41","v":"18.08  Supported Living Payments Without Children"},null,null,null,null,null,null,null,null,null,null,null,null,null,"For a person in receipt of a supported living payment under section 34 of the Act who is:"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F32),2,LEN(_xlfn.FORMULATEXT($F32))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F32),2),1)","v":"Single 16-17 years"},{"$f":"'Table 18'!D42","v":152.41},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F32),2,LEN(_xlfn.FORMULATEXT($F32))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F32),2),1)","v":155.80000000000001},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F32),2,LEN(_xlfn.FORMULATEXT($F32))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($F32),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 4(a) "},null,null,null,null,{"$f":"HYPERLINK($O$27,$J32)","v":"Special Benefit Direction Schedule Part 1 cl. 4(a) "},null,null,null,"single aged 16 or 17 years"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F33),2,LEN(_xlfn.FORMULATEXT($F33))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F33),2),1)","v":"Single 18 years and over"},{"$f":"'Table 18'!D43","v":216.3},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F33),2,LEN(_xlfn.FORMULATEXT($F33))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F33),2),1)","v":221.11},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F33),2,LEN(_xlfn.FORMULATEXT($F33))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($F33),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 4(b) "},null,null,null,null,{"$f":"HYPERLINK($O$27,$J33)","v":"Special Benefit Direction Schedule Part 1 cl. 4(b) "},null,null,null,"single aged 18 or more"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F34),2,LEN(_xlfn.FORMULATEXT($F34))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F34),2),1)","v":"Married, Civil Union or Defacto Couple"},{"$f":"'Table 18'!D44","v":394.6},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F34),2,LEN(_xlfn.FORMULATEXT($F34))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F34),2),1)","v":403.38},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F34),2,LEN(_xlfn.FORMULATEXT($F34))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($F34),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 4(c) "},null,null,null,null,{"$f":"HYPERLINK($O$27,$J34)","v":"Special Benefit Direction Schedule Part 1 cl. 4(c) "},null,null,null,"in a relationship"]
[null,null,null,null,{"$f":"E27","v":"18.01  Jobseeker Support and Non-Beneficiaries Without Children"}]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F36),2,LEN(_xlfn.FORMULATEXT($F36))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F36),2),1)","v":"Grandparented Widow woman alone and DPB woman alone (granted before 15/7/2013)"},{"$f":"'Table 18'!D18","v":168.53},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F36),2,LEN(_xlfn.FORMULATEXT($F36))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F36),2),1)","v":172.28},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F36),2,LEN(_xlfn.FORMULATEXT($F36))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($F36),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 5"},null,null,null,null,{"$f":"HYPERLINK($O$27,$J36)","v":"Special Benefit Direction Schedule Part 1 cl. 5"},null,null,null,"For a person who was transferred to jobseeker support from a widow's benefit or a domestic purposes benefit for women alone on 15 July 2013 by clause 2(11) or (12) or clause 10(8) of Schedule 32 of the Social Security Act 1964 and who continues to receive jobseeker support"]
[null,null,null,null,{"$f":"'Table 18'!B47&\"  \"&'Table 18'!C47","v":"18.09  Supported Living Payments (Caring for a patient requiring care) without children"},null,null,null,null,null,null,null,null,null,null,null,null,null,"For a person in receipt of a supported living payment under section 40 of the Act (caring for another person) and who is:"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F38),2,LEN(_xlfn.FORMULATEXT($F38))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F38),2),1)","v":"Single 18 years and over"},{"$f":"'Table 18'!D49","v":216.3},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F38),2,LEN(_xlfn.FORMULATEXT($F38))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F38),2),1)","v":221.11},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F38),2,LEN(_xlfn.FORMULATEXT($F38))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($F38),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 6(b) "},null,null,null,null,{"$f":"HYPERLINK($O$27,$J38)","v":"Special Benefit Direction Schedule Part 1 cl. 6(b) "},null,null,null,"single aged 18 or more"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F39),2,LEN(_xlfn.FORMULATEXT($F39))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F39),2),1)","v":"Half Married, Civil Union or Defacto Couple"},{"$f":"'Table 18'!D50","v":168.53},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F39),2,LEN(_xlfn.FORMULATEXT($F39))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F39),2),1)","v":172.28},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F39),2,LEN(_xlfn.FORMULATEXT($F39))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($F39),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 6(c) "},null,null,null,null,{"$f":"HYPERLINK($O$27,$J39)","v":"Special Benefit Direction Schedule Part 1 cl. 6(c) "},null,null,null,"in a relationship"]
[null,null,null,null,{"$f":"'Table 18'!B53&\"  \"&'Table 18'!C53","v":"18.1  NZ Super/Veterans Without Children"},null,null,null,null,null,null,null,null,null,null,null,null,null,"For a person in receipt of a New Zealand superannuation or a veteran's pension and who is:"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F41),2,LEN(_xlfn.FORMULATEXT($F41))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F41),2),1)","v":"Single Living Alone"},{"$f":"'Table 18'!D54","v":216.61},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F41),2,LEN(_xlfn.FORMULATEXT($F41))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F41),2),1)","v":221.43},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F41),2,LEN(_xlfn.FORMULATEXT($F41))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($F41),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 7(a) "},null,null,null,null,{"$f":"HYPERLINK($O$27,$J41)","v":"Special Benefit Direction Schedule Part 1 cl. 7(a) "},null,null,null,"single and living alone"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F42),2,LEN(_xlfn.FORMULATEXT($F42))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F42),2),1)","v":"Single Sharing"},{"$f":"'Table 18'!D55","v":216.61},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F42),2,LEN(_xlfn.FORMULATEXT($F42))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F42),2),1)","v":221.43},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F42),2,LEN(_xlfn.FORMULATEXT($F42))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($F42),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 7(b) "},null,null,null,null,{"$f":"HYPERLINK($O$27,$J42)","v":"Special Benefit Direction Schedule Part 1 cl. 7(b) "},null,null,null,"single and not living alone"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F43),2,LEN(_xlfn.FORMULATEXT($F43))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F43),2),1)","v":"Married, Civil Union or Defacto Couple"},{"$f":"'Table 18'!D56","v":395.2},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F43),2,LEN(_xlfn.FORMULATEXT($F43))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F43),2),1)","v":403.99},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F43),2,LEN(_xlfn.FORMULATEXT($F43))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($F43),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 7(c) "},null,null,null,null,{"$f":"HYPERLINK($O$27,$J43)","v":"Special Benefit Direction Schedule Part 1 cl. 7(c) "},null,null,null,"in a relationship"]
[null,null,null,null,{"$f":"'Table 19'!B12&\"  \"&'Table 19'!C12","v":"19.01  Combination"}]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F45),2,LEN(_xlfn.FORMULATEXT($F45))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F45),2),1)","v":"NZ Super and Jobseeker Support"},{"$f":"'Table 19'!D13","v":252.01},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F45),2,LEN(_xlfn.FORMULATEXT($F45))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F45),2),1)","v":257.61},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F45),2,LEN(_xlfn.FORMULATEXT($F45))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F45),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 9 "},null,null,null,null,{"$f":"HYPERLINK($O$27,$J45)","v":"Special Benefit Direction Schedule Part 1 cl. 9 "},null,null,null,"For a couple who are in a relationship one of whom is in receipt of New Zealand superannuation where the other is receiving jobseeker support at the applicable rate in Part 1 of Schedule 4"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F46),2,LEN(_xlfn.FORMULATEXT($F46))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F46),2),1)","v":"NZ Super and Supported Living Payment"},{"$f":"'Table 19'!D14","v":363.53},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F46),2,LEN(_xlfn.FORMULATEXT($F46))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F46),2),1)","v":371.61},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F46),2,LEN(_xlfn.FORMULATEXT($F46))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F46),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 10"},null,null,null,null,{"$f":"HYPERLINK($O$27,$J46)","v":"Special Benefit Direction Schedule Part 1 cl. 10"},null,null,null,"For a couple who are in a relationship one of whom is in receipt of New Zealand superannuation where the other is receiving a supported living payment under section 34 of the Act"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F47),2,LEN(_xlfn.FORMULATEXT($F47))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F47),2),1)","v":"Supported Living Payment and Jobseeker Support"},{"$f":"'Table 19'!D15","v":283.08999999999997},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F47),2,LEN(_xlfn.FORMULATEXT($F47))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F47),2),1)","v":289.39},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F47),2,LEN(_xlfn.FORMULATEXT($F47))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F47),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 13"},null,null,null,null,{"$f":"HYPERLINK($O$27,$J47)","v":"Special Benefit Direction Schedule Part 1 cl. 13"},null,null,null,"For a couple who are in a relationship one of whom is receiving a supported living payment under section 40 of the Act (caring for another person) where the other is receiving jobseeker support at the applicable rate in Part 1 of Schedule 4"]
[null,null,null,null,{"$f":"'Table 18'!B41&\"  \"&'Table 18'!C41","v":"18.08  Supported Living Payments Without Children"}]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F49),2,LEN(_xlfn.FORMULATEXT($F49))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F49),2),1)","v":"Married, Civil Union or Defacto Couple"},{"$f":"'Table 18'!D44","v":394.6},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F49),2,LEN(_xlfn.FORMULATEXT($F49))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F49),2),1)","v":403.38},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F49),2,LEN(_xlfn.FORMULATEXT($F49))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F49),2),1)","v":"Special Benefit Direction Schedule Part 1 cl. 15 "},null,null,null,null,{"$f":"HYPERLINK($O$27,$J49)","v":"Special Benefit Direction Schedule Part 1 cl. 15 "},null,null,null,"For a couple who are in a relationship one of whom is receiving a supported living payment under section 40 of the Act (caring for another person) where the other is receiving a supported living payment under section 34 of the Act"]
[]
[null,null,"Name of WP/MD",null,{"$f":"'Table 22'!B53&\"  \"&'Table 22'!C53","v":"22.05  Advance Payment of Benefit and Special Needs Grants Weekly Income Limits"},null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/map/legislation/ministerial-directions/advance-payment-of-benefits-direction/clause-2-identifying-particular-immediate-need.html",null,null,null,"The appropriate amount of income in subclause 2.3(b) is:"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F52),2,LEN(_xlfn.FORMULATEXT($F52))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F52),2),1)","v":"Single person aged 16 or 17 years without dependent children"},{"$f":"'Table 22'!D54","v":825.3},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F52),2,LEN(_xlfn.FORMULATEXT($F52))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F52),2),1)","v":854.3},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F52),2,LEN(_xlfn.FORMULATEXT($F52))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F52),2),1)","v":"Advance Pays of Ben Direction Clause 2.4(a)"},null,null,null,null,{"$f":"HYPERLINK($O$51,$J52)","v":"Advance Pays of Ben Direction Clause 2.4(a)"},null,null,null,{"$f":"\"for a single person aged 16 or 17 years without dependent children, $\"&H52&\" per week:\"","v":"for a single person aged 16 or 17 years without dependent children, $854.3 per week:"}]
[null,null,"Direction in relation to the Advance Payments of Instalments of Benefit ",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F53),2,LEN(_xlfn.FORMULATEXT($F53))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F53),2),1)","v":"Single person aged 18+ years without dependent children"},{"$f":"'Table 22'!D55","v":948.5},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F53),2,LEN(_xlfn.FORMULATEXT($F53))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F53),2),1)","v":981.83},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F53),2,LEN(_xlfn.FORMULATEXT($F53))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F53),2),1)","v":"Advance Pays of Ben Direction Clause 2.4(b)"},null,null,null,null,{"$f":"HYPERLINK($O$51,$J53)","v":"Advance Pays of Ben Direction Clause 2.4(b)"},null,null,null,{"$f":"\"for any other single person without dependent children, $\"&H53&\" per week:\"","v":"for any other single person without dependent children, $981.83 per week:"}]
[null,null,"(Ministerial Direction)",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F54),2,LEN(_xlfn.FORMULATEXT($F54))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F54),2),1)","v":"Person who is Married, Civil Union or Defacto with or without dependent children"},{"$f":"'Table 22'!D56","v":1377.69},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F54),2,LEN(_xlfn.FORMULATEXT($F54))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F54),2),1)","v":1426.1},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F54),2,LEN(_xlfn.FORMULATEXT($F54))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F54),2),1)","v":"Advance Pays of Ben Direction Clause 2.4(c)"},null,null,null,null,{"$f":"HYPERLINK($O$51,$J54)","v":"Advance Pays of Ben Direction Clause 2.4(c)"},null,null,null,{"$f":"\"for a person who is in a relationship with or without dependent children, $\"&H54&\" per week:\"","v":"for a person who is in a relationship with or without dependent children, $1426.1 per week:"}]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F55),2,LEN(_xlfn.FORMULATEXT($F55))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F55),2),1)","v":"Sole parent with 1 dependent child"},{"$f":"'Table 22'!D57","v":1150.97},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F55),2,LEN(_xlfn.FORMULATEXT($F55))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F55),2),1)","v":1191.4100000000001},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F55),2,LEN(_xlfn.FORMULATEXT($F55))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F55),2),1)","v":"Advance Pays of Ben Direction Clause 2.4(d)"},null,null,null,null,{"$f":"HYPERLINK($O$51,$J55)","v":"Advance Pays of Ben Direction Clause 2.4(d)"},null,null,null,{"$f":"\"for a sole parent with 1 dependent child, $\"&H55&\" per week:\"","v":"for a sole parent with 1 dependent child, $1191.41 per week:"}]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F56),2,LEN(_xlfn.FORMULATEXT($F56))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F56),2),1)","v":"Any other sole parent"},{"$f":"'Table 22'!D58","v":1212.6099999999999},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F56),2,LEN(_xlfn.FORMULATEXT($F56))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F56),2),1)","v":1255.22},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F56),2,LEN(_xlfn.FORMULATEXT($F56))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F56),2),1)","v":"Advance Pays of Ben Direction Clause 2.4(e)"},null,null,null,null,{"$f":"HYPERLINK($O$51,$J56)","v":"Advance Pays of Ben Direction Clause 2.4(e)"},null,null,null,{"$f":"\"for any other sole parent, $\"&H56&\" per week.\"","v":"for any other sole parent, $1255.22 per week."}]
[]
[null,null,"Name of WP/MD"]
[null,null,null,null,{"$f":"'Table 33'!B12&\"  \"&'Table 33'!C12","v":"33.01  Early Learning Payment"},null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/map/legislation/welfare-programmes/family-start-and-early-start-childcare-assistance-programme/clause-8-rate-of-assistance.html"]
[null,null,"Family Start and Early Start (Childcare Assistance) Programme ",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F60),2,LEN(_xlfn.FORMULATEXT($F60))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F60),2),1)","v":"Maximum payment rate for each child"},{"$f":"'Table 33'!D13","v":9.51},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F60),2,LEN(_xlfn.FORMULATEXT($F60))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F60),2),1)","v":9.7200000000000006},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F60),2,LEN(_xlfn.FORMULATEXT($F60))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F60),2),1)","v":"Clause 8(3)c Family Start and Early Start (Childcare Assistance) Programme"},null,null,null,null,{"$f":"HYPERLINK($O$59,$J60)","v":"Clause 8(3)c Family Start and Early Start (Childcare Assistance) Programme"},null,null,null,{"$f":"\"is $\"&H60&\" per hour multiplied by the number of hours per week (not exceeding the appropriate number of hours set out in clause 6) for which the child is enrolled to participate in the programme.\"","v":"is $9.72 per hour multiplied by the number of hours per week (not exceeding the appropriate number of hours set out in clause 6) for which the child is enrolled to participate in the programme."}]
[null,null,"(Welfare Programme)"]
[]
[null,null,"Name of WP/MD"]
[null,null,null,null,{"$f":"'Table 32'!B12&\"  \"&'Table 32'!C12","v":"32.01  Home Help Programme"},null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/map/legislation/welfare-programmes/home-help-programme/schedule.html",null,null,null,"The hourly rate that may be paid for a home helper is-"]
[null,null,"Home Help Programme ",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F65),2,LEN(_xlfn.FORMULATEXT($F65))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F65),2),1)","v":"Home Helper (Excluding Holiday Pay)"},{"$f":"'Table 32'!D13","v":24.37},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F65),2,LEN(_xlfn.FORMULATEXT($F65))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F65),2),1)","v":24.74},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F65),2,LEN(_xlfn.FORMULATEXT($F65))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F65),2),1)","v":"Clause 1(a) Part 1 Schedule to Home Help Programme"},null,null,null,null,{"$f":"HYPERLINK($O$64,$J65)","v":"Clause 1(a) Part 1 Schedule to Home Help Programme"},null,null,null,{"$f":"\"$\"&H65&\"; plus\"","v":"$24.74; plus"}]
[null,null,"(Welfare Programme)"]
[]
[null,null,"Name of WP/MD"]
[null,null,null,null,{"$f":"'Table 7'!B12&\"  \"&'Table 7'!B6","v":"7.01  New Employment Transition Grant"},null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/map/legislation/welfare-programmes/new-employment-transition-grant-programme/clause-5-payment.html",null,null,null,"The amount of a Transition Grant is the lesser of-"]
[null,null,"New Employment Transition Grant Programme  ",null,{"$f":"'Table 7'!C13","v":"Daily Rate"},{"$f":"'Table 7'!D13","v":90.5},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F70),2,LEN(_xlfn.FORMULATEXT($F70))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F70),2),1)","v":93},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F70),2,LEN(_xlfn.FORMULATEXT($F70))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F70),2),1)","v":"New Employment Transition Grant Programme Clause 5.1.1"},null,null,null,null,{"$f":"HYPERLINK($O$69,$J70)","v":"New Employment Transition Grant Programme Clause 5.1.1"},null,null,null,{"$f":"\"$\"&TEXT(H70,\"###.00\")&\" for each day the Eligible Parent is absent from work for a reason referred to in Clause 4.1; or\"","v":"$93.00 for each day the Eligible Parent is absent from work for a reason referred to in Clause 4.1; or"}]
[null,null,"(Welfare Programme)",null,{"$f":"'Table 7'!C14","v":"Maximum Payment"},{"$f":"'Table 7'!D14","v":905},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F71),2,LEN(_xlfn.FORMULATEXT($F71))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F71),2),1)","v":930},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F71),2,LEN(_xlfn.FORMULATEXT($F71))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F71),2),1)","v":"New Employment Transition Grant Programme Clause 5.2"},null,null,null,null,{"$f":"HYPERLINK($O$69,$J71)","v":"New Employment Transition Grant Programme Clause 5.2"},null,null,null,{"$f":"\"Transition Grants totalling no more than $\"&H71&\" may be paid to an Eligible Parent during the 6 month period of eligibility referred to in Clause 4.2.\"","v":"Transition Grants totalling no more than $930 may be paid to an Eligible Parent during the 6 month period of eligibility referred to in Clause 4.2."}]
[]
[]
[null,null,"Name of WP/MD",null,{"$f":"'Table 22'!B53&\"  \"&LEFT('Table 22'!C23,32)","v":"22.05  Recoverable Assistance Payments "},null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/map/legislation/welfare-programmes/recoverable-assistance-programme/clause-7-income-limits.html",null,null,null,"The appropriate amount of income in clause 7.1 is:"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F75),2,LEN(_xlfn.FORMULATEXT($F75))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F75),2),1)","v":"Single person aged 16 or 17 years without dependent children"},{"$f":"'Table 22'!D54","v":825.3},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F75),2,LEN(_xlfn.FORMULATEXT($F75))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F75),2),1)","v":854.3},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F75),2,LEN(_xlfn.FORMULATEXT($F75))-4)&\"N\"&RIGHT(_xlfn.FORMULATEXT($F75),2),1)","v":"RAP Welfare Prog Part 2 Clause 7.4(a)"},null,null,null,null,{"$f":"HYPERLINK($O$74,$J75)","v":"RAP Welfare Prog Part 2 Clause 7.4(a)"},null,null,null,{"$f":"\"for a single person aged 16 or 17 years without dependent children, $\"&H75&\" per week:\"","v":"for a single person aged 16 or 17 years without dependent children, $854.3 per week:"}]
[null,null,"Recoverable Assistance Programme ",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F76),2,LEN(_xlfn.FORMULATEXT($F76))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F76),2),1)","v":"Single person aged 18+ years without dependent children"},{"$f":"'Table 22'!D55","v":948.5},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F76),2,LEN(_xlfn.FORMULATEXT($F76))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F76),2),1)","v":981.83},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F76),2,LEN(_xlfn.FORMULATEXT($F76))-4)&\"N\"&RIGHT(_xlfn.FORMULATEXT($F76),2),1)","v":"RAP Welfare Prog Part 2 Clause 7.4(b)"},null,null,null,null,{"$f":"HYPERLINK($O$74,$J76)","v":"RAP Welfare Prog Part 2 Clause 7.4(b)"},null,null,null,{"$f":"\"for any other single person without dependent children, $\"&H76&\" per week:\"","v":"for any other single person without dependent children, $981.83 per week:"}]
[null,null,"(Welfare Programme)",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F77),2,LEN(_xlfn.FORMULATEXT($F77))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F77),2),1)","v":"Person who is Married, Civil Union or Defacto with or without dependent children"},{"$f":"'Table 22'!D56","v":1377.69},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F77),2,LEN(_xlfn.FORMULATEXT($F77))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F77),2),1)","v":1426.1},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F77),2,LEN(_xlfn.FORMULATEXT($F77))-4)&\"N\"&RIGHT(_xlfn.FORMULATEXT($F77),2),1)","v":"RAP Welfare Prog Part 2 Clause 7.4(c)"},null,null,null,null,{"$f":"HYPERLINK($O$74,$J77)","v":"RAP Welfare Prog Part 2 Clause 7.4(c)"},null,null,null,{"$f":"\"for a person who is in a relationship with or without dependent children, $\"&H77&\" per week:\"","v":"for a person who is in a relationship with or without dependent children, $1426.1 per week:"}]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F78),2,LEN(_xlfn.FORMULATEXT($F78))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F78),2),1)","v":"Sole parent with 1 dependent child"},{"$f":"'Table 22'!D57","v":1150.97},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F78),2,LEN(_xlfn.FORMULATEXT($F78))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F78),2),1)","v":1191.4100000000001},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F78),2,LEN(_xlfn.FORMULATEXT($F78))-4)&\"N\"&RIGHT(_xlfn.FORMULATEXT($F78),2),1)","v":"RAP Welfare Prog Part 2 Clause 7.4(d)"},null,null,null,null,{"$f":"HYPERLINK($O$74,$J78)","v":"RAP Welfare Prog Part 2 Clause 7.4(d)"},null,null,null,{"$f":"\"for a sole parent with 1 dependent child, $\"&H78&\" per week:\"","v":"for a sole parent with 1 dependent child, $1191.41 per week:"}]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F79),2,LEN(_xlfn.FORMULATEXT($F79))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F79),2),1)","v":"Any other sole parent"},{"$f":"'Table 22'!D58","v":1212.6099999999999},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F79),2,LEN(_xlfn.FORMULATEXT($F79))-4)&\"K\"&RIGHT(_xlfn.FORMULATEXT($F79),2),1)","v":1255.22},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F79),2,LEN(_xlfn.FORMULATEXT($F79))-4)&\"N\"&RIGHT(_xlfn.FORMULATEXT($F79),2),1)","v":"RAP Welfare Prog Part 2 Clause 7.4(e)"},null,null,null,null,{"$f":"HYPERLINK($O$74,$J79)","v":"RAP Welfare Prog Part 2 Clause 7.4(e)"},null,null,null,{"$f":"\"for any other sole parent, $\"&H79&\" per week.\"","v":"for any other sole parent, $1255.22 per week."}]
[]
[null,null,"Name of WP/MD",null,null,null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/map/legislation/welfare-programmes/seasonal-work-assistance-programme/clause-7-amount-and-limits-of-payments.html"]
[null,null,null,null,{"$f":"'Table 6'!B12&\"  \"&'Table 6'!C12","v":"6.01  Maximum weekly amounts of Seasonal Work Assistance payments"},null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/map/legislation/welfare-programmes/seasonal-work-assistance-programme/schedule-1.html"]
[null,null,"Seasonal Work Assistance Programme ",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F83),2,LEN(_xlfn.FORMULATEXT($F83))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F83),2),1)","v":"Limit of payment"},{"$f":"'Table 6'!D18","v":2601},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F83),2,LEN(_xlfn.FORMULATEXT($F83))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F83),2),1)","v":2669},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F83),2,LEN(_xlfn.FORMULATEXT($F83))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F83),2),1)","v":"Seasonal Work Assistance Payment Programme Clause 7(3)"},null,null,null,null,{"$f":"HYPERLINK($O$81,$J83)","v":"Seasonal Work Assistance Payment Programme Clause 7(3)"},null,null,null,{"$f":"\"No grant of a seasonal work assistance payment must be made to an applicant who has received seasonal work assistance payments of $\"&H83&\" or more during the 26-week period following the date the applicant's working-age benefit was cancelled or suspended.\"","v":"No grant of a seasonal work assistance payment must be made to an applicant who has received seasonal work assistance payments of $2669 or more during the 26-week period following the date the applicant's working-age benefit was cancelled or suspended."}]
[null,null,"(Welfare Programme)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours lost (over the week)"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F85),2,LEN(_xlfn.FORMULATEXT($F85))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F85),2),1)","v":"8 hours or less"},{"$f":"'Table 6'!D13","v":153},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F85),2,LEN(_xlfn.FORMULATEXT($F85))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F85),2),1)","v":157},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F85),2,LEN(_xlfn.FORMULATEXT($F85))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F85),2),1)","v":"Seasonal Work Assistance Payment Programme Schedule 1"},null,null,null,null,{"$f":"HYPERLINK($O$82,$J85)","v":"Seasonal Work Assistance Payment Programme Schedule 1"},null,null,null,"8 hours or less"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F86),2,LEN(_xlfn.FORMULATEXT($F86))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F86),2),1)","v":"More than 8 and not more than 16 hours"},{"$f":"'Table 6'!D14","v":306},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F86),2,LEN(_xlfn.FORMULATEXT($F86))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F86),2),1)","v":314},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F86),2,LEN(_xlfn.FORMULATEXT($F86))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F86),2),1)","v":"Seasonal Work Assistance Payment Programme Schedule 1"},null,null,null,null,{"$f":"HYPERLINK($O$82,$J86)","v":"Seasonal Work Assistance Payment Programme Schedule 1"},null,null,null,"More than 8 and not more than 16 hours"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F87),2,LEN(_xlfn.FORMULATEXT($F87))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F87),2),1)","v":"More than 16 and not more than 24 hours"},{"$f":"'Table 6'!D15","v":459},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F87),2,LEN(_xlfn.FORMULATEXT($F87))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F87),2),1)","v":471},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F87),2,LEN(_xlfn.FORMULATEXT($F87))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F87),2),1)","v":"Seasonal Work Assistance Payment Programme Schedule 1"},null,null,null,null,{"$f":"HYPERLINK($O$82,$J87)","v":"Seasonal Work Assistance Payment Programme Schedule 1"},null,null,null,"More than 16 and not more than 24 hours"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F88),2,LEN(_xlfn.FORMULATEXT($F88))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F88),2),1)","v":"More than 24 and not more than 32 hours"},{"$f":"'Table 6'!D16","v":612},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F88),2,LEN(_xlfn.FORMULATEXT($F88))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F88),2),1)","v":628},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F88),2,LEN(_xlfn.FORMULATEXT($F88))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F88),2),1)","v":"Seasonal Work Assistance Payment Programme Schedule 1"},null,null,null,null,{"$f":"HYPERLINK($O$82,$J88)","v":"Seasonal Work Assistance Payment Programme Schedule 1"},null,null,null,"More than 24 and not more than 32 hours"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F89),2,LEN(_xlfn.FORMULATEXT($F89))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F89),2),1)","v":"More than 32 hours"},{"$f":"'Table 6'!D17","v":765},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F89),2,LEN(_xlfn.FORMULATEXT($F89))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F89),2),1)","v":785},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F89),2,LEN(_xlfn.FORMULATEXT($F89))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F89),2),1)","v":"Seasonal Work Assistance Payment Programme Schedule 1"},null,null,null,null,{"$f":"HYPERLINK($O$82,$J89)","v":"Seasonal Work Assistance Payment Programme Schedule 1"},null,null,null,"More than 32 hours"]
[]
[null,null,"Name of WP/MD",null,{"$f":"'Table 37'!B12&\"  \"&'Table 37'!B6","v":"37.01  Average Regional Rents Information For Special Transfer Allowance"},null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/map/legislation/welfare-programmes/special-transfer-allowance-programme-2000/schedule.html",null,null,null,"Average Regional Rents"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F92),2,LEN(_xlfn.FORMULATEXT($F92))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F92),2),1)&\"  \"&INDIRECT(MID(_xlfn.FORMULATEXT($F92),2,LEN(_xlfn.FORMULATEXT($F92))-4)&\"F\"&RIGHT(_xlfn.FORMULATEXT($F92),2)-3,1)","v":"Auckland Region  1 Bedroom Rent"},{"$f":"'Table 37'!D13","v":426},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F92),2,LEN(_xlfn.FORMULATEXT($F92))-4)&\"F\"&RIGHT(_xlfn.FORMULATEXT($F92),2),1)","v":459},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F92),2,LEN(_xlfn.FORMULATEXT($F92))-4)&\"H\"&RIGHT(_xlfn.FORMULATEXT($F92),2),1)","v":"Special Transfer Allowance Programme 2000: Schedule"},null,null,null,null,{"$f":"HYPERLINK($O$91,$J92)","v":"Special Transfer Allowance Programme 2000: Schedule"},null,null,null,"For a single person without a dependent child living in Auckland, the average rent for a one-bedroom property in Auckland"]
[null,null,"Special Transfer Allowance Programme ",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F93),2,LEN(_xlfn.FORMULATEXT($F93))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F93),2),1)&\"  \"&INDIRECT(MID(_xlfn.FORMULATEXT($F93),2,LEN(_xlfn.FORMULATEXT($F93))-4)&\"F\"&RIGHT(_xlfn.FORMULATEXT($F93),2)-4,1)","v":"Wellington Region  1 Bedroom Rent"},{"$f":"'Table 37'!D14","v":430},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F93),2,LEN(_xlfn.FORMULATEXT($F93))-4)&\"F\"&RIGHT(_xlfn.FORMULATEXT($F93),2),1)","v":456},null,"Special Transfer Allowance Programme 2000: Schedule",null,null,null,null,"Special Transfer Allowance Programme 2000: Schedule",null,null,null,"For a single person without a dependent child living in Wellington, the average rent for a one-bedroom property in Wellington"]
[null,null,"(Welfare Programme)",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F94),2,LEN(_xlfn.FORMULATEXT($F94))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F94),2),1)&\"  \"&INDIRECT(MID(_xlfn.FORMULATEXT($F94),2,LEN(_xlfn.FORMULATEXT($F94))-4)&\"F\"&RIGHT(_xlfn.FORMULATEXT($F94),2)-5,1)","v":"Rest of New Zealand  1 Bedroom Rent"},{"$f":"'Table 37'!D15","v":329},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F94),2,LEN(_xlfn.FORMULATEXT($F94))-4)&\"F\"&RIGHT(_xlfn.FORMULATEXT($F94),2),1)","v":360},null,"Special Transfer Allowance Programme 2000: Schedule",null,null,null,null,"Special Transfer Allowance Programme 2000: Schedule",null,null,null,"For a single person without a dependent child living elsewhere in New Zealand, the average rent for a one-bedroom property in the rest of New Zealand"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F95),2,LEN(_xlfn.FORMULATEXT($F95))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F95),2),1)&\"  \"&INDIRECT(MID(_xlfn.FORMULATEXT($F95),2,LEN(_xlfn.FORMULATEXT($F95))-4)&\"G\"&RIGHT(_xlfn.FORMULATEXT($F95),2)-3,1)","v":"Auckland Region  2 Bedroom Rent"},{"$f":"'Table 37'!E13","v":535},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F95),2,LEN(_xlfn.FORMULATEXT($F95))-4)&\"G\"&RIGHT(_xlfn.FORMULATEXT($F95),2),1)","v":568},null,"Special Transfer Allowance Programme 2000: Schedule",null,null,null,null,"Special Transfer Allowance Programme 2000: Schedule",null,null,null,"For any other person living in Auckland, the average rent for a two-bedroom property in Auckland"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F96),2,LEN(_xlfn.FORMULATEXT($F96))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F96),2),1)&\"  \"&INDIRECT(MID(_xlfn.FORMULATEXT($F96),2,LEN(_xlfn.FORMULATEXT($F96))-4)&\"G\"&RIGHT(_xlfn.FORMULATEXT($F96),2)-4,1)","v":"Wellington Region  2 Bedroom Rent"},{"$f":"'Table 37'!E14","v":548},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F96),2,LEN(_xlfn.FORMULATEXT($F96))-4)&\"G\"&RIGHT(_xlfn.FORMULATEXT($F96),2),1)","v":591},null,"Special Transfer Allowance Programme 2000: Schedule",null,null,null,null,"Special Transfer Allowance Programme 2000: Schedule",null,null,null,"For any other person living in Wellington, the average rent for a two-bedroom property in Wellington"]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F97),2,LEN(_xlfn.FORMULATEXT($F97))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F97),2),1)&\"  \"&INDIRECT(MID(_xlfn.FORMULATEXT($F97),2,LEN(_xlfn.FORMULATEXT($F97))-4)&\"G\"&RIGHT(_xlfn.FORMULATEXT($F97),2)-5,1)","v":"Rest of New Zealand  2 Bedroom Rent"},{"$f":"'Table 37'!E15","v":426},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F97),2,LEN(_xlfn.FORMULATEXT($F97))-4)&\"G\"&RIGHT(_xlfn.FORMULATEXT($F97),2),1)","v":460},null,"Special Transfer Allowance Programme 2000: Schedule",null,null,null,null,"Special Transfer Allowance Programme 2000: Schedule",null,null,null,"For any other person living elsewhere in New Zealand, the average rent for a two-bedroom property in the rest of New Zealand"]
[]
[null,null,"Name of WP/MD"]
[null,null,null,null,{"$f":"'Table 4'!B16&\"  \"&'Table 4'!C16","v":"4.02  Training Incentive Allowance Maximum Rate"},null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/map/legislation/welfare-programmes/training-incentive-allowance-programme/clause-11-rates-of-assistance.html",null,null,null,"Rates of assistance"]
[null,null,"Training Incentive Allowance Programme  ",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F101),2,LEN(_xlfn.FORMULATEXT($F101))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F101),2),1)","v":"Weekly maximum rate"},{"$f":"'Table 4'!D17","v":135.75},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F101),2,LEN(_xlfn.FORMULATEXT($F101))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F101),2),1)","v":138.77000000000001},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F101),2,LEN(_xlfn.FORMULATEXT($F101))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F101),2),1)","v":"Training Incentive Allowance Welfare Program (Clause 11.1)"},null,null,null,null,{"$f":"HYPERLINK($O$100,$J101)","v":"Training Incentive Allowance Welfare Program (Clause 11.1)"},null,null,null,{"$f":"\"MSD may grant assistance to an eligible applicant, based on the amount of the applicant's compulsory course fees and the actual and reasonable course-related costs, of up to $\"&H101&\" for each week the assistance for the course is payable,\"","v":"MSD may grant assistance to an eligible applicant, based on the amount of the applicant's compulsory course fees and the actual and reasonable course-related costs, of up to $138.77 for each week the assistance for the course is payable,"}]
[null,null,"(Welfare Programme)",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F102),2,LEN(_xlfn.FORMULATEXT($F102))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F102),2),1)","v":"Annual maximum rate"},{"$f":"'Table 4'!D18","v":5430},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F102),2,LEN(_xlfn.FORMULATEXT($F102))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F102),2),1)","v":5550.8},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F102),2,LEN(_xlfn.FORMULATEXT($F102))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F102),2),1)","v":"Training Incentive Allowance Welfare Program (Clause 11.1)"},null,null,null,null,{"$f":"HYPERLINK($O$100,$J102)","v":"Training Incentive Allowance Welfare Program (Clause 11.1)"},null,null,null,{"$f":"\" to a maximum of $\"&TEXT(H102,\"#,###.00\")&\" within a 52-week period.\"","v":" to a maximum of $5,550.80 within a 52-week period."}]
[]
[null,null,"Name of WP/MD"]
[null,null,null,null,{"$f":"'Table 5'!B38&\" \"&'Table 5'!C38","v":"5.03 Guaranteed Childcare Assistance Payment"},null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/map/legislation/welfare-programmes/guaranteed-childcare-assistance-payment-programme/clause-9-gcap-rates.html",null,null,null,"The amount of GCAP payments granted under clause 6 or 7 in respect of any week is: a - b but not more than c"]
[null,null,"Guaranteed Childcare Assistance Payment Programme",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F106),2,LEN(_xlfn.FORMULATEXT($F106))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F106),2),1)","v":"Hourly Rate"},{"$f":"'Table 5'!D39","v":6.38},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F106),2,LEN(_xlfn.FORMULATEXT($F106))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F106),2),1)","v":6.52},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F106),2,LEN(_xlfn.FORMULATEXT($F106))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F106),2),1)","v":"Clause 9 (2) c: GCAP Rates"},null,null,null,null,{"$f":"HYPERLINK($O$105,$J106)","v":"Clause 9 (2) c: GCAP Rates"},null,null,null,{"$f":"\"c is $\"&TEXT(H106,\"###.00\")&\" per hour multiplied by the number of hours a week (not exceeding 50 hours) for which the child \"","v":"c is $6.52 per hour multiplied by the number of hours a week (not exceeding 50 hours) for which the child "}]
[null,null,"(Welfare Programme)",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F107),2,LEN(_xlfn.FORMULATEXT($F107))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F107),2),1)","v":"Maximum Weekly Rate"},{"$f":"'Table 5'!D40","v":319},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F107),2,LEN(_xlfn.FORMULATEXT($F107))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F107),2),1)","v":326},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F107),2,LEN(_xlfn.FORMULATEXT($F107))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F107),2),1)","v":"Clause 9 (2) c: GCAP Rates"},null,null,null,null,{"$f":"HYPERLINK($O$105,$J107)","v":"Clause 9 (2) c: GCAP Rates"},null,null,null,{"$f":"\" is enrolled to participate in the programme not exceeding $\"&TEXT(H107,\"###.00\")&\" a week.\"","v":" is enrolled to participate in the programme not exceeding $326.00 a week."}]
[]
[null,null,"Name of WP/MD"]
[null,null,null,null,{"$f":"'Table 5'!B60&\" \"&'Table 5'!C60","v":"5.05 Flexible Childcare Assistance"},null,null,null,null,null,null,null,null,null,"https://www.workandincome.govt.nz/products/a-z-benefits/flexible-childcare-assistance.html",null,null,null,"You can get:"]
[null,null,"Flexible Childcare Assistance",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F111),2,LEN(_xlfn.FORMULATEXT($F111))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F111),2),1)","v":"Weekly Base Rate"},{"$f":"'Table 5'!D61","v":32.01},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F111),2,LEN(_xlfn.FORMULATEXT($F111))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F111),2),1)","v":32.72},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F111),2,LEN(_xlfn.FORMULATEXT($F111))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F111),2),1)","v":"EmploymentProgramme:flexible-childcare-assistance.html"},null,null,null,null,{"$f":"HYPERLINK($O$110,$J111)","v":"EmploymentProgramme:flexible-childcare-assistance.html"},null,null,null,{"$f":"\"$\"&TEXT($H$112,\"##.00\")&\" a week for one child\"","v":"$65.44 a week for one child"}]
[null,null,null,null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F112),2,LEN(_xlfn.FORMULATEXT($F112))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F112),2),1)","v":"Weekly Rate - 1 Child"},{"$f":"'Table 5'!D62","v":64.02},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F112),2,LEN(_xlfn.FORMULATEXT($F112))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F112),2),1)","v":65.44},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F112),2,LEN(_xlfn.FORMULATEXT($F112))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F112),2),1)","v":"EmploymentProgramme:flexible-childcare-assistance.html"},null,null,null,null,"EmploymentProgramme:flexible-childcare-assistance.html",null,null,null,{"$f":"\"$\"&TEXT($H$111,\"##.00\")&\" a week for each additional child.\"","v":"$32.72 a week for each additional child."}]
[null,null,"(Welfare Programme, paid within broad categories within the Employment & Work Readiness Assistance Programme)",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F113),2,LEN(_xlfn.FORMULATEXT($F113))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F113),2),1)","v":"Weekly Rate - 2 Children"},{"$f":"'Table 5'!D63","v":96.03},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F113),2,LEN(_xlfn.FORMULATEXT($F113))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F113),2),1)","v":98.16},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F113),2,LEN(_xlfn.FORMULATEXT($F113))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F113),2),1)","v":"EmploymentProgramme:flexible-childcare-assistance.html"},null,null,null,null,"EmploymentProgramme:flexible-childcare-assistance.html",null,null,null,{"$f":"\"The maximum amount you can get is $\"&TEXT(H116,\"###.00\")&\" a week.\"","v":"The maximum amount you can get is $196.32 a week."}]
[null,null,"Likely paid under item 9 of Schedule:",null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F114),2,LEN(_xlfn.FORMULATEXT($F114))-4)&\"C\"&RIGHT(_xlfn.FORMULATEXT($F114),2),1)","v":"Weekly Rate - 3 Children"},{"$f":"'Table 5'!D64","v":128.04},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F114),2,LEN(_xlfn.FORMULATEXT($F114))-4)&\"L\"&RIGHT(_xlfn.FORMULATEXT($F114),2),1)","v":130.88},null,{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($F114),2,LEN(_xlfn.FORMULATEXT($F114))-4)&\"O\"&RIGHT(_xlfn.FORMULATEXT($F114),2),1)","v":"EmploymentProgramme:flexible-childcare-assistance.html"},null,null,null,null,"EmploymentProgramme:flexible-childcare-assistance.html",null,null,null,"(above text appears in W&I page at left; below format also appears on MSD Doogle intranet)"]
[null,null,"employment-and-work-readiness-assistance-programme/schedule",null,"Weekly Rate - 4 Children",{"$f":"'Table 5'!D65","v":160.04999999999998},null,163.6,null,"EmploymentProgramme:flexible-childcare-assistance.html",null,null,null,null,"EmploymentProgramme:flexible-childcare-assistance.html",null,null,null,"Number of children",1,2,3,4,"5+","doogle intranet link to FCA page"]
[null,null,null,null,"Weekly Rate - 5+ Children",{"$f":"'Table 5'!D66","v":192.06},null,196.32,null,"EmploymentProgramme:flexible-childcare-assistance.html",null,null,null,null,"EmploymentProgramme:flexible-childcare-assistance.html",null,null,null,"Weekly amount paid",{"$f":"H112","v":65.44},{"$f":"H113","v":98.16},{"$f":"H114","v":130.88},{"$f":"H115","v":163.6},{"$f":"H116","v":196.32}]
[]
[]
[null,null,null,null,"Table Reference and Description","Old Amount ($)",null,"New Amount ($)",null,"Check of statutory reference",null,null,null,null,"Statutory Reference"]

{"sheet":"Short-Form_Check","index":7,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":false,"merged":[[4,6,4,7],[4,8,4,11],[4,37,4,38],[4,39,4,42],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,11],[3,33,5,33],[86,34,86,38],[3,34,5,34],[3,35,5,35],[3,36,5,36],[3,37,3,42],[56,2,57,2],[56,33,57,33],[78,2,79,2],[78,33,79,33],[86,3,86,7],[103,36,104,36],[117,3,117,5],[117,34,117,36],[87,2,88,2],[87,33,88,33],[89,2,90,2],[89,33,90,33],[91,2,92,2],[91,33,92,33],[122,2,123,2],[122,33,123,33],[103,2,104,2],[103,5,104,5],[103,33,104,33],[133,36,133,37],[118,3,118,5],[118,34,118,36],[119,3,119,5],[119,34,119,36],[133,2,134,2],[133,3,133,4],[133,5,133,6],[133,33,134,33],[133,34,133,35],[135,36,136,36],[135,37,136,37],[137,3,138,3],[137,4,138,4],[137,5,138,5],[137,6,138,6],[137,34,138,34],[137,35,138,35],[137,36,138,36],[137,37,138,37],[135,3,136,3],[135,4,136,4],[135,5,136,5],[135,6,136,6],[135,34,136,34],[135,35,136,35],[139,36,140,36],[139,37,140,37],[143,2,144,2],[143,4,144,4],[143,33,144,33],[143,35,144,35],[139,3,140,3],[139,4,140,4],[139,5,140,5],[139,6,140,6],[139,34,140,34],[139,35,140,35],[187,2,188,2],[187,4,188,4],[187,33,188,33],[187,35,188,35],[152,2,153,2],[152,33,153,33],[177,2,178,2],[177,33,178,33],[182,2,183,2],[182,33,183,33]]}
[null,null,"Below links to pasted version at far right - set up urgently in late May 24 to check the short-form created by income support / policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pasted from word doc sent in email for checking"]
[null,null,{"$f":"AH3","v":"Benefit rates at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit rates at 1 April 2025"]
[null,null,"Benefit type","Net weekly rate (after tax at \"M\")","Gross weekly rate","Special Benefit standard costs","Accommodation Supplement+",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit type","Net weekly rate (after tax at \"M\")","Gross weekly rate","Special Benefit standard costs","Accommodation Supplement+"]
[null,null,null,null,null,null,"Entry threshold",null,"Maximum rate",null,null,null,null,null,null,null,null,"Entry Thresholds",null,"AS maxima",null,null,null,"Check1","Check2","Check3","Check4","Check5","Check6","Check7","Check8","Check9",null,null,null,null,null,"Entry threshold",null,"Maximum rate"]
[null,null,null,null,null,null,"Rent or board","Mortgage","Area 1","Area 2","Area 3","Area 4",null,null,"Link Net","LinkGross","SpB Std Costs","Rent/Board","Mort","Area1","Area2","Area3","Area4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rent or board","Mortgage","Area 1","Area 2","Area 3","Area 4"]
[null,null,{"$f":"AH7","v":"Jobseeker Support without children"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 18","Table 12 / 13",null,"Table 29",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jobseeker Support without children"]
[null,null,{"$f":"AH8","v":"Single, 18 to 19 years, at home"},268.13,299.58999999999997,"Note 1",90,"Note 2",165,105,80,70,null,{"$f":"'Rates Data'!C25","v":"Single 18-19 years old - at home"},{"$f":"'Rates Data'!M25","v":268.13},{"$f":"'Rates Data'!N25","v":299.58999999999997},null,{"$f":"'Rates Data'!M271","v":90},null,{"$f":"'Table 29'!D23","v":165},{"$f":"'Table 29'!D28","v":105},{"$f":"'Table 29'!D33","v":80},{"$f":"'Table 29'!D38","v":70},{"$f":"D8-O8","v":0},{"$f":"E8-P8","v":0},null,{"$f":"G8-R8","v":0},null,{"$f":"I8-T8","v":0},0,0,0,null,"Single, 18 to 19 years, at home",268.13,299.58999999999997,"Note 1",90,"Note 2",165,105,80,70]
[null,null,"Single, 18 to 19 years, away from home",314.72000000000003,356.02,"Note 1",90,108,165,105,80,70,null,{"$f":"'Rates Data'!C26","v":"Single 18-19 years old - away from home"},{"$f":"'Rates Data'!M26","v":314.72000000000003},{"$f":"'Rates Data'!N26","v":356.02},null,{"$f":"'Rates Data'!M272","v":90},{"$f":"'Rates Data'!N272","v":108},{"$f":"T8","v":165},{"$f":"U8","v":105},80,70,{"$f":"D9-O9","v":0},0,null,0,0,0,0,0,0,null,"Single, 18 to 19 years, away from home",314.72000000000003,356.02,"Note 1",90,108,165,105,80,70]
[null,null,"Single, 20 to 24 years",314.72000000000003,356.02,"Note 1",90,108,165,105,80,70,null,{"$f":"'Rates Data'!C27","v":"Single 20-24 years old"},{"$f":"'Rates Data'!M27","v":314.72000000000003},{"$f":"'Rates Data'!N27","v":356.02},null,{"$f":"'Rates Data'!M273","v":90},{"$f":"'Rates Data'!N273","v":108},{"$f":"T9","v":165},105,80,70,0,0,null,0,0,0,0,0,0,null,"Single, 20 to 24 years",314.72000000000003,356.02,"Note 1",90,108,165,105,80,70]
[null,null,"Single, 25 years or over",361.32,412.51,162.97999999999999,90,108,165,105,80,70,null,{"$f":"'Rates Data'!C28","v":"Single 25 years and over"},{"$f":"'Rates Data'!M28","v":361.32},{"$f":"'Rates Data'!N28","v":412.51},{"$f":"'Rates Data'!M385","v":162.97999999999999},{"$f":"'Rates Data'!M274","v":90},{"$f":"'Rates Data'!N274","v":108},165,105,80,70,0,0,0,0,0,0,0,0,0,null,"Single, 25 years or over",361.32,412.51,162.97999999999999,90,108,165,105,80,70]
[null,null,"Single, and receiving Domestic Purposes Benefit woman alone or Widows Benefit woman alone, before 15 July 2013",372.93,426.58,172.28,93,112,165,105,80,70,null,{"$f":"'Rates Data'!C66","v":"Woman Alone (Single Adult)"},{"$f":"'Rates Data'!M66","v":372.93},{"$f":"'Rates Data'!N66","v":426.58},{"$f":"'Rates Data'!M387","v":172.28},{"$f":"'Rates Data'!M276","v":93},{"$f":"'Rates Data'!N276","v":112},165,105,80,70,0,0,0,0,0,0,0,0,0,null,"Single, and receiving Domestic Purposes Benefit woman alone or Widows Benefit woman alone, before 15 July 2013",372.93,426.58,172.28,93,112,165,105,80,70]
[null,null,"Couple* (total)",614.84,694.36,305.8,154,184,235,155,105,80,null,{"$f":"'Rates Data'!C30","v":"Married, Civil Union or Defacto Couple (without children) total"},{"$f":"'Rates Data'!M30","v":614.84},{"$f":"'Rates Data'!N30","v":694.36},{"$f":"'Rates Data'!M386","v":305.8},{"$f":"'Rates Data'!M275","v":154},{"$f":"'Rates Data'!N275","v":184},{"$f":"'Table 29'!D24","v":235},{"$f":"'Table 29'!D29","v":155},{"$f":"'Table 29'!D34","v":105},{"$f":"'Table 29'!D39","v":80},0,0,0,0,0,0,0,0,0,null,"Couple* (total)",614.84,694.36,305.8,154,184,235,155,105,80]
[null,null,"Couple* (each)",307.42,347.18,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C29","v":"Married, Civil Union or Defacto Couple (without children) each"},{"$f":"'Rates Data'!M29","v":307.42},{"$f":"'Rates Data'!N29","v":347.18},null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,"Couple* (each)",307.42,347.18,"N/A"]
[null,null,"Jobseeker Support with children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jobseeker Support with children"]
[null,null,"Sole parent",505.8,587.64,"Note 3",163,195,"Note 4","Note 4","Note 4","Note 4",null,{"$f":"'Rates Data'!C34","v":"Sole Parent"},{"$f":"'Rates Data'!M34","v":505.8},{"$f":"'Rates Data'!N34","v":587.64},null,{"$f":"'Rates Data'!M278","v":163},{"$f":"'Rates Data'!N278","v":195},null,null,null,null,{"$f":"D16-O16","v":0},0,null,{"$f":"G16-R16","v":0},0,null,null,null,null,null,"Sole parent",505.8,587.64,"Note 3",163,195,"Note 4","Note 4","Note 4","Note 4"]
[null,null,"Couple* with 1+ children (total)",649.22,736.02,"Note 3",198,238,305,220,160,120,null,{"$f":"'Rates Data'!C32","v":"Married, Civil Union or Defacto Couple with partner on benefit (with children) total"},{"$f":"'Rates Data'!M32","v":649.22},{"$f":"'Rates Data'!N32","v":736.02},null,{"$f":"'Rates Data'!M279","v":198},{"$f":"'Rates Data'!N279","v":238},{"$f":"'Table 29'!D25","v":305},{"$f":"'Table 29'!D30","v":220},{"$f":"'Table 29'!D35","v":160},{"$f":"'Table 29'!D40","v":120},0,0,null,0,0,0,0,0,0,null,"Couple* with 1+ children (total)",649.22,736.02,"Note 3",198,238,305,220,160,120]
[null,null,"Couple* with 1+ children (each)",324.61,368.01,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C31","v":"Married, Civil Union or Defacto Couple with partner on benefit (with children) each"},{"$f":"'Rates Data'!M31","v":324.61},{"$f":"'Rates Data'!N31","v":368.01},null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,"Couple* with 1+ children (each)",324.61,368.01]
[null,null,"Couple* with 1 partner not on benefit, and 1+ children (total)",324.61,368.01,"Note 3",198,238,305,220,160,120,null,{"$f":"'Rates Data'!C33","v":"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total"},{"$f":"'Rates Data'!M33","v":324.61},{"$f":"'Rates Data'!N33","v":368.01},null,{"$f":"'Rates Data'!M280","v":198},{"$f":"'Rates Data'!N280","v":238},{"$f":"T17","v":305},{"$f":"U17","v":220},160,120,0,0,null,{"$f":"G19-R19","v":0},0,0,0,0,0,null,"Couple* with 1 partner not on benefit, and 1+ children (total)",324.61,368.01,"Note 3",198,238,305,220,160,120]
[null,null,"Couple* with 1 partner on New Zealand Superannuation or Veterans Pension, and 1+ children (total)",324.61,368.01,"Note 3",221,265,305,220,160,120,null,{"$f":"'Rates Data'!C33","v":"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total"},{"$f":"'Rates Data'!M33","v":324.61},{"$f":"'Rates Data'!N33","v":368.01},null,{"$f":"'Rates Data'!O318","v":221},{"$f":"'Rates Data'!P318","v":265},{"$f":"T19","v":305},{"$f":"U19","v":220},160,120,0,0,null,0,0,0,0,0,0,null,"Couple* with 1 partner on New Zealand Superannuation or Veterans Pension, and 1+ children (total)",324.61,368.01,"Note 3",221,265,305,220,160,120]
[null,null,"Sole Parent Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sole Parent Support"]
[null,null,"Sole parent",505.8,587.64,"Note 3",163,195,"Note 4","Note 4","Note 4","Note 4",null,{"$f":"'Rates Data'!C64","v":"Sole Parent"},{"$f":"'Rates Data'!M64","v":505.8},{"$f":"'Rates Data'!N64","v":587.64},null,{"$f":"'Rates Data'!M278","v":163},{"$f":"'Rates Data'!N278","v":195},null,null,null,null,{"$f":"D22-O22","v":0},0,null,{"$f":"G22-R22","v":0},0,null,null,null,null,null,"Sole parent",505.8,587.64,"Note 3",163,195,"Note 4","Note 4","Note 4","Note 4"]
[null,null,"Supported Living Payment without children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supported Living Payment without children"]
[null,null,"Single, 16 to 17 years",345.14,392.9,"Note 1",103,124,165,105,80,70,null,{"$f":"'Rates Data'!C55","v":"Single 16-17 years old"},{"$f":"'Rates Data'!M55","v":345.14},{"$f":"'Rates Data'!N55","v":392.9},null,{"$f":"'Rates Data'!M292","v":103},{"$f":"'Rates Data'!N292","v":124},{"$f":"T8","v":165},{"$f":"U8","v":105},80,70,{"$f":"D24-O24","v":0},0,null,{"$f":"G24-R24","v":0},0,0,0,0,0,null,"Single, 16 to 17 years",345.14,392.9,"Note 1",103,124,165,105,80,70]
[null,null,"Single, 18 years or over",411.8,473.7,221.11,103,124,165,105,80,70,null,{"$f":"'Rates Data'!C56","v":"Single 18 years and over"},{"$f":"'Rates Data'!M56","v":411.8},{"$f":"'Rates Data'!N56","v":473.7},{"$f":"'Rates Data'!M392","v":221.11},{"$f":"'Rates Data'!M293","v":103},{"$f":"'Rates Data'!N293","v":124},{"$f":"T24","v":165},{"$f":"U24","v":105},80,70,0,0,0,0,0,0,0,0,0,null,"Single, 18 years or over",411.8,473.7,221.11,103,124,165,105,80,70]
[null,null,"Couple* (total)",699.7,797.22,403.38,175,210,235,155,105,80,null,{"$f":"'Rates Data'!C58","v":"Married, Civil Union or Defacto Couple (without children) total"},{"$f":"'Rates Data'!M58","v":699.7},{"$f":"'Rates Data'!N58","v":797.22},{"$f":"'Rates Data'!M393","v":403.38},{"$f":"'Rates Data'!M294","v":175},{"$f":"'Rates Data'!N294","v":210},{"$f":"T13","v":235},{"$f":"U13","v":155},105,80,0,0,0,0,0,0,0,0,0,null,"Couple* (total)",699.7,797.22,403.38,175,210,235,155,105,80]
[null,null,"Couple* (each)",349.85,398.61,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C57","v":"Married, Civil Union or Defacto Couple (without children) each"},{"$f":"'Rates Data'!M57","v":349.85},{"$f":"'Rates Data'!N57","v":398.61},null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,"Couple* (each)",349.85,398.61,"N/A"]
[null,null,"Supported Living Payment with children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supported Living Payment with children"]
[null,null,"Sole parent",564.41999999999996,658.69,"Note 3",177,213,"Note 4","Note 4","Note 4","Note 4",null,{"$f":"'Rates Data'!C62","v":"Sole Parent"},{"$f":"'Rates Data'!M62","v":564.41999999999996},{"$f":"'Rates Data'!N62","v":658.69},null,{"$f":"'Rates Data'!M296","v":177},{"$f":"'Rates Data'!N296","v":213},null,null,null,null,{"$f":"D29-O29","v":0},0,null,{"$f":"G29-R29","v":0},0,null,null,null,null,null,"Sole parent",564.41999999999996,658.69,"Note 3",177,213,"Note 4","Note 4","Note 4","Note 4"]
[null,null,"Couple* with 1+ children (total)",734.12,838.94,"Note 3",220,264,305,220,160,120,null,{"$f":"'Rates Data'!C60","v":"Married, Civil Union or Defacto Couple partner on benefit (with children) total"},{"$f":"'Rates Data'!M60","v":734.12},{"$f":"'Rates Data'!N60","v":838.94},null,{"$f":"'Rates Data'!M297","v":220},{"$f":"'Rates Data'!N297","v":264},{"$f":"T17","v":305},{"$f":"U17","v":220},160,120,0,0,null,0,0,0,0,0,0,null,"Couple* with 1+ children (total)",734.12,838.94,"Note 3",220,264,305,220,160,120]
[null,null,"Couple* with 1+ children (each)",367.06,419.47,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C59","v":"Married, Civil Union or Defacto Couple partner on benefit (with children) each"},{"$f":"'Rates Data'!M59","v":367.06},{"$f":"'Rates Data'!N59","v":419.47},null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,"Couple* with 1+ children (each)",367.06,419.47,"N/A"]
[null,null,"Couple* with 1 partner not on benefit, and 1+ children (total)",381.1,436.49,"Note 3",220,264,305,220,160,120,null,{"$f":"'Rates Data'!C61","v":"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total"},{"$f":"'Rates Data'!M61","v":381.1},{"$f":"'Rates Data'!N61","v":436.49},null,{"$f":"'Rates Data'!M298","v":220},{"$f":"'Rates Data'!N298","v":264},{"$f":"T30","v":305},{"$f":"U30","v":220},160,120,0,0,null,{"$f":"G32-R32","v":0},0,0,0,0,0,null,"Couple* with 1 partner not on benefit, and 1+ children (total)",381.1,436.49,"Note 3",220,264,305,220,160,120]
[null,null,"Couple* with 1 partner on New Zealand Superannuation or Veterans Pension, and 1+ children (total)",381.1,436.49,"Note 3",235,282,305,220,160,120,null,{"$f":"'Rates Data'!C61","v":"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total"},{"$f":"'Rates Data'!M61","v":381.1},{"$f":"'Rates Data'!N61","v":436.49},null,{"$f":"'Rates Data'!O314","v":235},{"$f":"'Rates Data'!P314","v":282},{"$f":"T32","v":305},{"$f":"U32","v":220},160,120,0,0,null,0,0,0,0,0,0,null,"Couple* with 1 partner on New Zealand Superannuation or Veterans Pension, and 1+ children (total)",381.1,436.49,"Note 3",235,282,305,220,160,120]
[null,null,"Young Parent Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Young Parent Payment"]
[null,null,"Sole parent, 16 to 17 years, living with or supported by parents or guardians who earn less than the ftc^ threshold",291.79000000000002,328.23,"Note 1",109,"Note 2","Note 4","Note 4","Note 4","Note 4",null,{"$f":"'Rates Data'!C49","v":"Sole parent 16-17 year old, living at home \nor financially supported by parents or guardian (earning less than FTC threshold)"},{"$f":"'Rates Data'!M49","v":291.79000000000002},{"$f":"'Rates Data'!N49","v":328.23},null,{"$f":"'Rates Data'!M285","v":109},null,null,null,null,null,0,0,null,0,null,null,null,null,null,null,"Sole parent, 16 to 17 years, living with or supported by parents or guardians who earn less than the ftc^ threshold",291.79000000000002,328.23,"Note 1",109,"Note 2","Note 4","Note 4","Note 4","Note 4"]
[null,null,"Sole parent",505.8,587.64,"Note 1",163,195,"Note 4","Note 4","Note 4","Note 4",null,{"$f":"'Rates Data'!C53","v":"Sole parent "},{"$f":"'Rates Data'!M53","v":505.8},{"$f":"'Rates Data'!N53","v":587.64},null,{"$f":"'Rates Data'!M288","v":163},{"$f":"'Rates Data'!N288","v":195},null,null,null,null,0,0,null,0,0,null,null,null,null,null,"Sole parent",505.8,587.64,"Note 1",163,195,"Note 4","Note 4","Note 4","Note 4"]
[null,null,"Couple* with 1+ children (total)",649.22,736.02,"Note 1",198,238,305,220,160,120,null,{"$f":"'Rates Data'!C51","v":"Married, civil union or de facto couple both qualify (with children) total"},{"$f":"'Rates Data'!M51","v":649.22},{"$f":"'Rates Data'!N51","v":736.02},null,{"$f":"'Rates Data'!M286","v":198},{"$f":"'Rates Data'!N286","v":238},{"$f":"T33","v":305},{"$f":"U33","v":220},160,120,0,0,null,0,0,0,0,0,0,null,"Couple* with 1+ children (total)",649.22,736.02,"Note 1",198,238,305,220,160,120]
[null,null,"Couple* with 1+ children (each)",324.61,368.01,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C50","v":"Married, civil union or de facto couple both qualify (with children) each"},{"$f":"'Rates Data'!M50","v":324.61},{"$f":"'Rates Data'!N50","v":368.01},null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,"Couple* with 1+ children (each)",324.61,368.01,"N/A"]
[null,null,"Couple* with 1 partner not on benefit, and 1+ children (total)",324.61,368.01,"Note 1",198,238,305,220,160,120,null,{"$f":"'Rates Data'!C52","v":"Married, Civil Union or Defacto Couple with partner not on benefit (with children) total"},{"$f":"'Rates Data'!M52","v":324.61},{"$f":"'Rates Data'!N52","v":368.01},null,{"$f":"'Rates Data'!M287","v":198},{"$f":"'Rates Data'!N287","v":238},{"$f":"T37","v":305},{"$f":"U37","v":220},160,120,0,0,null,0,0,0,0,0,0,null,"Couple* with 1 partner not on benefit, and 1+ children (total)",324.61,368.01,"Note 1",198,238,305,220,160,120]
[null,null,"Youth Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Youth Payment"]
[null,null,"Single, 16 to 17 years",314.72000000000003,356.02,"Note 1",90,108,165,105,80,70,null,{"$f":"'Rates Data'!C45","v":"Single, 16-17 Year old "},{"$f":"'Rates Data'!M45","v":314.72000000000003},{"$f":"'Rates Data'!N45","v":356.02},null,{"$f":"'Rates Data'!M282","v":90},{"$f":"'Rates Data'!N282","v":108},{"$f":"T8","v":165},{"$f":"U8","v":105},80,70,0,0,null,0,0,0,0,0,0,null,"Single, 16 to 17 years",314.72000000000003,356.02,"Note 1",90,108,165,105,80,70]
[null,null,"Couple* (total)",614.84,694.36,"Note 1",{"$f":"AL42","v":154},184,235,155,105,80,null,{"$f":"'Rates Data'!C47","v":"Married, civil union or de facto couple (without children) total"},{"$f":"'Rates Data'!M47","v":614.84},{"$f":"'Rates Data'!N47","v":694.36},null,{"$f":"'Rates Data'!M283","v":154},{"$f":"'Rates Data'!N283","v":184},{"$f":"T13","v":235},{"$f":"U13","v":155},105,80,0,0,null,0,0,0,0,0,0,null,"Couple* (total)",614.84,694.36,"Note 1",154,184,235,155,105,80]
[null,null,{"$f":"AH43","v":"Couple* (each)"},307.42,347.18,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C46","v":"Married, civil union or de facto couple (without children) each"},{"$f":"'Rates Data'!M46","v":307.42},{"$f":"'Rates Data'!N46","v":347.18},null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,"Couple* (each)",307.42,347.18,"N/A"]
[null,null,"+ Accommodation Supplement entry thresholds and maximum rates for non‑beneficiaries are the same as those for Jobseeker Support clients",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"+ Accommodation Supplement entry thresholds and maximum rates for non‑beneficiaries are the same as those for Jobseeker Support clients"]
[null,null,"(and the entry thresholds and maximum rates for 16 to 17 year old non‑beneficiaries are the same as those for 18 to 19 year old non‑beneficiaries).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(and the entry thresholds and maximum rates for 16 to 17 year old non‑beneficiaries are the same as those for 18 to 19 year old non‑beneficiaries)."]
[null,null,"* A married, civil union, or de facto couple.","^ The family tax credit.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* A married, civil union, or de facto couple.","^ The family tax credit."]
[null,null,"Note 1: Special Benefit isn't available for these clients.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note 1: Special Benefit isn't available for these clients."]
[null,null,"Note 2: The mortgage rate isn't relevant as these clients are living at home or away from home, and supported by their parents.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note 2: The mortgage rate isn't relevant as these clients are living at home or away from home, and supported by their parents."]
[null,null,"Note 3: Special Benefit standard costs for these clients are equal to 70% of the unabated main benefit and unabated family tax credit, combined.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note 3: Special Benefit standard costs for these clients are equal to 70% of the unabated main benefit and unabated family tax credit, combined."]
[null,null,"Note 4: Accommodation Supplement maximum rates for these clients are: è",{"$f":"AI50","v":"Area 1"},{"$f":"AJ50","v":"Area 2"},"Area 3","Area 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,null,"Note 4: Accommodation Supplement maximum rates for these clients are: è","Area 1","Area 2","Area 3","Area 4"]
[null,null,null,{"$f":"AI51","v":235},155,105,80,"ç 2-person family",null,null,null,null,null,"Sole Parent & 1 child",null,null,null,null,null,{"$f":"T13","v":235},{"$f":"U13","v":155},105,80,null,null,null,null,null,{"$f":"T51-D51","v":0},{"$f":"U51-E51","v":0},0,0,null,null,235,155,105,80,"ç 2-person family"]
[null,null,null,305,220,160,120,"ç 3-person or more family",null,null,null,null,null,"Sole Parent & 2+ children",null,null,null,null,null,{"$f":"T17","v":305},{"$f":"U17","v":220},160,120,null,null,null,null,null,{"$f":"T52-D52","v":0},0,0,0,null,null,305,220,160,120,"ç 3-person or more family"]
[null,null,"The rates, standard costs, and Accommodation Supplement entry thresholds and maximum rates for Emergency Benefit or Emergency Maintenance Allowance are the same as those for the equivalent benefit (the benefit that the client is paid).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The rates, standard costs, and Accommodation Supplement entry thresholds and maximum rates for Emergency Benefit or Emergency Maintenance Allowance are the same as those for the equivalent benefit (the benefit that the client is paid)."]
[]
[]
[null,null,{"$f":"AH56","v":"Benefit rates at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit rates at 1 April 2025"]
[null,null,"Benefit type","Weekly rate,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit type","Weekly rate,"]
[null,null,null,"non‑taxable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non‑taxable"]
[null,null,{"$f":"AH59","v":"Disability Allowance"},null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disability Allowance"]
[null,null,{"$f":"AH60","v":"Standard Disability Allowance — maximum"},80.349999999999994,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C132","v":"Standard Disability Allowance (Maximum)"},{"$f":"'Rates Data'!M132","v":80.349999999999994},null,{"$f":"O60-D60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Disability Allowance — maximum",80.349999999999994]
[null,null,"Special Disability Allowance",50.11,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C133","v":"Special Disability Allowance"},{"$f":"'Rates Data'!M133","v":50.11},null,{"$f":"O61-D61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Disability Allowance",50.11]
[null,null,"Child Disability Allowance",60.55,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C127","v":"Child Disability Allowance"},{"$f":"'Rates Data'!M127","v":60.55},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Child Disability Allowance",60.55]
[null,null,"Foster Care Allowance — standard rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foster Care Allowance — standard rates"]
[null,null,"Aged 0 to 4 years",292.44,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C138","v":"Child 0-4 years"},{"$f":"'Rates Data'!M138","v":292.44},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 0 to 4 years",292.44]
[null,null,"Aged 5 to 9 years",294.47000000000003,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C137","v":"Child 5-9 years"},{"$f":"'Rates Data'!M137","v":294.47000000000003},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 5 to 9 years",294.47000000000003]
[null,null,"Aged 10 to 13 years",317.3,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C136","v":"Child 10-13 years"},{"$f":"'Rates Data'!M136","v":317.3},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 10 to 13 years",317.3]
[null,null,"Aged 14 years or over",340.01,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C135","v":"Child 14+ years"},{"$f":"'Rates Data'!M135","v":340.01},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 14 years or over",340.01]
[null,null,"Family home",322.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Family home",322.02]
[null,null,"Orphans Benefit or Unsupported Childs Benefit",null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orphans Benefit or Unsupported Childs Benefit"]
[null,null,"Aged 0 to 4 years",292.44,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C72","v":"Under 5 years old"},{"$f":"'Rates Data'!M72","v":292.44},null,{"$f":"O70-D70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 0 to 4 years",292.44]
[null,null,"Aged 5 to 9 years",294.47000000000003,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C71","v":"5-9 years old"},{"$f":"'Rates Data'!M71","v":294.47000000000003},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 5 to 9 years",294.47000000000003]
[null,null,"Aged 10 to 13 years",317.3,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C70","v":"10-13 years old"},{"$f":"'Rates Data'!M70","v":317.3},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 10 to 13 years",317.3]
[null,null,"Aged 14 years or over",340.01,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C69","v":"14 years old and over"},{"$f":"'Rates Data'!M69","v":340.01},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 14 years or over",340.01]
[null,null,"Orphans Benefit or Unsupported Childs Benefit — Clothing Allowance",null,null,null,null,null,null,null,null,null,null,null,"Table 39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orphans Benefit or Unsupported Childs Benefit — Clothing Allowance"]
[null,null,"Aged 0 to 4 years",25.59,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C569","v":"0-4 years"},{"$f":"'Rates Data'!M569","v":25.59},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 0 to 4 years",25.59]
[null,null,"Aged 5 to 9 years",29.02,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C570","v":"5-9 years"},{"$f":"'Rates Data'!M570","v":29.02},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 5 to 9 years",29.02]
[null,null,"Aged 10 to 13 years",35.840000000000003,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C571","v":"10-13 years"},{"$f":"'Rates Data'!M571","v":35.840000000000003},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 10 to 13 years",35.840000000000003]
[null,null,"Aged 14 years or over",43,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C572","v":"14+ years"},{"$f":"'Rates Data'!M572","v":43},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 14 years or over",43]
[null,null,null,"Annual rate,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual rate,"]
[null,null,null,"non‑taxable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non‑taxable"]
[null,null,"Orphans Benefit or Unsupported Childs Benefit — Holiday Allowance and Birthday Allowance",null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,"Extra check to confirm birthday = holiday still",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orphans Benefit or Unsupported Childs Benefit — Holiday Allowance and Birthday Allowance"]
[null,null,"Aged 0 to 4 years",146.22,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C149","v":"Child 0-4 years"},{"$f":"'Rates Data'!M149","v":146.22},null,{"$f":"O82-D82","v":0},null,{"$f":"'Rates Data'!C144","v":"Child 0-4 years"},{"$f":"'Rates Data'!M144","v":146.22},{"$f":"T82=O82","v":true},null,null,null,null,null,null,null,null,null,null,null,null,"Aged 0 to 4 years",146.22]
[null,null,"Aged 5 to 9 years",147.24,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C148","v":"Child 5-9 years"},{"$f":"'Rates Data'!M148","v":147.24},null,0,null,{"$f":"'Rates Data'!C143","v":"Child 5-9 years"},{"$f":"'Rates Data'!M143","v":147.24},{"$f":"T83=O83","v":true},null,null,null,null,null,null,null,null,null,null,null,null,"Aged 5 to 9 years",147.24]
[null,null,"Aged 10 to 13 years",158.65,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C147","v":"Child 10-13 years"},{"$f":"'Rates Data'!M147","v":158.65},null,0,null,{"$f":"'Rates Data'!C142","v":"Child 10-13 years"},{"$f":"'Rates Data'!M142","v":158.65},true,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 10 to 13 years",158.65]
[null,null,"Aged 14 years or over",170.01,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C146","v":"Child 14+ years"},{"$f":"'Rates Data'!M146","v":170.01},null,0,null,{"$f":"'Rates Data'!C141","v":"Child 14+ years"},{"$f":"'Rates Data'!M141","v":170.01},true,null,null,null,null,null,null,null,null,null,null,null,null,"Aged 14 years or over",170.01]
[null,null,{"$f":"AH86","v":"Childcare Subsidy and OSCAR subsidy rates at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Childcare Subsidy and OSCAR subsidy rates at 1 April 2025"]
[null,null,{"$f":"AH87","v":"Number of children"},{"$f":"AI87","v":"Gross income per week"},0,0,0,0,null,null,null,null,null,"Table 5",null,"Less than"," to"," to"," to","or more",null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of children","Gross income per week"]
[null,null,{"$f":"AH88","v":"1 child"},{"$f":"AI88","v":"Less than"},"$1,099.00 to","$2,002.00 to","$2,169.00 to",2336,null,null,{"$f":"'Rates Data'!C176","v":"Rate 0 - 1 child"},{"$f":"'Rates Data'!M176","v":1099},{"$f":"'Rates Data'!C182","v":"Rate 2 - 1 child"},{"$f":"'Rates Data'!M182","v":2169},null,{"$f":"P$87","v":"Less than"},{"$f":"TEXT(L88,\"$#,###.00\"&Q$87)","v":"$1,099.00 to"},{"$f":"TEXT(L91,\"$#,###.00\"&R$87)","v":"$2,002.00 to"},{"$f":"TEXT(N88,\"$#,###.00\"&S$87)","v":"$2,169.00 to"},{"$f":"N91","v":2336},null,{"$f":"P88=D88","v":true},{"$f":"Q88=E88","v":true},true,true,true,null,null,null,null,null,null,null,"1 child","Less than","$1,099.00 to","$2,002.00 to","$2,169.00 to",2336]
[null,null,null,{"$f":"AI89","v":1099},{"$f":"AJ89","v":2001.99},{"$f":"AK89","v":2168.9899999999998},{"$f":"AL89","v":2335.9899999999998},{"$f":"AM89","v":"or more"},null,null,{"$f":"'Rates Data'!C177","v":"Rate 0 - 2 children"},{"$f":"'Rates Data'!M177","v":1264},{"$f":"'Rates Data'!C183","v":"Rate 2 - 2 children"},{"$f":"'Rates Data'!M183","v":2485},null,{"$f":"L88","v":1099},{"$f":"L91-0.01","v":2001.99},{"$f":"N88-0.01","v":2168.9899999999998},{"$f":"N91-0.01","v":2335.9899999999998},{"$f":"T$87","v":"or more"},null,{"$f":"P89=D89","v":true},true,true,true,true,null,null,null,null,null,null,null,null,1099,2001.99,2168.9899999999998,2335.9899999999998,"or more"]
[null,null,"2 children","Less than","$1,264.00 to","$2,303.00 to","$2,485.00 to",2670,null,null,{"$f":"'Rates Data'!C178","v":"Rate 0 - 3+ children"},{"$f":"'Rates Data'!M178","v":1416},{"$f":"'Rates Data'!C184","v":"Rate 2 - 3+ children"},{"$f":"'Rates Data'!M184","v":2787},null,{"$f":"P$87","v":"Less than"},{"$f":"TEXT(L89,\"$#,###.00\"&Q$87)","v":"$1,264.00 to"},{"$f":"TEXT(L92,\"$#,###.00\"&R$87)","v":"$2,303.00 to"},{"$f":"TEXT(N89,\"$#,###.00\"&S$87)","v":"$2,485.00 to"},{"$f":"N92","v":2670},null,true,true,true,true,true,null,null,null,null,null,null,null,"2 children","Less than","$1,264.00 to","$2,303.00 to","$2,485.00 to",2670]
[null,null,null,1264,2302.9899999999998,2484.9899999999998,2669.99,"or more",null,null,{"$f":"'Rates Data'!C179","v":"Rate 1 - 1 child"},{"$f":"'Rates Data'!M179","v":2002},{"$f":"'Rates Data'!C185","v":"Rate 3 - 1 child"},{"$f":"'Rates Data'!M185","v":2336},null,{"$f":"L89","v":1264},{"$f":"L92-0.01","v":2302.9899999999998},{"$f":"N89-0.01","v":2484.9899999999998},{"$f":"N92-0.01","v":2669.99},{"$f":"T$87","v":"or more"},null,true,true,true,true,true,null,null,null,null,null,null,null,null,1264,2302.9899999999998,2484.9899999999998,2669.99,"or more"]
[null,null,"3+ children","Less than","$1,416.00 to","$2,569.00 to","$2,787.00 to",3004,null,null,{"$f":"'Rates Data'!C180","v":"Rate 1 - 2 children"},{"$f":"'Rates Data'!M180","v":2303},{"$f":"'Rates Data'!C186","v":"Rate 3 - 2 children"},{"$f":"'Rates Data'!M186","v":2670},null,{"$f":"P$87","v":"Less than"},{"$f":"TEXT(L90,\"$#,###.00\"&Q$87)","v":"$1,416.00 to"},{"$f":"TEXT(L93,\"$#,###.00\"&R$87)","v":"$2,569.00 to"},{"$f":"TEXT(N90,\"$#,###.00\"&S$87)","v":"$2,787.00 to"},{"$f":"N93","v":3004},null,true,true,true,true,true,null,null,null,null,null,null,null,"3+ children","Less than","$1,416.00 to","$2,569.00 to","$2,787.00 to",3004]
[null,null,null,1416,2568.9899999999998,2786.99,3003.99,"or more",null,null,{"$f":"'Rates Data'!C181","v":"Rate 1 - 3+ children"},{"$f":"'Rates Data'!M181","v":2569},{"$f":"'Rates Data'!C187","v":"Rate 3 - 3+ children"},{"$f":"'Rates Data'!M187","v":3004},null,{"$f":"L90","v":1416},{"$f":"L93-0.01","v":2568.9899999999998},{"$f":"N90-0.01","v":2786.99},{"$f":"N93-0.01","v":3003.99},{"$f":"T$87","v":"or more"},null,true,true,true,true,true,null,null,null,null,null,null,null,null,1416,2568.9899999999998,2786.99,3003.99,"or more"]
[null,null,"Rate that applies — see the chart below","Rate 0","Rate 1","Rate 2","Rate 3","Nil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate that applies — see the chart below","Rate 0","Rate 1","Rate 2","Rate 3","Nil"]
[]
[null,null,{"$f":"AH96","v":"Assistance type"},{"$f":"AI96","v":"Rate 0"},"Rate 1","Rate 2","Rate 3",null,null,null,null,null,null,"Table 5",null,{"$f":"'Rates Data'!C151","v":"Hourly Rate - Rate 0"},{"$f":"'Rates Data'!C152","v":"Hourly Rate - Rate 1"},{"$f":"'Rates Data'!C153","v":"Hourly Rate - Rate 2"},{"$f":"'Rates Data'!C154","v":"Hourly Rate - Rate 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assistance type","Rate 0","Rate 1","Rate 2","Rate 3"]
[null,null,{"$f":"AH97","v":"Childcare Subsidy hourly rate, non‑taxable"},6.52,5.2,3.64,2.0299999999999998,null,null,null,null,null,{"$f":"'Rates Data'!B151","v":"Childcare Subsidy"},null,{"$f":"'Rates Data'!C151","v":"Hourly Rate - Rate 0"},{"$f":"'Rates Data'!M151","v":6.52},{"$f":"'Rates Data'!M152","v":5.2},{"$f":"'Rates Data'!M153","v":3.64},{"$f":"'Rates Data'!M154","v":2.0299999999999998},null,null,{"$f":"P97=D97","v":true},true,true,true,null,null,null,null,null,null,null,null,"Childcare Subsidy hourly rate, non‑taxable",6.52,5.2,3.64,2.0299999999999998]
[null,null,"Childcare Subsidy up to 50 hours per week, maximum, non‑taxable",326,260,182,101.5,null,null,null,null,null,{"$f":"'Rates Data'!B155","v":"Childcare Subsidy"},null,{"$f":"'Rates Data'!C155","v":"Maximum Weekly - Rate 0"},{"$f":"'Rates Data'!$M155","v":326},{"$f":"'Rates Data'!$M156","v":260},{"$f":"'Rates Data'!$M157","v":182},{"$f":"'Rates Data'!$M158","v":101.49999999999999},null,null,true,true,true,true,null,null,null,null,null,null,null,null,"Childcare Subsidy up to 50 hours per week, maximum, non‑taxable",326,260,182,101.5]
[null,null,"OSCAR Subsidy hourly rate, non‑taxable",6.52,5.2,3.64,2.0299999999999998,null,null,null,null,null,{"$f":"'Rates Data'!B160","v":"OSCAR Subsidy"},null,{"$f":"'Rates Data'!C160","v":"Hourly Rate - Rate 0"},{"$f":"'Rates Data'!$M160","v":6.52},{"$f":"'Rates Data'!$M161","v":5.2},{"$f":"'Rates Data'!$M162","v":3.64},{"$f":"'Rates Data'!$M163","v":2.0299999999999998},null,null,true,true,true,true,null,null,null,null,null,null,null,null,"OSCAR Subsidy hourly rate, non‑taxable",6.52,5.2,3.64,2.0299999999999998]
[null,null,"OSCAR Subsidy during term time up to 20 hours per week, maximum, non‑taxable",130.4,104,72.8,40.6,null,null,null,null,null,{"$f":"'Rates Data'!B164","v":"OSCAR Subsidy"},null,{"$f":"'Rates Data'!C164","v":"Maximum Weekly (Term Time) - Rate 0"},{"$f":"'Rates Data'!M164","v":130.39999999999998},{"$f":"'Rates Data'!M165","v":104},{"$f":"'Rates Data'!M166","v":72.8},{"$f":"'Rates Data'!M167","v":40.599999999999994},null,null,true,true,true,true,null,null,null,null,null,null,null,null,"OSCAR Subsidy during term time up to 20 hours per week, maximum, non‑taxable",130.4,104,72.8,40.6]
[null,null,"OSCAR Subsidy during holidays up to 50 hours per week, maximum, non‑taxable",326,260,182,101.5,null,null,null,null,null,{"$f":"'Rates Data'!B168","v":"OSCAR Subsidy"},null,{"$f":"'Rates Data'!C168","v":"Maximum Weekly (Holidays) - Rate 0"},{"$f":"'Rates Data'!M168","v":326},{"$f":"'Rates Data'!M169","v":260},{"$f":"'Rates Data'!M170","v":182},{"$f":"'Rates Data'!M171","v":101.49999999999999},null,null,true,true,true,true,null,null,null,null,null,null,null,null,"OSCAR Subsidy during holidays up to 50 hours per week, maximum, non‑taxable",326,260,182,101.5]
[]
[null,null,{"$f":"AH103","v":"New Zealand Superannuation and Veterans Pension rates at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand Superannuation and Veterans Pension rates at 1 April 2025"]
[null,null,{"$f":"AH104","v":"Pension type"},{"$f":"AI104","v":"Net weekly rate"},{"$f":"AJ104","v":"Net weekly rate"},"Gross weekly rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pension type","Net weekly rate","Net weekly rate","Gross weekly rate"]
[null,null,null,{"$f":"AI105","v":"(after tax at \"M\")"},"(after tax at \"S\")",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(after tax at \"M\")","(after tax at \"S\")"]
[null,null,"New Zealand Superannuation or Veterans Pension — standard rates",null,null,null,null,null,null,null,null,null,null,"Table 1","Net","Sec","Gross",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand Superannuation or Veterans Pension — standard rates"]
[null,null,"Single, living alone",538.41999999999996,517.41999999999996,627.14,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C8","v":"Single Living Alone"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N107),2,LEN(_xlfn.FORMULATEXT($N107))-3)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N107),1),1)","v":538.41999999999996},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N107),2,LEN(_xlfn.FORMULATEXT($N107))-3)&\"o\"&RIGHT(_xlfn.FORMULATEXT($N107),1),1)","v":517.41999999999996},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N107),2,LEN(_xlfn.FORMULATEXT($N107))-3)&\"n\"&RIGHT(_xlfn.FORMULATEXT($N107),1),1)","v":627.14},null,null,{"$f":"O107-D107","v":0},{"$f":"P107-E107","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Single, living alone",538.41999999999996,517.41999999999996,627.14]
[null,null,"Single, sharing accommodation",497,476,576.79999999999995,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C9","v":"Single Sharing"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N108),2,LEN(_xlfn.FORMULATEXT($N108))-3)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N108),1),1)","v":497},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N108),2,LEN(_xlfn.FORMULATEXT($N108))-3)&\"o\"&RIGHT(_xlfn.FORMULATEXT($N108),1),1)","v":475.99999999999994},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N108),2,LEN(_xlfn.FORMULATEXT($N108))-3)&\"n\"&RIGHT(_xlfn.FORMULATEXT($N108),1),1)","v":576.79999999999995},null,null,{"$f":"O108-D108","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,"Single, sharing accommodation",497,476,576.79999999999995]
[null,null,"Married person or partner in a civil union or de facto relationship",414.17,393.17,476.47,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C11","v":"Married, Civil Union or Defacto Couple (both qualify) each"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N109),2,LEN(_xlfn.FORMULATEXT($N109))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N109),2),1)","v":414.17},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N109),2,LEN(_xlfn.FORMULATEXT($N109))-4)&\"o\"&RIGHT(_xlfn.FORMULATEXT($N109),2),1)","v":393.17},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N109),2,LEN(_xlfn.FORMULATEXT($N109))-4)&\"n\"&RIGHT(_xlfn.FORMULATEXT($N109),2),1)","v":476.47},null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Married person or partner in a civil union or de facto relationship",414.17,393.17,476.47]
[null,null,"Married, civil union, or de facto couple, both qualify (total)",828.34,786.34,952.94,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C12","v":"Married, Civil Union or Defacto Couple (both qualify) total"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N110),2,LEN(_xlfn.FORMULATEXT($N110))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N110),2),1)","v":828.34},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N110),2,LEN(_xlfn.FORMULATEXT($N110))-4)&\"o\"&RIGHT(_xlfn.FORMULATEXT($N110),2),1)","v":786.34},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N110),2,LEN(_xlfn.FORMULATEXT($N110))-4)&\"n\"&RIGHT(_xlfn.FORMULATEXT($N110),2),1)","v":952.94},null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Married, civil union, or de facto couple, both qualify (total)",828.34,786.34,952.94]
[null,null,"Married, civil union, or de facto couple, both qualify (each)",414.17,393.17,476.47,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C11","v":"Married, Civil Union or Defacto Couple (both qualify) each"},414.17,393.17,476.47,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Married, civil union, or de facto couple, both qualify (each)",414.17,393.17,476.47]
[null,null,"Married, civil union, or de facto couple, with grandparented non‑qualified spouse included (total)",787.58,745.58,903.42,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C14","v":"Married, Civil Union or Defacto Couple (NQP included) total"},787.58,745.57999999999993,903.42,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Married, civil union, or de facto couple, with grandparented non‑qualified spouse included (total)",787.58,745.58,903.42]
[null,null,"Married, civil union, or de facto couple, with grandparented non‑qualified spouse included (each)",393.79,372.79,451.71,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C13","v":"Married, Civil Union or Defacto Couple (NQP included) each"},393.79,372.78999999999996,451.71,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Married, civil union, or de facto couple, with grandparented non‑qualified spouse included (each)",393.79,372.79,451.71]
[null,null,"New Zealand Superannuation or Veterans Pension — non‑standard rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand Superannuation or Veterans Pension — non‑standard rates"]
[null,null,"Married couple, with grandparented non‑qualified spouse included before 1 October 1991 (total)",828.34,786.34,952.94,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C17","v":"Married, Civil Union or Defacto Couple (NQP included pre 1/10/91) total"},828.34,786.34,952.94,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Married couple, with grandparented non‑qualified spouse included before 1 October 1991 (total)",828.34,786.34,952.94]
[null,null,"Married couple, with grandparented non‑qualified spouse included before 1 October 1991 (each)",414.17,393.17,476.47,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C16","v":"Married, Civil Union or Defacto Couple (NQP included pre 1/10/91) each"},414.17,393.17,476.47,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Married couple, with grandparented non‑qualified spouse included before 1 October 1991 (each)",414.17,393.17,476.47]
[null,null,"Hospital rate",56.58,"Note 1",63.19,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C19","v":"Hospital Rate"},56.58,0,63.19,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,"Hospital rate",56.58,"Note 1",63.19]
[null,null,"Non‑taxable amounts",null,null,null,null,null,null,null,null,null,null,"Table 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non‑taxable amounts"]
[null,null,"Veteran's lump sum payment on death",7580.6,0,0,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C212","v":"Other Veterans"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N119),2,LEN(_xlfn.FORMULATEXT($N119))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N119),3),1)","v":7580.6},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veteran's lump sum payment on death",7580.6]
[null,null,"Veteran’s spouse’s lump sum payment on death",5780.43,0,0,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C213","v":"Veteran's Spouse, Civil union or Defacto Partner "},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N120),2,LEN(_xlfn.FORMULATEXT($N120))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N120),3),1)","v":5780.43},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veteran’s spouse’s lump sum payment on death",5780.43]
[null,null,"Note 1: The hospital rate is always taxed at the \"M\" rate.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note 1: The hospital rate is always taxed at the \"M\" rate."]
[null,null,{"$f":"AH122","v":"Personal allowance rates at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personal allowance rates at 1 April 2025"]
[null,null,{"$f":"AH123","v":"Category"},{"$f":"AI123","v":"Net weekly rate"},{"$f":"AJ123","v":"Gross weekly rate"},"Gross weekly rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category","Net weekly rate","Gross weekly rate","Gross weekly rate"]
[null,null,null,{"$f":"AI124","v":"(after tax at \"M\")"},"— New Zealand Superannuation or Veterans Pension","— other benefits",null,null,null,null,null,null,null,"Table 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(after tax at \"M\")","— New Zealand Superannuation or Veterans Pension","— other benefits"]
[null,null,{"$f":"AH125","v":"People receiving Residential Care Subsidy"},56.58,63.19,63.22,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C223","v":"Older People Receiving RCS"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N125),2,LEN(_xlfn.FORMULATEXT($N125))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N125),3),1)","v":56.58},null,null,null,null,{"$f":"O125-D125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"People receiving Residential Care Subsidy",56.58,63.19,63.22]
[null,null,"People with psychiatric or intellectual disabilities",82.46,92.12,92.13,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C224","v":"People with Psychiatric or Intellectual Disabilities"},82.46,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"People with psychiatric or intellectual disabilities",82.46,92.12,92.13]
[null,null,"People with physical or sensory disabilities",133.97999999999999,149.62,149.69999999999999,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C225","v":"People with Physical or Sensory Disabilities"},133.97999999999999,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"People with physical or sensory disabilities",133.97999999999999,149.62,149.69999999999999]
[null,null,{"$f":"AH128","v":"Home Help rates at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Help rates at 1 April 2025"]
[null,null,{"$f":"AH129","v":"Assistance"},{"$f":"AI129","v":"Rate"},null,null,null,null,null,null,null,null,null,"Table 32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assistance","Rate"]
[null,null,{"$f":"AH130","v":"Maximum gross rate per hour — excluding holiday pay"},24.74,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C539","v":"Home Helper (Excluding Holiday Pay)"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N130),2,LEN(_xlfn.FORMULATEXT($N130))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N130),3),1)","v":24.74},null,null,null,null,{"$f":"O130-D130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum gross rate per hour — excluding holiday pay",24.74]
[null,null,"Maximum gross rate per hour — including holiday pay (8%)",26.72,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C540","v":"Home Helper (Including Holiday Pay)"},26.72,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum gross rate per hour — including holiday pay (8%)",26.72]
[null,null,{"$f":"AH132","v":"Accommodation Supplement entry thresholds at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accommodation Supplement entry thresholds at 1 April 2025"]
[null,null,{"$f":"AH133","v":"for couples receiving half-married rates of different benefits"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for couples receiving half-married rates of different benefits"]
[null,null,{"$f":"AH134","v":"Type of benefit combination"},{"$f":"AI134","v":"Without children"},null,{"$f":"AK134","v":"With children"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of benefit combination","Without children",null,"With children"]
[null,null,null,{"$f":"AI135","v":"Rent or board"},{"$f":"AJ135","v":"Mortgage"},"Rent or board","Mortgage",null,null,null,null,null,null,"Table 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rent or board","Mortgage","Rent or board","Mortgage"]
[null,null,{"$f":"AH136","v":"New Zealand Superannuation or Veterans Pension"},191,229,235,282,null,null,null,null,null,null,{"$f":"'Rates Data'!C314","v":"NZS/VP and SLP"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N136),2,LEN(_xlfn.FORMULATEXT($N136))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N136),3),1)","v":191},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N136),2,LEN(_xlfn.FORMULATEXT($N136))-5)&\"n\"&RIGHT(_xlfn.FORMULATEXT($N136),3),1)","v":229},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N136),2,LEN(_xlfn.FORMULATEXT($N136))-5)&\"o\"&RIGHT(_xlfn.FORMULATEXT($N136),3),1)","v":235},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N136),2,LEN(_xlfn.FORMULATEXT($N136))-5)&\"p\"&RIGHT(_xlfn.FORMULATEXT($N136),3),1)","v":282},null,{"$f":"O136-D136","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,"New Zealand Superannuation or Veterans Pension",191,229,235,282]
[null,null,"and Supported Living Payment",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and Supported Living Payment"]
[null,null,"New Zealand Superannuation or Veterans Pension",180,216,221,265,null,null,null,null,null,null,{"$f":"'Rates Data'!C317","v":"NZS/VP and JS/Non-Beneficiary"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N138),2,LEN(_xlfn.FORMULATEXT($N138))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N138),3),1)","v":180},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N138),2,LEN(_xlfn.FORMULATEXT($N138))-5)&\"n\"&RIGHT(_xlfn.FORMULATEXT($N138),3),1)","v":216},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N138),2,LEN(_xlfn.FORMULATEXT($N138))-5)&\"o\"&RIGHT(_xlfn.FORMULATEXT($N138),3),1)","v":221},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N138),2,LEN(_xlfn.FORMULATEXT($N138))-5)&\"p\"&RIGHT(_xlfn.FORMULATEXT($N138),3),1)","v":265},null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"New Zealand Superannuation or Veterans Pension",180,216,221,265]
[null,null,"and Jobseeker Support or non‑beneficiary",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and Jobseeker Support or non‑beneficiary"]
[null,null,"Supported Living Payment",164,197,209,251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supported Living Payment",164,197,209,251]
[null,null,"and Jobseeker Support or non‑beneficiary",0,0,0,0,null,null,null,null,null,null,{"$f":"'Rates Data'!C320","v":"SLP and JS/Non-Beneficiary"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N141),2,LEN(_xlfn.FORMULATEXT($N141))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N141),3),1)","v":164},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N141),2,LEN(_xlfn.FORMULATEXT($N141))-5)&\"n\"&RIGHT(_xlfn.FORMULATEXT($N141),3),1)","v":197},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N141),2,LEN(_xlfn.FORMULATEXT($N141))-5)&\"o\"&RIGHT(_xlfn.FORMULATEXT($N141),3),1)","v":209},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N141),2,LEN(_xlfn.FORMULATEXT($N141))-5)&\"p\"&RIGHT(_xlfn.FORMULATEXT($N141),3),1)","v":251},null,{"$f":"O141-D140","v":0},{"$f":"P141-E140","v":0},0,0,null,null,null,null,null,null,null,null,null,null,"and Jobseeker Support or non‑beneficiary"]
[]
[null,null,{"$f":"AH143","v":"Hospital rate at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hospital rate at 1 April 2025"]
[null,null,{"$f":"AH144","v":"Benefit type"},{"$f":"AI144","v":"Net weekly rate"},{"$f":"AJ144","v":"Gross weekly rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit type","Net weekly rate","Gross weekly rate"]
[null,null,null,{"$f":"AI145","v":"(after tax at \"M\")"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(after tax at \"M\")"]
[null,null,{"$f":"AH146","v":"Hospital rate"},null,null,null,null,null,null,null,null,null,null,"Table 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hospital rate"]
[null,null,{"$f":"AH147","v":"For other than New Zealand Superannuation, Veterans Pension, Orphans Benefit, or Unsupported Childs Benefit"},56.58,63.22,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C227","v":"Hospital Rate"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N147),2,LEN(_xlfn.FORMULATEXT($N147))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N147),3),1)","v":56.58},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N147),2,LEN(_xlfn.FORMULATEXT($N147))-5)&\"n\"&RIGHT(_xlfn.FORMULATEXT($N147),3),1)","v":63.22},null,null,null,{"$f":"O147-D147","v":0},{"$f":"P147-E147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"For other than New Zealand Superannuation, Veterans Pension, Orphans Benefit, or Unsupported Childs Benefit",56.58,63.22]
[null,null,{"$f":"AH148","v":"Funeral Grant rate at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funeral Grant rate at 1 April 2025"]
[null,null,{"$f":"AH149","v":"Benefit type"},{"$f":"AI149","v":"Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit type","Rate"]
[null,null,{"$f":"AH150","v":"Funeral Grant"},null,null,null,null,null,null,null,null,null,null,"Table 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funeral Grant"]
[null,null,"Income and asset‑tested — maximum",2616.12,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!B209","v":"Funeral Grants"},{"$f":"'Rates Data'!C209","v":"Maximum Amount"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N151),2,LEN(_xlfn.FORMULATEXT($N151))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N151),3),1)","v":2616.12},null,null,null,null,{"$f":"O151-D151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Income and asset‑tested — maximum",2616.12]
[null,null,{"$f":"AH152","v":"Community Services Card income cut‑out points at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community Services Card income cut‑out points at 1 April 2025"]
[null,null,{"$f":"AH153","v":"Family size"},{"$f":"AI153","v":"Gross annual income cut‑out point"},{"$f":"AJ153","v":"Gross annual income cut‑out point"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Family size","Gross annual income cut‑out point","Gross annual income cut‑out point"]
[null,null,null,{"$f":"AI154","v":"— New Zealand Superannuation clients"},"— Other clients",null,null,null,null,null,null,null,null,"Table 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"— New Zealand Superannuation clients","— Other clients"]
[null,null,"Single, sharing accommodation",36245,33919,null,null,null,null,null,null,null,{"$f":"'Rates Data'!B417","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Rates Data'!C417","v":"Single in shared accommodation"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N155),2,LEN(_xlfn.FORMULATEXT($N155))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N155),3),1)","v":36245},{"$f":"'Rates Data'!B407","v":"Circumstance (other than NZS)"},{"$f":"'Rates Data'!C407","v":"Single in shared accommodation"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($Q155),2,LEN(_xlfn.FORMULATEXT($Q155))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($Q155),3),1)","v":33919},{"$f":"O155-R155","v":2326},{"$f":"O155-D155","v":0},{"$f":"R155-E155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Single, sharing accommodation",36245,33919]
[null,null,"Single, living alone",38596,35997,null,null,null,null,null,null,null,{"$f":"'Rates Data'!B418","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Rates Data'!C418","v":"Single living alone"},38596,{"$f":"'Rates Data'!B408","v":"Circumstance (other than NZS)"},{"$f":"'Rates Data'!C408","v":"Single living alone"},35997,{"$f":"O156-R156","v":2599},{"$f":"O156-D156","v":0},{"$f":"R156-E156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Single, living alone",38596,35997]
[null,null,"Married, civil union, or de facto couple",57894,53828,null,null,null,null,null,null,null,{"$f":"'Rates Data'!B419","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Rates Data'!C419","v":"Married, Civil Union or Defacto Couple (without children)"},57894,{"$f":"'Rates Data'!B409","v":"Circumstance (other than NZS)"},{"$f":"'Rates Data'!C409","v":"Married, Civil Union or Defacto Couple (without children)"},53828,4066,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Married, civil union, or de facto couple",57894,53828]
[null,null,"2‑person family (1 adult + 1 child)",65747,65747,null,null,null,null,null,null,null,{"$f":"'Rates Data'!B420","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Rates Data'!C420","v":"2-person family"},65747,{"$f":"'Rates Data'!B410","v":"Circumstance (other than NZS)"},{"$f":"'Rates Data'!C410","v":"2-person family"},65747,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"2‑person family (1 adult + 1 child)",65747,65747]
[null,null,"3‑person family",80928,80928,null,null,null,null,null,null,null,{"$f":"'Rates Data'!B421","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Rates Data'!C421","v":"3-person family"},80928,{"$f":"'Rates Data'!B411","v":"Circumstance (other than NZS)"},{"$f":"'Rates Data'!C411","v":"3-person family"},80928,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"3‑person family",80928,80928]
[null,null,"4‑person family",93364,93364,null,null,null,null,null,null,null,{"$f":"'Rates Data'!B422","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Rates Data'!C422","v":"4-person family"},93364,{"$f":"'Rates Data'!B412","v":"Circumstance (other than NZS)"},{"$f":"'Rates Data'!C412","v":"4-person family"},93364,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"4‑person family",93364,93364]
[null,null,"5‑person family",105578,105578,null,null,null,null,null,null,null,{"$f":"'Rates Data'!B423","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Rates Data'!C423","v":"5-person family"},105578,{"$f":"'Rates Data'!B413","v":"Circumstance (other than NZS)"},{"$f":"'Rates Data'!C413","v":"5-person family"},105578,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"5‑person family",105578,105578]
[null,null,"6‑person family",119024,119024,null,null,null,null,null,null,null,{"$f":"'Rates Data'!B424","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Rates Data'!C424","v":"6-person family"},119024,{"$f":"'Rates Data'!B414","v":"Circumstance (other than NZS)"},{"$f":"'Rates Data'!C414","v":"6-person family"},119024,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"6‑person family",119024,119024]
[null,null,"For each additional family member add",12065,12065,null,null,null,null,null,null,null,{"$f":"'Rates Data'!B425","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Rates Data'!C425","v":"Each additional person above 6 people"},12065,{"$f":"'Rates Data'!B415","v":"Circumstance (other than NZS)"},{"$f":"'Rates Data'!C415","v":"Each additional person above 6 people"},12065,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"For each additional family member add",12065,12065]
[null,null,{"$f":"AH164","v":"Disability Allowance income limits at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disability Allowance income limits at 1 April 2025"]
[null,null,{"$f":"AH165","v":"Category"},"Gross weekly income cut‑out point",null,null,null,null,null,null,null,null,null,"Table 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category","Gross weekly income cut‑out point"]
[null,null,"Single, 16 to 17 years",675.6,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C265","v":"Single person aged 16 or 17 years without dependent children"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N166),2,LEN(_xlfn.FORMULATEXT($N166))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N166),3),1)","v":675.6},null,null,null,null,{"$f":"O166-D166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Single, 16 to 17 years",675.6]
[null,null,"Single, 18 years or over",843.78,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C266","v":"Any other single person without dependent children"},843.78,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single, 18 years or over",843.78]
[null,null,"Married, civil union, or de facto couple, with or without children",1256.07,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C267","v":"Person who is Married, Civil Union or Defacto with or without dependent children"},1256.07,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Married, civil union, or de facto couple, with or without children",1256.07]
[null,null,"Sole parent with 1 child",942.23,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C268","v":"Sole parent with 1 dependent child"},942.23,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sole parent with 1 child",942.23]
[null,null,"Sole parent with 2+ children",992.74,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C269","v":"Any other sole parent"},992.74,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sole parent with 2+ children",992.74]
[null,null,{"$f":"AH171","v":"Family tax credit rates at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Family tax credit rates at 1 April 2025"]
[null,null,{"$f":"AH172","v":"Benefit type"},"Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit type","Rate"]
[null,null,"Family tax credit for each child — maximum",null,null,null,null,null,null,null,null,null,null,"Table 29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Family tax credit for each child — maximum"]
[null,null,"First or only child",144.30000000000001,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C510","v":"First or only child: 0 - 15 years"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N174),2,LEN(_xlfn.FORMULATEXT($N174))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N174),3),1)","v":144.30000000000001},null,null,null,null,{"$f":"O174-D174","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"First or only child",144.30000000000001]
[null,null,"Second or subsequent child",117.56,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C512","v":"Second or subsequent child: 0 - 12 years"},117.56,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Second or subsequent child",117.56]
[]
[null,null,{"$f":"AH177","v":"Winter Energy Payment rates at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter Energy Payment rates at 1 April 2025"]
[null,null,{"$f":"AH178","v":"Category"},{"$f":"AI178","v":"Weekly rate"},{"$f":"AJ178","v":"Fortnightly rate"},"Annual rate",null,null,null,null,null,null,"WEP is not subject to CPI adjustments and so is not in this AGA model - look up in MAP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category","Weekly rate","Fortnightly rate","Annual rate"]
[null,null,null,{"$f":"AI179","v":"non-taxable"},"non-taxable","non-taxable",null,null,null,null,null,null,"Category","Weekly rate","Fortnightly rate","Annual rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-taxable","non-taxable","non-taxable"]
[null,null,"Single",20.46,40.92,450,null,null,null,null,null,null,"Single",20.46,40.92,450,null,null,null,{"$f":"N180-D180","v":0},{"$f":"O180-E180","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Single",20.46,40.92,450]
[null,null,"Married, civil union or de facto couple (with or without children) and sole parents",31.82,63.64,700,null,null,null,null,null,null,"Couples (with or without children) and sole parents",31.82,63.64,700,null,null,null,{"$f":"N181-D181","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,"Married, civil union or de facto couple (with or without children) and sole parents",31.82,63.64,700]
[null,null,{"$f":"AH182","v":"Training Incentive Allowance rates at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Training Incentive Allowance rates at 1 April 2025"]
[null,null,{"$f":"AH183","v":"Duration"},{"$f":"AI183","v":"Rate,"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration","Rate,"]
[null,null,null,{"$f":"AI184","v":"non-taxable"},null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-taxable"]
[null,null,"Weekly — maximum",138.77000000000001,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!B129","v":"Training Incentive Allowance Maximum Rate"},{"$f":"'Rates Data'!C129","v":"Weekly maximum rate"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N185),2,LEN(_xlfn.FORMULATEXT($N185))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N185),3),1)","v":138.77000000000001},null,null,null,null,{"$f":"O185-D185","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Weekly — maximum",138.77000000000001]
[null,null,"Yearly — maximum",5550.8,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!B130","v":"Training Incentive Allowance Maximum Rate"},{"$f":"'Rates Data'!C130","v":"Annual maximum rate"},5550.8,null,null,null,null,{"$f":"O186-D186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly — maximum",5550.8]
[null,null,{"$f":"AH187","v":"Student Allowance weekly rates at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Student Allowance weekly rates at 1 April 2025"]
[null,null,{"$f":"AH188","v":"Category"},{"$f":"AI188","v":"Net weekly allowance"},{"$f":"AJ188","v":"Gross weekly allowance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category","Net weekly allowance","Gross weekly allowance"]
[null,null,null,{"$f":"AI189","v":"(after tax at \"M\")"},null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(after tax at \"M\")"]
[null,null,{"$f":"AH190","v":"Single without children"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single without children"]
[null,null,"Under 24 years, at home — up to",277.72000000000003,311.18,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C74","v":"Under 24, childless, living in parental home"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N191),2,LEN(_xlfn.FORMULATEXT($N191))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N191),2),1)","v":277.72000000000003},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N191),2,LEN(_xlfn.FORMULATEXT($N191))-4)&\"n\"&RIGHT(_xlfn.FORMULATEXT($N191),2),1)","v":311.18},null,null,null,{"$f":"O191-D191","v":0},{"$f":"P191-E191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Under 24 years, at home — up to",277.72000000000003,311.18]
[null,null,"Under 24 years, away from home — up to",323.33,366.46,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C75","v":"Under 24, childless, not living in a parental home"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N192),2,LEN(_xlfn.FORMULATEXT($N192))-4)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N192),2),1)","v":323.33},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N192),2,LEN(_xlfn.FORMULATEXT($N192))-4)&\"n\"&RIGHT(_xlfn.FORMULATEXT($N192),2),1)","v":366.46},null,null,null,{"$f":"O192-D192","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"Under 24 years, away from home — up to",323.33,366.46]
[null,null,"Independent circumstances",323.33,366.46,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C76","v":"Independent Circumstances Allowance"},323.33,366.46,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Independent circumstances",323.33,366.46]
[null,null,"24 years or over, at home",314.20999999999998,355.41,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C77","v":"24 or older, childless, living in parental home"},314.20999999999998,355.41,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"24 years or over, at home",314.20999999999998,355.41]
[null,null,"24 years or over, away from home",368.96,421.77,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C78","v":"24 or older, childless, not living in parental home"},368.96,421.77,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"24 years or over, away from home",368.96,421.77]
[null,null,"Single with children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single with children"]
[null,null,"Single with 1+ children",519.80999999999995,604.62,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C79","v":"Single Student (1+ children)"},519.80999999999995,604.62,null,null,null,{"$f":"O197-D197","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"Single with 1+ children",519.80999999999995,604.62]
[null,null,"Couple without children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Couple without children"]
[null,null,"One student, one dependent partner",644.46,755.71,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C90","v":"Spouse or partner not enrolled in more than half of a full time course - childless"},644.46,755.71,null,null,null,{"$f":"O199-D199","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"One student, one dependent partner",644.46,755.71]
[null,null,"Both eligible students (each)",323.33,366.46,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C88","v":"Spouse or partner enrolled in more than half of a full time course - either; receives grant OR does not receive grant but is eligible - childless"},323.33,366.46,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Both eligible students (each)",323.33,366.46]
[null,null,"Both students, one eligible",368.96,421.77,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C89","v":"Spouse or partner enrolled in more than half of a full time course - does not receive and is not eligible for grant - childless"},368.96,421.77,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Both students, one eligible",368.96,421.77]
[null,null,"Couple with children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Couple with children"]
[null,null,"Both students, one eligible, with 1+ children",519.80999999999995,604.62,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C92","v":"Spouse or partner enrolled in more than half of a full time course - does not receive and is not eligible for a grant - 1 or more supported children"},519.80999999999995,604.62,null,null,null,{"$f":"O203-D203","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"Both students, one eligible, with 1+ children",519.80999999999995,604.62]
[null,null,"Both students, both eligible, partner receiving, with 1+ children (each)",339.62,386.21,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C94","v":"Spouse or partner enrolled in more than half of a full time course - receives grant - 1 or more supported children"},339.62,386.21,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Both students, both eligible, partner receiving, with 1+ children (each)",339.62,386.21]
[null,null,"Both students, both eligible, partner not receiving, with 1+ children",355.89,405.93,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C93","v":"Spouse or partner enrolled in more than half of a full time course - does not receive, but is eligible for, a grant - 1 or more supported children"},355.89,405.93,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Both students, both eligible, partner not receiving, with 1+ children",355.89,405.93]
[null,null,"One student, one dependent partner, with 1+ children",677.03,795.19,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C95","v":"Spouse or partner not enrolled in more than half of a full time course - 1 or more supported children"},677.03,795.19,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"One student, one dependent partner, with 1+ children",677.03,795.19]
[null,null,"Student with earning partner without children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Student with earning partner without children"]
[null,null,"Student with earning partner, at home",191.95,214.47,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C81","v":"Childless - living in the same home as spouse or partner"},191.95,214.47,null,null,null,{"$f":"O208-D208","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"Student with earning partner, at home",191.95,214.47]
[null,null,"Student with earning partner, away from home",240.35,268.55,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C82","v":"Childless - not living in the same home as spouse or partner"},240.35,268.55,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Student with earning partner, away from home",240.35,268.55]
[null,null,"Student with earning partner with children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Student with earning partner with children"]
[null,null,"Student with earning partner, partner not receiving, at home, with 1+ children",224.51,250.85,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C83","v":"1 or more supported children - living in the same home as spouse or partner - either; not enrolled in more than half of a full-time course OR is enrolled in more than half of a full-time course and is eligible for but does not receive, or is not eligible for, a grant"},224.51,250.85,null,null,null,{"$f":"O211-D211","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"Student with earning partner, partner not receiving, at home, with 1+ children",224.51,250.85]
[null,null,"Student with earning partner, partner not receiving, away from home, with 1+ children",275.13,308.04000000000002,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C84","v":"1 or more supported children - not living in the same home as spouse or partner - either; not enrolled in more than half of a full-time course OR is enrolled in more than half of a full-time course and is eligible for but does not receive, or is not eligible for, a grant"},275.13,308.04000000000002,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Student with earning partner, partner not receiving, away from home, with 1+ children",275.13,308.04000000000002]
[null,null,"Student with earning partner, partner receiving, at home, with 1+ children (each)",208.25,232.68,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C85","v":"1 or more supported children - living in the same home as spouse or partner - enrolled in more than half of a full-time course - receives a grant"},208.25,232.68,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Student with earning partner, partner receiving, at home, with 1+ children (each)",208.25,232.68]
[null,null,"Student with earning partner, partner receiving, away from home, with 1+ children (each)",257.51,287.72000000000003,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C86","v":"1 or more supported children - not living in the same home as spouse or partner - enrolled in more than half of a full-time course - receives a grant"},257.51,287.72000000000003,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Student with earning partner, partner receiving, away from home, with 1+ children (each)",257.51,287.72000000000003]
[null,null,{"$f":"AH215","v":"Student Loan living cost component at 1 April 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Student Loan living cost component at 1 April 2025"]
[null,null,null,{"$f":"AI216","v":"Weekly rate"},null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weekly rate"]
[null,null,{"$f":"AH217","v":"Student Loan living cost component — maximum"},323.43,null,null,null,null,null,null,null,null,null,{"$f":"'Rates Data'!C121","v":"Student Loan Living Cost Weekly Maximum"},{"$f":"INDIRECT(MID(_xlfn.FORMULATEXT($N217),2,LEN(_xlfn.FORMULATEXT($N217))-5)&\"m\"&RIGHT(_xlfn.FORMULATEXT($N217),3),1)","v":323.43},null,null,null,null,{"$f":"O217-D217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Student Loan living cost component — maximum",323.43]

{"sheet":"AGA PDF_OthRates","index":8,"n_rows":189,"n_cols":34,"rows_kept":189,"cut":false,"hidden":true,"merged":[]}
[]
[null,"This page is used to collate all the checks and calculations made to confirm rates in the PDF 'long-form' Rates Summary that are not part of the AGA model [or Input Assumptions]."]
[null,null,"All of these rates appear in the [AGA PDF Check] sheet"]
[]
[null,{"$f":"'AGA PDF check'!A271","v":"Table 8(b): Accommodation Supplement Cash Asset Thresholds"}]
[]
[null,null,null,{"$f":"'AGA PDF check'!B273","v":"Asset Threshold"},{"$f":"'AGA PDF check'!C273","v":"Asset Maximum"},null,"From first link (Reg 423 (3)","from second link (Reg 15 (1))","Check1","Check2"]
[null,null,{"$f":"'AGA PDF check'!A274","v":"Single (no children)"},{"$f":"'AGA PDF check'!B274","v":2700},{"$f":"'AGA PDF check'!C274","v":8100},null,2700,8100,{"$f":"G8-D8","v":0},{"$f":"H8-E8","v":0},"not in AGA model",null,"https://www.legislation.govt.nz/act/public/2018/0032/latest/DLM6783993.html?search=sw_096be8ed81ba32c4_asset+threshold_25_se&p=1&sr=9"]
[null,null,{"$f":"'AGA PDF check'!A275","v":"Other"},{"$f":"'AGA PDF check'!B275","v":5400},{"$f":"'AGA PDF check'!C275","v":16200},null,5400,16200,{"$f":"G9-D9","v":0},{"$f":"H9-E9","v":0},"not in AGA model",null,"https://www.legislation.govt.nz/regulation/public/2018/0202/latest/LMS96256.html"]
[]
[null,null,"These thresholds are unchanged since AS started in 1993 (and were relevant to Accomm Benefit prior to AS) - so any change will be a known policy change."]
[]
[]
[]
[]
[null,{"$f":"'AGA PDF check'!A507","v":"Table 15: Emergency Benefit and Jobseeker Support (hardship) Cash Asset Limits"}]
[]
[null,null,{"$f":"'AGA PDF check'!A509","v":"Status"},{"$f":"'AGA PDF check'!B509","v":"Cash Asset Limit"},null,"From first link (clause 2 of Min Direction)",{"$f":"'AGA PDF check'!D509","v":"Check1"}]
[null,null,{"$f":"'AGA PDF check'!A510","v":"Single"},{"$f":"'AGA PDF check'!B510","v":4300},null,4300,{"$f":"F19-D19","v":0},"not in AGA model",null,"Clause 2. Hardship: general criteria - Map (ssi.govt.nz)"]
[null,null,{"$f":"'AGA PDF check'!A511","v":"Married civil union or de facto"},{"$f":"'AGA PDF check'!B511","v":7464},null,7464,{"$f":"F20-D20","v":0},"not in AGA model",null,null,"Below link = original Min Direction in gazette in 1998 (page 2148, No 4825)"]
[null,null,{"$f":"'AGA PDF check'!A512","v":"Single (1 or more children)"},{"$f":"'AGA PDF check'!B512","v":7464},null,7464,0,"not in AGA model",null,null,"Direction by the Minister of Social Welfare In the matter... - 1998-go4825 - New Zealand Gazette"]
[null,null,null,null,null,null,null,null,null,null,"(above link no longer works as idiots at gazette have changed web site since 2024 so nothing exists prior to year 2000 (just a note saying to contact National Library))"]
[null,null,"These thresholds are unchanged since EB set up as Ministerial Direction in 1998 (EB existed long before that)  - so any change will be a known policy change."]
[]
[]
[]
[null,{"$f":"'AGA PDF check'!A538","v":"Table 19: Transition to Work Grant"}]
[]
[null,null,null,{"$f":"'AGA PDF check'!B540","v":"Maximum Annual Grant"},null,"From first link",{"$f":"'AGA PDF check'!D540","v":"Check1"},null,null,"Transition to Work Grant rates (current) - Map (ssi.govt.nz)"]
[null,null,{"$f":"'AGA PDF check'!A541","v":"Financial Assistance to meet costs of moving into employment"},{"$f":"'AGA PDF check'!B541","v":1500},null,1500,{"$f":"F30-D30","v":0},"not in AGA model",null,null,"Above TTW maximum rate from cluase 6 of more general Employment and Work Readiness Assistance Programme"]
[null,null,null,null,null,null,null,null,null,null,"Schedule - Map (ssi.govt.nz)"]
[]
[null,null,"This assistance amount unchanged since 2014 (and then was a consolidation of other things - no real change) - so any change will be a known policy change."]
[]
[]
[]
[null,{"$f":"'AGA PDF check'!A582","v":"Table 21(e): Additional payments for food and clothing"},null,null,null,"https://doogle.ssi.govt.nz/map/deskfile/extra-help-information/special-needs-grant-tables/civil-defence-payment-rates-current-01.html"]
[null,null,null,null,null,"Final Table in link above says set = 2 * SNG food rate"]
[null,null,{"$f":"'AGA PDF check'!A584","v":"Evacuee"},{"$f":"'AGA PDF check'!B584","v":"Total Available"},null,"From link above",{"$f":"'AGA PDF check'!D584","v":"Check1"},"As Calculated",null,"Clause 11.2. Food - Map (ssi.govt.nz)"]
[null,null,{"$f":"'AGA PDF check'!A585","v":"Single"},{"$f":"'AGA PDF check'!B585","v":400},null,400,{"$f":"F40-D40","v":0},{"$f":"LEFT(O40,4)*2","v":400},null,"Clause 11.2 in above link give SNG food rates shown:",null,null,null,null,"$200 for a single person with no dependent children:"]
[null,null,{"$f":"'AGA PDF check'!A586","v":"Married civil union or de facto (no children)"},{"$f":"'AGA PDF check'!B586","v":600},null,600,{"$f":"F41-D41","v":0},{"$f":"LEFT(O41,4)*2","v":600},null,null,null,null,null,null,"$300 for a couple who are in a relationship with no dependent children:"]
[null,null,{"$f":"'AGA PDF check'!A587","v":"Married civil union or de facto/sole parent –1 - 2 children)"},{"$f":"'AGA PDF check'!B587","v":900},null,900,0,900,null,null,null,null,null,null,"$450 for a couple who are in a relationship or a sole parent with 1 or 2 dependent children:"]
[null,null,{"$f":"'AGA PDF check'!A588","v":"Married civil union or de facto/sole parent (3+ children)"},{"$f":"'AGA PDF check'!B588","v":1100},null,1100,0,1100,null,null,null,null,null,null,"$550 for a couple who are in a relationship or a sole parent with 3 or more dependent children."]
[]
[null,null,"Bottom amount of $1100 has been published on MAP as $1110 since at least 2004 - originally typo assumed, fixed after 2024 version of this form."]
[null,null,"In 2008 SNG amounts (at right) were altered from 'per 52 weeks' to 'per 26 weeks' - no impact here - this is a one-off maximum payment for evacuees (under Civil Defence Payments)"]
[null,null,"This assistance amount unchanged since 2004 (at least)  - so any change will be a known policy change (downstream impact from SNG (food) change)"]
[]
[]
[]
[null,{"$f":"'AGA PDF check'!A602","v":"Table 23: Child Support"}]
[null,null,null,null,null,null,null,null,null,null,null,"Minimum CS Rate","https://www.legislation.govt.nz/act/public/1991/0142/latest/DLM254332.html?search=sw_096be8ed81b73af2_minimum_25_se&p=1"]
[null,null,{"$f":"'AGA PDF check'!A604","v":"Child Support"},null,"From IRD pages link below","As Calculated",{"$f":"'AGA PDF check'!D604","v":"Check1"},null,null,null,null,null,null,"All Groups CPI (Dec to Dec; as defined in CS Act 1991 (Section 2 Interpretation 'inflation percentage'))"]
[null,null,{"$f":"'AGA PDF check'!A605","v":"Minimum Child Support"},{"$f":"'AGA PDF check'!B605","v":"$1,175.00 per year "},1175,{"$f":"M66","v":1175},{"$f":"F54-LEFT(D54,7)","v":0},"not in AGA model",null,null,null,"2013-04-01",871,null,null,null,"2012Q4",953.507341]
[null,null,{"$f":"'AGA PDF check'!A606","v":"Living allowances (per annum)"},null,null,null,null,null,null,null,null,"2014-04-01",{"$f":"ROUND(M54*(1+N55),0)","v":885},{"$f":"ROUND(O55,3)","v":1.6E-2},{"$f":"R55/R54-1","v":1.6253207850237317E-2},null,"2013Q4",969.00489400000004]
[null,null,{"$f":"'AGA PDF check'!A607","v":"Supported Living Payment"},{"$f":"'AGA PDF check'!B607","v":33523},33523,{"$f":"I63","v":33523},{"$f":"F56-LEFT(D56,10)","v":0},"(indirectly) in AGA model",null,null,null,"2015-04-01",892,{"$f":"ROUND(O56,3)","v":8.0000000000000002E-3},{"$f":"R56/R55-1","v":7.5757574037598197E-3},null,"2014Q4",976.34583999999995]
[null,null,{"$f":"'AGA PDF check'!A608","v":"Not on Supported Living Payment"},{"$f":"'AGA PDF check'!B608","v":29909},29909,{"$f":"I64","v":29909},{"$f":"F57-LEFT(D57,10)","v":0},"(indirectly) in AGA model",null,null,null,"2016-04-01",893,1E-3,8.3542221063814814E-4,null,"2015Q4",977.16150100000004]
[null,null,null,null,"check2",null,null,"(beware if tax changes at 1 Jan)",null,null,null,"2017-04-01",905,1.2999999999999999E-2,1.3355592690301954E-2,null,"2016Q4",990.21207200000003]
[null,null,null,null,{"$f":"E54-LEFT(D54,7)","v":0},null,null,null,null,null,null,"2018-04-01",919,1.6E-2,1.5943986592803272E-2,null,"2017Q4",1006]
[null,null,null,null,{"$f":"E56-D56","v":0},{"$f":"ROUND('Rates Data'!S62*52,0)","v":33478},null,"2024-04-01","2024-07-31",null,null,"2019-04-01",936,1.9E-2,1.8886679920477212E-2,null,"2018Q4",1025]
[null,null,"The most recent three years of rates may be found on the IRD site at:",null,{"$f":"E57-D57","v":0},{"$f":"ROUND('Rates Data'!S64*52,0)","v":29864},"SLP-Sole Parent",646.41999999999996,643.80999999999995,"gross pw",null,"2020-04-01",954,1.9E-2,1.8536585365853675E-2,null,"2019Q4",1044]
[null,null,"Child support annual rates (ird.govt.nz)",null,null,null,"SPS",576.91,574.29999999999995,null,null,"2021-04-01",967,1.4E-2,1.4367816091954033E-2,null,"2020Q4",1059]
[null,null,"Use this to verify the above calculations.",null,null,null,null,{"$f":"(H61*4+I61*8)/12","v":644.67999999999995},{"$f":"ROUND(H63*52,0)","v":33523},{"$f":"I63-E56","v":0},null,"2022-04-01",1024,5.8999999999999997E-2,5.9490084985835745E-2,null,"2021Q4",1122]
[null,null,null,null,null,null,null,{"$f":"(H62*4+I62*8)/12","v":575.16999999999996},{"$f":"ROUND(H64*52,0)","v":29909},{"$f":"I64-E57","v":0},null,"2023-04-01",1098,7.1999999999999995E-2,7.2192513368984024E-2,null,"2022Q4",1203]
[null,null,"The Minimum CS amount is calculated as at right based on s72 of the CS Act 1991 ($871 at April 2013 + CPI adj each year) - link at right:",null,null,null,"Above = how IRD did it in Apr 25 - but leg says to use rate",null,null,null,null,"2023-04-01",{"$f":"ROUND(M64*(1+N65),0)","v":1150},{"$f":"ROUND(O65,3)","v":4.7E-2},{"$f":"R65/R64-1","v":4.6550290939318284E-2},null,"2023Q4",1259]
[null,null,null,null,null,null,"as at previous 1 Jan  = 31 Jul 24 rate",null,null,null,null,"2024-04-01",1175,2.1999999999999999E-2,2.2239872915011949E-2,null,"2024Q4",1287,"CPI index (All Groups) each December quarter"]
[null,null,"Child Support Act 1991 No 142 (as at 06 October 2023), Public Act 35A Living allowance – New Zealand Legislation",null,null,null,"(ref at left)"]
[null,null,"The Living Allowance rates are as determined by s35A of the CS Act 1991 = gross SLP or SPS rate * 52 (for 1 Jan of current year)"]
[null,null,"(wording in Act says \"as at 1 January in the immediately preceding child support year\" = ie for 2024/25 March year then 1 Jan of 2023/24 year = 1 Jan 24)"]
[]
[]
[]
[]
[null,{"$f":"'AGA PDF check'!A621","v":"Table 25: Income Disregards"}]
[]
[null,null,{"$f":"'AGA PDF check'!A623","v":"Reason"},{"$f":"'AGA PDF check'!B623","v":"Benefit"},{"$f":"'AGA PDF check'!C623","v":"Maximum Amount"},null,"As per links at right",{"$f":"'AGA PDF check'!E623","v":"Check1"}]
[null,null,{"$f":"'AGA PDF check'!A624","v":"Childcare cost income exemption"},{"$f":"'AGA PDF check'!B624","v":"Sole Parent Support (including Accommodation Supplement)"},{"$f":"'AGA PDF check'!C624","v":"$20.00 pw"},null,20,{"$f":"G77-LEFT(E77,4)","v":0},"not in AGA model","SPS rates ","Social Security Act 2018 No 32 (as at 22 February 2024), Public Act – New Zealand Legislation"]
[null,null,null,null,{"$f":"'AGA PDF check'!C625","v":"($1,040.00 per year)"},null,{"$f":"G77*52","v":1040},{"$f":"MID(E78,3,5)-G78","v":0},"not in AGA model",null,"Clause 2"]
[null,null,{"$f":"'AGA PDF check'!A626","v":"Personal earnings exemption"},{"$f":"'AGA PDF check'!B626","v":"Supported Living Payment"},{"$f":"'AGA PDF check'!C626","v":"$20.00 pw"},null,20,{"$f":"G79-LEFT(E79,4)","v":0},"not in AGA model","SLP rates","Social Security Act 2018 No 32 (as at 22 February 2024), Public Act Part 3 Supported living payment – New Zealand Legislation"]
[null,null,null,null,{"$f":"'AGA PDF check'!C627","v":"($1,040.00 per year)"},null,{"$f":"G79*52","v":1040},{"$f":"MID(E80,3,5)-G80","v":0},"not in AGA model",null,"clause 1 - (a) after clause (h) - non blind"]
[null,null,{"$f":"'AGA PDF check'!A628","v":"Personal earnings exemption (Blind)"},{"$f":"'AGA PDF check'!B628","v":"Supported Living Payment"},{"$f":"'AGA PDF check'!C628","v":"All personal earnings"},null,null,null,null,null,"clause 1 - (b) after clause (h) - blind"]
[null,null,{"$f":"'AGA PDF check'!A629","v":"Payments from friendly and like societies"},{"$f":"'AGA PDF check'!B629","v":"Jobseeker Support - health condition, injury or disability"},{"$f":"'AGA PDF check'!C629","v":"$2.00 per week"},null,2,0,"not in AGA model","Reg 43 (1) (a)","Social Security Regulations 2018 (LI 2018/202) (as at 06 November 2023) 43 Disregard of sick or like benefit as income – New Zealand Legislation"]
[null,null,{"$f":"'AGA PDF check'!A630","v":"Payments from friendly and like societies"},{"$f":"'AGA PDF check'!B630","v":"New Zealand Superannuation (Income tested), Jobseeker Support grandparented, Sole Parent Support, Supported Living Payment"},{"$f":"'AGA PDF check'!C630","v":"$104.00 per year"},null,104,0,"not in AGA model","Reg 43 (1) (b)"]
[null,null,{"$f":"'AGA PDF check'!A631","v":"Personal earnings exemption for severe disablement"},{"$f":"'AGA PDF check'!B631","v":"All benefits"},{"$f":"'AGA PDF check'!C631","v":"Discretionary"}]
[null,null,{"$f":"'AGA PDF check'!A632","v":"Income exemption – Home Based Care"},{"$f":"'AGA PDF check'!B632","v":"All benefits"},{"$f":"'AGA PDF check'!C632","v":"$4.46 per hour"},null,{"$f":"'Rates Data'!M380","v":4.46},{"$f":"G85-LEFT(E85,5)","v":0},"in AGA"]
[null,null,null,null,{"$f":"'AGA PDF check'!C633","v":"(per child)"}]
[]
[]
[]
[null,{"$f":"'AGA PDF check'!A652","v":" Table 27: Statutory Paid Parental Leave "}]
[null,null,null,null,"Note - this changes each 1 July so already 9 months old when we publish"]
[null,null,{"$f":"'AGA PDF check'!A654","v":"Maximum Paid Parental Leave"},null,"Link to legislatiion and verfied with MBIE and IRD too",{"$f":"'AGA PDF check'!C654","v":"Check1"},null,"https://www.ird.govt.nz/paid-parental-leave/payments",null,null,null,null,null,null,null,null,null,null,"https://www.legislation.govt.nz/act/public/2002/0007/latest/DLM134357.html?search=ad_act%40regulation%40deemedreg_paid+parental+leave_____25_ac%40bn%40rc%40dc%40apub%40aloc%40apri%40apro%40aimp%40bgov%40bloc%40bpri%40bmem%40rpub%40rimp_ac%40rc%40ainf%40anif%40bcur%40rinf%40rnif%40raif_h_ew_se_&p=1#DLM134384"]
[null,null,{"$f":"'AGA PDF check'!A655","v":"$754.87 gross per week for up to 26 weeks. "},null,{"$f":"R117","v":754.87},{"$f":"E93-LEFT(C93,7)","v":0},{"$f":"'AGA PDF check'!D655","v":"not in AGA model"},"Parental Leave and Employment Protection Act 1987_s71M",null,null,null,null,null,null,null,null,null,null,"s 71M specifies $325 from 1 July 2002; s71N says adjust by % chg (upward) in QES gross average wage"]
[null,null,null,null,null,null,null,"https://www.employment.govt.nz/leave-and-holidays/parental-leave/parental-leave-payment/payment-amount/",null,null,null,null,null,null,null,null,null,"Parental Leave and Employment Protection Act 1987_s71M",null,null,null,null,null,null,null,"Average Weekly Earnings (Employees) by Industry (ANZSIC06) and Sex (Qrtly-Mar/Jun/Sep/Dec)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Chg","2002-07-01",325,null,null,null,null,null,null,null,null,null,"Total All Industries, Total Both Sexes"]
[null,null,"see off to right - can reproduce last 2 years but not prior amounts",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R96/R95-1","v":3.0000000000000027E-2},"2003-07-01",334.75,null,null,null,null,null,null,null,null,null,"Ordinary Time Weekly",null,null,null,null,"From infogen at","https://infoshare.stats.govt.nz/SelectVariables.aspx?pxID=e2c42f89-7e6f-4415-8064-db66e18bceac"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5489171023151522E-2,"2004-07-01",346.63,null,null,null,"Based on Q4","Based on Q1",null,"Based on Q4","Based on Q1","QEM013AA","QEM","QEM012AA","QES","qem less qes",null,"col AB = ","Work income and spending // Quarterly Employment Survey - QEM // QEM - Average weekly Earnings (Employees) by Sector and Sex (Qrtly)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0782101953091168E-2,"2005-07-01",357.3,null,null,null,"Dec 1/4","Mar 1/4","2002q4",{"$f":"_xlfn.XLOOKUP(X98,$AA$98:$AA$185,$AB$98:$AB$185)","v":596.27},{"$f":"_xlfn.XLOOKUP(LEFT(X98,4)&\"q1\",$AA$98:$AA$185,$AB$98:$AB$185)","v":587.73},"2002Q1",587.73,"2002Q1",587.57000000000005,{"$f":"AB98-AD98","v":0.15999999999996817}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1477749790092444E-2,"2006-07-01",372.12,null,null,null,{"$f":"Y99/Y98-1","v":2.9198182031629827E-2},{"$f":"Z99/Z98-1","v":3.3280588025113467E-2},{"$f":"LEFT(X98,4)+1&RIGHT(X98,2)","v":"2003q4"},613.67999999999995,607.29,"2002Q2",581.32000000000005,"2002Q2",580.98,{"$f":"AB99-AD99","v":0.34000000000003183},"Section 71N (2) (a) says"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1488767064387764E-2,"2007-07-01",391.28,null,null,null,{"$f":"Y100/Y99-1","v":3.1514795984878274E-2},3.6638179452979536E-2,{"$f":"LEFT(X99,4)+1&RIGHT(X99,2)","v":"2004q4"},633.02,629.54,"2002Q3",593.4,"2002Q3",592.9,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1095890410959068E-2,"2008-07-01",407.36,null,null,null,3.7502764525607413E-2,3.1117959144772334E-2,"2005q4",656.76,649.13,"2002Q4",596.27,"2002Q4",595.98,0.28999999999996362,"\"the percentage movement on which the adjustment is based must be the annual percentage movement in the February average ordinary time weekly earnings (employees) immediately before the 1 July date on which the adjustment is to take effect, as published in the Quarterly Employment Survey\""]
[null,null,null,null,null,null,null,null,null,"                           ",null,null,null,null,null,5.4939120188530977E-2,"2009-07-01",429.74,null,null,null,6.702600645593515E-2,4.6015436045168112E-2,"2006q4",700.78,679,"2003Q1",607.29,"2003Q1",607.41999999999996,-0.12999999999999545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7644622329780821E-2,"2010-07-01",441.62,null,null,null,3.5674534090584853E-2,5.4712812960235668E-2,"2007q4",725.78,716.15,"2003Q2",606.16,"2003Q2",605.65,0.50999999999999091,"Note - prior to April 2016 the word 'February' was not included - so it could have been Dec quarter (Feb = March quarter)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8947511435170501E-2,"2011-07-01",458.82,null,null,null,5.4837554079748774E-2,4.5158137261746889E-2,"2008q4",765.58,748.49,"2003Q3",609.70000000000005,"2003Q3",609.1,0.60000000000002274,"Note too - this uses 'employees' not FTE (NZSuper uses FTEs)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5613094459701067E-2,"2012-07-01",475.16,null,null,null,3.1988818934663987E-2,5.4269262114390315E-2,"2009q4",790.07,789.11,"2003Q4",613.67999999999995,"2003Q4",613.16999999999996,0.50999999999999091]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7380250862867328E-2,"2013-07-01",488.17,null,null,null,3.2288278253825631E-2,2.9400210363572654E-3,"2010q4",815.58,791.43,"2004Q1",629.54,"2004Q1",629.58000000000004,-4.0000000000077307E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2632074891943308E-2,"2014-07-01",504.1,null,null,null,3.5520733710978636E-2,4.467861971368281E-2,"2011q4",844.55,826.79,"2004Q2",626.75,"2004Q2",626.12,0.62999999999999545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5292600674469368E-2,"2015-07-01",516.85,null,null,null,3.1022437984725704E-2,3.3998959832605591E-2,"2012q4",870.75,854.9,"2004Q3",627.44000000000005,"2004Q3",626.79,0.65000000000009095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R109/R108-1","v":2.1031246976879192E-2},"2016-07-01",527.72,null,null,null,2.9055412001148362E-2,3.5688384606386681E-2,"2013q4",896.05,885.41,"2004Q4",633.02,"2004Q4",632.64,0.37999999999999545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R110/R109-1","v":0},"2017-07-01",527.72,null,null,null,3.3636515819429835E-2,3.1556002304017339E-2,"2014q4",926.19,913.35,"2005Q1",649.13,"2005Q1",649.41,-0.27999999999997272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9468657621465812E-2,"2018-07-01",564.38,null,null,null,3.1354257765685123E-2,2.9079761318224095E-2,"2015q4",955.23,939.91,"2005Q2",654.44000000000005,"2005Q2",654.51,-6.9999999999936335E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.79531521315426E-2,"2019-07-01",585.79999999999995,null,null,null,1.8550506160819991E-2,2.1395665542445652E-2,"2016q4",972.95,960.02,"2005Q3",648.94000000000005,"2005Q3",648.63,0.31000000000005912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5268009559576763E-2,"2020-07-01",606.46,null,null,null,3.5603062850094958E-2,2.4311993500135465E-2,"2017q4",1007.59,983.36,"2005Q4",656.76,"2005Q4",656.54,0.22000000000002728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5228374501203632E-2,"2021-07-01",621.76,"check",null,null,3.4736351095187468E-2,4.0249755938821963E-2,"2018q4",1042.5899999999999,1022.94,"2006Q1",679,"2006Q1",679.7,-0.70000000000004547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.330416881111689E-2,"2022-07-01",661.12,{"$f":"ROUND(R114*(1+W118),2)","v":661.12},null,null,3.0568104432231458E-2,3.5456625021995425E-2,"2019q4",1074.46,1059.21,"2006Q2",681.06,"2006Q2",680.9,0.15999999999996817]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7217449177153785E-2,"2023-07-01",712.17,{"$f":"ROUND(R115*(1+W119),2)","v":712.17},null,null,3.9331385067848057E-2,2.8625107391357707E-2,"2020q4",1116.72,1089.53,"2006Q3",689.91,"2006Q3",689.61,0.29999999999995453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9957594394596914E-2,"2024-07-01",754.87,{"$f":"ROUND(R116*(1+W120),2)","v":754.87},null,null,6.0050863242352648E-2,4.2293465989922119E-2,"2021q4",1183.78,1135.6099999999999,"2006Q4",700.78,"2006Q4",700.43,0.35000000000002274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5885890959468858E-2,6.3296378157994493E-2,"2022q4",1285.45,1207.49,"2007Q1",716.15,"2007Q1",716.5,-0.35000000000002274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2834026994437631E-2,7.7218030791145198E-2,"2023q4",1366.22,1300.73,"2007Q2",712.76,"2007Q2",712.38,0.37999999999999545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y120/Y119-1","v":4.3301957225044374E-2},{"$f":"Z120/Z119-1","v":5.9958638610626336E-2},"2024q4",{"$f":"_xlfn.XLOOKUP(X120,$AA$98:$AA$200,$AB$98:$AB$200)","v":1425.38},{"$f":"_xlfn.XLOOKUP(LEFT(X120,4)&\"q1\",$AA$98:$AA$200,$AB$98:$AB$200)","v":1378.72},"2007Q3",717.13,"2007Q3",716.64,0.49000000000000909]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007Q4",725.78,"2007Q4",725.34,0.43999999999994088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008Q1",748.49,"2008Q1",748.67,-0.17999999999994998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Looks like Q1 of QEM used from July 22 - prior to that could be ",null,null,null,null,"2008Q2",747.3,"2008Q2",746.64,0.65999999999996817]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"revisions to QEM/QES survey numbers or maybe diff set of data used or diff quarter - no idea",null,null,null,null,"2008Q3",756.65,"2008Q3",756.2,0.44999999999993179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Either way cannot get close prior to 2022, but expect",null,null,null,null,"2008Q4",765.58,"2008Q4",765.19,0.38999999999998636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"to be exact from July 24 onward.",null,null,null,null,"2009Q1",789.11,"2009Q1",789.37,-0.25999999999999091]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009Q2",782.98,"2009Q2",782.14,0.84000000000003183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009Q3",783.34,"2009Q3",783.34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009Q4",790.07,"2009Q4",790.07,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010Q1",791.43,"2010Q1",791.43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010Q2",798.54,"2010Q2",798.54,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010Q3",805.58,"2010Q3",805.58,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010Q4",815.58,"2010Q4",815.58,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011Q1",826.79,"2011Q1",826.79,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011Q2",832.12,"2011Q2",832.12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011Q3",838.06,"2011Q3",838.06,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011Q4",844.55,"2011Q4",844.55,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012Q1",854.9,"2012Q1",854.9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012Q2",860.46,"2012Q2",860.46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012Q3",869.49,"2012Q3",869.49,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012Q4",870.75,"2012Q4",870.75,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013Q1",885.41,"2013Q1",885.41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013Q2",885.77,"2013Q2",885.77,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013Q3",895.91,"2013Q3",895.91,0]
[null,{"$f":"'AGA PDF check'!A657","v":"Table 28: Working for Families Tax Credits through Inland Revenue Department"},null,null,null,"As per links at right","As per links at right",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013Q4",896.05,"2013Q4",896.05,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014Q1",913.35,"2014Q1",913.35,0]
[null,null,{"$f":"'AGA PDF check'!A659","v":"In-work tax credit (IWTC)"},{"$f":"'AGA PDF check'!B659","v":"Up to $97.50 per week per family with one two or three children, with up to an extra $15 per child for the fourth and subsequent children"},null,{"$f":"5070/52","v":97.5},{"$f":"780/52","v":15},{"$f":"F147-MID(D147,7,5)","v":0},{"$f":"G147-MID(D147,85,4)","v":0},{"$f":"'AGA PDF check'!G659","v":0},{"$f":"'AGA PDF check'!H659","v":"not in AGA model"},null,"https://www.legislation.govt.nz/act/public/2007/0097/latest/DLM1518534.html?search=sw_096be8ed81bc5aba_in-work_25_se&p=1",null,null,null,null,null,null,null,null,null,null,null,null,null,"2014Q2",908.01,"2014Q2",908.01,0]
[null,null,{"$f":"'AGA PDF check'!A660","v":"Minimum family tax credit (MFTC)"},{"$f":"'AGA PDF check'!B660","v":"This is an extra payment to ensure that a family’s after-tax income does not fall below $35,316.00 per year after tax ($679.15 per week)"},null,35316,{"$f":"ROUND(F148/Weeks,2)","v":679.15},{"$f":"'AGA PDF check'!E660","v":0},{"$f":"'AGA PDF check'!F660","v":0},{"$f":"'AGA PDF check'!G660","v":0},{"$f":"'AGA PDF check'!H660","v":"not in AGA model"},null,"Taxation (Budget Measures) Act 2024 No 19, Public Act 28 Section ME 1 amended (Minimum family tax credit) – New Zealand Legislation",null,null,null,null,null,null,"https://www.legislation.govt.nz/act/public/2024/0003/latest/LMS937108.html",null,null,null,null,null,null,"2014Q3",915.08,"2014Q3",915.08,0]
[null,null,{"$f":"'AGA PDF check'!A661","v":"Best Start credit"},{"$f":"'AGA PDF check'!B661","v":"Note that this replaced the Parental Tax Credit on 1 July 2018."},null,"As per Rates Data sheet","As per links at right","As per links at right",{"$f":"'AGA PDF check'!F661","v":"Check1"},{"$f":"'AGA PDF check'!G661","v":"Check2"},{"$f":"'AGA PDF check'!H661","v":"Check3"},null,{"$f":"\"only $\"&F150&\" BSTC rate in AGA model\"","v":"only $73.61 BSTC rate in AGA model"},null,null,null,null,null,null,null,null,null,null,null,null,null,"2014Q4",926.19,"2014Q4",926.19,0]
[null,null,null,{"$f":"'AGA PDF check'!B662","v":"Available for all qualifying families with children due or born on or after 1 July 2018. Up to $73.61 a week, and from the second year is reduced by 21 cents for every dollar the family income goes over $79,000."},null,{"$f":"'Rates Data'!M516","v":73.61},21,79000,{"$f":"F150-MID(D150,95,7)","v":0},{"$f":"G150-MID(D150,149,3)","v":0},{"$f":"H150-RIGHT(D150,8)","v":0},null,"https://www.legislation.govt.nz/regulation/public/2023/0288/latest/LMS924520.html",null,null,null,null,null,null,null,null,null,null,null,null,null,"2015Q1",939.91,"2015Q1",939.91,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"https://www.legislation.govt.nz/act/public/2007/0097/latest/LMS63788.html?search=sw_096be8ed81bc5aba_%22best+start%22_25_se&p=1",null,null,null,null,null,null,null,null,null,null,null,null,null,"2015Q2",943.11,"2015Q2",943.11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015Q3",949.33,"2015Q3",949.33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015Q4",955.23,"2015Q4",955.23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016Q1",960.02,"2016Q1",960.02,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016Q2",967.52,"2016Q2",967.52,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016Q3",970.28,"2016Q3",970.28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016Q4",972.95,"2016Q4",972.95,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017Q1",983.36,"2017Q1",983.36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017Q2",982.92,"2017Q2",982.92,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017Q3",995.58,"2017Q3",995.58,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017Q4",1007.59,"2017Q4",1007.59,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018Q1",1022.94,"2018Q1",1022.94,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018Q2",1015.98,"2018Q2",1015.98,{"$f":"AB163-AD163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018Q3",1034.08,"2018Q3",1034.08,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018Q4",1042.5899999999999,"2018Q4",1042.5899999999999,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019Q1",1059.21,"2019Q1",1059.21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019Q2",1058.5,"2019Q2",1058.5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019Q3",1068.06,"2019Q3",1068.06,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019Q4",1074.46,"2019Q4",1074.46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020Q1",1089.53,"2020Q1",1089.53,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020Q2",1064.07,"2020Q2",1064.07,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020Q3",1096.03,"2020Q3",1096.03,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020Q4",1116.72,"2020Q4",1116.72,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021Q1",1135.6099999999999,"2021Q1",1135.6099999999999,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021Q2",1162.93,"2021Q2",1162.93,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021Q3",1166.1500000000001,"2021Q3",1166.1500000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021Q4",1183.78,"2021Q4",1183.78,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022Q1",1207.49,"2022Q1",1207.49,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022Q2",1234.1400000000001,"2022Q2",1234.1400000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022Q3",1267.56,"2022Q3",1267.56,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022Q4",1285.45,"2022Q4",1285.45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023Q1",1300.73,"2023Q1",1300.73,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023Q2",1319.71,"2023Q2",1319.71,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023Q3",1343.39,"2023Q3",1343.39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023Q4",1366.22,"2023Q4",1366.22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024Q1",1378.72,"2024Q1",1378.72,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024Q2",1393.89,"2024Q2",1393.89,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024Q3",1400.64,"2024Q3",1400.64,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024Q4",1425.38,"2024Q4",1425.38,0]

{"sheet":"AGA PDF check","index":9,"n_rows":753,"n_cols":45,"rows_kept":753,"cut":false,"hidden":false,"merged":[[153,0,153,1],[159,0,159,1]]}
[null,"MINISTRY OF SOCIAL DEVELOPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,"MINISTRY OF SOCIAL DEVELOPMENT"]
[null,"RATES OF",null,null,null,null,null,null,null,null,null,null,null,null,null,"RATES OF"]
[null,"INCOME TESTED BENEFITS AND ALLOWANCES",null,null,null,null,null,null,null,null,null,null,null,null,null,"INCOME TESTED BENEFITS AND ALLOWANCES",null,null,null,null,null,null,null,null,null,null,"Paste from Policy word document to here"]
[null,"NZ SUPERANNUATION/VETERANS PENSION",null,null,null,null,null,null,null,null,null,null,null,null,null,"NZ SUPERANNUATION/VETERANS PENSION",null,null,null,null,null,null,null,null,null,null,"Col Y checks that headings line up - alter as needed"]
[null,"SUPPLEMENTARY ASSISTANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTARY ASSISTANCE"]
[null,"STUDENT ALLOWANCES / STUDENT LOANS","Updates in sheet [AGA PDF_OthRates] feed into this table - so only ever need to refer to this table",null,null,null,null,null,null,null,null,null,null,null,null,"STUDENT ALLOWANCES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"updated version pasted here then aligned to original version in col AA then pasted over col AA"]
[null,"AND","(above table is hidden - right click tab to unhide)",null,null,null,null,null,null,null,null,null,null,null,null,"STUDENT LOANS"]
["Table 1:   Weekly Benefits and Foster Care Allowance  ","ASSESSMENT THRESHOLDS","Original data from Policy pasted into column AA",null,null,null,null,null,null,null,null,null,null,null,null,"AND",null,null,null,null,null,null,null,null,{"$f":"IF(AA8=A8,1,0)","v":1},null,"Table 1:   Weekly Benefits and Foster Care Allowance  ",null,null,null,null,null,null,null,null,null,null,null,null,"Table 1:   Weekly Benefits and Foster Care Allowance  "]
[null,"FROM 1 April 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,"ASSESSMENT THRESHOLDS"]
["Benefit Type","Net Rate (Tax at ‘M’)","Gross Rate","Link net","Link Gross","Check1","Check2",null,null,null,null,null,null,null,null,"FROM 1 April 2025",null,null,null,null,null,null,null,null,{"$f":"IF(AA10=A10,1,0)","v":1},null,"Benefit Type","Net Rate (Tax at ‘M’)","Gross Rate",null,null,null,null,null,null,null,null,null,null,"Benefit Type","Net Rate (Tax at ‘M’)","Gross Rate"]
["Jobseeker Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA11=A11,1,0)","v":1},null,"Jobseeker Support",null,null,null,null,null,null,null,null,null,null,{"$f":"AN11=AA11","v":true},null,"Jobseeker Support"]
["Single,18 -19 years, at home",{"$f":"AB12","v":268.13},{"$f":"AC12","v":299.58999999999997},{"$f":"'Rates Data'!M25","v":268.13},{"$f":"'Rates Data'!N25","v":299.58999999999997},{"$f":"D12-B12","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA12=A12,1,0)","v":1},null,"Single,18 -19 years, at home",268.13,299.58999999999997,null,null,null,null,null,null,null,null,{"$f":"AN12=AA12","v":true},null,"Single,18 -19 years, at home",268.13,299.58999999999997]
["Single, 18-19 years, away from home",{"$f":"AB13","v":314.72000000000003},356.02,{"$f":"'Rates Data'!M26","v":314.72000000000003},{"$f":"'Rates Data'!N26","v":356.02},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 18-19 years, away from home",314.72000000000003,356.02,null,null,null,null,null,null,null,null,true,null,"Single, 18-19 years, away from home",314.72000000000003,356.02]
["Single 20 - 24 years (and half married, civil union or de facto couple rate)",314.72000000000003,356.02,{"$f":"'Rates Data'!M27","v":314.72000000000003},{"$f":"'Rates Data'!N27","v":356.02},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 20 - 24 years (and half married, civil union or de facto couple rate)",314.72000000000003,356.02,null,null,null,null,null,null,null,null,true,null,"Single 20 - 24 years (and half married, civil union or de facto couple rate)",314.72000000000003,356.02]
["Single 25 years and over",361.32,412.51,{"$f":"'Rates Data'!M28","v":361.32},{"$f":"'Rates Data'!N28","v":412.51},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 25 years and over",361.32,412.51,null,null,null,null,null,null,null,null,true,null,"Single 25 years and over",361.32,412.51]
["Married, civil union or de facto couple (without children) each",307.42,347.18,{"$f":"'Rates Data'!M29","v":307.42},{"$f":"'Rates Data'!N29","v":347.18},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children) each",307.42,347.18,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children) each",307.42,347.18]
["Married, civil union or de facto couple (without children) total",614.84,694.36,{"$f":"'Rates Data'!M30","v":614.84},{"$f":"'Rates Data'!N30","v":694.36},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children) total",614.84,694.36,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children) total",614.84,694.36]
["Married, civil union or de facto couple (with children) each",324.61,368.01,{"$f":"'Rates Data'!M31","v":324.61},{"$f":"'Rates Data'!N31","v":368.01},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with children) each",324.61,368.01,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with children) each",324.61,368.01]
["Married, civil union or de facto couple (with children) total",649.22,736.02,{"$f":"'Rates Data'!M32","v":649.22},{"$f":"'Rates Data'!N32","v":736.02},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with children) total",649.22,736.02,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with children) total",649.22,736.02]
["Sole Parent",505.8,587.64,{"$f":"'Rates Data'!M34","v":505.8},{"$f":"'Rates Data'!N34","v":587.64},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent",505.8,587.64,null,null,null,null,null,null,null,null,true,null,"Sole Parent",505.8,587.64]
["Youth Payment",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Youth Payment",null,null,null,null,null,null,null,null,null,null,true,null,"Youth Payment"]
["Single, 16-17 years",314.72000000000003,356.02,{"$f":"'Rates Data'!M45","v":314.72000000000003},{"$f":"'Rates Data'!N45","v":356.02},{"$f":"D22-B22","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 16-17 years",314.72000000000003,356.02,null,null,null,null,null,null,null,null,true,null,"Single, 16-17 years",314.72000000000003,356.02]
["Married, civil union or de facto couple (without children) each",307.42,347.18,{"$f":"'Rates Data'!M46","v":307.42},{"$f":"'Rates Data'!N46","v":347.18},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children) each",307.42,347.18,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children) each",307.42,347.18]
["Married, civil union or de facto couple (without children) total",614.84,694.36,{"$f":"'Rates Data'!M47","v":614.84},{"$f":"'Rates Data'!N47","v":694.36},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children) total",614.84,694.36,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children) total",614.84,694.36]
["Young Parent Payment",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Young Parent Payment",null,null,null,null,null,null,null,null,null,null,true,null,"Young Parent Payment"]
["Sole parent 16-17 years living at home or financially supported by parents",291.79000000000002,328.23,{"$f":"'Rates Data'!M49","v":291.79000000000002},{"$f":"'Rates Data'!N49","v":328.23},{"$f":"D26-B26","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent 16-17 years living at home or financially supported by parents",291.79000000000002,328.23,null,null,null,null,null,null,null,null,true,null,"Sole parent 16-17 years living at home or financially supported by parents",291.79000000000002,328.23]
["Married, civil union or de facto couple (with children) each",324.61,368.01,{"$f":"'Rates Data'!M50","v":324.61},{"$f":"'Rates Data'!N50","v":368.01},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with children) each",324.61,368.01,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with children) each",324.61,368.01]
["Married, civil union or de facto couple (with children) total",649.22,736.02,{"$f":"'Rates Data'!M51","v":649.22},{"$f":"'Rates Data'!N51","v":736.02},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with children) total",649.22,736.02,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with children) total",649.22,736.02]
["Sole parent",505.8,587.64,{"$f":"'Rates Data'!M53","v":505.8},{"$f":"'Rates Data'!N53","v":587.64},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent",505.8,587.64,null,null,null,null,null,null,null,null,true,null,"Sole parent",505.8,587.64]
["Grandparented Widow Woman Alone and DPB Women Alone (granted before 15/07/2013)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Grandparented Widow Woman Alone and DPB Women Alone (granted before 15/07/2013)",null,null,null,null,null,null,null,null,null,null,true,null,"Grandparented Widow Woman Alone and DPB Women Alone (granted before 15/07/2013)"]
["Grandparented Widow Woman Alone and DPB Woman Alone (granted before 15/07/2013)",{"$f":"AB31","v":372.93},426.58,{"$f":"'Rates Data'!M37","v":372.93},{"$f":"'Rates Data'!N37","v":426.58},{"$f":"D31-B31","v":0},{"$f":"E31-C31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Grandparented Widow Woman Alone and DPB Woman Alone (granted before 15/07/2013)",372.93,426.58,null,null,null,null,null,null,null,null,true,null,"Grandparented Widow Woman Alone and DPB Woman Alone (granted before 15/07/2013)",372.93,426.58]
["Supported Living Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Supported Living Payment",null,null,null,null,null,null,null,null,null,null,true,null,"Supported Living Payment"]
["Single 16 -17 years",{"$f":"AB33","v":345.14},392.9,{"$f":"'Rates Data'!M55","v":345.14},{"$f":"'Rates Data'!N55","v":392.9},{"$f":"D33-B33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 16 -17 years",345.14,392.9,null,null,null,null,null,null,null,null,true,null,"Single 16 -17 years",345.14,392.9]
["Single 18 years and over",411.8,473.7,{"$f":"'Rates Data'!M56","v":411.8},{"$f":"'Rates Data'!N56","v":473.7},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18 years and over",411.8,473.7,null,null,null,null,null,null,null,null,true,null,"Single 18 years and over",411.8,473.7]
["Married, civil union or de facto couple (without children) each",349.85,398.61,{"$f":"'Rates Data'!M57","v":349.85},{"$f":"'Rates Data'!N57","v":398.61},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children) each",349.85,398.61,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children) each",349.85,398.61]
["Married, civil union or de facto couple (without children) total",699.7,797.22,{"$f":"'Rates Data'!M58","v":699.7},{"$f":"'Rates Data'!N58","v":797.22},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children) total",699.7,797.22,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children) total",699.7,797.22]
["Married, civil union or de facto couple (with children) each",367.06,419.47,{"$f":"'Rates Data'!M59","v":367.06},{"$f":"'Rates Data'!N59","v":419.47},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with children) each",367.06,419.47,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with children) each",367.06,419.47]
["Married, civil union or de facto couple (with children) total",734.12,838.94,{"$f":"'Rates Data'!M60","v":734.12},{"$f":"'Rates Data'!N60","v":838.94},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with children) total",734.12,838.94,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with children) total",734.12,838.94]
["Sole Parent",564.41999999999996,658.69,{"$f":"'Rates Data'!M62","v":564.41999999999996},{"$f":"'Rates Data'!N62","v":658.69},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent",564.41999999999996,658.69,null,null,null,null,null,null,null,null,true,null,"Sole Parent",564.41999999999996,658.69]
["Sole Parent Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent Support",null,null,null,null,null,null,null,null,null,null,true,null,"Sole Parent Support"]
["Sole Parent",{"$f":"AB41","v":505.8},587.64,{"$f":"'Rates Data'!M64","v":505.8},{"$f":"'Rates Data'!N64","v":587.64},{"$f":"D41-B41","v":0},{"$f":"E41-C41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent",505.8,587.64,null,null,null,null,null,null,null,null,true,null,"Sole Parent",505.8,587.64]
["Orphans and Unsupported Childs Benefit (non-taxable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Orphans and Unsupported Childs Benefit (non-taxable)",null,null,null,null,null,null,null,null,null,null,true,null,"Orphans and Unsupported Childs Benefit (non-taxable)"]
["Under 5 years",{"$f":"AB43","v":292.44},"-",{"$f":"'Rates Data'!M72","v":292.44},null,{"$f":"D43-B43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Under 5 years",292.44,"-",null,null,null,null,null,null,null,null,true,null,"Under 5 years",292.44,"-"]
["5 - 9 years",294.47000000000003,"-",{"$f":"'Rates Data'!M71","v":294.47000000000003},null,{"$f":"D44-B44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"5 - 9 years",294.47000000000003,"-",null,null,null,null,null,null,null,null,true,null,"5 - 9 years",294.47000000000003,"-"]
["10 -13 years",317.3,"-",{"$f":"'Rates Data'!M70","v":317.3},null,{"$f":"D45-B45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"10 -13 years",317.3,"-",null,null,null,null,null,null,null,null,true,null,"10 -13 years",317.3,"-"]
["14 years and over",340.01,"-",{"$f":"'Rates Data'!M69","v":340.01},null,{"$f":"D46-B46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"14 years and over",340.01,"-",null,null,null,null,null,null,null,null,true,null,"14 years and over",340.01,"-"]
["Foster Care Board Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Foster Care Board Payments",null,null,null,null,null,null,null,null,null,null,true,null,"Foster Care Board Payments"]
["Child 0-4 years",292.44,"-",{"$f":"'Rates Data'!M138","v":292.44},null,{"$f":"D48-B48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Child 0-4 years",292.44,"-",null,null,null,null,null,null,null,null,true,null,"Child 0-4 years",292.44,"-"]
["Child 5–9 years",294.47000000000003,"-",{"$f":"'Rates Data'!M137","v":294.47000000000003},null,{"$f":"D49-B49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Child 5–9 years",294.47000000000003,"-",null,null,null,null,null,null,null,null,true,null,"Child 5–9 years",294.47000000000003,"-"]
["Child 10-13 years",317.3,"-",{"$f":"'Rates Data'!M136","v":317.3},null,{"$f":"D50-B50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Child 10-13 years",317.3,"-",null,null,null,null,null,null,null,null,true,null,"Child 10-13 years",317.3,"-"]
["Child 14 years and over",340.01,"-",{"$f":"'Rates Data'!M135","v":340.01},null,{"$f":"D51-B51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Child 14 years and over",340.01,"-",null,null,null,null,null,null,null,null,true,null,"Child 14 years and over",340.01,"-"]
["Family home",322.02,"-",{"$f":"'Rates Data'!M139","v":322.02},null,{"$f":"D52-B52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Family home",322.02,"-",null,null,null,null,null,null,null,null,true,null,"Family home",322.02,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 2:   NZ Superannuation/Veterans Pension Weekly Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA56=A56,1,0)","v":1},null,"Table 2:   NZ Superannuation/Veterans Pension Weekly Rates",null,null,null,null,null,null,null,null,null,null,true,null,"Table 2:   NZ Superannuation/Veterans Pension Weekly Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Pension Type","Net Rate(Tax at ‘M’)","Net Rate (Tax at ‘S’)","Gross Rate","Link net M","Link net S","Link Gross","Check1","Check2","Check3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Pension Type","Net Rate(Tax at ‘M’)","Net Rate (Tax at ‘S’)","Gross Rate",null,null,null,null,null,null,null,true,null,"Pension Type","Net Rate(Tax at ‘M’)","Net Rate (Tax at ‘S’)","Gross Rate"]
["Standard Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Standard Rates",null,null,null,null,null,null,null,null,null,null,true,null,"Standard Rates"]
["Single living alone",{"$f":"AB60","v":538.41999999999996},517.41999999999996,627.14,{"$f":"'Rates Data'!M8","v":538.41999999999996},{"$f":"'Rates Data'!O8","v":517.41999999999996},{"$f":"'Rates Data'!N8","v":627.14},{"$f":"E60-B60","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single living alone",538.41999999999996,517.41999999999996,627.14,null,null,null,null,null,null,null,true,null,"Single living alone",538.41999999999996,517.41999999999996,627.14]
["Single sharing",497,476,576.79999999999995,{"$f":"'Rates Data'!M9","v":497},{"$f":"'Rates Data'!O9","v":475.99999999999994},{"$f":"'Rates Data'!N9","v":576.79999999999995},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single sharing",497,476,576.79999999999995,null,null,null,null,null,null,null,true,null,"Single sharing",497,476,576.79999999999995]
["Married, civil union or de facto couple (both qualify) each",414.17,393.17,476.47,{"$f":"'Rates Data'!M11","v":414.17},{"$f":"'Rates Data'!O11","v":393.17},{"$f":"'Rates Data'!N11","v":476.47},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (both qualify) each",414.17,393.17,476.47,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (both qualify) each",414.17,393.17,476.47]
["Married, civil union or de facto couple (both qualify) total",828.34,786.34,952.94,{"$f":"'Rates Data'!M12","v":828.34},{"$f":"'Rates Data'!O12","v":786.34},{"$f":"'Rates Data'!N12","v":952.94},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (both qualify) total",828.34,786.34,952.94,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (both qualify) total",828.34,786.34,952.94]
["Married, civil union or de facto couple (NQS included) each",393.79,372.79,451.71,{"$f":"'Rates Data'!M13","v":393.79},{"$f":"'Rates Data'!O13","v":372.78999999999996},{"$f":"'Rates Data'!N13","v":451.71},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (NQS included) each",393.79,372.79,451.71,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (NQS included) each",393.79,372.79,451.71]
["Married, civil union or de facto couple (NQS included) total",787.58,745.58,903.42,{"$f":"'Rates Data'!M14","v":787.58},{"$f":"'Rates Data'!O14","v":745.57999999999993},{"$f":"'Rates Data'!N14","v":903.42},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (NQS included) total",787.58,745.58,903.42,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (NQS included) total",787.58,745.58,903.42]
["Non-Standard Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Non-Standard Rates",null,null,null,null,null,null,null,null,null,null,true,null,"Non-Standard Rates"]
["Married, civil union or de facto couple (NQS included pre 1/10/91) each",414.17,393.17,476.47,{"$f":"'Rates Data'!M16","v":414.17},{"$f":"'Rates Data'!O16","v":393.17},{"$f":"'Rates Data'!N16","v":476.47},{"$f":"E67-B67","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (NQS included pre 1/10/91) each",414.17,393.17,476.47,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (NQS included pre 1/10/91) each",414.17,393.17,476.47]
["Married, civil union or de facto couple (NQS included pre 1/10/91) total",828.34,786.34,952.94,{"$f":"'Rates Data'!M17","v":828.34},{"$f":"'Rates Data'!O17","v":786.34},{"$f":"'Rates Data'!N17","v":952.94},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (NQS included pre 1/10/91) total",828.34,786.34,952.94,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (NQS included pre 1/10/91) total",828.34,786.34,952.94]
["Qualified partner in rest home with NQS in the community",411.8,0,473.7,{"$f":"'Rates Data'!M18","v":411.8},{"$f":"'Rates Data'!O18","v":0},{"$f":"'Rates Data'!N18","v":473.7},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Qualified partner in rest home with NQS in the community",411.8,null,473.7,null,null,null,null,null,null,null,true,null,"Qualified partner in rest home with NQS in the community",411.8,null,473.7]
["Hospital rate",56.58,"Hospital rate is always taxed at “M” rate ",63.19,{"$f":"'Rates Data'!M19","v":56.58},{"$f":"'Rates Data'!O19","v":0},{"$f":"'Rates Data'!N19","v":63.19},{"$f":"E70-B70","v":0},null,{"$f":"G70-D70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Hospital rate",56.58,"Hospital rate is always taxed at “M” rate ",63.19,null,null,null,null,null,null,null,true,null,"Hospital rate",56.58,"Hospital rate is always taxed at “M” rate ",63.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 3:   Other Taxable Weekly Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 3:   Other Taxable Weekly Rates",null,null,null,null,null,null,null,null,null,null,true,null,"Table 3:   Other Taxable Weekly Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 3(a) Housekeepers Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 3(a) Housekeepers Allowance",null,null,null,null,null,null,null,null,null,null,true,null,"Table 3(a) Housekeepers Allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,"Net Rate","Gross Rate","Link net","Link Gross","Check1","Check2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Net Rate","Gross Rate",null,null,null,null,null,null,null,null,{"$f":"AN76=AA76","v":true},null,null,"Net Rate","Gross Rate"]
["Housekeeper’s Allowance (Maximum)",{"$f":"AB77","v":307.42},347.18,{"$f":"'Rates Data'!M221","v":307.42},{"$f":"'Rates Data'!N221","v":347.18},{"$f":"D77-B77","v":0},{"$f":"E77-C77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Housekeeper’s Allowance (Maximum)",307.42,347.18,null,null,null,null,null,null,null,null,true,null,"Housekeeper’s Allowance (Maximum)",307.42,347.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 3(b) Personal Allowances and Hospital Rate for NZ Superannuation and Veterans Pension",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA79=A79,1,0)","v":1},null,"Table 3(b) Personal Allowances and Hospital Rate for NZ Superannuation and Veterans Pension",null,null,null,null,null,null,null,null,null,null,true,null,"Table 3(b) Personal Allowances and Hospital Rate for NZ Superannuation and Veterans Pension"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Type of Assistance","Net Rate","Gross Rate","Link net","Link Gross","Check1","Check2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA81=A81,1,0)","v":1},null,"Type of Assistance","Net Rate","Gross Rate",null,null,null,null,null,null,null,null,true,null,"Type of Assistance","Net Rate","Gross Rate"]
["Personal Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Personal Allowances",null,null,null,null,null,null,null,null,null,null,true,null,"Personal Allowances"]
["Older people receiving RCS",{"$f":"AB83","v":56.58},63.19,{"$f":"'Rates Data'!M21","v":56.58},{"$f":"'Rates Data'!N21","v":63.19},{"$f":"D83-B83","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Older people receiving RCS",56.58,63.19,null,null,null,null,null,null,null,null,true,null,"Older people receiving RCS",56.58,63.19]
["People with psychiatric or intellectual disabilities",82.46,92.12,{"$f":"'Rates Data'!M22","v":82.46},{"$f":"'Rates Data'!N22","v":92.12},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"People with psychiatric or intellectual disabilities",82.46,92.12,null,null,null,null,null,null,null,null,true,null,"People with psychiatric or intellectual disabilities",82.46,92.12]
["People with physical or sensory disabilities",133.97999999999999,149.62,{"$f":"'Rates Data'!M23","v":133.97999999999999},{"$f":"'Rates Data'!N23","v":149.62},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"People with physical or sensory disabilities",133.97999999999999,149.62,null,null,null,null,null,null,null,null,true,null,"People with physical or sensory disabilities",133.97999999999999,149.62]
["Hospital rate",56.58,63.19,{"$f":"'Rates Data'!M19","v":56.58},{"$f":"'Rates Data'!N19","v":63.19},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Hospital rate",56.58,63.19,null,null,null,null,null,null,null,null,true,null,"Hospital rate",56.58,63.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 3(c) Personal Allowances and Hospital Rate for Income-tested beneficiaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 3(c) Personal Allowances and Hospital Rate for Income-tested beneficiaries",null,null,null,null,null,null,null,null,null,null,true,null,"Table 3(c) Personal Allowances and Hospital Rate for Income-tested beneficiaries"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Type of Assistance","Net Rate","Gross Rate","Link net","Link Gross","Check1","Check2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA90=A90,1,0)","v":1},null,"Type of Assistance","Net Rate","Gross Rate",null,null,null,null,null,null,null,null,true,null,"Type of Assistance","Net Rate","Gross Rate"]
["Personal Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Personal Allowances",null,null,null,null,null,null,null,null,null,null,true,null,"Personal Allowances"]
["Older people receiving RCS",{"$f":"AB92","v":56.58},63.22,{"$f":"'Rates Data'!M223","v":56.58},{"$f":"'Rates Data'!N223","v":63.22},{"$f":"D92-B92","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Older people receiving RCS",56.58,63.22,null,null,null,null,null,null,null,null,true,null,"Older people receiving RCS",56.58,63.22]
["People with psychiatric or intellectual disabilities",82.46,92.13,{"$f":"'Rates Data'!M224","v":82.46},{"$f":"'Rates Data'!N224","v":92.13},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"People with psychiatric or intellectual disabilities",82.46,92.13,null,null,null,null,null,null,null,null,true,null,"People with psychiatric or intellectual disabilities",82.46,92.13]
["People with physical or sensory disabilities",133.97999999999999,149.69999999999999,{"$f":"'Rates Data'!M225","v":133.97999999999999},{"$f":"'Rates Data'!N225","v":149.69999999999999},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"People with physical or sensory disabilities",133.97999999999999,149.69999999999999,null,null,null,null,null,null,null,null,true,null,"People with physical or sensory disabilities",133.97999999999999,149.69999999999999]
["Hospital rate",56.58,63.22,{"$f":"'Rates Data'!M227","v":56.58},{"$f":"'Rates Data'!N227","v":63.22},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Hospital rate",56.58,63.22,null,null,null,null,null,null,null,null,true,null,"Hospital rate",56.58,63.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 4:   Non-taxable Annual Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 4:   Non-taxable Annual Rates",null,null,null,null,null,null,null,null,null,null,true,null,"Table 4:   Non-taxable Annual Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Type of Assistance","Amount$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA99=A99,1,0)","v":1},null,"Type of Assistance","Amount$",null,null,null,null,null,null,null,null,null,true,null,"Type of Assistance","Amount$"]
[null,"(non-taxable)","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"(non-taxable)",null,null,null,null,null,null,null,null,null,true,null,null,"(non-taxable)"]
["Clothing Allowance (annual)",{"$f":"AB101","v":354.89},{"$f":"'Rates Data'!M207","v":354.89},{"$f":"C101-B101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Clothing Allowance (annual)",354.89,null,null,null,null,null,null,null,null,null,true,null,"Clothing Allowance (annual)",354.89]
["Funeral Grants (maximum)",2616.12,{"$f":"'Rates Data'!M209","v":2616.12},{"$f":"C102-B102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Funeral Grants (maximum)",2616.12,null,null,null,null,null,null,null,null,null,true,null,"Funeral Grants (maximum)",2616.12]
["Payment on Death of a Veteran or Veterans partner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Payment on Death of a Veteran or Veterans partner",null,null,null,null,null,null,null,null,null,null,true,null,"Payment on Death of a Veteran or Veterans partner"]
["World War One Veteran",19113.87,{"$f":"'Rates Data'!M211","v":19113.87},{"$f":"C104-B104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"World War One Veteran",19113.87,null,null,null,null,null,null,null,null,null,true,null,"World War One Veteran",19113.87]
["Other Veterans",7580.6,{"$f":"'Rates Data'!M212","v":7580.6},{"$f":"C105-B105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Other Veterans",7580.6,null,null,null,null,null,null,null,null,null,true,null,"Other Veterans",7580.6]
["Veterans partner",5780.43,{"$f":"'Rates Data'!M213","v":5780.43},{"$f":"C106-B106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Veterans partner",5780.43,null,null,null,null,null,null,null,null,null,true,null,"Veterans partner",5780.43]
["Blind Subsidy - Maximum allowable gross earnings (annual and weekly)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Blind Subsidy - Maximum allowable gross earnings (annual and weekly)",null,null,null,null,null,null,null,null,null,null,true,null,"Blind Subsidy - Maximum allowable gross earnings (annual and weekly)"]
["Married, civil union or de facto couple (annual)",29346.35,{"$f":"'Rates Data'!M215","v":29346.35},{"$f":"C108-B108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (annual)",29346.35,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (annual)",29346.35]
["Married, civil union or de facto couple (per week)",564.35,{"$f":"'Rates Data'!M218","v":564.35},{"$f":"C109-B109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (per week)",564.35,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (per week)",564.35]
["Single supplement (annual)",3798.56,{"$f":"'Rates Data'!M216","v":3798.56},{"$f":"C110-B110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single supplement (annual)",3798.56,null,null,null,null,null,null,null,null,null,true,null,"Single supplement (annual)",3798.56]
["Single supplement (per week)",73.05,{"$f":"'Rates Data'!M219","v":73.05},{"$f":"C111-B111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single supplement (per week)",73.05,null,null,null,null,null,null,null,null,null,true,null,"Single supplement (per week)",73.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 5:   Rates of Supplementary Assistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 5:   Rates of Supplementary Assistance",null,null,null,null,null,null,null,null,null,null,true,null,"Table 5:   Rates of Supplementary Assistance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Type of Supplementary Assistance","Weekly Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA115=A115,1,0)","v":1},null,"Type of Supplementary Assistance","Weekly Rate",null,null,null,null,null,null,null,null,null,true,null,"Type of Supplementary Assistance","Weekly Rate"]
[null,"(non-taxable)$","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"(non-taxable)$",null,null,null,null,null,null,null,null,null,true,null,null,"(non-taxable)$"]
["Child Disability Allowance",{"$f":"AB117","v":60.55},{"$f":"'Rates Data'!M127","v":60.55},{"$f":"C117-B117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Child Disability Allowance",60.55,null,null,null,null,null,null,null,null,null,true,null,"Child Disability Allowance",60.55]
["Training Incentive Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Training Incentive Allowance",null,null,null,null,null,null,null,null,null,null,true,null,"Training Incentive Allowance"]
["Weekly maximum rate",138.77000000000001,{"$f":"'Rates Data'!M129","v":138.77000000000001},{"$f":"C119-B119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Weekly maximum rate",138.77000000000001,null,null,null,null,null,null,null,null,null,true,null,"Weekly maximum rate",138.77000000000001]
["Annual maximum rate",5550.8,{"$f":"'Rates Data'!M130","v":5550.8},{"$f":"C120-B120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Annual maximum rate",5550.8,null,null,null,null,null,null,null,null,null,true,null,"Annual maximum rate",5550.8]
["Disability Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Disability Allowance",null,null,null,null,null,null,null,null,null,null,true,null,"Disability Allowance"]
["Standard Disability Allowance (Maximum)",80.349999999999994,{"$f":"'Rates Data'!M132","v":80.349999999999994},{"$f":"C122-B122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Standard Disability Allowance (Maximum)",80.349999999999994,null,null,null,null,null,null,null,null,null,true,null,"Standard Disability Allowance (Maximum)",80.349999999999994]
["Special Disability Allowance",50.11,{"$f":"'Rates Data'!M133","v":50.11},{"$f":"C123-B123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Special Disability Allowance",50.11,null,null,null,null,null,null,null,null,null,true,null,"Special Disability Allowance",50.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 6:   Childcare Assistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA126=A126,1,0)","v":1},null,"Table 6:   Childcare Assistance",null,null,null,null,null,null,null,null,null,null,true,null,"Table 6:   Childcare Assistance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 6(a): Childcare Assistance Income Thresholds (gross weekly)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 6(a): Childcare Assistance Income Thresholds (gross weekly)",null,null,null,null,null,null,null,null,null,null,true,null,"Table 6(a): Childcare Assistance Income Thresholds (gross weekly)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,"Childcare Subsidy and OSCAR Subsidy Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA130=A130,1,0)","v":1},null,null,"Childcare Subsidy and OSCAR Subsidy Rates",null,null,null,null,null,null,null,null,null,true,null,null,"Childcare Subsidy and OSCAR Subsidy Rates"]
["Number of Children","Income per week",null,null,null,null,"Link net","Link net","Link net","Link net","Link net","Check1","Check2","Check3","Check4","Check5",null,null,null,null,null,null,null,null,1,null,"Number of Children","Income per week",null,null,null,null,null,null,null,null,null,true,null,"Number of Children","Income per week"]
["1 Child",{"$f":"AB132","v":"Less than  $1,099.00"},"$1,099 to  $2,002","$2,002 - $2,169","$2,169 - $2,336 ","$2,336+",{"$f":"'Rates Data'!M176","v":1099},{"$f":"'Rates Data'!M179","v":2002},{"$f":"'Rates Data'!M182","v":2169},{"$f":"'Rates Data'!M185","v":2336},{"$f":"'Rates Data'!M185","v":2336},{"$f":"G132-RIGHT(B132,8)","v":0},{"$f":"H132-RIGHT(C132,5)","v":0},0,{"$f":"J132-RIGHT(E132,6)","v":0},{"$f":"K132-LEFT(F132,6)","v":0},null,null,null,null,null,null,null,null,1,null,"1 Child","Less than  $1,099.00","$1,099 to  $2,002","$2,002 - $2,169","$2,169 - $2,336 ","$2,336+",null,null,null,null,null,true,null,"1 Child","Less than  $1,099.00","$1,099 to  $2,002","$2,002 - $2,169","$2,169 - $2,336 ","$2,336+"]
["2 Children","Less than  $1,264.00","$1,264 to  $2,303","$2,303 - $2,485","$2,485 - $2,670","$2,670+",{"$f":"'Rates Data'!M177","v":1264},{"$f":"'Rates Data'!M180","v":2303},{"$f":"'Rates Data'!M183","v":2485},{"$f":"'Rates Data'!M186","v":2670},{"$f":"'Rates Data'!M186","v":2670},{"$f":"G133-RIGHT(B133,8)","v":0},0,0,0,{"$f":"K133-LEFT(F133,6)","v":0},null,null,null,null,null,null,null,null,1,null,"2 Children","Less than  $1,264.00","$1,264 to  $2,303","$2,303 - $2,485","$2,485 - $2,670","$2,670+",null,null,null,null,null,true,null,"2 Children","Less than  $1,264.00","$1,264 to  $2,303","$2,303 - $2,485","$2,485 - $2,670","$2,670+"]
["3+ Children","Less than  $1,416.00","$1,416 to  $2,569","$2,569 - $2,787","$2,787 - $3,004","$3,004+",{"$f":"'Rates Data'!M178","v":1416},{"$f":"'Rates Data'!M181","v":2569},{"$f":"'Rates Data'!M184","v":2787},{"$f":"'Rates Data'!M187","v":3004},{"$f":"'Rates Data'!M187","v":3004},0,0,0,0,{"$f":"K134-LEFT(F134,6)","v":0},null,null,null,null,null,null,null,null,1,null,"3+ Children","Less than  $1,416.00","$1,416 to  $2,569","$2,569 - $2,787","$2,787 - $3,004","$3,004+",null,null,null,null,null,true,null,"3+ Children","Less than  $1,416.00","$1,416 to  $2,569","$2,569 - $2,787","$2,787 - $3,004","$3,004+"]
["Rate Applicable","Rate 0","Rate 1","Rate 2","Rate 3","Nil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Rate Applicable","Rate 0","Rate 1","Rate 2","Rate 3","Nil",null,null,null,null,null,true,null,"Rate Applicable","Rate 0","Rate 1","Rate 2","Rate 3","Nil"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 6(b): Childcare Assistance Rates of Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 6(b): Childcare Assistance Rates of Payment",null,null,null,null,null,null,null,null,null,null,true,null,"Table 6(b): Childcare Assistance Rates of Payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,"Rate Applicable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA139=A139,1,0)","v":1},null,null,"Rate Applicable",null,null,null,null,null,null,null,null,null,true,null,null,"Rate Applicable"]
[null,"Rate 0","Rate 1","Rate 2","Rate 3","Link net","Link net","Link net","Link net","Check1","Check2","Check3","Check4",null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Rate 0","Rate 1","Rate 2","Rate 3",null,null,null,null,null,null,{"$f":"AN140=AA140","v":true},null,null,"Rate 0","Rate 1","Rate 2","Rate 3"]
["Childcare Subsidy hourly rate",{"$f":"AB141","v":6.52},5.2,3.64,2.0299999999999998,{"$f":"'Rates Data'!M151","v":6.52},{"$f":"'Rates Data'!M152","v":5.2},{"$f":"'Rates Data'!M153","v":3.64},{"$f":"'Rates Data'!M154","v":2.0299999999999998},{"$f":"F141-B141","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Childcare Subsidy hourly rate",6.52,5.2,3.64,2.0299999999999998,null,null,null,null,null,null,true,null,"Childcare Subsidy hourly rate",6.52,5.2,3.64,2.0299999999999998]
["Childcare Subsidy (50 hours weekly maximum)",326,260,182,101.5,{"$f":"'Rates Data'!M155","v":326},{"$f":"'Rates Data'!M156","v":260},{"$f":"'Rates Data'!M157","v":182},{"$f":"'Rates Data'!M158","v":101.49999999999999},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Childcare Subsidy (50 hours weekly maximum)",326,260,182,101.5,null,null,null,null,null,null,true,null,"Childcare Subsidy (50 hours weekly maximum)",326,260,182,101.5]
["OSCAR Subsidy (hourly rate)",6.52,5.2,3.64,2.0299999999999998,{"$f":"'Rates Data'!M160","v":6.52},{"$f":"'Rates Data'!M161","v":5.2},{"$f":"'Rates Data'!M162","v":3.64},{"$f":"'Rates Data'!M163","v":2.0299999999999998},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"OSCAR Subsidy (hourly rate)",6.52,5.2,3.64,2.0299999999999998,null,null,null,null,null,null,true,null,"OSCAR Subsidy (hourly rate)",6.52,5.2,3.64,2.0299999999999998]
["OSCAR Subsidy (20 hours weekly maximum – term time)",130.4,104,72.8,40.6,{"$f":"'Rates Data'!M164","v":130.39999999999998},{"$f":"'Rates Data'!M165","v":104},{"$f":"'Rates Data'!M166","v":72.8},{"$f":"'Rates Data'!M167","v":40.599999999999994},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"OSCAR Subsidy (20 hours weekly maximum – term time)",130.4,104,72.8,40.6,null,null,null,null,null,null,true,null,"OSCAR Subsidy (20 hours weekly maximum – term time)",130.4,104,72.8,40.6]
["OSCAR Subsidy (50 hours weekly maximum – holidays)",326,260,182,101.5,{"$f":"'Rates Data'!M168","v":326},{"$f":"'Rates Data'!M169","v":260},{"$f":"'Rates Data'!M170","v":182},{"$f":"'Rates Data'!M171","v":101.49999999999999},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"OSCAR Subsidy (50 hours weekly maximum – holidays)",326,260,182,101.5,null,null,null,null,null,null,true,null,"OSCAR Subsidy (50 hours weekly maximum – holidays)",326,260,182,101.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 6(c): Early Learning Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 6(c): Early Learning Payment",null,null,null,null,null,null,null,null,null,null,true,null,"Table 6(c): Early Learning Payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,"Hourly Rate (non-taxable)","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Hourly Rate (non-taxable)",null,null,null,null,null,null,null,null,null,true,null,null,"Hourly Rate (non-taxable)"]
["Early Learning Payment",{"$f":"AB150","v":9.7200000000000006},{"$f":"'Rates Data'!M542","v":9.7200000000000006},{"$f":"C150-B150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Early Learning Payment",9.7200000000000006,null,null,null,null,null,null,null,null,null,true,null,"Early Learning Payment",9.7200000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 6(d): Guaranteed Childcare Assistance Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 6(d): Guaranteed Childcare Assistance Payment",null,null,null,null,null,null,null,null,null,null,true,null,"Table 6(d): Guaranteed Childcare Assistance Payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Guaranteed Childcare Assistance Payment Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Guaranteed Childcare Assistance Payment Rates",null,null,null,null,null,null,null,null,null,null,true,null,"Guaranteed Childcare Assistance Payment Rates"]
["Hourly Rate",{"$f":"AB155","v":6.52},{"$f":"'Rates Data'!M173","v":6.52},{"$f":"C155-B155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Hourly Rate",6.52,null,null,null,null,null,null,null,null,null,true,null,"Hourly Rate",6.52]
["Maximum Weekly Rate",{"$f":"AB156","v":326},{"$f":"'Rates Data'!M174","v":326},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Maximum Weekly Rate",326,null,null,null,null,null,null,null,null,null,true,null,"Maximum Weekly Rate",326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 6(e): Flexible Childcare Assistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 6(e): Flexible Childcare Assistance",null,null,null,null,null,null,null,null,null,null,true,null,"Table 6(e): Flexible Childcare Assistance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Flexible Childcare Assistance Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Flexible Childcare Assistance Rates",null,null,null,null,null,null,null,null,null,null,true,null,"Flexible Childcare Assistance Rates"]
["Weekly Rate – 1 Child",{"$f":"AB161","v":65.44},{"$f":"'Rates Data'!M190","v":65.44},{"$f":"C161-B161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Weekly Rate – 1 Child",65.44,null,null,null,null,null,null,null,null,null,true,null,"Weekly Rate – 1 Child",65.44]
["Weekly Rate – 2 Children",{"$f":"AB162","v":98.16},{"$f":"'Rates Data'!M191","v":98.16},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Weekly Rate – 2 Children",98.16,null,null,null,null,null,null,null,null,null,true,null,"Weekly Rate – 2 Children",98.16]
["Weekly Rate – 3 Children",130.88,{"$f":"'Rates Data'!M192","v":130.88},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Weekly Rate – 3 Children",130.88,null,null,null,null,null,null,null,null,null,true,null,"Weekly Rate – 3 Children",130.88]
["Weekly Rate – 4 Children",163.6,{"$f":"'Rates Data'!M193","v":163.6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Weekly Rate – 4 Children",163.6,null,null,null,null,null,null,null,null,null,true,null,"Weekly Rate – 4 Children",163.6]
["Weekly Rate – 5+ Children",196.32,{"$f":"'Rates Data'!M194","v":196.32},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Weekly Rate – 5+ Children",196.32,null,null,null,null,null,null,null,null,null,true,null,"Weekly Rate – 5+ Children",196.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 7:   Accommodation Supplement Entry Thresholds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 7:   Accommodation Supplement Entry Thresholds",null,null,null,null,null,null,null,null,null,null,true,null,"Table 7:   Accommodation Supplement Entry Thresholds"]
["Table 7(a): Accommodation Supplement Entry Thresholds - Beneficiaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 7(a): Accommodation Supplement Entry Thresholds - Beneficiaries",null,null,null,null,null,null,null,null,null,null,true,null,"Table 7(a): Accommodation Supplement Entry Thresholds - Beneficiaries"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Benefit/Pension Type","Benefit","+1st Child","Threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Benefit/Pension Type","Benefit","+1st Child","Threshold",null,null,null,null,null,null,null,true,null,"Benefit/Pension Type","Benefit","+1st Child","Threshold"]
[null,"Rate (net)","family tax credit","Rent/","Mortgage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Rate (net)","family tax credit","Rent/","Mortgage",null,null,null,null,null,null,true,null,null,"Rate (net)","family tax credit","Rent/","Mortgage"]
[null,null,null,"Board",null,"Link net","Link net","Link net","Link net","Check1","Check2","Check3","Check4",null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,"Board",null,null,null,null,null,null,null,true,null,null,null,null,"Board"]
["Jobseeker Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Jobseeker Support",null,null,null,null,null,null,null,null,null,null,true,null,"Jobseeker Support"]
["Single, 18 - 19 years, at home",{"$f":"AB174","v":268.13},"-",90,108,{"$f":"'Table 12'!F13","v":268.13},null,{"$f":"'Rates Data'!M271","v":90},{"$f":"'Rates Data'!N271","v":108},{"$f":"F174-B174","v":0},null,{"$f":"H174-D174","v":0},0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 18 - 19 years, at home",268.13,"-",90,108,null,null,null,null,null,null,true,null,"Single, 18 - 19 years, at home",268.13,"-",90,108]
["Single, 18 - 19 years, away from home",314.72000000000003,"-",90,108,{"$f":"'Table 12'!F14","v":314.72000000000003},null,{"$f":"'Rates Data'!M272","v":90},{"$f":"'Rates Data'!N272","v":108},0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 18 - 19 years, away from home",314.72000000000003,"-",90,108,null,null,null,null,null,null,true,null,"Single, 18 - 19 years, away from home",314.72000000000003,"-",90,108]
["Single 20 - 24 years & half married, civil union or de facto couple rate (each)",314.72000000000003,"-",90,108,{"$f":"'Table 12'!F15","v":314.72000000000003},null,{"$f":"'Rates Data'!M273","v":90},{"$f":"'Rates Data'!N273","v":108},0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 20 - 24 years & half married, civil union or de facto couple rate (each)",314.72000000000003,"-",90,108,null,null,null,null,null,null,true,null,"Single 20 - 24 years & half married, civil union or de facto couple rate (each)",314.72000000000003,"-",90,108]
["Single 25 years and over",361.32,"-",90,108,{"$f":"'Table 12'!F16","v":361.32},null,{"$f":"'Rates Data'!M274","v":90},{"$f":"'Rates Data'!N274","v":108},0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 25 years and over",361.32,"-",90,108,null,null,null,null,null,null,true,null,"Single 25 years and over",361.32,"-",90,108]
["Married, civil union or de facto couple (without children)",614.84,"-",154,184,{"$f":"'Table 12'!F17","v":614.84},null,{"$f":"'Rates Data'!M275","v":154},{"$f":"'Rates Data'!N275","v":184},0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children)",614.84,"-",154,184,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children)",614.84,"-",154,184]
["Sole Parent",505.8,650.49,163,195,{"$f":"'Table 12'!F22","v":505.8},{"$f":"'Table 12'!G22","v":650.49},{"$f":"'Rates Data'!M278","v":163},{"$f":"'Rates Data'!N278","v":195},0,{"$f":"G179-C179","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent",505.8,650.49,163,195,null,null,null,null,null,null,true,null,"Sole Parent",505.8,650.49,163,195]
["Married civil union or de facto couple (with children)",649.22,793.91,198,238,{"$f":"'Table 12'!F23","v":649.22},{"$f":"'Table 12'!G23","v":793.91000000000008},{"$f":"'Rates Data'!M279","v":198},{"$f":"'Rates Data'!N279","v":238},0,{"$f":"G180-C180","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto couple (with children)",649.22,793.91,198,238,null,null,null,null,null,null,true,null,"Married civil union or de facto couple (with children)",649.22,793.91,198,238]
["Youth Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Youth Payment",null,null,null,null,null,null,null,null,null,null,true,null,"Youth Payment"]
["Single, 16-17 years",{"$f":"AB182","v":314.72000000000003},"-",90,108,{"$f":"'Table 12'!F28","v":314.72000000000003},null,{"$f":"'Rates Data'!M282","v":90},{"$f":"'Rates Data'!N282","v":108},{"$f":"F182-B182","v":0},null,{"$f":"H182-D182","v":0},{"$f":"I182-E182","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 16-17 years",314.72000000000003,"-",90,108,null,null,null,null,null,null,true,null,"Single, 16-17 years",314.72000000000003,"-",90,108]
["Married, civil union or de facto couple (without children)",614.84,"-",154,184,{"$f":"'Table 12'!F29","v":614.84},null,{"$f":"'Rates Data'!M283","v":154},{"$f":"'Rates Data'!N283","v":184},{"$f":"F183-B183","v":0},null,{"$f":"H183-D183","v":0},{"$f":"I183-E183","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children)",614.84,"-",154,184,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children)",614.84,"-",154,184]
["Young Parent Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Young Parent Payment",null,null,null,null,null,null,null,null,null,null,true,null,"Young Parent Payment"]
["Sole parent, 16-17 years, living at home or financially supported by parents",{"$f":"AB185","v":291.79000000000002},436.48,109,131,{"$f":"'Table 12'!F32","v":291.79000000000002},{"$f":"'Table 12'!G32","v":436.48},{"$f":"'Rates Data'!M285","v":109},{"$f":"'Rates Data'!N285","v":131},{"$f":"F185-B185","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent, 16-17 years, living at home or financially supported by parents",291.79000000000002,436.48,109,131,null,null,null,null,null,null,true,null,"Sole parent, 16-17 years, living at home or financially supported by parents",291.79000000000002,436.48,109,131]
["Married, civil union or de facto couple (with children)",649.22,793.91,198,238,{"$f":"'Table 12'!F33","v":649.22},{"$f":"'Table 12'!G33","v":793.91000000000008},{"$f":"'Rates Data'!M286","v":198},{"$f":"'Rates Data'!N286","v":238},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with children)",649.22,793.91,198,238,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with children)",649.22,793.91,198,238]
["Sole parent",505.8,650.49,163,195,{"$f":"'Table 12'!F35","v":505.8},{"$f":"'Table 12'!G35","v":650.49},{"$f":"'Rates Data'!M288","v":163},{"$f":"'Rates Data'!N288","v":195},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent",505.8,650.49,163,195,null,null,null,null,null,null,true,null,"Sole parent",505.8,650.49,163,195]
["Grandparented Widow Woman Alone and DPB Women Alone (granted before 15/07/2013)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Grandparented Widow Woman Alone and DPB Women Alone (granted before 15/07/2013)",null,null,null,null,null,null,null,null,null,null,true,null,"Grandparented Widow Woman Alone and DPB Women Alone (granted before 15/07/2013)"]
["Grandparented Widow Woman Alone and DPB Woman Alone (granted before 15/07/2013)",{"$f":"AB189","v":372.93},{"$f":"AC189","v":"-"},{"$f":"AD189","v":93},{"$f":"AE189","v":112},{"$f":"'Table 12'!F18","v":372.93},null,{"$f":"'Rates Data'!M276","v":93},{"$f":"'Rates Data'!N276","v":112},{"$f":"F189-B189","v":0},null,{"$f":"H189-D189","v":0},{"$f":"I189-E189","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,"Grandparented Widow Woman Alone and DPB Woman Alone (granted before 15/07/2013)",372.93,"-",93,112,null,null,null,null,null,null,true,null,"Grandparented Widow Woman Alone and DPB Woman Alone (granted before 15/07/2013)",372.93,"-",93,112]
["Supported Living Payment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Supported Living Payment ",null,null,null,null,null,null,null,null,null,null,true,null,"Supported Living Payment "]
["Single 16 - 17 years (without children)",{"$f":"AB191","v":345.14},"-",103,124,{"$f":"'Table 12'!F58","v":345.14},"-",{"$f":"'Rates Data'!M292","v":103},{"$f":"'Rates Data'!N292","v":124},{"$f":"F191-B191","v":0},null,{"$f":"H191-D191","v":0},0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 16 - 17 years (without children)",345.14,"-",103,124,null,null,null,null,null,null,true,null,"Single 16 - 17 years (without children)",345.14,"-",103,124]
["Single 18 years and over (without children)",411.8,"-",103,124,{"$f":"'Table 12'!F59","v":411.8},"-",{"$f":"'Rates Data'!M293","v":103},{"$f":"'Rates Data'!N293","v":124},{"$f":"F192-B192","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18 years and over (without children)",411.8,"-",103,124,null,null,null,null,null,null,true,null,"Single 18 years and over (without children)",411.8,"-",103,124]
["Married, civil union or de facto couple (without children)",699.7,"-",175,210,{"$f":"'Table 12'!F60","v":699.7},"-",{"$f":"'Rates Data'!M294","v":175},{"$f":"'Rates Data'!N294","v":210},{"$f":"F193-B193","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children)",699.7,"-",175,210,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children)",699.7,"-",175,210]
["Married, civil union or de facto couple (with children)",734.12,878.81,220,264,{"$f":"'Table 12'!F65","v":734.12},{"$f":"'Table 12'!G65","v":878.81},{"$f":"'Rates Data'!M297","v":220},{"$f":"'Rates Data'!N297","v":264},{"$f":"F194-B194","v":0},{"$f":"G194-C194","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with children)",734.12,878.81,220,264,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with children)",734.12,878.81,220,264]
["Sole Parent",564.41999999999996,709.11,177,213,{"$f":"'Table 12'!F64","v":564.41999999999996},{"$f":"'Table 12'!G64","v":709.1099999999999},{"$f":"'Rates Data'!M296","v":177},{"$f":"'Rates Data'!N296","v":213},{"$f":"F195-B195","v":0},{"$f":"G195-C195","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent",564.41999999999996,709.11,177,213,null,null,null,null,null,null,true,null,"Sole Parent",564.41999999999996,709.11,177,213]
["Sole Parent Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent Support",null,null,null,null,null,null,null,null,null,null,true,null,"Sole Parent Support"]
["Sole Parent",{"$f":"AB197","v":505.8},{"$f":"AC197","v":650.49},{"$f":"AD197","v":163},{"$f":"AE197","v":195},{"$f":"'Table 12'!F48","v":505.8},{"$f":"'Table 12'!G48","v":650.49},{"$f":"'Rates Data'!M290","v":163},{"$f":"'Rates Data'!N290","v":195},{"$f":"F197-B197","v":0},{"$f":"G197-C197","v":0},{"$f":"H197-D197","v":0},{"$f":"I197-E197","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent",505.8,650.49,163,195,null,null,null,null,null,null,true,null,"Sole Parent",505.8,650.49,163,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 7(b): Accommodation Supplement Entry Thresholds - Non-beneficiary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 7(b): Accommodation Supplement Entry Thresholds - Non-beneficiary",null,null,null,null,null,null,null,null,null,null,true,null,"Table 7(b): Accommodation Supplement Entry Thresholds - Non-beneficiary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Non-beneficiary entry thresholds","Threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Non-beneficiary entry thresholds","Threshold",null,null,null,null,null,null,null,null,null,true,null,"Non-beneficiary entry thresholds","Threshold"]
[null,"Rent/Board","Mortgage","Link net","Link net","Check1","Check2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Rent/Board","Mortgage",null,null,null,null,null,null,null,null,true,null,null,"Rent/Board","Mortgage"]
["Single,18 - 19 years, at home",{"$f":"AB203","v":90},108,{"$f":"'Rates Data'!M271","v":90},{"$f":"'Rates Data'!N271","v":108},{"$f":"B203-D203","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA203=A203,1,0)","v":1},null,"Single,18 - 19 years, at home",90,108,null,null,null,null,null,null,null,null,true,null,"Single,18 - 19 years, at home",90,108]
["Single,18 - 19 years, away from home",90,108,{"$f":"'Rates Data'!M272","v":90},{"$f":"'Rates Data'!N272","v":108},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single,18 - 19 years, away from home",90,108,null,null,null,null,null,null,null,null,{"$f":"AN204=AA204","v":true},null,"Single,18 - 19 years, away from home",90,108]
["Single, 20 - 24 years, and half married, civil union or de facto",90,108,{"$f":"'Rates Data'!M273","v":90},{"$f":"'Rates Data'!N273","v":108},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 20 - 24 years, and half married, civil union or de facto",90,108,null,null,null,null,null,null,null,null,true,null,"Single, 20 - 24 years, and half married, civil union or de facto",90,108]
["Single, 25 years and over",90,108,{"$f":"'Rates Data'!M274","v":90},{"$f":"'Rates Data'!N274","v":108},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 25 years and over",90,108,null,null,null,null,null,null,null,null,true,null,"Single, 25 years and over",90,108]
["Married, civil union or de facto couple (without children)",154,184,{"$f":"'Rates Data'!M275","v":154},{"$f":"'Rates Data'!N275","v":184},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children)",154,184,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children)",154,184]
["Sole Parent",163,195,{"$f":"'Rates Data'!M278","v":163},{"$f":"'Rates Data'!N278","v":195},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent",163,195,null,null,null,null,null,null,null,null,true,null,"Sole Parent",163,195]
["Married, civil union or de facto couple (with children)",198,238,{"$f":"'Rates Data'!M279","v":198},{"$f":"'Rates Data'!N279","v":238},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with children)",198,238,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with children)",198,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 7(c): Accommodation Supplement Abatement Thresholds – Non-beneficiary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 7(c): Accommodation Supplement Abatement Thresholds – Non-beneficiary",null,null,null,null,null,null,null,null,null,null,true,null,"Table 7(c): Accommodation Supplement Abatement Thresholds – Non-beneficiary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Non-beneficiary Abatement Thresholds","Gross Rate","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Non-beneficiary Abatement Thresholds","Gross Rate",null,null,null,null,null,null,null,null,null,true,null,"Non-beneficiary Abatement Thresholds","Gross Rate"]
["Single, 18 - 19 years, at home",{"$f":"AB214","v":677},{"$f":"'Rates Data'!M372","v":677},{"$f":"C214-B214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 18 - 19 years, at home",677,null,null,null,null,null,null,null,null,null,true,null,"Single, 18 - 19 years, at home",677]
["Single, 18 - 19 years, away from home",677,{"$f":"'Rates Data'!M373","v":677},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 18 - 19 years, away from home",677,null,null,null,null,null,null,null,null,null,true,null,"Single, 18 - 19 years, away from home",677]
["Single, 20 - 24 years, and half married, civil union or de facto rate",677,{"$f":"'Rates Data'!M374","v":677},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 20 - 24 years, and half married, civil union or de facto rate",677,null,null,null,null,null,null,null,null,null,true,null,"Single, 20 - 24 years, and half married, civil union or de facto rate",677]
["Single, 25 years and over",677,{"$f":"'Rates Data'!M375","v":677},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 25 years and over",677,null,null,null,null,null,null,null,null,null,true,null,"Single, 25 years and over",677]
["Married, civil union or de facto couple (without children)",1039,{"$f":"'Rates Data'!M376","v":1039},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children)",1039,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children)",1039]
["Married, civil union or de facto couple (with children)",1088,{"$f":"'Rates Data'!M377","v":1088},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with children)",1088,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with children)",1088]
["Sole parent",883,{"$f":"'Rates Data'!M378","v":883},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent",883,null,null,null,null,null,null,null,null,null,true,null,"Sole parent",883]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 7(d): Accommodation Supplement Entry Thresholds–",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 7(d): Accommodation Supplement Entry Thresholds–",null,null,null,null,null,null,null,null,null,null,true,null,"Table 7(d): Accommodation Supplement Entry Thresholds–"]
["NZ Superannuitants and Veterans Pensioners",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"NZ Superannuitants and Veterans Pensioners",null,null,null,null,null,null,null,null,null,null,true,null,"NZ Superannuitants and Veterans Pensioners"]
["Pension Type","Benefit Rate","+1st Child  family tax credit","Threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Pension Type","Benefit Rate","+1st Child  family tax credit","Threshold",null,null,null,null,null,null,null,true,null,"Pension Type","Benefit Rate","+1st Child  family tax credit","Threshold"]
[null,null,null,"Rent/Board","Mortgage","Link net","Link net","Link net","Link net","Check1","Check2","Check3","Check4",null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,"Rent/Board","Mortgage",null,null,null,null,null,null,true,null,null,null,null,"Rent/Board","Mortgage"]
["NZ Superannuation/Veterans Pension",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"NZ Superannuation/Veterans Pension",null,null,null,null,null,null,null,null,null,null,true,null,"NZ Superannuation/Veterans Pension"]
["Single, living alone (without children)",{"$f":"AB227","v":538.41999999999996},"-",135,162,{"$f":"'Rates Data'!M8","v":538.41999999999996},null,{"$f":"'Rates Data'!M329","v":135},{"$f":"'Rates Data'!N329","v":162},{"$f":"F227-B227","v":0},null,{"$f":"H227-D227","v":0},0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, living alone (without children)",538.41999999999996,"-",135,162,null,null,null,null,null,null,true,null,"Single, living alone (without children)",538.41999999999996,"-",135,162]
["Single, living alone (with children)",538.41999999999996,683.11,171,205,{"$f":"'Rates Data'!M8","v":538.41999999999996},{"$f":"'Table 12'!G77","v":683.1099999999999},{"$f":"'Rates Data'!M330","v":171},{"$f":"'Rates Data'!N330","v":205},0,{"$f":"G228-C228","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, living alone (with children)",538.41999999999996,683.11,171,205,null,null,null,null,null,null,true,null,"Single, living alone (with children)",538.41999999999996,683.11,171,205]
["Single, sharing (without children)",497,"-",124,149,{"$f":"'Rates Data'!M9","v":497},null,{"$f":"'Rates Data'!M332","v":124},{"$f":"'Rates Data'!N332","v":149},0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, sharing (without children)",497,"-",124,149,null,null,null,null,null,null,true,null,"Single, sharing (without children)",497,"-",124,149]
["Single, sharing (with children)",497,641.69000000000005,160,193,{"$f":"'Rates Data'!M9","v":497},{"$f":"'Table 12'!G79","v":641.69000000000005},{"$f":"'Rates Data'!M333","v":160},{"$f":"'Rates Data'!N333","v":193},0,{"$f":"G230-C230","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, sharing (with children)",497,641.69000000000005,160,193,null,null,null,null,null,null,true,null,"Single, sharing (with children)",497,641.69000000000005,160,193]
["Married, civil union or de facto couple, both qualify (without children)",828.34,"-",207,249,{"$f":"'Rates Data'!M12","v":828.34},null,{"$f":"'Rates Data'!M302","v":207},{"$f":"'Rates Data'!N302","v":249},0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple, both qualify (without children)",828.34,"-",207,249,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple, both qualify (without children)",828.34,"-",207,249]
["Married, civil union or de facto couple, NQS included (without children)",787.58,"-",197,236,{"$f":"'Rates Data'!M14","v":787.58},null,{"$f":"'Rates Data'!M303","v":197},{"$f":"'Rates Data'!N303","v":236},0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple, NQS included (without children)",787.58,"-",197,236,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple, NQS included (without children)",787.58,"-",197,236]
["Married, civil union or de facto couple, both qualify (with children)",828.34,973.03,243,292,{"$f":"'Rates Data'!M12","v":828.34},{"$f":"'Table 12'!G81","v":973.03},{"$f":"'Rates Data'!M309","v":243},{"$f":"'Rates Data'!N309","v":292},0,{"$f":"G233-C233","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple, both qualify (with children)",828.34,973.03,243,292,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple, both qualify (with children)",828.34,973.03,243,292]
["Married, civil union or de facto couple, NQS included (with children)",787.58,932.27,233,280,{"$f":"'Rates Data'!M14","v":787.58},{"$f":"'Table 12'!G83","v":932.27},{"$f":"'Rates Data'!M311","v":233},{"$f":"'Rates Data'!N311","v":280},0,{"$f":"G234-C234","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple, NQS included (with children)",787.58,932.27,233,280,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple, NQS included (with children)",787.58,932.27,233,280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 7 (e): Accommodation Supplement Entry Thresholds ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA237=A237,1,0)","v":1},null,"Table 7 (e): Accommodation Supplement Entry Thresholds ",null,null,null,null,null,null,null,null,null,null,true,null,"Table 7 (e): Accommodation Supplement Entry Thresholds "]
["Partner at Home Whose Partner is in Subsidised Long - Term Residential Care",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Partner at Home Whose Partner is in Subsidised Long - Term Residential Care",null,null,null,null,null,null,null,null,null,null,true,null,"Partner at Home Whose Partner is in Subsidised Long - Term Residential Care"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Type",null,"+1st Child","Threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Type",null,"+1st Child","Threshold",null,null,null,null,null,null,null,true,null,"Type",null,"+1st Child","Threshold"]
[null,"Benefit Rate","family tax credit","Rent","Mortgage","Link net","Link net","Link net","Link net","Check1","Check2","Check3","Check4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit Rate","family tax credit","Rent","Mortgage",null,null,null,null,null,null,true,null,null,"Benefit Rate","family tax credit","Rent","Mortgage"]
["New Zealand Superannuation / Veteran’s Pension",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"New Zealand Superannuation / Veteran’s Pension",null,null,null,null,null,null,null,null,null,null,true,null,"New Zealand Superannuation / Veteran’s Pension"]
["Single, living alone (without children)",{"$f":"AB243","v":538.41999999999996},"-",135,162,{"$f":"'Rates Data'!M8","v":538.41999999999996},null,{"$f":"'Rates Data'!M300","v":135},{"$f":"'Rates Data'!N300","v":162},{"$f":"F243-B243","v":0},null,{"$f":"H243-D243","v":0},0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, living alone (without children)",538.41999999999996,"-",135,162,null,null,null,null,null,null,true,null,"Single, living alone (without children)",538.41999999999996,"-",135,162]
["Single, living alone (with children)",538.41999999999996,683.11,171,205,{"$f":"'Rates Data'!M8","v":538.41999999999996},{"$f":"'Table 12'!G77","v":683.1099999999999},{"$f":"'Rates Data'!M305","v":171},{"$f":"'Rates Data'!N305","v":205},{"$f":"F244-B244","v":0},{"$f":"G244-C244","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, living alone (with children)",538.41999999999996,683.11,171,205,null,null,null,null,null,null,true,null,"Single, living alone (with children)",538.41999999999996,683.11,171,205]
["Single, sharing (without children)",497,"-",124,149,{"$f":"'Rates Data'!M9","v":497},null,{"$f":"'Rates Data'!M301","v":124},{"$f":"'Rates Data'!N301","v":149},{"$f":"F245-B245","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, sharing (without children)",497,"-",124,149,null,null,null,null,null,null,true,null,"Single, sharing (without children)",497,"-",124,149]
["Single, sharing (with children)",497,641.69000000000005,160,193,{"$f":"'Rates Data'!M9","v":497},{"$f":"'Table 12'!G79","v":641.69000000000005},{"$f":"'Rates Data'!M307","v":160},{"$f":"'Rates Data'!N307","v":193},{"$f":"F246-B246","v":0},{"$f":"G246-C246","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, sharing (with children)",497,641.69000000000005,160,193,null,null,null,null,null,null,true,null,"Single, sharing (with children)",497,641.69000000000005,160,193]
["Supported Living Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Supported Living Payment",null,null,null,null,null,null,null,null,null,null,true,null,"Supported Living Payment"]
["Without children",411.8,"-",103,124,{"$f":"'Rates Data'!M56","v":411.8},null,{"$f":"'Rates Data'!M293","v":103},{"$f":"'Rates Data'!N293","v":124},{"$f":"F248-B248","v":0},null,{"$f":"H248-D248","v":0},{"$f":"I248-E248","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,"Without children",411.8,"-",103,124,null,null,null,null,null,null,true,null,"Without children",411.8,"-",103,124]
["With children (sole parent)",564.41999999999996,709.11,177,213,{"$f":"'Rates Data'!M62","v":564.41999999999996},{"$f":"'Table 12'!G64","v":709.1099999999999},{"$f":"'Rates Data'!M296","v":177},{"$f":"'Rates Data'!N296","v":213},{"$f":"F249-B249","v":0},{"$f":"G249-C249","v":0},{"$f":"H249-D249","v":0},{"$f":"I249-E249","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,"With children (sole parent)",564.41999999999996,709.11,177,213,null,null,null,null,null,null,true,null,"With children (sole parent)",564.41999999999996,709.11,177,213]
["Jobseeker Support ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Jobseeker Support ",null,null,null,null,null,null,null,null,null,null,true,null,"Jobseeker Support "]
["Without children (single 25 years and over)",361.32,"-",90,108,{"$f":"'Rates Data'!M28","v":361.32},null,{"$f":"'Rates Data'!M274","v":90},{"$f":"'Rates Data'!N274","v":108},{"$f":"F251-B251","v":0},null,{"$f":"H251-D251","v":0},{"$f":"I251-E251","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,"Without children (single 25 years and over)",361.32,"-",90,108,null,null,null,null,null,null,true,null,"Without children (single 25 years and over)",361.32,"-",90,108]
["With children (sole parent)",505.8,650.49,163,195,{"$f":"'Rates Data'!M34","v":505.8},{"$f":"'Table 12'!G22","v":650.49},{"$f":"'Rates Data'!M278","v":163},{"$f":"'Rates Data'!N278","v":195},{"$f":"F252-B252","v":0},{"$f":"G252-C252","v":0},{"$f":"H252-D252","v":0},{"$f":"I252-E252","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,"With children (sole parent)",505.8,650.49,163,195,null,null,null,null,null,null,true,null,"With children (sole parent)",505.8,650.49,163,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 7(f): Accommodation Supplement Entry Thresholds for Couples on half married civil union or de facto Rates of Different Benefits ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 7(f): Accommodation Supplement Entry Thresholds for Couples on half married civil union or de facto Rates of Different Benefits ",null,null,null,null,null,null,null,null,null,null,true,null,"Table 7(f): Accommodation Supplement Entry Thresholds for Couples on half married civil union or de facto Rates of Different Benefits "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Combination","Without Children",null,"With Children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA256=A256,1,0)","v":1},null,"Combination","Without Children",null,"With Children",null,null,null,null,null,null,null,true,null,"Combination","Without Children",null,"With Children"]
[null,"Rent","Mortgage","Rent","Mortgage","Link net","Link net","Link net","Link net","Check1","Check2","Check3","Check4",null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Rent","Mortgage","Rent","Mortgage",null,null,null,null,null,null,true,null,null,"Rent","Mortgage","Rent","Mortgage"]
["NZS/VP and SLP",{"$f":"AB258","v":191},229,235,282,{"$f":"'Rates Data'!M314","v":191},{"$f":"'Rates Data'!N314","v":229},{"$f":"'Rates Data'!O314","v":235},{"$f":"'Rates Data'!P314","v":282},{"$f":"F258-B258","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"NZS/VP and SLP",191,229,235,282,null,null,null,null,null,null,true,null,"NZS/VP and SLP",191,229,235,282]
["NZS/VP and JS or Non-Beneficiary",180,216,221,265,{"$f":"'Rates Data'!M317","v":180},{"$f":"'Rates Data'!N317","v":216},{"$f":"'Rates Data'!O317","v":221},{"$f":"'Rates Data'!P317","v":265},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"NZS/VP and JS or Non-Beneficiary",180,216,221,265,null,null,null,null,null,null,true,null,"NZS/VP and JS or Non-Beneficiary",180,216,221,265]
["SLP and JS or Non-Beneficiary",164,197,209,251,{"$f":"'Rates Data'!M320","v":164},{"$f":"'Rates Data'!N320","v":197},{"$f":"'Rates Data'!O320","v":209},{"$f":"'Rates Data'!P320","v":251},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"SLP and JS or Non-Beneficiary",164,197,209,251,null,null,null,null,null,null,true,null,"SLP and JS or Non-Beneficiary",164,197,209,251]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 8:   Accommodation Supplement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 8:   Accommodation Supplement",null,null,null,null,null,null,null,null,null,null,true,null,"Table 8:   Accommodation Supplement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 8(a): Maximum Weekly Amounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 8(a): Maximum Weekly Amounts",null,null,null,null,null,null,null,null,null,null,true,null,"Table 8(a): Maximum Weekly Amounts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Family Type","Area 1","Area 2","Area 3","Area 4","Link net","Link net","Link net","Link net","Check1","Check2","Check3","Check4",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA266=A266,1,0)","v":1},null,"Family Type","Area 1","Area 2","Area 3","Area 4",null,null,null,null,null,null,true,null,"Family Type","Area 1","Area 2","Area 3","Area 4"]
["1 Person",{"$f":"AB267","v":165},105,80,70,{"$f":"AreaOne1p","v":165},{"$f":"AreaTwo1p","v":105},{"$f":"AreaThree1p","v":80},{"$f":"RestofNZ1p","v":70},{"$f":"F267-B267","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"1 Person",165,105,80,70,null,null,null,null,null,null,true,null,"1 Person",165,105,80,70]
["2 People",235,155,105,80,{"$f":"AreaOne2p","v":235},{"$f":"AreaTwo2p","v":155},{"$f":"AreaThree2p","v":105},{"$f":"RestofNZ2p","v":80},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"2 People",235,155,105,80,null,null,null,null,null,null,{"$f":"AN268=AA268","v":true},null,"2 People",235,155,105,80]
["3+ People",305,220,160,120,{"$f":"AreaOne3p","v":305},{"$f":"AreaTwo3p","v":220},{"$f":"AreaThree3p","v":160},{"$f":"RestofNZ3p","v":120},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"3+ People",305,220,160,120,null,null,null,null,null,null,true,null,"3+ People",305,220,160,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 8(b): Accommodation Supplement Cash Asset Thresholds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 8(b): Accommodation Supplement Cash Asset Thresholds",null,null,null,null,null,null,null,null,null,null,true,null,"Table 8(b): Accommodation Supplement Cash Asset Thresholds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Family Circumstances","Asset Threshold","Asset Maximum","Link net","Link net","Check1","Check2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Circumstances","Asset Threshold","Asset Maximum",null,null,null,null,null,null,null,null,true,null,"Family Circumstances","Asset Threshold","Asset Maximum"]
["Single (no children)",2700,8100,{"$f":"'AGA PDF_OthRates'!G8","v":2700},{"$f":"'AGA PDF_OthRates'!H8","v":8100},{"$f":"D274-B274","v":0},{"$f":"E274-C274","v":0},"not in AGA model","https://www.legislation.govt.nz/act/public/2018/0032/latest/DLM6783993.html?search=sw_096be8ed81ba32c4_asset+threshold_25_se&p=1&sr=9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single (no children)",2700,8100,null,null,null,null,null,null,null,null,true,null,"Single (no children)",2700,8100]
["Other",5400,16200,{"$f":"'AGA PDF_OthRates'!G9","v":5400},{"$f":"'AGA PDF_OthRates'!H9","v":16200},{"$f":"D275-B275","v":0},{"$f":"E275-C275","v":0},"not in AGA model","https://www.legislation.govt.nz/regulation/public/2018/0202/latest/LMS96256.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Other",5400,16200,null,null,null,null,null,null,null,null,true,null,"Other",5400,16200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 8(c): Accommodation Supplement Income Thresholds and Cut-Out Points for Non-beneficiaries Entitled to the Maximum Amount ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA279=A279,1,0)","v":1},null,"Table 8(c): Accommodation Supplement Income Thresholds and Cut-Out Points for Non-beneficiaries Entitled to the Maximum Amount ",null,null,null,null,null,null,null,null,null,null,true,null,"Table 8(c): Accommodation Supplement Income Thresholds and Cut-Out Points for Non-beneficiaries Entitled to the Maximum Amount "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Area One",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Area One",null,null,null,null,null,null,null,null,null,null,true,null,"Area One"]
[null,"Maximum","Income","Cut Out Points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum","Income","Cut Out Points",null,null,null,null,null,null,null,true,null,null,"Maximum","Income","Cut Out Points"]
["Family Type","Entitlement","Threshold","Per Week","Per Year","Link net","Link net","Link net","Link net","Check1","Check2","Check3","Check4",null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Type","Entitlement","Threshold","Per Week","Per Year",null,null,null,null,null,null,true,null,"Family Type","Entitlement","Threshold","Per Week","Per Year"]
["Single 18 - 19 (at home)",{"$f":"AB284","v":165},677,1337,69524,{"$f":"'Table 15'!F13","v":165},{"$f":"'Table 15'!G13","v":677},{"$f":"'Rates Data'!M336","v":1337},{"$f":"'Rates Data'!N336","v":69524},{"$f":"F284-B284","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18 - 19 (at home)",165,677,1337,69524,null,null,null,null,null,null,true,null,"Single 18 - 19 (at home)",165,677,1337,69524]
["Single 18 - 19 (away from home)",165,677,1337,69524,{"$f":"'Table 15'!F14","v":165},{"$f":"'Table 15'!G14","v":677},{"$f":"'Rates Data'!M337","v":1337},{"$f":"'Rates Data'!N337","v":69524},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18 - 19 (away from home)",165,677,1337,69524,null,null,null,null,null,null,true,null,"Single 18 - 19 (away from home)",165,677,1337,69524]
["Single 20 - 24 & half married, civil union or de facto",165,677,1337,69524,{"$f":"'Table 15'!F15","v":165},{"$f":"'Table 15'!G15","v":677},{"$f":"'Rates Data'!M338","v":1337},{"$f":"'Rates Data'!N338","v":69524},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 20 - 24 & half married, civil union or de facto",165,677,1337,69524,null,null,null,null,null,null,true,null,"Single 20 - 24 & half married, civil union or de facto",165,677,1337,69524]
["Single 25+",165,677,1337,69524,{"$f":"'Table 15'!F16","v":165},{"$f":"'Table 15'!G16","v":677},{"$f":"'Rates Data'!M339","v":1337},{"$f":"'Rates Data'!N339","v":69524},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 25+",165,677,1337,69524,null,null,null,null,null,null,true,null,"Single 25+",165,677,1337,69524]
["Married, civil union or de facto couple (no children) total",235,1039,1979,102908,{"$f":"'Table 15'!F17","v":235},{"$f":"'Table 15'!G17","v":1039},{"$f":"'Rates Data'!M340","v":1979},{"$f":"'Rates Data'!N340","v":102908},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (no children) total",235,1039,1979,102908,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (no children) total",235,1039,1979,102908]
["Sole Parent (1 child)",235,883,1823,94796,{"$f":"'Table 15'!F18","v":235},{"$f":"'Table 15'!G18","v":883},{"$f":"'Rates Data'!M341","v":1823},{"$f":"'Rates Data'!N341","v":94796},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent (1 child)",235,883,1823,94796,null,null,null,null,null,null,true,null,"Sole Parent (1 child)",235,883,1823,94796]
["Sole Parent (2+ children)",305,883,2103,109356,{"$f":"'Table 15'!F19","v":305},{"$f":"'Table 15'!G19","v":883},{"$f":"'Rates Data'!M342","v":2103},{"$f":"'Rates Data'!N342","v":109356},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent (2+ children)",305,883,2103,109356,null,null,null,null,null,null,true,null,"Sole Parent (2+ children)",305,883,2103,109356]
["Married, civil union or de facto couple (children) total",305,1088,2308,120016,{"$f":"'Table 15'!F20","v":305},{"$f":"'Table 15'!G20","v":1088},{"$f":"'Rates Data'!M343","v":2308},{"$f":"'Rates Data'!N343","v":120016},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (children) total",305,1088,2308,120016,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (children) total",305,1088,2308,120016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Area Two",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Area Two",null,null,null,null,null,null,null,null,null,null,true,null,"Area Two"]
[null,"Maximum","Income","Cut Out Points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Maximum","Income","Cut Out Points",null,null,null,null,null,null,null,true,null,null,"Maximum","Income","Cut Out Points"]
["Family Type","Entitlement","Threshold","Per Week","Entitlement","Link net","Link net","Link net","Link net","Check1","Check2","Check3","Check4",null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Type","Entitlement","Threshold","Per Week","Entitlement",null,null,null,null,null,null,true,null,"Family Type","Entitlement","Threshold","Per Week","Entitlement"]
["Single 18 - 19 (at home)",{"$f":"AB296","v":105},677,1097,57044,{"$f":"'Table 15'!F24","v":105},{"$f":"'Table 15'!G24","v":677},{"$f":"'Rates Data'!M345","v":1097},{"$f":"'Rates Data'!N345","v":57044},{"$f":"F296-B296","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18 - 19 (at home)",105,677,1097,57044,null,null,null,null,null,null,true,null,"Single 18 - 19 (at home)",105,677,1097,57044]
["Single 18 - 19 (away from home)",105,677,1097,57044,{"$f":"'Table 15'!F25","v":105},{"$f":"'Table 15'!G25","v":677},{"$f":"'Rates Data'!M346","v":1097},{"$f":"'Rates Data'!N346","v":57044},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18 - 19 (away from home)",105,677,1097,57044,null,null,null,null,null,null,true,null,"Single 18 - 19 (away from home)",105,677,1097,57044]
["Single 20 - 24 & half married, civil union or de facto",105,677,1097,57044,{"$f":"'Table 15'!F26","v":105},{"$f":"'Table 15'!G26","v":677},{"$f":"'Rates Data'!M347","v":1097},{"$f":"'Rates Data'!N347","v":57044},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 20 - 24 & half married, civil union or de facto",105,677,1097,57044,null,null,null,null,null,null,true,null,"Single 20 - 24 & half married, civil union or de facto",105,677,1097,57044]
["Single 25+",105,677,1097,57044,{"$f":"'Table 15'!F27","v":105},{"$f":"'Table 15'!G27","v":677},{"$f":"'Rates Data'!M348","v":1097},{"$f":"'Rates Data'!N348","v":57044},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 25+",105,677,1097,57044,null,null,null,null,null,null,true,null,"Single 25+",105,677,1097,57044]
["Married, civil union or de facto couple (no children) total",155,1039,1659,86268,{"$f":"'Table 15'!F28","v":155},{"$f":"'Table 15'!G28","v":1039},{"$f":"'Rates Data'!M349","v":1659},{"$f":"'Rates Data'!N349","v":86268},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (no children) total",155,1039,1659,86268,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (no children) total",155,1039,1659,86268]
["Sole Parent (1 child)",155,883,1503,78156,{"$f":"'Table 15'!F29","v":155},{"$f":"'Table 15'!G29","v":883},{"$f":"'Rates Data'!M350","v":1503},{"$f":"'Rates Data'!N350","v":78156},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent (1 child)",155,883,1503,78156,null,null,null,null,null,null,true,null,"Sole Parent (1 child)",155,883,1503,78156]
["Sole Parent (2+ children)",220,883,1763,91676,{"$f":"'Table 15'!F30","v":220},{"$f":"'Table 15'!G30","v":883},{"$f":"'Rates Data'!M351","v":1763},{"$f":"'Rates Data'!N351","v":91676},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent (2+ children)",220,883,1763,91676,null,null,null,null,null,null,true,null,"Sole Parent (2+ children)",220,883,1763,91676]
["Married, civil union or de facto couple (children) total",220,1088,1968,102336,{"$f":"'Table 15'!F31","v":220},{"$f":"'Table 15'!G31","v":1088},{"$f":"'Rates Data'!M352","v":1968},{"$f":"'Rates Data'!N352","v":102336},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (children) total",220,1088,1968,102336,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (children) total",220,1088,1968,102336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Area Three",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Area Three",null,null,null,null,null,null,null,null,null,null,true,null,"Area Three"]
[null,"Maximum","Income","Cut Out Points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Maximum","Income","Cut Out Points",null,null,null,null,null,null,null,true,null,null,"Maximum","Income","Cut Out Points"]
["Family Type","Entitlement","Threshold","Per Week","Entitlement","Link net","Link net","Link net","Link net","Check1","Check2","Check3","Check4",null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Type","Entitlement","Threshold","Per Week","Entitlement",null,null,null,null,null,null,true,null,"Family Type","Entitlement","Threshold","Per Week","Entitlement"]
["Single 18 - 19 (at home)",{"$f":"AB308","v":80},677,997,51844,{"$f":"'Table 15'!F35","v":80},{"$f":"'Table 15'!G35","v":677},{"$f":"'Rates Data'!M354","v":997},{"$f":"'Rates Data'!N354","v":51844},{"$f":"F308-B308","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18 - 19 (at home)",80,677,997,51844,null,null,null,null,null,null,true,null,"Single 18 - 19 (at home)",80,677,997,51844]
["Single 18 - 19 (away from home)",80,677,997,51844,{"$f":"'Table 15'!F36","v":80},{"$f":"'Table 15'!G36","v":677},{"$f":"'Rates Data'!M355","v":997},{"$f":"'Rates Data'!N355","v":51844},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18 - 19 (away from home)",80,677,997,51844,null,null,null,null,null,null,true,null,"Single 18 - 19 (away from home)",80,677,997,51844]
["Single 20 - 24 & half married, civil union or de facto",80,677,997,51844,{"$f":"'Table 15'!F37","v":80},{"$f":"'Table 15'!G37","v":677},{"$f":"'Rates Data'!M356","v":997},{"$f":"'Rates Data'!N356","v":51844},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 20 - 24 & half married, civil union or de facto",80,677,997,51844,null,null,null,null,null,null,true,null,"Single 20 - 24 & half married, civil union or de facto",80,677,997,51844]
["Single 25+",80,677,997,51844,{"$f":"'Table 15'!F38","v":80},{"$f":"'Table 15'!G38","v":677},{"$f":"'Rates Data'!M357","v":997},{"$f":"'Rates Data'!N357","v":51844},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 25+",80,677,997,51844,null,null,null,null,null,null,true,null,"Single 25+",80,677,997,51844]
["Married, civil union or de facto couple (no children) total",105,1039,1459,75868,{"$f":"'Table 15'!F39","v":105},{"$f":"'Table 15'!G39","v":1039},{"$f":"'Rates Data'!M358","v":1459},{"$f":"'Rates Data'!N358","v":75868},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (no children) total",105,1039,1459,75868,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (no children) total",105,1039,1459,75868]
["Sole Parent (1 child)",105,883,1303,67756,{"$f":"'Table 15'!F40","v":105},{"$f":"'Table 15'!G40","v":883},{"$f":"'Rates Data'!M359","v":1303},{"$f":"'Rates Data'!N359","v":67756},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent (1 child)",105,883,1303,67756,null,null,null,null,null,null,true,null,"Sole Parent (1 child)",105,883,1303,67756]
["Sole Parent (2+ children)",160,883,1523,79196,{"$f":"'Table 15'!F41","v":160},{"$f":"'Table 15'!G41","v":883},{"$f":"'Rates Data'!M360","v":1523},{"$f":"'Rates Data'!N360","v":79196},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent (2+ children)",160,883,1523,79196,null,null,null,null,null,null,true,null,"Sole Parent (2+ children)",160,883,1523,79196]
["Married, civil union or de facto couple (children) total",160,1088,1728,89856,{"$f":"'Table 15'!F42","v":160},{"$f":"'Table 15'!G42","v":1088},{"$f":"'Rates Data'!M361","v":1728},{"$f":"'Rates Data'!N361","v":89856},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (children) total",160,1088,1728,89856,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (children) total",160,1088,1728,89856]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Area Four",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Area Four",null,null,null,null,null,null,null,null,null,null,true,null,"Area Four"]
[null,"Maximum","Income","Cut Out Points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Maximum","Income","Cut Out Points",null,null,null,null,null,null,null,true,null,null,"Maximum","Income","Cut Out Points"]
["Family Type","Entitlement","Threshold","Per Week","Entitlement","Link net","Link net","Link net","Link net","Check1","Check2","Check3","Check4",null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Type","Entitlement","Threshold","Per Week","Entitlement",null,null,null,null,null,null,true,null,"Family Type","Entitlement","Threshold","Per Week","Entitlement"]
["Single 18 - 19 (at home)",{"$f":"AB323","v":70},677,957,49764,{"$f":"'Table 15'!F46","v":70},{"$f":"'Table 15'!G46","v":677},{"$f":"'Rates Data'!M363","v":957},{"$f":"'Rates Data'!N363","v":49764},{"$f":"F323-B323","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18 - 19 (at home)",70,677,957,49764,null,null,null,null,null,null,true,null,"Single 18 - 19 (at home)",70,677,957,49764]
["Single 18 - 19 (away from home)",70,677,957,49764,{"$f":"'Table 15'!F47","v":70},{"$f":"'Table 15'!G47","v":677},{"$f":"'Rates Data'!M364","v":957},{"$f":"'Rates Data'!N364","v":49764},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18 - 19 (away from home)",70,677,957,49764,null,null,null,null,null,null,true,null,"Single 18 - 19 (away from home)",70,677,957,49764]
["Single 20 - 24 & half married, civil union or de facto",70,677,957,49764,{"$f":"'Table 15'!F48","v":70},{"$f":"'Table 15'!G48","v":677},{"$f":"'Rates Data'!M365","v":957},{"$f":"'Rates Data'!N365","v":49764},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 20 - 24 & half married, civil union or de facto",70,677,957,49764,null,null,null,null,null,null,true,null,"Single 20 - 24 & half married, civil union or de facto",70,677,957,49764]
["Single 25+",70,677,957,49764,{"$f":"'Table 15'!F49","v":70},{"$f":"'Table 15'!G49","v":677},{"$f":"'Rates Data'!M366","v":957},{"$f":"'Rates Data'!N366","v":49764},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 25+",70,677,957,49764,null,null,null,null,null,null,true,null,"Single 25+",70,677,957,49764]
["Married, civil union or de facto couple (no children) total",80,1039,1359,70668,{"$f":"'Table 15'!F50","v":80},{"$f":"'Table 15'!G50","v":1039},{"$f":"'Rates Data'!M367","v":1359},{"$f":"'Rates Data'!N367","v":70668},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (no children) total",80,1039,1359,70668,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (no children) total",80,1039,1359,70668]
["Sole Parent (1 child)",80,883,1203,62556,{"$f":"'Table 15'!F51","v":80},{"$f":"'Table 15'!G51","v":883},{"$f":"'Rates Data'!M368","v":1203},{"$f":"'Rates Data'!N368","v":62556},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent (1 child)",80,883,1203,62556,null,null,null,null,null,null,true,null,"Sole Parent (1 child)",80,883,1203,62556]
["Sole Parent (2+ children)",120,883,1363,70876,{"$f":"'Table 15'!F52","v":120},{"$f":"'Table 15'!G52","v":883},{"$f":"'Rates Data'!M369","v":1363},{"$f":"'Rates Data'!N369","v":70876},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent (2+ children)",120,883,1363,70876,null,null,null,null,null,null,true,null,"Sole Parent (2+ children)",120,883,1363,70876]
["Married, civil union or de facto couple (children) total",120,1088,1568,81536,{"$f":"'Table 15'!F53","v":120},{"$f":"'Table 15'!G53","v":1088},{"$f":"'Rates Data'!M370","v":1568},{"$f":"'Rates Data'!N370","v":81536},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (children) total",120,1088,1568,81536,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (children) total",120,1088,1568,81536]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 8(d): Accommodation Supplement Income Limits for NZ Superannuitants/Veterans Pensioners",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 8(d): Accommodation Supplement Income Limits for NZ Superannuitants/Veterans Pensioners",null,null,null,null,null,null,null,null,null,null,{"$f":"AN332=AA332","v":true},null,"Table 8(d): Accommodation Supplement Income Limits for NZ Superannuitants/Veterans Pensioners"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Family Circumstances","Gross Weekly Income","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA334=A334,1,0)","v":1},null,"Family Circumstances","Gross Weekly Income",null,null,null,null,null,null,null,null,null,true,null,"Family Circumstances","Gross Weekly Income"]
["Single",{"$f":"AB335","v":718.48},{"$f":"'Rates Data'!M553","v":718.48},{"$f":"C335-B335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single",718.48,null,null,null,null,null,null,null,null,null,true,null,"Single",718.48]
["Married, civil union or de facto couple (with or without children)",{"$f":"AB336","v":1043.5999999999999},{"$f":"'Rates Data'!M554","v":1043.5999999999999},{"$f":"C336-B336","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with or without children)",1043.5999999999999,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with or without children)",1043.5999999999999]
["Single (1 child)",{"$f":"AB337","v":871.86},{"$f":"'Rates Data'!M555","v":871.86},{"$f":"C337-B337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single (1 child)",871.86,null,null,null,null,null,null,null,null,null,true,null,"Single (1 child)",871.86]
["Single (2+ children)",{"$f":"AB338","v":918.54},{"$f":"'Rates Data'!M556","v":918.54},{"$f":"C338-B338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single (2+ children)",918.54,null,null,null,null,null,null,null,null,null,true,null,"Single (2+ children)",918.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 9:   Special Transfer Allowance – Average Regional Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 9:   Special Transfer Allowance – Average Regional Rents",null,null,null,null,null,null,null,null,null,null,true,null,"Table 9:   Special Transfer Allowance – Average Regional Rents"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Area","Accommodation Type","Average Regional Rent","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA342=A342,1,0)","v":1},{"$f":"IF(AB342=B342,1,0)","v":1},"Area","Accommodation Type","Average Regional Rent",null,null,null,null,null,null,null,null,true,null,"Area","Accommodation Type","Average Regional Rent"]
["Auckland",{"$f":"AB343","v":"Single (no children) (1 bedroom rent)"},459,{"$f":"'Rates Data'!M565","v":459},{"$f":"D343-C343","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Auckland","Single (no children) (1 bedroom rent)",459,null,null,null,null,null,null,null,null,true,null,"Auckland","Single (no children) (1 bedroom rent)",459]
[null,"Other Family Types (2 bedroom rent)",568,{"$f":"'Rates Data'!N565","v":568},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,"Other Family Types (2 bedroom rent)",568,null,null,null,null,null,null,null,null,true,null,null,"Other Family Types (2 bedroom rent)",568]
["Wellington","Single (no children) (1 bedroom rent)",456,{"$f":"'Rates Data'!M566","v":456},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Wellington","Single (no children) (1 bedroom rent)",456,null,null,null,null,null,null,null,null,true,null,"Wellington","Single (no children) (1 bedroom rent)",456]
[null,"Other Family Types (2 bedroom rent)",591,{"$f":"'Rates Data'!N566","v":591},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,"Other Family Types (2 bedroom rent)",591,null,null,null,null,null,null,null,null,true,null,null,"Other Family Types (2 bedroom rent)",591]
["Rest of New Zealand","Single (no children) (1 bedroom rent)",360,{"$f":"'Rates Data'!M567","v":360},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Rest of New Zealand","Single (no children) (1 bedroom rent)",360,null,null,null,null,null,null,null,null,true,null,"Rest of New Zealand","Single (no children) (1 bedroom rent)",360]
[null,"Other Family Types (2 bedroom rent)",460,{"$f":"'Rates Data'!N567","v":460},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,"Other Family Types (2 bedroom rent)",460,null,null,null,null,null,null,null,null,true,null,null,"Other Family Types (2 bedroom rent)",460]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 10: Social Rehabilitation Assistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 10: Social Rehabilitation Assistance",null,null,null,null,null,null,null,null,null,null,true,null,"Table 10: Social Rehabilitation Assistance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Region (same as for Accommodation Supplement)","Rate","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA352=A352,1,0)","v":1},null,"Region (same as for Accommodation Supplement)","Rate",null,null,null,null,null,null,null,null,null,true,null,"Region (same as for Accommodation Supplement)","Rate"]
["Area 1",{"$f":"AB353","v":265.35000000000002},{"$f":"'Rates Data'!M505","v":265.35000000000002},{"$f":"C353-B353","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Area 1",265.35000000000002,null,null,null,null,null,null,null,null,null,true,null,"Area 1",265.35000000000002]
["Area 2",{"$f":"AB354","v":205.35},{"$f":"'Rates Data'!M506","v":205.35},{"$f":"C354-B354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Area 2",205.35,null,null,null,null,null,null,null,null,null,true,null,"Area 2",205.35]
["Area 3",{"$f":"AB355","v":180.35},{"$f":"'Rates Data'!M507","v":180.35},{"$f":"C355-B355","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Area 3",180.35,null,null,null,null,null,null,null,null,null,true,null,"Area 3",180.35]
["Area 4/Rest of New Zealand",{"$f":"AB356","v":170.35},{"$f":"'Rates Data'!M508","v":170.35},{"$f":"C356-B356","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Area 4/Rest of New Zealand",170.35,null,null,null,null,null,null,null,null,null,true,null,"Area 4/Rest of New Zealand",170.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 11: Cut-out Points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA359=A359,1,0)","v":1},null,"Table 11: Cut-out Points",null,null,null,null,null,null,null,null,null,null,true,null,"Table 11: Cut-out Points"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 11(a): Cut-out Points for NZ Superannuitants/Veterans Pensioners with Non-Qualified Partner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 11(a): Cut-out Points for NZ Superannuitants/Veterans Pensioners with Non-Qualified Partner",null,null,null,null,null,null,null,null,null,null,true,null,"Table 11(a): Cut-out Points for NZ Superannuitants/Veterans Pensioners with Non-Qualified Partner"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Benefit","Gross weekly benefit","Gross income cut-out points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Benefit","Gross weekly benefit","Gross income cut-out points",null,null,null,null,null,null,null,null,true,null,"Benefit","Gross weekly benefit","Gross income cut-out points"]
[null,null,"Weekly","Annually","Link net","Link net","Link net","Check1","Check2","Check3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weekly","Annually",null,null,null,null,null,null,null,true,null,null,null,"Weekly","Annually"]
["NQS included (after 1/10/91)",{"$f":"AB365","v":903.42},1451,75432,{"$f":"'Rates Data'!N14","v":903.42},{"$f":"'Rates Data'!M255","v":1451},{"$f":"'Rates Data'!N255","v":75432},{"$f":"E365-B365","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"NQS included (after 1/10/91)",903.42,1451,75432,null,null,null,null,null,null,null,true,null,"NQS included (after 1/10/91)",903.42,1451,75432]
["NQS included (prior to 1/10/91)",952.94,1522,79110,{"$f":"'Rates Data'!N17","v":952.94},{"$f":"'Rates Data'!M256","v":1522},{"$f":"'Rates Data'!N256","v":79110},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"NQS included (prior to 1/10/91)",952.94,1522,79110,null,null,null,null,null,null,null,true,null,"NQS included (prior to 1/10/91)",952.94,1522,79110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 11(b): Benefit Cut-out Points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 11(b): Benefit Cut-out Points",null,null,null,null,null,null,null,null,null,null,true,null,"Table 11(b): Benefit Cut-out Points"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,"Net Weekly","Gross Income Cut-Out Points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Net Weekly","Gross Income Cut-Out Points",null,null,null,null,null,null,null,null,true,null,null,"Net Weekly","Gross Income Cut-Out Points"]
["Benefit","Benefit","Weekly","Annually","Link net","Link net","Link net","Check1","Check2","Check3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Benefit","Benefit","Weekly","Annually",null,null,null,null,null,null,null,true,null,"Benefit","Benefit","Weekly","Annually"]
["Jobseeker Support ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Jobseeker Support ",null,null,null,null,null,null,null,null,null,null,true,null,"Jobseeker Support "]
["Single, 18 - 19 years, at home",{"$f":"AB373","v":268.13},544,"-",{"$f":"'Rates Data'!M25","v":268.13},{"$f":"'Rates Data'!M229","v":544},null,{"$f":"E373-B373","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 18 - 19 years, at home",268.13,544,"-",null,null,null,null,null,null,null,true,null,"Single, 18 - 19 years, at home",268.13,544,"-"]
["Single, 18-19 years, away from home",314.72000000000003,610,"-",{"$f":"'Rates Data'!M26","v":314.72000000000003},{"$f":"'Rates Data'!M230","v":610},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 18-19 years, away from home",314.72000000000003,610,"-",null,null,null,null,null,null,null,true,null,"Single, 18-19 years, away from home",314.72000000000003,610,"-"]
["Single, 20 - 24 years",314.72000000000003,610,"-",{"$f":"'Rates Data'!M27","v":314.72000000000003},{"$f":"'Rates Data'!M231","v":610},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 20 - 24 years",314.72000000000003,610,"-",null,null,null,null,null,null,null,true,null,"Single, 20 - 24 years",314.72000000000003,610,"-"]
["Single 25 years and over",361.32,677,"-",{"$f":"'Rates Data'!M28","v":361.32},{"$f":"'Rates Data'!M232","v":677},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 25 years and over",361.32,677,"-",null,null,null,null,null,null,null,true,null,"Single 25 years and over",361.32,677,"-"]
["Person who is married, civil union or de facto",307.42,1039,"-",{"$f":"'Rates Data'!M29","v":307.42},{"$f":"'Rates Data'!M233","v":1039},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Person who is married, civil union or de facto",307.42,1039,"-",null,null,null,null,null,null,null,true,null,"Person who is married, civil union or de facto",307.42,1039,"-"]
["Married, civil union or de facto couple rate (without children)",614.84,1039,"-",{"$f":"'Rates Data'!M30","v":614.84},{"$f":"'Rates Data'!M234","v":1039},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple rate (without children)",614.84,1039,"-",null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple rate (without children)",614.84,1039,"-"]
["Married, civil union or de facto couple rate (with children)",649.22,1088,"-",{"$f":"'Rates Data'!M32","v":649.22},{"$f":"'Rates Data'!M235","v":1088},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple rate (with children)",649.22,1088,"-",null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple rate (with children)",649.22,1088,"-"]
["Sole Parent",505.8,934,"-",{"$f":"'Rates Data'!M34","v":505.8},{"$f":"'Rates Data'!M237","v":934},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent",505.8,934,"-",null,null,null,null,null,null,null,true,null,"Sole Parent",505.8,934,"-"]
["Non-beneficiary sole parent",505.8,883,"-",{"$f":"'Rates Data'!M34","v":505.8},{"$f":"'Rates Data'!M238","v":883},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Non-beneficiary sole parent",505.8,883,"-",null,null,null,null,null,null,null,true,null,"Non-beneficiary sole parent",505.8,883,"-"]
["Youth Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Youth Payment",null,null,null,null,null,null,null,null,null,null,true,null,"Youth Payment"]
["Single, 16-17 years",{"$f":"AB383","v":314.72000000000003},326.11,"-",{"$f":"'Rates Data'!M45","v":314.72000000000003},{"$f":"'Rates Data'!N258","v":326.11},null,{"$f":"E383-B383","v":0},{"$f":"F383-C383","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 16-17 years",314.72000000000003,326.11,"-",null,null,null,null,null,null,null,true,null,"Single, 16-17 years",314.72000000000003,326.11,"-"]
["Married, civil union or de facto couple (without children)",614.84,376.11,"-",{"$f":"'Rates Data'!M47","v":614.84},{"$f":"'Rates Data'!N259","v":376.11},null,{"$f":"E384-B384","v":0},{"$f":"F384-C384","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children)",614.84,376.11,"-",null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children)",614.84,376.11,"-"]
["Young Parent Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Young Parent Payment",null,null,null,null,null,null,null,null,null,null,true,null,"Young Parent Payment"]
["Sole parent, 16-17 years, living at home or financially supported by parents",{"$f":"AB386","v":291.79000000000002},326.11,"-",{"$f":"'Rates Data'!M49","v":291.79000000000002},{"$f":"'Rates Data'!N261","v":326.11},null,{"$f":"E386-B386","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent, 16-17 years, living at home or financially supported by parents",291.79000000000002,326.11,"-",null,null,null,null,null,null,null,true,null,"Sole parent, 16-17 years, living at home or financially supported by parents",291.79000000000002,326.11,"-"]
["Married, civil union or de facto couple (with children)",649.22,376.11,"-",{"$f":"'Rates Data'!M51","v":649.22},{"$f":"'Rates Data'!N262","v":376.11},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with children)",649.22,376.11,"-",null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with children)",649.22,376.11,"-"]
["Sole parent",505.8,326.11,"-",{"$f":"'Rates Data'!M53","v":505.8},{"$f":"'Rates Data'!N263","v":326.11},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent",505.8,326.11,"-",null,null,null,null,null,null,null,true,null,"Sole parent",505.8,326.11,"-"]
["Grandparented Widow Woman Alone and DPB Women Alone (granted before 15/07/2013) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Grandparented Widow Woman Alone and DPB Women Alone (granted before 15/07/2013) ",null,null,null,null,null,null,null,null,null,null,true,null,"Grandparented Widow Woman Alone and DPB Women Alone (granted before 15/07/2013) "]
["Grandparented Widow woman Alone and DPB Woman Alone (granted before 15/07/2013)",{"$f":"AB390","v":372.93},{"$f":"AC390","v":745},{"$f":"AD390","v":38698},{"$f":"'Rates Data'!M37","v":372.93},{"$f":"'Rates Data'!M241","v":745},{"$f":"'Rates Data'!N241","v":38698},{"$f":"E390-B390","v":0},{"$f":"F390-C390","v":0},{"$f":"G390-D390","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Grandparented Widow woman Alone and DPB Woman Alone (granted before 15/07/2013)",372.93,745,38698,null,null,null,null,null,null,null,true,null,"Grandparented Widow woman Alone and DPB Woman Alone (granted before 15/07/2013)",372.93,745,38698]
["Supported Living Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Supported Living Payment",null,null,null,null,null,null,null,null,null,null,true,null,"Supported Living Payment"]
["Single, 16 - 17 years",{"$f":"AB392","v":345.14},705,36634,{"$f":"'Rates Data'!M55","v":345.14},{"$f":"'Rates Data'!M243","v":705},{"$f":"'Rates Data'!N243","v":36634},{"$f":"E392-B392","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 16 - 17 years",345.14,705,36634,null,null,null,null,null,null,null,true,null,"Single, 16 - 17 years",345.14,705,36634]
["Single, 18 years and over",411.8,800,41586,{"$f":"'Rates Data'!M56","v":411.8},{"$f":"'Rates Data'!M244","v":800},{"$f":"'Rates Data'!N244","v":41586},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 18 years and over",411.8,800,41586,null,null,null,null,null,null,null,true,null,"Single, 18 years and over",411.8,800,41586]
["Married, civil union or de facto couple (without children)",699.7,1211,62972,{"$f":"'Rates Data'!M58","v":699.7},{"$f":"'Rates Data'!M245","v":1211},{"$f":"'Rates Data'!N245","v":62972},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (without children)",699.7,1211,62972,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (without children)",699.7,1211,62972]
["Married, civil union or de facto couple (with children)",734.12,1261,65529,{"$f":"'Rates Data'!M60","v":734.12},{"$f":"'Rates Data'!M246","v":1261},{"$f":"'Rates Data'!N246","v":65529},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with children)",734.12,1261,65529,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with children)",734.12,1261,65529]
["Married, civil union or de facto couple, partner not on benefit (with children)",381.1,1301,67615,{"$f":"'Rates Data'!M61","v":381.1},{"$f":"'Rates Data'!M247","v":1301},{"$f":"'Rates Data'!N247","v":67615},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple, partner not on benefit (with children)",381.1,1301,67615,null,null,null,null,null,null,null,{"$f":"AN396=AA396","v":true},null,"Married, civil union or de facto couple, partner not on benefit (with children)",381.1,1301,67615]
["Sole parent",564.41999999999996,1018,52923,{"$f":"'Rates Data'!M62","v":564.41999999999996},{"$f":"'Rates Data'!M248","v":1018},{"$f":"'Rates Data'!N248","v":52923},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent",564.41999999999996,1018,52923,null,null,null,null,null,null,null,true,null,"Sole parent",564.41999999999996,1018,52923]
["Sole Parent Support ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent Support ",null,null,null,null,null,null,null,null,null,null,true,null,"Sole Parent Support "]
["Sole Parent",{"$f":"AB399","v":505.8},{"$f":"AC399","v":934},{"$f":"AD399","v":48568},{"$f":"'Rates Data'!M64","v":505.8},{"$f":"'Rates Data'!M250","v":934},{"$f":"'Rates Data'!N250","v":48568},{"$f":"E399-B399","v":0},{"$f":"F399-C399","v":0},{"$f":"G399-D399","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole Parent",505.8,934,48568,null,null,null,null,null,null,null,true,null,"Sole Parent",505.8,934,48568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 12: Special Benefit Assessment / Temporary Additional Support Standard Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA402=A402,1,0)","v":1},null,"Table 12: Special Benefit Assessment / Temporary Additional Support Standard Costs",null,null,null,null,null,null,null,null,null,null,true,null,"Table 12: Special Benefit Assessment / Temporary Additional Support Standard Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 12(a): Special Benefit Income-tested Benefits and Non-beneficiaries (for those without children only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 12(a): Special Benefit Income-tested Benefits and Non-beneficiaries (for those without children only)",null,null,null,null,null,null,null,null,null,null,true,null,"Table 12(a): Special Benefit Income-tested Benefits and Non-beneficiaries (for those without children only)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Benefit","Standard Cost","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Benefit","Standard Cost",null,null,null,null,null,null,null,null,null,true,null,"Benefit","Standard Cost"]
["Jobseeker Support and Non-beneficiaries without children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Jobseeker Support and Non-beneficiaries without children",null,null,null,null,null,null,null,null,null,null,true,null,"Jobseeker Support and Non-beneficiaries without children"]
["Single, 18 - 19 years, at home",{"$f":"AB408","v":116.92},{"$f":"'Rates Data'!M382","v":116.92},{"$f":"C408-B408","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 18 - 19 years, at home",116.92,null,null,null,null,null,null,null,null,null,true,null,"Single, 18 - 19 years, at home",116.92]
["Single, 18 - 19 years, away from home",116.92,{"$f":"'Rates Data'!M383","v":116.92},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 18 - 19 years, away from home",116.92,null,null,null,null,null,null,null,null,null,true,null,"Single, 18 - 19 years, away from home",116.92]
["Single, 20 - 24 years",116.92,{"$f":"'Rates Data'!M384","v":116.92},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 20 - 24 years",116.92,null,null,null,null,null,null,null,null,null,true,null,"Single, 20 - 24 years",116.92]
["Single, 25 years and over",162.97999999999999,{"$f":"'Rates Data'!M385","v":162.97999999999999},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 25 years and over",162.97999999999999,null,null,null,null,null,null,null,null,null,true,null,"Single, 25 years and over",162.97999999999999]
["Married, civil union or de facto couple",305.8,{"$f":"'Rates Data'!M386","v":305.8},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple",305.8,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple",305.8]
["Grandparented widow, Woman Alone and DPB Woman Alone (granted before 15/7/2013)",172.28,{"$f":"'Rates Data'!M387","v":172.28},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Grandparented widow, Woman Alone and DPB Woman Alone (granted before 15/7/2013)",172.28,null,null,null,null,null,null,null,null,null,true,null,"Grandparented widow, Woman Alone and DPB Woman Alone (granted before 15/7/2013)",172.28]
["Supported Living Payment without children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Supported Living Payment without children",null,null,null,null,null,null,null,null,null,null,true,null,"Supported Living Payment without children"]
["Single 16 - 17 years",{"$f":"AB415","v":155.80000000000001},{"$f":"'Rates Data'!M391","v":155.80000000000001},{"$f":"C415-B415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 16 - 17 years",155.80000000000001,null,null,null,null,null,null,null,null,null,true,null,"Single 16 - 17 years",155.80000000000001]
["Single 18 years and over",{"$f":"AB416","v":221.11},{"$f":"'Rates Data'!M392","v":221.11},{"$f":"C416-B416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18 years and over",221.11,null,null,null,null,null,null,null,null,null,true,null,"Single 18 years and over",221.11]
["Married, civil union or de facto couple",{"$f":"AB417","v":403.38},{"$f":"'Rates Data'!M393","v":403.38},{"$f":"C417-B417","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple",403.38,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple",403.38]
["Supported Living Payment (caring for a patient requiring care)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Supported Living Payment (caring for a patient requiring care)",null,null,null,null,null,null,null,null,null,null,true,null,"Supported Living Payment (caring for a patient requiring care)"]
["Single 16 - 17 years",{"$f":"AB419","v":155.80000000000001},{"$f":"'Rates Data'!M395","v":155.80000000000001},{"$f":"C419-B419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 16 - 17 years",155.80000000000001,null,null,null,null,null,null,null,null,null,true,null,"Single 16 - 17 years",155.80000000000001]
["Single 18 years and over ",{"$f":"AB420","v":221.11},{"$f":"'Rates Data'!M396","v":221.11},{"$f":"C420-B420","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18 years and over ",221.11,null,null,null,null,null,null,null,null,null,true,null,"Single 18 years and over ",221.11]
["Married, civil union or de facto relationship",{"$f":"AB421","v":172.28},{"$f":"'Rates Data'!M397","v":172.28},{"$f":"C421-B421","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto relationship",172.28,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto relationship",172.28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 12(b): NZ Superannuation/Veterans Pension",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 12(b): NZ Superannuation/Veterans Pension",null,null,null,null,null,null,null,null,null,null,true,null,"Table 12(b): NZ Superannuation/Veterans Pension"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Family Type","Standard cost","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Type","Standard cost",null,null,null,null,null,null,null,null,null,true,null,"Family Type","Standard cost"]
["Without Children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Without Children",null,null,null,null,null,null,null,null,null,null,true,null,"Without Children"]
["Single living alone",{"$f":"AB427","v":221.43},{"$f":"'Rates Data'!M399","v":221.43},{"$f":"C427-B427","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single living alone",221.43,null,null,null,null,null,null,null,null,null,true,null,"Single living alone",221.43]
["Single sharing",{"$f":"AB428","v":221.43},{"$f":"'Rates Data'!M400","v":221.43},{"$f":"C428-B428","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single sharing",221.43,null,null,null,null,null,null,null,null,null,true,null,"Single sharing",221.43]
["Married, civil union or de facto couple",{"$f":"AB429","v":403.99},{"$f":"'Rates Data'!M401","v":403.99},{"$f":"C429-B429","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple",403.99,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple",403.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 12(c): Married civil union or de facto couples being paid at married civil union or de facto person (half-married) rate of different benefits (for those without children only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 12(c): Married civil union or de facto couples being paid at married civil union or de facto person (half-married) rate of different benefits (for those without children only)",null,null,null,null,null,null,null,null,null,null,true,null,"Table 12(c): Married civil union or de facto couples being paid at married civil union or de facto person (half-married) rate of different benefits (for those without children only)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Combination","Combined Standard Cost","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Combination","Combined Standard Cost",null,null,null,null,null,null,null,null,null,true,null,"Combination","Combined Standard Cost"]
["NZ Super and Jobseeker Support",{"$f":"AB434","v":257.61},{"$f":"'Rates Data'!M403","v":257.61},{"$f":"C434-B434","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"NZ Super and Jobseeker Support",257.61,null,null,null,null,null,null,null,null,null,true,null,"NZ Super and Jobseeker Support",257.61]
["NZ Super and Supported Living Payment",{"$f":"AB435","v":371.61},{"$f":"'Rates Data'!M404","v":371.61},{"$f":"C435-B435","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"NZ Super and Supported Living Payment",371.61,null,null,null,null,null,null,null,null,null,true,null,"NZ Super and Supported Living Payment",371.61]
["Supported Living Payment and Jobseeker Support",{"$f":"AB436","v":289.39},{"$f":"'Rates Data'!M405","v":289.39},{"$f":"C436-B436","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Supported Living Payment and Jobseeker Support",289.39,null,null,null,null,null,null,null,null,null,true,null,"Supported Living Payment and Jobseeker Support",289.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 12(d): Temporary Additional Support Weekly Standard costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA439=A439,1,0)","v":1},null,"Table 12(d): Temporary Additional Support Weekly Standard costs",null,null,null,null,null,null,null,null,null,null,true,null,"Table 12(d): Temporary Additional Support Weekly Standard costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Essential Household Item ","Weekly amount","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Essential Household Item ","Weekly amount",null,null,null,null,null,null,null,null,null,true,null,"Essential Household Item ","Weekly amount"]
["Dinning Suite",{"$f":"AB442","v":38.99},{"$f":"'Rates Data'!M518","v":38.99},{"$f":"C442-B442","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Dinning Suite",38.99,null,null,null,null,null,null,null,null,null,true,null,"Dinning Suite",38.99]
["Beds (including mattresses)",38.99,{"$f":"'Rates Data'!M519","v":38.99},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Beds (including mattresses)",38.99,null,null,null,null,null,null,null,null,null,true,null,"Beds (including mattresses)",38.99]
["Combined fridge-freezer, or fridge, or freezer, or fridge & freezer",30.84,{"$f":"'Rates Data'!M520","v":30.84},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Combined fridge-freezer, or fridge, or freezer, or fridge & freezer",30.84,null,null,null,null,null,null,null,null,null,true,null,"Combined fridge-freezer, or fridge, or freezer, or fridge & freezer",30.84]
["Lounge Suite",38.99,{"$f":"'Rates Data'!M521","v":38.99},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Lounge Suite",38.99,null,null,null,null,null,null,null,null,null,true,null,"Lounge Suite",38.99]
["Stove",30.84,{"$f":"'Rates Data'!M522","v":30.84},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Stove",30.84,null,null,null,null,null,null,null,null,null,true,null,"Stove",30.84]
["Television set",29.22,{"$f":"'Rates Data'!M523","v":29.22},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Television set",29.22,null,null,null,null,null,null,null,null,null,true,null,"Television set",29.22]
["Vehicle repayment",83.37,{"$f":"'Rates Data'!M524","v":83.37},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Vehicle repayment",83.37,null,null,null,null,null,null,null,null,null,true,null,"Vehicle repayment",83.37]
["Portable heaters",21.1,{"$f":"'Rates Data'!M525","v":21.1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Portable heaters",21.1,null,null,null,null,null,null,null,null,null,true,null,"Portable heaters",21.1]
["Washing machine",30.84,{"$f":"'Rates Data'!M526","v":30.84},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Washing machine",30.84,null,null,null,null,null,null,null,null,null,true,null,"Washing machine",30.84]
["Laundry / laundrette costs",30.84,{"$f":"'Rates Data'!M527","v":30.84},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Laundry / laundrette costs",30.84,null,null,null,null,null,null,null,null,null,true,null,"Laundry / laundrette costs",30.84]
["Dryer",30.84,{"$f":"'Rates Data'!M528","v":30.84},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Dryer",30.84,null,null,null,null,null,null,null,null,null,true,null,"Dryer",30.84]
["Accommodation loading",33.1,{"$f":"'Rates Data'!M529","v":33.1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Accommodation loading",33.1,null,null,null,null,null,null,null,null,null,true,null,"Accommodation loading",33.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 13: Cash Asset Limits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 13: Cash Asset Limits",null,null,null,null,null,null,null,null,null,null,true,null,"Table 13: Cash Asset Limits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 13(a): Cash Asset Limits: Funeral Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 13(a): Cash Asset Limits: Funeral Grant",null,null,null,null,null,null,null,null,null,null,true,null,"Table 13(a): Cash Asset Limits: Funeral Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Family Circumstances","Asset Limits","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Circumstances","Asset Limits",null,null,null,null,null,null,null,null,null,true,null,"Family Circumstances","Asset Limits"]
["Married, civil union or de facto couple (with or without children) and sole parents",{"$f":"AB460","v":2280.58},{"$f":"'Rates Data'!M476","v":2280.58},{"$f":"C460-B460","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with or without children) and sole parents",2280.58,null,null,null,null,null,null,null,null,null,{"$f":"AN460=AA460","v":true},null,"Married, civil union or de facto couple (with or without children) and sole parents",2280.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 13(b): Cash Asset Limits: Advance Payments of Benefit, Community Costs, Course Participation Assistance, Recoverable Assistance Payments, Special Benefit, Special Needs Grants, Temporary Additional Support and Transition to Work Grant.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 13(b): Cash Asset Limits: Advance Payments of Benefit, Community Costs, Course Participation Assistance, Recoverable Assistance Payments, Special Benefit, Special Needs Grants, Temporary Additional Support and Transition to Work Grant.",null,null,null,null,null,null,null,null,null,null,true,null,"Table 13(b): Cash Asset Limits: Advance Payments of Benefit, Community Costs, Course Participation Assistance, Recoverable Assistance Payments, Special Benefit, Special Needs Grants, Temporary Additional Support and Transition to Work Grant."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Family Circumstances","Asset Limits","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Circumstances","Asset Limits",null,null,null,null,null,null,null,null,null,true,null,"Family Circumstances","Asset Limits"]
["Single (no children)",{"$f":"AB465","v":1368.68},{"$f":"'Rates Data'!M468","v":1368.68},{"$f":"C465-B465","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single (no children)",1368.68,null,null,null,null,null,null,null,null,null,true,null,"Single (no children)",1368.68]
["Married, civil union or de facto couple (with or without children) and sole parents",{"$f":"AB466","v":2280.58},{"$f":"'Rates Data'!M469","v":2280.58},{"$f":"C466-B466","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with or without children) and sole parents",2280.58,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with or without children) and sole parents",2280.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 13(c): Cash Asset Limits: New Employment Transition Grant, Seasonal Work Assistance and Student Allowance Transfer Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 13(c): Cash Asset Limits: New Employment Transition Grant, Seasonal Work Assistance and Student Allowance Transfer Grant",null,null,null,null,null,null,null,null,null,null,true,null,"Table 13(c): Cash Asset Limits: New Employment Transition Grant, Seasonal Work Assistance and Student Allowance Transfer Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Family Circumstances","Asset Limits","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Circumstances","Asset Limits",null,null,null,null,null,null,null,null,null,true,null,"Family Circumstances","Asset Limits"]
["Single (no children)",{"$f":"AB471","v":1368.68},{"$f":"'Rates Data'!M471","v":1368.68},{"$f":"C471-B471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single (no children)",1368.68,null,null,null,null,null,null,null,null,null,true,null,"Single (no children)",1368.68]
["Married, civil union or de facto couple (with or without children)",{"$f":"AB472","v":2280.58},{"$f":"'Rates Data'!M472","v":2280.58},{"$f":"C472-B472","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with or without children)",2280.58,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with or without children)",2280.58]
["Sole parent (1 Child)",{"$f":"AB473","v":1797.14},{"$f":"'Rates Data'!M473","v":1797.14},{"$f":"C473-B473","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent (1 Child)",1797.14,null,null,null,null,null,null,null,null,null,true,null,"Sole parent (1 Child)",1797.14]
["Any other sole parent",{"$f":"AB474","v":1930.47},{"$f":"'Rates Data'!M474","v":1930.47},{"$f":"C474-B474","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Any other sole parent",1930.47,null,null,null,null,null,null,null,null,null,true,null,"Any other sole parent",1930.47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 14: Income Limits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 14: Income Limits",null,null,null,null,null,null,null,null,null,null,true,null,"Table 14: Income Limits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 14(a): Income Limits: Community Costs Programme, Course Participation Assistance, Funeral Grant, Seasonal Work Assistance, Special Benefit, and Transition to Work Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 14(a): Income Limits: Community Costs Programme, Course Participation Assistance, Funeral Grant, Seasonal Work Assistance, Special Benefit, and Transition to Work Grant",null,null,null,null,null,null,null,null,null,null,true,null,"Table 14(a): Income Limits: Community Costs Programme, Course Participation Assistance, Funeral Grant, Seasonal Work Assistance, Special Benefit, and Transition to Work Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Family Circumstances","Gross Weekly Income Limit","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Circumstances","Gross Weekly Income Limit",null,null,null,null,null,null,null,null,null,true,null,"Family Circumstances","Gross Weekly Income Limit"]
["Single 16 - 17 years (no children)",{"$f":"AB482","v":625.16},{"$f":"'Rates Data'!M439","v":625.16},{"$f":"C482-B482","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 16 - 17 years (no children)",625.16,null,null,null,null,null,null,null,null,null,true,null,"Single 16 - 17 years (no children)",625.16]
["Single 18+ years (no children)",{"$f":"AB483","v":718.48},{"$f":"'Rates Data'!M440","v":718.48},{"$f":"C483-B483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18+ years (no children)",718.48,null,null,null,null,null,null,null,null,null,true,null,"Single 18+ years (no children)",718.48]
["Married, civil union or de facto couple (with or without children)",{"$f":"AB484","v":1043.5999999999999},{"$f":"'Rates Data'!M441","v":1043.5999999999999},{"$f":"C484-B484","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with or without children)",1043.5999999999999,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with or without children)",1043.5999999999999]
["Sole parent (1 child)",{"$f":"AB485","v":871.86},{"$f":"'Rates Data'!M442","v":871.86},{"$f":"C485-B485","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent (1 child)",871.86,null,null,null,null,null,null,null,null,null,true,null,"Sole parent (1 child)",871.86]
["Any other sole parent",{"$f":"AB486","v":918.54},{"$f":"'Rates Data'!M443","v":918.54},{"$f":"C486-B486","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Any other sole parent",918.54,null,null,null,null,null,null,null,null,null,true,null,"Any other sole parent",918.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 14(b): Income Limits: Advance Payments of Benefit, Recoverable Assistance Payments, Special Needs Grants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 14(b): Income Limits: Advance Payments of Benefit, Recoverable Assistance Payments, Special Needs Grants",null,null,null,null,null,null,null,null,null,null,true,null,"Table 14(b): Income Limits: Advance Payments of Benefit, Recoverable Assistance Payments, Special Needs Grants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Family Circumstances","Gross Weekly Income Limit","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Circumstances","Gross Weekly Income Limit",null,null,null,null,null,null,null,null,null,true,null,"Family Circumstances","Gross Weekly Income Limit"]
["Single 16 - 17 years (no children)",{"$f":"AB491","v":854.3},{"$f":"'Rates Data'!M462","v":854.3},{"$f":"C491-B491","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 16 - 17 years (no children)",854.3,null,null,null,null,null,null,null,null,null,true,null,"Single 16 - 17 years (no children)",854.3]
["Single 18+ years (no children)",{"$f":"AB492","v":981.83},{"$f":"'Rates Data'!M463","v":981.83},{"$f":"C492-B492","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18+ years (no children)",981.83,null,null,null,null,null,null,null,null,null,true,null,"Single 18+ years (no children)",981.83]
["Married, civil union or de facto couple (with or without children)",{"$f":"AB493","v":1426.1},{"$f":"'Rates Data'!M464","v":1426.1},{"$f":"C493-B493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple (with or without children)",1426.1,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple (with or without children)",1426.1]
["Sole parent (1 child)",{"$f":"AB494","v":1191.4100000000001},{"$f":"'Rates Data'!M465","v":1191.4100000000001},{"$f":"C494-B494","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent (1 child)",1191.4100000000001,null,null,null,null,null,null,null,null,null,true,null,"Sole parent (1 child)",1191.4100000000001]
["Any other sole parent",{"$f":"AB495","v":1255.22},{"$f":"'Rates Data'!M466","v":1255.22},{"$f":"C495-B495","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Any other sole parent",1255.22,null,null,null,null,null,null,null,null,null,true,null,"Any other sole parent",1255.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 14(c): Income Limits for Disability Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA498=A498,1,0)","v":1},null,"Table 14(c): Income Limits for Disability Allowance",null,null,null,null,null,null,null,null,null,null,true,null,"Table 14(c): Income Limits for Disability Allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Family Circumstances","Gross Weekly Income Limit","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Circumstances","Gross Weekly Income Limit",null,null,null,null,null,null,null,null,null,true,null,"Family Circumstances","Gross Weekly Income Limit"]
["Single 16 - 17 years (no children)",{"$f":"AB501","v":675.6},{"$f":"'Rates Data'!M265","v":675.6},{"$f":"C501-B501","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 16 - 17 years (no children)",675.6,null,null,null,null,null,null,null,null,null,true,null,"Single 16 - 17 years (no children)",675.6]
["Single 18+ years (no children)",{"$f":"AB502","v":843.78},{"$f":"'Rates Data'!M266","v":843.78},{"$f":"C502-B502","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single 18+ years (no children)",843.78,null,null,null,null,null,null,null,null,null,true,null,"Single 18+ years (no children)",843.78]
["Married civil union or de facto couple (with or without children)",{"$f":"AB503","v":1256.07},{"$f":"'Rates Data'!M267","v":1256.07},{"$f":"C503-B503","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto couple (with or without children)",1256.07,null,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto couple (with or without children)",1256.07]
["Sole parent (1 child)",{"$f":"AB504","v":942.23},{"$f":"'Rates Data'!M268","v":942.23},{"$f":"C504-B504","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent (1 child)",942.23,null,null,null,null,null,null,null,null,null,true,null,"Sole parent (1 child)",942.23]
["Any other sole parent",{"$f":"AB505","v":992.74},{"$f":"'Rates Data'!M269","v":992.74},{"$f":"C505-B505","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Any other sole parent",992.74,null,null,null,null,null,null,null,null,null,true,null,"Any other sole parent",992.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 15: Emergency Benefit and Jobseeker Support (hardship) Cash Asset Limits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 15: Emergency Benefit and Jobseeker Support (hardship) Cash Asset Limits",null,null,null,null,null,null,null,null,null,null,true,null,"Table 15: Emergency Benefit and Jobseeker Support (hardship) Cash Asset Limits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Status","Cash Asset Limit","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Status","Cash Asset Limit",null,null,null,null,null,null,null,null,null,true,null,"Status","Cash Asset Limit"]
["Single",{"$f":"AB510","v":4300},{"$f":"'AGA PDF_OthRates'!F19","v":4300},{"$f":"C510-B510","v":0},"not in AGA model","https://doogle.ssi.govt.nz/map/legislation/ministerial-directions/emergency-benefits-and-benefits-for-hardship-direction/clause-2-hardship-general-criteria.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single",4300,null,null,null,null,null,null,null,null,null,true,null,"Single",4300]
["Married civil union or de facto",{"$f":"AB511","v":7464},{"$f":"'AGA PDF_OthRates'!F20","v":7464},{"$f":"C511-B511","v":0},"not in AGA model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto",7464,null,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto",7464]
["Single (1 or more children)",{"$f":"AB512","v":7464},{"$f":"'AGA PDF_OthRates'!F21","v":7464},{"$f":"C512-B512","v":0},"not in AGA model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single (1 or more children)",7464,null,null,null,null,null,null,null,null,null,true,null,"Single (1 or more children)",7464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 16: Residential Care Subsidy Asset and Income Limits from 1 July 2024",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Table 16: Residential Care Subsidy Asset and Income Limits from 31 July 2024",null,null,null,null,null,null,null,null,null,null,true,null,"Table 16: Residential Care Subsidy Asset and Income Limits from 31 July 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,"Single or widowed","Couple (Both in Care)","Couple (Only One Partner in Care) House and Car not exempt","Couple (Only One Partner in Care) House and Car exempt","Link net","Link net","Link net","Link net","Check1","Check2","Check3","Check4",null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Single or widowed","Couple (Both in Care)","Couple (Only One Partner in Care) House and Car not exempt","Couple (Only One Partner in Care) House and Car exempt",null,null,null,null,null,null,true,null,null,"Single or widowed","Couple (Both in Care)","Couple (Only One Partner in Care) House and Car not exempt","Couple (Only One Partner in Care) House and Car exempt"]
["Assets",{"$f":"AB517","v":284636},{"$f":"AC517","v":284636},{"$f":"AD517","v":284636},{"$f":"AE517","v":155873},{"$f":"'Rates Data'!N562","v":291825},{"$f":"'Rates Data'!N562","v":291825},{"$f":"'Rates Data'!N562","v":291825},{"$f":"'Rates Data'!N563","v":159810},{"$f":"F517-B517","v":7189},{"$f":"G517-C517","v":7189},{"$f":"H517-D517","v":7189},{"$f":"I517-E517","v":3937},"No longer adds as this check was at at 1 April 25, since updated",null,null,null,null,null,null,null,null,null,null,1,null,"Assets",284636,284636,284636,155873,null,null,null,null,null,null,true,null,"Assets",284636,284636,284636,155873]
[null,null,"Single Person","Client with a partner both in care","Client with a partner in the community",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,"Single Person","Client with a partner both in care","Client with a partner in the community",null,null,null,null,null,null,true,null,null,null,"Single Person","Client with a partner both in care","Client with a partner in the community"]
["Net annual income from Assets Exemptions",null,{"$f":"AC519","v":1236},{"$f":"AD519","v":2472},{"$f":"AE519","v":3707},null,{"$f":"'Rates Data'!N558","v":1267},{"$f":"'Rates Data'!N559","v":2534},{"$f":"'Rates Data'!N560","v":3801},null,{"$f":"G519-C519","v":31},{"$f":"H519-D519","v":62},{"$f":"I519-E519","v":94},"No longer adds as this check was at at 1 April 25, since updated",null,null,null,null,null,null,null,null,null,null,1,null,"Net annual income from Assets Exemptions",null,1236,2472,3707,null,null,null,null,null,null,true,null,"Net annual income from Assets Exemptions",null,1236,2472,3707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 17: Payments Made under the Home Help Scheme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 17: Payments Made under the Home Help Scheme",null,null,null,null,null,null,null,null,null,null,true,null,"Table 17: Payments Made under the Home Help Scheme"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,"Maximum Hourly Gross Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Maximum Hourly Gross Rate",null,null,null,null,null,null,null,null,null,true,null,null,"Maximum Hourly Gross Rate"]
[null,"Excl. Holiday Pay","Incl. Holiday Pay","Link net","Link Gross","Check1","Check2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Excl. Holiday Pay","Incl. Holiday Pay",null,null,null,null,null,null,null,null,{"$f":"AN524=AA524","v":true},null,null,"Excl. Holiday Pay","Incl. Holiday Pay"]
["All home helpers",{"$f":"AB525","v":24.74},{"$f":"AC525","v":26.72},{"$f":"'Rates Data'!M539","v":24.74},{"$f":"'Rates Data'!M540","v":26.72},{"$f":"D525-B525","v":0},{"$f":"E525-C525","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"All home helpers",24.74,26.72,null,null,null,null,null,null,null,null,true,null,"All home helpers",24.74,26.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 18: Maximum weekly amounts of seasonal work assistance payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 18: Maximum weekly amounts of seasonal work assistance payments",null,null,null,null,null,null,null,null,null,null,true,null,"Table 18: Maximum weekly amounts of seasonal work assistance payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Total period of work missed","Maximum weekly amount","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Total period of work missed","Maximum weekly amount",null,null,null,null,null,null,null,null,null,true,null,"Total period of work missed","Maximum weekly amount"]
["(per week)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"(per week)",null,null,null,null,null,null,null,null,null,null,true,null,"(per week)"]
["8 hours or less",{"$f":"AB531","v":157},{"$f":"'Rates Data'!M196","v":157},{"$f":"C531-B531","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"8 hours or less",157,null,null,null,null,null,null,null,null,null,true,null,"8 hours or less",157]
["More than 8 and not more than 16 hours",{"$f":"AB532","v":314},{"$f":"'Rates Data'!M197","v":314},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"More than 8 and not more than 16 hours",314,null,null,null,null,null,null,null,null,null,true,null,"More than 8 and not more than 16 hours",314]
["More than 16 and not more than 24 hours",471,{"$f":"'Rates Data'!M198","v":471},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"More than 16 and not more than 24 hours",471,null,null,null,null,null,null,null,null,null,true,null,"More than 16 and not more than 24 hours",471]
["More than 24 and not more than 32 hours",628,{"$f":"'Rates Data'!M199","v":628},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"More than 24 and not more than 32 hours",628,null,null,null,null,null,null,null,null,null,true,null,"More than 24 and not more than 32 hours",628]
["More than 32 hours",785,{"$f":"'Rates Data'!M200","v":785},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"More than 32 hours",785,null,null,null,null,null,null,null,null,null,true,null,"More than 32 hours",785]
["Annual Limit of payment",2669,{"$f":"'Rates Data'!M201","v":2669},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Annual Limit of payment",2669,null,null,null,null,null,null,null,null,null,true,null,"Annual Limit of payment",2669]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 19: Transition to Work Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 19: Transition to Work Grant",null,null,null,null,null,null,null,null,null,null,true,null,"Table 19: Transition to Work Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,"Maximum Annual Grant","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Maximum Annual Grant",null,null,null,null,null,null,null,null,null,true,null,null,"Maximum Annual Grant"]
["Financial Assistance to meet costs of moving into employment",{"$f":"AB541","v":1500},{"$f":"'AGA PDF_OthRates'!F30","v":1500},{"$f":"C541-B541","v":0},"not in AGA model","https://doogle.ssi.govt.nz/map/deskfile/employment-and-training-information/transition-to-work-grant-tables/transition-to-work-grant-rates-current.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Financial Assistance to meet costs of moving into employment",1500,null,null,null,null,null,null,null,null,null,true,null,"Financial Assistance to meet costs of moving into employment",1500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 20: New Employment Transition Grant Maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 20: New Employment Transition Grant Maxima",null,null,null,null,null,null,null,null,null,null,true,null,"Table 20: New Employment Transition Grant Maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Daily Maximum","Maximum for qualifying 6month period ","Link net","Link Gross","Check1","Check2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Daily Maximum","Maximum for qualifying 6month period ",null,null,null,null,null,null,null,null,null,true,null,"Daily Maximum","Maximum for qualifying 6month period "]
[{"$f":"AA546","v":93},{"$f":"AB546","v":930},{"$f":"'Rates Data'!M204","v":93},{"$f":"'Rates Data'!M205","v":930},{"$f":"C546-A546","v":0},{"$f":"D546-B546","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,93,930,null,null,null,null,null,null,null,null,null,true,null,93,930]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 21: Maximum amounts payable under the Civil Defence Scheme (non-taxable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 21: Maximum amounts payable under the Civil Defence Scheme (non-taxable)",null,null,null,null,null,null,null,null,null,null,true,null,"Table 21: Maximum amounts payable under the Civil Defence Scheme (non-taxable)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 21(a): Payments to Hosts for Billeting Evacuees (Private Homes, Marae or Community Centres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 21(a): Payments to Hosts for Billeting Evacuees (Private Homes, Marae or Community Centres)",null,null,null,null,null,null,null,null,null,null,true,null,"Table 21(a): Payments to Hosts for Billeting Evacuees (Private Homes, Marae or Community Centres)"]
["Evacuee","Maximum Weekly","Maximum Daily","Link net","Link Gross","Check1","Check2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Evacuee","Maximum Weekly","Maximum Daily",null,null,null,null,null,null,null,null,true,null,"Evacuee","Maximum Weekly","Maximum Daily"]
["Single adult",{"$f":"AB552","v":252},{"$f":"AC552","v":36},{"$f":"'Rates Data'!M531","v":252},{"$f":"'Rates Data'!N531","v":36},{"$f":"D552-B552","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single adult",252,36,null,null,null,null,null,null,null,null,true,null,"Single adult",252,36]
["Married civil union or de facto couple",{"$f":"AB553","v":428},{"$f":"AC553","v":61.14},{"$f":"'Rates Data'!M532","v":428},{"$f":"'Rates Data'!N532","v":61.14},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto couple",428,61.14,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto couple",428,61.14]
["Child",126,18,{"$f":"'Rates Data'!M533","v":126},{"$f":"'Rates Data'!N533","v":18},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Child",126,18,null,null,null,null,null,null,null,null,true,null,"Child",126,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 21(b): Payments for Accommodation Costs for Evacuees (Motels, Hotels and other paid Accommodation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 21(b): Payments for Accommodation Costs for Evacuees (Motels, Hotels and other paid Accommodation)",null,null,null,null,null,null,null,null,null,null,true,null,"Table 21(b): Payments for Accommodation Costs for Evacuees (Motels, Hotels and other paid Accommodation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Evacuee","Maximum Weekly","Maximum Daily","Link net","Link Gross","Check1","Check2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Evacuee","Maximum Weekly","Maximum Daily",null,null,null,null,null,null,null,null,true,null,"Evacuee","Maximum Weekly","Maximum Daily"]
["Single adult",{"$f":"AB560","v":1333},{"$f":"AC560","v":190.43},{"$f":"'Rates Data'!M535","v":1333},{"$f":"'Rates Data'!N535","v":190.43},{"$f":"D560-B560","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single adult",1333,190.43,null,null,null,null,null,null,null,null,true,null,"Single adult",1333,190.43]
["Married civil union or de facto couple (without children)",{"$f":"AB561","v":1406},{"$f":"AC561","v":200.86},{"$f":"'Rates Data'!M536","v":1406},{"$f":"'Rates Data'!N536","v":200.86},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto couple (without children)",1406,200.86,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto couple (without children)",1406,200.86]
["Married civil union or de facto couple or sole parent (with children) ",1657,236.71,{"$f":"'Rates Data'!M537","v":1657},{"$f":"'Rates Data'!N537","v":236.71},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA562=A562,1,0)","v":1},null,"Married civil union or de facto couple or sole parent (with children) ",1657,236.71,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto couple or sole parent (with children) ",1657,236.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 21(c): Weekly payments for loss of livelihood (Evacuees Billeted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 21(c): Weekly payments for loss of livelihood (Evacuees Billeted)",null,null,null,null,null,null,null,null,null,null,true,null,"Table 21(c): Weekly payments for loss of livelihood (Evacuees Billeted)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Evacuee","Payment","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Evacuee","Payment",null,null,null,null,null,null,null,null,null,true,null,"Evacuee","Payment"]
["Single (under 25 years)",{"$f":"AB567","v":236.04},{"$f":"'Rates Data'!M427","v":236.04},{"$f":"C567-B567","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single (under 25 years)",236.04,null,null,null,null,null,null,null,null,null,true,null,"Single (under 25 years)",236.04]
["Single(25+)",{"$f":"AB568","v":270.99},{"$f":"'Rates Data'!M428","v":270.99},{"$f":"C568-B568","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single(25+)",270.99,null,null,null,null,null,null,null,null,null,true,null,"Single(25+)",270.99]
["Married civil union or de facto couple (without children) (total)",461.13,{"$f":"'Rates Data'!M429","v":461.13},{"$f":"C569-B569","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto couple (without children) (total)",461.13,null,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto couple (without children) (total)",461.13]
["Married civil union or de facto couple (with children) (total)",486.92,{"$f":"'Rates Data'!M430","v":486.92},{"$f":"C570-B570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto couple (with children) (total)",486.92,null,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto couple (with children) (total)",486.92]
["Sole parent",379.35,{"$f":"'Rates Data'!M431","v":379.35},{"$f":"C571-B571","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent",379.35,null,null,null,null,null,null,null,null,null,true,null,"Sole parent",379.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 21(d): Weekly payment for loss of livelihood (Evacuees Not Billeted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 21(d): Weekly payment for loss of livelihood (Evacuees Not Billeted)",null,null,null,null,null,null,null,null,null,null,true,null,"Table 21(d): Weekly payment for loss of livelihood (Evacuees Not Billeted)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Evacuee","Payment","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Evacuee","Payment",null,null,null,null,null,null,null,null,null,true,null,"Evacuee","Payment"]
["Single, under 25 years",{"$f":"AB576","v":314.72000000000003},{"$f":"'Rates Data'!M433","v":314.72000000000003},{"$f":"C576-B576","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, under 25 years",314.72000000000003,null,null,null,null,null,null,null,null,null,true,null,"Single, under 25 years",314.72000000000003]
["Single, 25+ years",{"$f":"AB577","v":361.32},{"$f":"'Rates Data'!M434","v":361.32},{"$f":"C577-B577","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 25+ years",361.32,null,null,null,null,null,null,null,null,null,true,null,"Single, 25+ years",361.32]
["Married, civil union or de facto couple, without children (total)",614.84,{"$f":"'Rates Data'!M435","v":614.84},{"$f":"C578-B578","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple, without children (total)",614.84,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple, without children (total)",614.84]
["Married, civil union or de facto couple, with children (total)",649.22,{"$f":"'Rates Data'!M436","v":649.22},{"$f":"C579-B579","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married, civil union or de facto couple, with children (total)",649.22,null,null,null,null,null,null,null,null,null,true,null,"Married, civil union or de facto couple, with children (total)",649.22]
["Sole parent",505.8,{"$f":"'Rates Data'!M437","v":505.8},{"$f":"C580-B580","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent",505.8,null,null,null,null,null,null,null,null,null,true,null,"Sole parent",505.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 21(e): Additional payments for food and clothing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 21(e): Additional payments for food and clothing",null,null,null,null,null,null,null,null,null,null,true,null,"Table 21(e): Additional payments for food and clothing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Evacuee","Total Available","Link net","Check1","not in AGA model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Evacuee","Total Available",null,null,null,null,null,null,null,null,null,true,null,"Evacuee","Total Available"]
["Single",{"$f":"AB585","v":400},{"$f":"'AGA PDF_OthRates'!F40","v":400},{"$f":"C585-B585","v":0},"https://doogle.ssi.govt.nz/map/deskfile/extra-help-information/special-needs-grant-tables/civil-defence-payment-rates-current-01.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single",400,null,null,null,null,null,null,null,null,null,true,null,"Single",400]
["Married civil union or de facto (no children)",{"$f":"AB586","v":600},{"$f":"'AGA PDF_OthRates'!F41","v":600},{"$f":"C586-B586","v":0},"above says pay at 2 times SNG Food rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto (no children)",600,null,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto (no children)",600]
["Married civil union or de facto/sole parent –1 - 2 children)",900,{"$f":"'AGA PDF_OthRates'!F42","v":900},{"$f":"C587-B587","v":0},"Food rates here:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto/sole parent –1 - 2 children)",900,null,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto/sole parent –1 - 2 children)",900]
["Married civil union or de facto/sole parent (3+ children)",1100,{"$f":"'AGA PDF_OthRates'!F43","v":1100},{"$f":"C588-B588","v":0},"https://doogle.ssi.govt.nz/map/legislation/welfare-programmes/special-needs-grants-programme/clause-11-2-food.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto/sole parent (3+ children)",1100,null,null,null,null,null,null,null,null,null,{"$f":"AN588=AA588","v":true},null,"Married civil union or de facto/sole parent (3+ children)",1100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 22: Family Tax Credit weekly rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 22: Family Tax Credit weekly rates",null,null,null,null,null,null,null,null,null,null,true,null,"Table 22: Family Tax Credit weekly rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Age of the child or children","Weekly rate","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Age of the child or children","Weekly rate",null,null,null,null,null,null,null,null,null,true,null,"Age of the child or children","Weekly rate"]
["First or only child",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"First or only child",null,null,null,null,null,null,null,null,null,null,true,null,"First or only child"]
["Aged 0 - 15 years",{"$f":"AB594","v":144.30000000000001},{"$f":"'Rates Data'!M510","v":144.30000000000001},{"$f":"C594-B594","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Aged 0 - 15 years",144.30000000000001,null,null,null,null,null,null,null,null,null,true,null,"Aged 0 - 15 years",144.30000000000001]
["Aged 16 - 18 years",{"$f":"AB595","v":144.30000000000001},{"$f":"'Rates Data'!M511","v":144.30000000000001},{"$f":"C595-B595","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Aged 16 - 18 years",144.30000000000001,null,null,null,null,null,null,null,null,null,true,null,"Aged 16 - 18 years",144.30000000000001]
["Second or subsequent child",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Second or subsequent child",null,null,null,null,null,null,null,null,null,null,true,null,"Second or subsequent child"]
["Aged 0 - 12 years",{"$f":"AB597","v":117.56},{"$f":"'Rates Data'!M512","v":117.56},{"$f":"C597-B597","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Aged 0 - 12 years",117.56,null,null,null,null,null,null,null,null,null,true,null,"Aged 0 - 12 years",117.56]
["Aged 13 - 15 years",117.56,{"$f":"'Rates Data'!M513","v":117.56},{"$f":"C598-B598","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Aged 13 - 15 years",117.56,null,null,null,null,null,null,null,null,null,true,null,"Aged 13 - 15 years",117.56]
["Aged 16 - 18 years",117.56,{"$f":"'Rates Data'!M514","v":117.56},{"$f":"C599-B599","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Aged 16 - 18 years",117.56,null,null,null,null,null,null,null,null,null,true,null,"Aged 16 - 18 years",117.56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 23: Child Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 23: Child Support",null,null,null,null,null,null,null,null,null,null,true,null,"Table 23: Child Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Child Support",null,"Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Child Support",null,null,null,null,null,null,null,null,null,null,true,null,"Child Support"]
["Minimum Child Support",{"$f":"AB605","v":"$1,175.00 per year "},{"$f":"'AGA PDF_OthRates'!F54","v":1175},{"$f":"C605-LEFT(B605,6)","v":0},"not in AGA model","https://www.ird.govt.nz/child-support/types/formula-assessment/amount/annual-rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Minimum Child Support","$1,175.00 per year ",null,null,null,null,null,null,null,null,null,true,null,"Minimum Child Support","$1,175.00 per year "]
["Living allowances (per annum)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Living allowances (per annum)",null,null,null,null,null,null,null,null,null,null,true,null,"Living allowances (per annum)"]
["Supported Living Payment",{"$f":"AB607","v":33523},{"$f":"'AGA PDF_OthRates'!F56","v":33523},{"$f":"C607-B607","v":0},"not in AGA model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Supported Living Payment",33523,null,null,null,null,null,null,null,null,null,true,null,"Supported Living Payment",33523]
["Not on Supported Living Payment",{"$f":"AB608","v":29909},{"$f":"'AGA PDF_OthRates'!F57","v":29909},{"$f":"C608-B608","v":0},"not in AGA model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Not on Supported Living Payment",29909,null,null,null,null,null,null,null,null,null,true,null,"Not on Supported Living Payment",29909]
[null,null,"Child Support Act 1991 No 142 (as at 01 September 2022), Public Act 35A Living allowance – New Zealand Legislation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 24: Special Assistance to the rural sector (non-taxable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 24: Special Assistance to the rural sector (non-taxable)",null,null,null,null,null,null,null,null,null,null,true,null,"Table 24: Special Assistance to the rural sector (non-taxable)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Family Status","Payment per week","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Family Status","Payment per week",null,null,null,null,null,null,null,null,null,true,null,"Family Status","Payment per week"]
["Single, 18-19 years, at home",{"$f":"AB613","v":268.13},{"$f":"'Rates Data'!M483","v":268.13},{"$f":"C613-B613","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 18-19 years, at home",268.13,null,null,null,null,null,null,null,null,null,true,null,"Single, 18-19 years, at home",268.13]
["Single, 18 – 19 years, away from home",314.72000000000003,{"$f":"'Rates Data'!M484","v":314.72000000000003},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single, 18 – 19 years, away from home",314.72000000000003,null,null,null,null,null,null,null,null,null,true,null,"Single, 18 – 19 years, away from home",314.72000000000003]
["Single , 20-24 years ",314.72000000000003,{"$f":"'Rates Data'!M485","v":314.72000000000003},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single , 20-24 years ",314.72000000000003,null,null,null,null,null,null,null,null,null,true,null,"Single , 20-24 years ",314.72000000000003]
["Single , 25+ years",361.32,{"$f":"'Rates Data'!M486","v":361.32},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single , 25+ years",361.32,null,null,null,null,null,null,null,null,null,true,null,"Single , 25+ years",361.32]
["Married civil union or de facto couple (without children) total",614.84,{"$f":"'Rates Data'!M487","v":614.84},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto couple (without children) total",614.84,null,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto couple (without children) total",614.84]
["Married civil union or de facto couple (with children) total",649.22,{"$f":"'Rates Data'!M488","v":649.22},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto couple (with children) total",649.22,null,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto couple (with children) total",649.22]
["Sole parent",505.8,{"$f":"'Rates Data'!M489","v":505.8},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Sole parent",505.8,null,null,null,null,null,null,null,null,null,true,null,"Sole parent",505.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 25: Income Disregards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 25: Income Disregards",null,null,null,null,null,null,null,null,null,null,true,null,"Table 25: Income Disregards"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Reason","Benefit","Maximum Amount","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Reason","Benefit","Maximum Amount",null,null,null,null,null,null,null,null,true,null,"Reason","Benefit","Maximum Amount"]
["Childcare cost income exemption","Sole Parent Support (including Accommodation Supplement)",{"$f":"AC624","v":"$20.00 pw"},{"$f":"'AGA PDF_OthRates'!G77","v":20},{"$f":"D624-LEFT(C624,5)","v":0},"not in AGA model","Social Security Act 2018 No 32 (as at 26 November 2022), Public Act – New Zealand Legislation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Childcare cost income exemption","Sole Parent Support (including Accommodation Supplement)","$20.00 pw",null,null,null,null,null,null,null,null,true,null,"Childcare cost income exemption","Sole Parent Support (including Accommodation Supplement)","$20.00 pw"]
[null,null,{"$f":"AC625","v":"($1,040.00 per year)"},{"$f":"'AGA PDF_OthRates'!G78","v":1040},{"$f":"MID(C625,3,5)-D625","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,"($1,040.00 per year)",null,null,null,null,null,null,null,null,true,null,null,null,"($1,040.00 per year)"]
["Personal earnings exemption","Supported Living Payment","$20.00 pw",{"$f":"'AGA PDF_OthRates'!G79","v":20},{"$f":"D626-LEFT(C626,5)","v":0},"not in AGA model","https://www.legislation.govt.nz/act/public/2018/0032/latest/DLM6784861.html?search=ta_act_S_ac%40ainf%40anif_an%40bn%40rn_25_a&p=2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA626=A626,1,0)","v":1},1,"Personal earnings exemption","Supported Living Payment","$20.00 pw",null,null,null,null,null,null,null,null,true,null,"Personal earnings exemption","Supported Living Payment","$20.00 pw"]
[null,null,"($1,040.00 per year)",{"$f":"'AGA PDF_OthRates'!G80","v":1040},{"$f":"MID(C627,3,5)-D627","v":0},null,"refer clausea 1 (a) and (b) for SLP and SLP blind - after clause (h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,"($1,040.00 per year)",null,null,null,null,null,null,null,null,true,null,null,null,"($1,040.00 per year)"]
["Personal earnings exemption (Blind)","Supported Living Payment","All personal earnings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Personal earnings exemption (Blind)","Supported Living Payment","All personal earnings",null,null,null,null,null,null,null,null,true,null,"Personal earnings exemption (Blind)","Supported Living Payment","All personal earnings"]
["Payments from friendly and like societies","Jobseeker Support - health condition, injury or disability","$2.00 per week",{"$f":"'AGA PDF_OthRates'!G82","v":2},{"$f":"D629-LEFT(C629,4)","v":0},"not in AGA model","https://www.legislation.govt.nz/regulation/public/2018/0202/latest/LMS97176.html?search=sw_096be8ed81b7cbfe_friendly_25_se&p=1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Payments from friendly and like societies","Jobseeker Support - health condition, injury or disability","$2.00 per week",null,null,null,null,null,null,null,null,true,null,"Payments from friendly and like societies","Jobseeker Support - health condition, injury or disability","$2.00 per week"]
["Payments from friendly and like societies","New Zealand Superannuation (Income tested), Jobseeker Support grandparented, Sole Parent Support, Supported Living Payment","$104.00 per year",{"$f":"'AGA PDF_OthRates'!G83","v":104},{"$f":"MID(C630,1,4)-D630","v":0},"not in AGA model","https://www.legislation.govt.nz/regulation/public/2018/0202/latest/LMS97176.html?search=sw_096be8ed81b7cbfe_friendly_25_se&p=1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Payments from friendly and like societies","New Zealand Superannuation (Income tested), Jobseeker Support grandparented, Sole Parent Support, Supported Living Payment","$104.00 per year",null,null,null,null,null,null,null,null,true,null,"Payments from friendly and like societies","New Zealand Superannuation (Income tested), Jobseeker Support grandparented, Sole Parent Support, Supported Living Payment","$104.00 per year"]
["Personal earnings exemption for severe disablement","All benefits","Discretionary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Personal earnings exemption for severe disablement","All benefits","Discretionary",null,null,null,null,null,null,null,null,true,null,"Personal earnings exemption for severe disablement","All benefits","Discretionary"]
["Income exemption – Home Based Care","All benefits","$4.46 per hour",{"$f":"'Rates Data'!M380","v":4.46},{"$f":"D632-LEFT(C632,5)","v":0},"in AGA (table 17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Income exemption – Home Based Care","All benefits","$4.46 per hour",null,null,null,null,null,null,null,null,true,null,"Income exemption – Home Based Care","All benefits","$4.46 per hour"]
[null,null,"(per child)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,"(per child)",null,null,null,null,null,null,null,null,true,null,null,null,"(per child)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 26: Community Services Card – Annual Gross Income Thresholds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA636=A636,1,0)","v":1},null,"Table 26: Community Services Card – Annual Gross Income Thresholds",null,null,null,null,null,null,null,null,null,null,true,null,"Table 26: Community Services Card – Annual Gross Income Thresholds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA637=A637,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,true]
["Family Circumstances","Income Threshold","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA638=A638,1,0)","v":1},null,"Family Circumstances","Income Threshold",null,null,null,null,null,null,null,null,null,true,null,"Family Circumstances","Income Threshold"]
["Single (sharing)",{"$f":"AB639","v":33919},{"$f":"'Rates Data'!M407","v":33919},{"$f":"C639-B639","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA639=A639,1,0)","v":1},null,"Single (sharing)",33919,null,null,null,null,null,null,null,null,null,true,null,"Single (sharing)",33919]
["Single (alone)",{"$f":"AB640","v":35997},{"$f":"'Rates Data'!M408","v":35997},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single (alone)",35997,null,null,null,null,null,null,null,null,null,true,null,"Single (alone)",35997]
["Married civil union or de facto",53828,{"$f":"'Rates Data'!M409","v":53828},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto",53828,null,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto",53828]
["Single (sharing) (NZS)",36245,{"$f":"'Rates Data'!M417","v":36245},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single (sharing) (NZS)",36245,null,null,null,null,null,null,null,null,null,true,null,"Single (sharing) (NZS)",36245]
["Single (alone) (NZS)",38596,{"$f":"'Rates Data'!M418","v":38596},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single (alone) (NZS)",38596,null,null,null,null,null,null,null,null,null,true,null,"Single (alone) (NZS)",38596]
["Married civil union or de facto (NZS)",57894,{"$f":"'Rates Data'!M419","v":57894},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Married civil union or de facto (NZS)",57894,null,null,null,null,null,null,null,null,null,true,null,"Married civil union or de facto (NZS)",57894]
["2 person family",65747,{"$f":"'Rates Data'!M410","v":65747},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"2 person family",65747,null,null,null,null,null,null,null,null,null,true,null,"2 person family",65747]
["3 person family",80928,{"$f":"'Rates Data'!M411","v":80928},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"3 person family",80928,null,null,null,null,null,null,null,null,null,true,null,"3 person family",80928]
["4 person family",93364,{"$f":"'Rates Data'!M412","v":93364},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"4 person family",93364,null,null,null,null,null,null,null,null,null,true,null,"4 person family",93364]
["5 person family",105578,{"$f":"'Rates Data'!M413","v":105578},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"5 person family",105578,null,null,null,null,null,null,null,null,null,true,null,"5 person family",105578]
["6 person family *",119024,{"$f":"'Rates Data'!M414","v":119024},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"6 person family *",119024,null,null,null,null,null,null,null,null,null,true,null,"6 person family *",119024]
["*Note: For each subsequent family member, add $12,065.00.",null,{"$f":"'Rates Data'!M415","v":12065},{"$f":"C650-MID(A650,LEN(A650)-9,9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"*Note: For each subsequent family member, add $12,065.00.",null,null,null,null,null,null,null,null,null,null,true,null,"*Note: For each subsequent family member, add $12,065.00."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
[" Table 27: Statutory Paid Parental Leave ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null," Table 27: Statutory Paid Parental Leave ",null,null,null,null,null,null,null,null,null,null,{"$f":"AN652=AA652","v":true},null," Table 27: Statutory Paid Parental Leave "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Maximum Paid Parental Leave","Link net","Check1",null,"https://www.ird.govt.nz/paid-parental-leave/payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Maximum Paid Parental Leave",null,null,null,null,null,null,null,null,null,null,true,null,"Maximum Paid Parental Leave"]
[{"$f":"AA655","v":"$754.87 gross per week for up to 26 weeks. "},{"$f":"'AGA PDF_OthRates'!E93","v":754.87},{"$f":"B655-LEFT(A655,7)","v":0},"not in AGA model","Parental Leave and Employment Protection Act 1987_s71M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"$754.87 gross per week for up to 26 weeks. ",null,null,null,null,null,null,null,null,null,null,true,null,"$754.87 gross per week for up to 26 weeks. "]
[null,null,null,null,"https://www.employment.govt.nz/leave-and-holidays/parental-leave/parental-leave-payment/payment-amount/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 28: Working for Families Tax Credits through Inland Revenue Department",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 28: Working for Families Tax Credits through Inland Revenue Department",null,null,null,null,null,null,null,null,null,null,true,null,"Table 28: Working for Families Tax Credits through Inland Revenue Department"]
[null,null,"Link net","Link net","Check1","Check2","Check3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["In-work tax credit (IWTC)",{"$f":"AB659","v":"Up to $97.50 per week per family with one two or three children, with up to an extra $15 per child for the fourth and subsequent children"},{"$f":"'AGA PDF_OthRates'!F147","v":97.5},{"$f":"'AGA PDF_OthRates'!G147","v":15},{"$f":"C659-MID(B659,7,5)","v":0},{"$f":"D659-MID(B659,85,4)","v":0},null,"not in AGA model","https://www.legislation.govt.nz/act/public/2007/0097/latest/DLM1518534.html?search=sw_096be8ed81bc5aba_in-work_25_se&p=1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"In-work tax credit (IWTC)","Up to $97.50 per week per family with one two or three children, with up to an extra $15 per child for the fourth and subsequent children",null,null,null,null,null,null,null,null,null,true,null,"In-work tax credit (IWTC)","Up to $97.50 per week per family with one two or three children, with up to an extra $15 per child for the fourth and subsequent children"]
["Minimum family tax credit (MFTC)",{"$f":"AB660","v":"This is an extra payment to ensure that a family’s after-tax income does not fall below $35,316.00 per year after tax ($679.15 per week)"},{"$f":"'AGA PDF_OthRates'!F148","v":35316},{"$f":"'AGA PDF_OthRates'!G148","v":679.15},{"$f":"C660-MID(B660,89,9)","v":0},{"$f":"D660-MID(B660,120,7)","v":0},null,"not in AGA model","https://www.legislation.govt.nz/act/public/2024/0003/latest/LMS937108.html",null,null,null,null,null,null,null,null,"https://www.legislation.govt.nz/regulation/public/2022/0296/latest/LMS782495.html",null,null,null,null,null,null,1,{"$f":"IF(AB660=B659,1,0)","v":0},"Minimum family tax credit (MFTC)","This is an extra payment to ensure that a family’s after-tax income does not fall below $35,316.00 per year after tax ($679.15 per week)",null,null,null,null,null,null,null,null,null,true,null,"Minimum family tax credit (MFTC)","This is an extra payment to ensure that a family’s after-tax income does not fall below $35,316.00 per year after tax ($679.15 per week)"]
["Best Start credit","Note that this replaced the Parental Tax Credit on 1 July 2018.",null,null,null,"Check1","Check2","Check3","only $69.85 BSTC rate in AGA model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AB661=B660,1,0)","v":0},"Best Start credit","Note that this replaced the Parental Tax Credit on 1 July 2018.",null,null,null,null,null,null,null,null,null,true,null,"Best Start credit","Note that this replaced the Parental Tax Credit on 1 July 2018."]
[null,"Available for all qualifying families with children due or born on or after 1 July 2018. Up to $73.61 a week, and from the second year is reduced by 21 cents for every dollar the family income goes over $79,000.",{"$f":"'AGA PDF_OthRates'!F150","v":73.61},{"$f":"'AGA PDF_OthRates'!G150","v":21},{"$f":"'AGA PDF_OthRates'!H150","v":79000},{"$f":"C662-MID(B662,95,7)","v":0},{"$f":"D662-MID(B662,149,3)","v":0},{"$f":"E662-RIGHT(B662,8)","v":0},"https://www.legislation.govt.nz/regulation/public/2023/0288/latest/LMS924520.html",null,null,null,null,null,null,null,null,"https://www.legislation.govt.nz/act/public/2007/0097/latest/LMS63788.html?search=sw_096be8ed81bc5aba_%22best+start%22_25_se&p=1",null,null,null,null,null,null,1,{"$f":"IF(AB662=B661,1,0)","v":0},null,"Available for all qualifying families with children due or born on or after 1 July 2018. Up to $73.61 a week, and from the second year is reduced by 21 cents for every dollar the family income goes over $79,000.",null,null,null,null,null,null,null,null,null,true,null,null,"Available for all qualifying families with children due or born on or after 1 July 2018. Up to $73.61 a week, and from the second year is reduced by 21 cents for every dollar the family income goes over $79,000."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AB663=B662,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,true]
["Table 29: Effective rates of Income Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 29: Effective rates of Income Tax",null,null,null,null,null,null,null,null,null,null,true,null,"Table 29: Effective rates of Income Tax"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Income","Tax Rate","Code","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Income","Tax Rate","Code",null,null,null,null,null,null,null,null,true,null,"Income","Tax Rate","Code"]
["$0 - $15,600",{"$f":"AB667","v":"10.5 percent"},{"$f":"AC667","v":"M"},{"$f":"TaxRate1","v":0.105},{"$f":"D667-LEFT(B667,4)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"$0 - $15,600","10.5 percent","M",null,null,null,null,null,null,null,null,true,null,"$0 - $15,600","10.5 percent","M"]
["$15,601 - $53,500",{"$f":"AB668","v":"17.5 percent"},null,{"$f":"TaxRate2","v":0.17499999999999999},{"$f":"D668-LEFT(B668,4)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"$15,601 - $53,500","17.5 percent",null,null,null,null,null,null,null,null,null,true,null,"$15,601 - $53,500","17.5 percent"]
["$53,501 - $78,100","30 percent",null,{"$f":"TaxRate3","v":0.3},{"$f":"D669-LEFT(B669,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"$53,501 - $78,100","30 percent",null,null,null,null,null,null,null,null,null,true,null,"$53,501 - $78,100","30 percent"]
["$78,101 - $180,000","33 percent",null,{"$f":"TaxRate4","v":0.33},{"$f":"D670-LEFT(B670,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"$78,101 - $180,000","33 percent",null,null,null,null,null,null,null,null,null,true,null,"$78,101 - $180,000","33 percent"]
["$180,001 and higher","39 percent",null,{"$f":"TaxRate5","v":0.39},{"$f":"D671-LEFT(B671,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"$180,001 and higher","39 percent",null,null,null,null,null,null,null,null,null,true,null,"$180,001 and higher","39 percent"]
["Resident Withholding Tax on dividends","33 percent",{"$f":"AC672","v":"RWT"},0.33,{"$f":"D672-LEFT(B672,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Resident Withholding Tax on dividends","33 percent","RWT",null,null,null,null,null,null,null,null,true,null,"Resident Withholding Tax on dividends","33 percent","RWT"]
["Resident Withholding Tax Rate on interest:",null,{"$f":"AC673","v":"RWT"},"https://www.legislation.govt.nz/act/public/2007/0097/latest/DLM1523192.html?search=sw_096be8ed81bc5aba_%22resident+withholding+tax%22_25_se&p=1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Resident Withholding Tax Rate on interest:",null,"RWT",null,null,null,null,null,null,null,null,true,null,"Resident Withholding Tax Rate on interest:",null,"RWT"]
["$0 - $15,600",{"$f":"AB674","v":"10.5 percent"},null,{"$f":"TaxRate1","v":0.105},{"$f":"D674-LEFT(B674,4)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"$0 - $15,600","10.5 percent",null,null,null,null,null,null,null,null,null,true,null,"$0 - $15,600"]
["$15,601 - $53,500",{"$f":"AB675","v":"17.5 percent"},null,{"$f":"TaxRate2","v":0.17499999999999999},{"$f":"D675-LEFT(B675,4)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"$15,601 - $53,500","17.5 percent",null,null,null,null,null,null,null,null,null,true,null,"$15,601 - $53,500","10.5 percent"]
["$53,501 - $78,100","30 percent",null,{"$f":"TaxRate3","v":0.3},{"$f":"D676-LEFT(B676,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"$53,501 - $78,100","30 percent",null,null,null,null,null,null,null,null,null,true,null,"$53,501 - $78,100","17.5 percent"]
["$78,101 - $180,000","33 percent",null,{"$f":"TaxRate4","v":0.33},{"$f":"D677-LEFT(B677,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"$78,101 - $180,000","33 percent",null,null,null,null,null,null,null,null,null,true,null,"$78,101 - $180,000","30 percent"]
["$180,001 and higher","39 percent",null,{"$f":"TaxRate5","v":0.39},{"$f":"D678-LEFT(B678,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"$180,001 and higher","39 percent",null,null,null,null,null,null,null,null,null,true,null,"$180,001 and higher","33 percent"]
["Company rate","28 percent",null,0.28000000000000003,{"$f":"D679-LEFT(B679,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Company rate","28 percent",null,null,null,null,null,null,null,null,null,true,null,"Company rate","39 percent"]
["No declaration","45 percent",null,0.45,{"$f":"D680-LEFT(B680,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"No declaration","45 percent",null,null,null,null,null,null,null,null,null,true,null,"No declaration","28 percent"]
[null,null,null,"https://www.legislation.govt.nz/act/public/2007/0097/latest/DLM1523232.html?search=sw_096be8ed81bc5aba_%22resident+withholding+tax%22_25_se&p=1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,"45 percent"]
["Secondary Bottom (SB)",{"$f":"AB682","v":"10.5 percent"},{"$f":"AC682","v":"SB"},{"$f":"TaxRate1","v":0.105},{"$f":"D682-LEFT(B682,4)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Secondary Bottom (SB)","10.5 percent","SB",null,null,null,null,null,null,null,null,true,null,"Secondary Bottom (SB)","10.5 percent","SB"]
["Secondary Tax Rate (S)",{"$f":"AB683","v":"17.5 percent"},"S",{"$f":"TaxRate2","v":0.17499999999999999},{"$f":"D683-LEFT(B683,4)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Secondary Tax Rate (S)","17.5 percent","S",null,null,null,null,null,null,null,null,true,null,"Secondary Tax Rate (S)","17.5 percent","S"]
["Secondary High (SH)","30 percent","SH",{"$f":"TaxRate3","v":0.3},{"$f":"D684-LEFT(B684,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Secondary High (SH)","30 percent","SH",null,null,null,null,null,null,null,null,true,null,"Secondary High (SH)","30 percent","SH"]
["Secondary Top (ST)","33 percent","ST",{"$f":"TaxRate4","v":0.33},{"$f":"D685-LEFT(B685,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Secondary Top (ST)","33 percent","ST",null,null,null,null,null,null,null,null,true,null,"Secondary Top (ST)","33 percent","ST"]
["(SA)","39 percent","SA",{"$f":"TaxRate5","v":0.39},{"$f":"D686-LEFT(B686,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"(SA)","39 percent","SA",null,null,null,null,null,null,null,null,true,null,"(SA)","39 percent","SA"]
["No notification","45 percent","ND",0.45,{"$f":"D687-LEFT(B687,3)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"No notification","45 percent","ND",null,null,null,null,null,null,null,null,true,null,"No notification","45 percent","ND"]
[null,null,null,"Income Tax Act 2007 No 97 (as at 24 January 2023), Public Act Schedule 2 Basic tax rates for PAYE income payments – New Zealand Legislation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 30: ACC Earner Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 30: ACC Earner Premium",null,null,null,null,null,null,null,null,null,null,true,null,"Table 30: ACC Earner Premium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Rate","Link net","Check1","Check2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Rate",null,null,null,null,null,null,null,null,null,null,true,null,"Rate"]
[{"$f":"AA692","v":"1.67% ($1.67 [GST inclusive] per $100.00 of earnings)"},{"$f":"ACCLevy","v":1.67E-2},{"$f":"B692-LEFT(A692,5)","v":0},{"$f":"MID(A692,9,4)-B692*100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"1.67% ($1.67 [GST inclusive] per $100.00 of earnings)",null,null,null,null,null,null,null,null,null,null,true,null,"1.67% ($1.67 [GST inclusive] per $100.00 of earnings)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 31: Minimum Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 31: Minimum Wages",null,null,null,null,null,null,null,null,null,null,true,null,"Table 31: Minimum Wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Age","Gross",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Age","Gross",null,null,null,null,null,null,null,null,null,true,null,"Age","Gross"]
[null,"Per hour","Per week (40 hours)","Link net","Link Gross","Check1","Check2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Per hour","Per week (40 hours)",null,null,null,null,null,null,null,null,true,null,null,"Per hour","Per week (40 hours)"]
["New Entrant Minimum Wage or Training Wage",{"$f":"AB698","v":18.8},{"$f":"AC698","v":752},{"$f":"MinWageCurrent*0.8","v":18.8},{"$f":"D698*40","v":752},{"$f":"D698-B698","v":0},{"$f":"E698-C698","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"New Entrant Minimum Wage or Training Wage",18.8,752,null,null,null,null,null,null,null,null,true,null,"New Entrant Minimum Wage or Training Wage",18.8,752]
["Adult (16+ where above not applicable)",{"$f":"AB699","v":23.5},940,{"$f":"MinWageCurrent","v":23.5},{"$f":"D699*40","v":940},{"$f":"D699-B699","v":0},{"$f":"E699-C699","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Adult (16+ where above not applicable)",23.5,940,null,null,null,null,null,null,null,null,true,null,"Adult (16+ where above not applicable)",23.5,940]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 32: Student Allowances Weekly Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 32: Student Allowances Weekly Rates",null,null,null,null,null,null,null,null,null,null,true,null,"Table 32: Student Allowances Weekly Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Student Allowances Weekly Rates","Net Weekly Allowance (Tax at ‘M’)","Gross Weekly Allowance ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA703=A703,1,0)","v":1},null,"Student Allowances Weekly Rates","Net Weekly Allowance (Tax at ‘M’)","Gross Weekly Allowance ($)",null,null,null,null,null,null,null,null,true,null,"Student Allowances Weekly Rates","Net Weekly Allowance (Tax at ‘M’)","Gross Weekly Allowance ($)"]
[null,null,"M tax code","Link net","Link Gross","Check1","Check2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,"M tax code",null,null,null,null,null,null,null,null,true,null,null,null,"M tax code"]
["Single Students",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single Students",null,null,null,null,null,null,null,null,null,null,true,null,"Single Students"]
["18-23 year old at home (up to)",{"$f":"AB706","v":277.72000000000003},{"$f":"AC706","v":311.18},{"$f":"'Rates Data'!M74","v":277.72000000000003},{"$f":"'Rates Data'!N74","v":311.18},{"$f":"D706-B706","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"18-23 year old at home (up to)",277.72000000000003,311.18,null,null,null,null,null,null,null,null,true,null,"18-23 year old at home (up to)",277.72000000000003,311.18]
["18-23 year old away from home (up to)",{"$f":"AB707","v":323.33},{"$f":"AC707","v":366.46},{"$f":"'Rates Data'!M75","v":323.33},{"$f":"'Rates Data'!N75","v":366.46},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"18-23 year old away from home (up to)",323.33,366.46,null,null,null,null,null,null,null,null,true,null,"18-23 year old away from home (up to)",323.33,366.46]
["Independent Circumstances Allowance",323.33,366.46,{"$f":"'Rates Data'!M76","v":323.33},{"$f":"'Rates Data'!N76","v":366.46},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Independent Circumstances Allowance",323.33,366.46,null,null,null,null,null,null,null,null,true,null,"Independent Circumstances Allowance",323.33,366.46]
["24+ year old at home",314.20999999999998,355.41,{"$f":"'Rates Data'!M77","v":314.20999999999998},{"$f":"'Rates Data'!N77","v":355.41},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"24+ year old at home",314.20999999999998,355.41,null,null,null,null,null,null,null,null,true,null,"24+ year old at home",314.20999999999998,355.41]
["24+ year old away from home",368.96,421.77,{"$f":"'Rates Data'!M78","v":368.96},{"$f":"'Rates Data'!N78","v":421.77},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"24+ year old away from home",368.96,421.77,null,null,null,null,null,null,null,null,true,null,"24+ year old away from home",368.96,421.77]
["Student with Earning Spouse or Partner ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Student with Earning Spouse or Partner ",null,null,null,null,null,null,null,null,null,null,true,null,"Student with Earning Spouse or Partner "]
["Student with earning spouse or partner at home (without children)",{"$f":"AB712","v":191.95},{"$f":"AC712","v":214.47},{"$f":"'Rates Data'!M81","v":191.95},{"$f":"'Rates Data'!N81","v":214.47},{"$f":"D712-B712","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Student with earning spouse or partner at home (without children)",191.95,214.47,null,null,null,null,null,null,null,null,true,null,"Student with earning spouse or partner at home (without children)",191.95,214.47]
["Student with earning spouse or partner away from home (without children)",{"$f":"AB713","v":240.35},{"$f":"AC713","v":268.55},{"$f":"'Rates Data'!M82","v":240.35},{"$f":"'Rates Data'!N82","v":268.55},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Student with earning spouse or partner away from home (without children)",240.35,268.55,null,null,null,null,null,null,null,null,true,null,"Student with earning spouse or partner away from home (without children)",240.35,268.55]
["Student with earning spouse or partner at home, partner not receiving (with children)",224.51,250.85,{"$f":"'Rates Data'!M83","v":224.51},{"$f":"'Rates Data'!N83","v":250.85},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Student with earning spouse or partner at home, partner not receiving (with children)",224.51,250.85,null,null,null,null,null,null,null,null,true,null,"Student with earning spouse or partner at home, partner not receiving (with children)",224.51,250.85]
["Student with earning spouse or partner away from home, partner not receiving (with children)",275.13,308.04000000000002,{"$f":"'Rates Data'!M84","v":275.13},{"$f":"'Rates Data'!N84","v":308.04000000000002},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Student with earning spouse or partner away from home, partner not receiving (with children)",275.13,308.04000000000002,null,null,null,null,null,null,null,null,true,null,"Student with earning spouse or partner away from home, partner not receiving (with children)",275.13,308.04000000000002]
["Student with earning spouse or partner at home, partner receiving (with children)",208.25,232.68,{"$f":"'Rates Data'!M85","v":208.25},{"$f":"'Rates Data'!N85","v":232.68},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Student with earning spouse or partner at home, partner receiving (with children)",208.25,232.68,null,null,null,null,null,null,null,null,{"$f":"AN716=AA716","v":true},null,"Student with earning spouse or partner at home, partner receiving (with children)",208.25,232.68]
["Student with earning spouse or partner away from home, partner receiving (with children)",257.51,287.72000000000003,{"$f":"'Rates Data'!M86","v":257.51},{"$f":"'Rates Data'!N86","v":287.72000000000003},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Student with earning spouse or partner away from home, partner receiving (with children)",257.51,287.72000000000003,null,null,null,null,null,null,null,null,true,null,"Student with earning spouse or partner away from home, partner receiving (with children)",257.51,287.72000000000003]
["Couple without children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Couple without children",null,null,null,null,null,null,null,null,null,null,true,null,"Couple without children"]
["Both eligible students (each)",{"$f":"AB719","v":323.33},{"$f":"AC719","v":366.46},{"$f":"'Rates Data'!M88","v":323.33},{"$f":"'Rates Data'!N88","v":366.46},{"$f":"D719-B719","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Both eligible students (each)",323.33,366.46,null,null,null,null,null,null,null,null,true,null,"Both eligible students (each)",323.33,366.46]
["Both students (one eligible)",{"$f":"AB720","v":368.96},{"$f":"AC720","v":421.77},{"$f":"'Rates Data'!M89","v":368.96},{"$f":"'Rates Data'!N89","v":421.77},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Both students (one eligible)",368.96,421.77,null,null,null,null,null,null,null,null,true,null,"Both students (one eligible)",368.96,421.77]
["One student, with dependent partner (without children)",644.46,755.71,{"$f":"'Rates Data'!M90","v":644.46},{"$f":"'Rates Data'!N90","v":755.71},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"One student, with dependent partner (without children)",644.46,755.71,null,null,null,null,null,null,null,null,true,null,"One student, with dependent partner (without children)",644.46,755.71]
["With Children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"With Children",null,null,null,null,null,null,null,null,null,null,true,null,"With Children"]
["Single student (with 1+ children)",{"$f":"AB723","v":519.80999999999995},{"$f":"AC723","v":604.62},{"$f":"'Rates Data'!M79","v":519.80999999999995},{"$f":"'Rates Data'!N79","v":604.62},{"$f":"D723-B723","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Single student (with 1+ children)",519.80999999999995,604.62,null,null,null,null,null,null,null,null,true,null,"Single student (with 1+ children)",519.80999999999995,604.62]
["Both students, one eligible (with 1+ children)",{"$f":"AB724","v":519.80999999999995},{"$f":"AC724","v":604.62},{"$f":"'Rates Data'!M92","v":519.80999999999995},{"$f":"'Rates Data'!N92","v":604.62},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Both students, one eligible (with 1+ children)",519.80999999999995,604.62,null,null,null,null,null,null,null,null,true,null,"Both students, one eligible (with 1+ children)",519.80999999999995,604.62]
["Both students, both eligible, partner not receiving (with 1+ children) ",355.89,405.93,{"$f":"'Rates Data'!M93","v":355.89},{"$f":"'Rates Data'!N93","v":405.93},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Both students, both eligible, partner not receiving (with 1+ children) ",355.89,405.93,null,null,null,null,null,null,null,null,true,null,"Both students, both eligible, partner not receiving (with 1+ children) ",355.89,405.93]
["Both students, both eligible, partner receiving (with 1+ children) (each)",339.62,386.21,{"$f":"'Rates Data'!M94","v":339.62},{"$f":"'Rates Data'!N94","v":386.21},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Both students, both eligible, partner receiving (with 1+ children) (each)",339.62,386.21,null,null,null,null,null,null,null,null,true,null,"Both students, both eligible, partner receiving (with 1+ children) (each)",339.62,386.21]
["One student, with dependent partner (with children)",677.03,795.19,{"$f":"'Rates Data'!M95","v":677.03},{"$f":"'Rates Data'!N95","v":795.19},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"One student, with dependent partner (with children)",677.03,795.19,null,null,null,null,null,null,null,null,true,null,"One student, with dependent partner (with children)",677.03,795.19]
["Other Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Other Allowances",null,null,null,null,null,null,null,null,null,null,true,null,"Other Allowances"]
["Accommodation Benefit (varies between regions)",{"$f":"AB729","v":60},null,{"$f":"'Rates Data'!M97","v":60},null,{"$f":"D729-RIGHT(B729,6)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Accommodation Benefit (non-taxable)",60,null,null,null,null,null,null,null,null,null,true,null,"Accommodation Benefit (non-taxable)",60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 33: Student Loan Living Cost Weekly Maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 33: Student Loan Living Cost Weekly Maximum",null,null,null,null,null,null,null,null,null,null,true,null,"Table 33: Student Loan Living Cost Weekly Maximum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Cost","Weekly Maximum","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Cost","Weekly Maximum",null,null,null,null,null,null,null,null,null,true,null,"Cost","Weekly Maximum"]
["Student Loan Living Cost",{"$f":"AB734","v":323.43},{"$f":"'Rates Data'!M121","v":323.43},{"$f":"C734-B734","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Student Loan Living Cost",323.43,null,null,null,null,null,null,null,null,null,true,null,"Student Loan Living Cost",323.43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 34: Student Loan Repayment Threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 34: Student Loan Repayment Threshold",null,null,null,null,null,null,null,null,null,null,true,null,"Table 34: Student Loan Repayment Threshold"]
["Threshold","Gross Annual Income","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Threshold","Gross Annual Income",null,null,null,null,null,null,null,null,null,true,null,"Threshold","Gross Annual Income"]
["Repayment threshold",{"$f":"AB738","v":24128},{"$f":"'Rates Data'!M123*52","v":24128},{"$f":"C738-B738","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Repayment threshold",24128,null,null,null,null,null,null,null,null,null,true,null,"Repayment threshold",24128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Table 35: Student Allowances: Parent and Student Income Thresholds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Table 35: Student Allowances: Parent and Student Income Thresholds",null,null,null,null,null,null,null,null,null,null,true,null,"Table 35: Student Allowances: Parent and Student Income Thresholds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Abatement Threshold","Gross annual income threshold","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Abatement Threshold","Gross annual income threshold",null,null,null,null,null,null,null,null,null,true,null,"Abatement Threshold","Gross annual income threshold"]
["Parental Income",{"$f":"AB743","v":69935.320000000007},{"$f":"'Rates Data'!M110","v":69935.320000000007},{"$f":"C743-B743","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Parental Income",69935.320000000007,null,null,null,null,null,null,null,null,null,true,null,"Parental Income",69935.320000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Student Allowance Cut-out Point","Gross annual parental income","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Student Allowance Cut-out Point","Gross annual parental income",null,null,null,null,null,null,null,null,null,true,null,"Student Allowance Cut-out Point","Gross annual parental income"]
["At home",{"$f":"AB746","v":127701.81},{"$f":"'Rates Data'!M114","v":127701.81},{"$f":"C746-B746","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"At home",127701.81,null,null,null,null,null,null,null,null,null,true,null,"At home",127701.81]
["Away from home",{"$f":"AB747","v":137187.85999999999},{"$f":"'Rates Data'!M115","v":137187.85999999999},{"$f":"C747-B747","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Away from home",137187.85999999999,null,null,null,null,null,null,null,null,null,true,null,"Away from home",137187.85999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Personal and Joint Income thresholds","Weekly amount","Link net","Check1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Personal and Joint Income thresholds","Weekly amount",null,null,null,null,null,null,null,null,null,true,null,"Personal and Joint Income thresholds","Weekly amount"]
["Weekly Personal Income (abatement threshold)",{"$f":"AB750","v":276.11},{"$f":"'Rates Data'!M117","v":276.11},{"$f":"C750-B750","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Weekly Personal Income (abatement threshold)",276.11,null,null,null,null,null,null,null,null,null,true,null,"Weekly Personal Income (abatement threshold)",276.11]
["Weekly Joint Income – Dependent Spouses Cut-out Point",{"$f":"AB751","v":552.22},{"$f":"'Rates Data'!M118","v":552.22},{"$f":"C751-B751","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Weekly Joint Income – Dependent Spouses Cut-out Point",552.22,null,null,null,null,null,null,null,null,null,true,null,"Weekly Joint Income – Dependent Spouses Cut-out Point",552.22]
["Weekly Joint Income Earning Spouses Cut-out point",1150,{"$f":"'Rates Data'!M119","v":1150},{"$f":"C752-B752","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Weekly Joint Income Earning Spouses Cut-out point",1150,null,null,null,null,null,null,null,null,null,true,null,"Weekly Joint Income Earning Spouses Cut-out point",1150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Rates Data","index":10,"n_rows":636,"n_cols":52,"rows_kept":636,"cut":false,"hidden":false,"merged":[[6,25,6,28]]}
[]
[]
[]
[null,null,null,null,null,null,null,"Left Hand Side",null,null,null,null,"Right Hand Side",null,null,null,null,"Links to Prior Year Rates",null,null,null,null,"ANALYTICAL REVIEW SUMMARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*absolute sum of differences"]
[null,null,null,null,null,null,null,"Prior Year Rates",null,null,null,null,"New Rates",null,null,null,null,"Paste values Column M to P all at once"]
["Table Number","Group","Rate Description",null,null,null,null,"COLUMN 1","COLUMN 2","COLUMN 3","COLUMN 4",null,"COLUMN 1","COLUMN 2","COLUMN 3","COLUMN 4",null,"COLUMN 1","COLUMN 2","COLUMN 3","COLUMN 4",null,"OVERALL CHECK","Index","Target Rate %","Actual Movement %",null,null,null,"LEG 1 (Actual Movement)","LEG 2 (Unround New)","3 REPERFORM","4 Gross Tax Check","5 Base Rate Check","Final Check Assigned","Review Comments",null,"Analytics Rates",null,null,null,null,"New Rate - old rate","New Rate - old rate","New Rate - old rate","New Rate - old rate",null,null,"Frozen old - Linked old","Frozen old - Linked old","Frozen old - Linked old","Frozen old - Linked old"]
[{"$f":"'Table 1'!$B$12","v":1.01},{"$f":"'Table 1'!$C$12","v":"Standard Rates"},{"$f":"'Table 1'!C13","v":"Single Living Alone"},null,null,null,null,{"$f":"'Table 1'!D13","v":521.62},{"$f":"'Table 1'!E13","v":606.66999999999996},{"$f":"'Table 1'!F13","v":500.61999999999995},null,null,{"$f":"'Table 1'!R13","v":538.41999999999996},{"$f":"'Table 1'!U13","v":627.14},{"$f":"'Table 1'!W13","v":517.41999999999996},null,null,521.62,606.66999999999996,500.61999999999995,null,null,{"$f":"INDEX(AD8:AH8,AI8)","v":-1.268851174321517E-3},{"$f":"'Table 1'!AW13","v":"NZS / VP"},{"$f":"'Table 1'!AX13","v":3.0931697117538626E-2},{"$f":"'Table 1'!AY13","v":3.2207354012499412E-2},null,null,null,{"$f":"'Table 1'!BA13","v":-1.2999999999999999E-3},{"$f":"'Table 1'!BD13","v":-1.268851174321517E-3},null,{"$f":"SUM('Table 1'!BL13,'Table 1'!BS13:BW13)","v":0},null,2,"Based on a rounded multiple of the main couple rate",null,"NZS / VP",{"$f":"'Table 1'!BA37","v":3.0931697117538626E-2},null,null,null,{"$f":"IF(M8>0,M8-H8,0)","v":16.799999999999955},{"$f":"IF(N8>0,N8-I8,0)","v":20.470000000000027},{"$f":"IF(O8>0,O8-J8,0)","v":16.800000000000011},{"$f":"IF(P8>0,P8-K8,0)","v":0},null,null,{"$f":"R8-H8","v":0},{"$f":"S8-I8","v":0},{"$f":"T8-J8","v":0},{"$f":"U8-K8","v":0}]
[{"$f":"'Table 1'!$B$12","v":1.01},{"$f":"'Table 1'!$C$12","v":"Standard Rates"},{"$f":"'Table 1'!C14","v":"Single Sharing"},null,null,null,null,{"$f":"'Table 1'!D14","v":481.65999999999997},{"$f":"'Table 1'!E14","v":558.30999999999995},{"$f":"'Table 1'!F14","v":460.65999999999997},null,null,{"$f":"'Table 1'!R14","v":497},{"$f":"'Table 1'!U14","v":576.79999999999995},{"$f":"'Table 1'!W14","v":475.99999999999994},null,null,481.65999999999997,558.30999999999995,460.65999999999997,null,null,{"$f":"INDEX(AD9:AH9,AI9)","v":-9.1607932227355526E-4},{"$f":"'Table 1'!AW14","v":"NZS / VP"},{"$f":"'Table 1'!AX14","v":3.0931697117538626E-2},{"$f":"'Table 1'!AY14","v":3.1848191670472925E-2},null,null,null,{"$f":"'Table 1'!BA14","v":-8.9999999999999998E-4},{"$f":"'Table 1'!BD14","v":-9.1607932227355526E-4},null,{"$f":"SUM('Table 1'!BL14,'Table 1'!BS14:BW14)","v":0},null,2,"Based on a rounded multiple of the main couple rate",null,"CPI",{"$f":"CPI","v":2.2239872915011949E-2},null,null,null,15.340000000000032,18.490000000000009,15.339999999999975,0,null,null,0,0,0,0]
[{"$f":"'Table 1'!$B$12","v":1.01},{"$f":"'Table 1'!$C$12","v":"Standard Rates"},{"$f":"'Table 1'!C15","v":"Single Living Alone Premium"},null,null,null,null,{"$f":"'Table 1'!D15","v":39.960000000000036},{"$f":"'Table 1'!E15","v":48.360000000000014},{"$f":"'Table 1'!F15","v":39.95999999999998},null,null,{"$f":"'Table 1'!R15","v":41.419999999999959},{"$f":"'Table 1'!U15","v":50.340000000000032},{"$f":"'Table 1'!W15","v":41.420000000000016},null,null,39.960000000000036,48.360000000000014,39.95999999999998,null,null,-5.5210055851659945E-3,{"$f":"'Table 1'!AW15","v":"NZS / VP"},{"$f":"'Table 1'!AX15","v":3.0931697117538626E-2},{"$f":"'Table 1'!AY15","v":3.6536536536534658E-2},null,null,null,{"$f":"'Table 1'!BA15","v":-5.5999999999999999E-3},{"$f":"'Table 1'!BD15","v":-5.5210055851659945E-3},null,{"$f":"SUM('Table 1'!BL15,'Table 1'!BS15:BW15)","v":0},null,2,"Based on a rounded multiple of the main couple rate",null,"AOWTE",{"$f":"AOWTE/AOTWE_prev-1","v":4.2778377544725465E-2},null,null,null,1.4599999999999227,1.9800000000000182,1.4600000000000364,0,null,null,0,0,0,0]
[{"$f":"'Table 1'!$B$12","v":1.01},{"$f":"'Table 1'!$C$12","v":"Standard Rates"},{"$f":"'Table 1'!C16","v":"Married, Civil Union or Defacto Couple (both qualify) each"},null,null,null,null,{"$f":"'Table 1'!D16","v":401.74},{"$f":"'Table 1'!E16","v":461.41},{"$f":"'Table 1'!F16","v":380.74},null,null,{"$f":"'Table 1'!R16","v":414.17},{"$f":"'Table 1'!U16","v":476.47},{"$f":"'Table 1'!W16","v":393.17},null,null,401.74,461.41,380.74,null,null,0,{"$f":"'Table 1'!AW16","v":"NZS / VP"},{"$f":"'Table 1'!AX16","v":3.0931697117538626E-2},{"$f":"'Table 1'!AY16","v":3.0940409219893494E-2},null,null,null,{"$f":"'Table 1'!BA16","v":0},{"$f":"'Table 1'!BD16","v":0},null,{"$f":"SUM('Table 1'!BL16,'Table 1'!BS16:BW16)","v":0},null,2,null,null,"Wage Adj",{"$f":"Wage_Adj","v":3.513546950389701E-2},null,null,null,12.430000000000007,15.060000000000002,12.430000000000007,0,null,null,0,0,0,0]
[{"$f":"'Table 1'!$B$12","v":1.01},{"$f":"'Table 1'!$C$12","v":"Standard Rates"},{"$f":"'Table 1'!C17","v":"Married, Civil Union or Defacto Couple (both qualify) total"},null,null,null,null,{"$f":"'Table 1'!D17","v":803.48},{"$f":"'Table 1'!E17","v":922.82},{"$f":"'Table 1'!F17","v":761.48},null,null,{"$f":"'Table 1'!R17","v":828.34},{"$f":"'Table 1'!U17","v":952.94},{"$f":"'Table 1'!W17","v":786.34},null,null,803.48,922.82,761.48,null,null,0,{"$f":"'Table 1'!AW17","v":"NZS / VP"},{"$f":"'Table 1'!AX17","v":3.0931697117538626E-2},{"$f":"'Table 1'!AY17","v":3.0940409219893494E-2},null,null,null,{"$f":"'Table 1'!BA17","v":0},{"$f":"'Table 1'!BD17","v":0},null,{"$f":"SUM('Table 1'!BL17,'Table 1'!BS17:BW17)","v":0},null,2,null,null,null,null,null,null,null,24.860000000000014,30.120000000000005,24.860000000000014,0,null,null,0,0,0,0]
[{"$f":"'Table 1'!$B$12","v":1.01},{"$f":"'Table 1'!$C$12","v":"Standard Rates"},{"$f":"'Table 1'!C18","v":"Married, Civil Union or Defacto Couple (NQP included) each"},null,null,null,null,{"$f":"'Table 1'!D18","v":381.97},{"$f":"'Table 1'!E18","v":437.44},{"$f":"'Table 1'!F18","v":360.97},null,null,{"$f":"'Table 1'!R18","v":393.79},{"$f":"'Table 1'!U18","v":451.71},{"$f":"'Table 1'!W18","v":372.78999999999996},null,null,381.97,437.44,360.97,null,null,-8.7121023548686338E-6,{"$f":"'Table 1'!AW18","v":"NZS / VP"},{"$f":"'Table 1'!AX18","v":3.0931697117538626E-2},{"$f":"'Table 1'!AY18","v":3.0944838599890057E-2},null,null,null,{"$f":"'Table 1'!BA18","v":0},{"$f":"'Table 1'!BD18","v":-8.7121023548686338E-6},null,{"$f":"SUM('Table 1'!BL18,'Table 1'!BS18:BW18)","v":-7.1054273576010019E-14},null,2,"Based on a rounded multiple of the main couple rate",null,"CPI RCS",{"$f":"CPI_RCS","v":2.5256511444356811E-2},null,null,null,11.819999999999993,14.269999999999982,11.819999999999936,0,null,null,0,0,0,0]
[{"$f":"'Table 1'!$B$12","v":1.01},{"$f":"'Table 1'!$C$12","v":"Standard Rates"},{"$f":"'Table 1'!C19","v":"Married, Civil Union or Defacto Couple (NQP included) total"},null,null,null,null,{"$f":"'Table 1'!D19","v":763.94},{"$f":"'Table 1'!E19","v":874.88},{"$f":"'Table 1'!F19","v":721.94},null,null,{"$f":"'Table 1'!R19","v":787.58},{"$f":"'Table 1'!U19","v":903.42},{"$f":"'Table 1'!W19","v":745.57999999999993},null,null,763.94,874.88,721.94,null,null,-8.7121023548686338E-6,{"$f":"'Table 1'!AW19","v":"NZS / VP"},{"$f":"'Table 1'!AX19","v":3.0931697117538626E-2},{"$f":"'Table 1'!AY19","v":3.0944838599890057E-2},null,null,null,{"$f":"'Table 1'!BA19","v":0},{"$f":"'Table 1'!BD19","v":-8.7121023548686338E-6},null,{"$f":"SUM('Table 1'!BL20,'Table 1'!BS19:BW19)","v":0},null,2,"Based on a rounded multiple of the main couple rate",null,"Nil",0,null,null,null,23.639999999999986,28.539999999999964,23.639999999999873,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Evacuee",{"$f":"EvacueeTouristIncrease","v":4.1212121212121255E-2},null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 1'!$B$22","v":1.02},{"$f":"'Table 1'!$C$22","v":"Non Standard Rates"},{"$f":"'Table 1'!C23","v":"Married, Civil Union or Defacto Couple (NQP included pre 1/10/91) each"},null,null,null,null,{"$f":"'Table 1'!D23","v":401.74},{"$f":"'Table 1'!E23","v":461.41},{"$f":"'Table 1'!F23","v":380.74},null,null,{"$f":"'Table 1'!R23","v":414.17},{"$f":"'Table 1'!U23","v":476.47},{"$f":"'Table 1'!W23","v":393.17},null,null,401.74,461.41,380.74,null,null,{"$f":"INDEX(AD16:AH16,AI16)","v":0},{"$f":"'Table 1'!AW23","v":"NZS / VP"},{"$f":"'Table 1'!AX23","v":3.0931697117538626E-2},{"$f":"'Table 1'!AY23","v":3.0940409219893494E-2},null,null,null,{"$f":"'Table 1'!BA23","v":0},{"$f":"'Table 1'!BD23","v":0},null,{"$f":"SUM('Table 1'!BL23,'Table 1'!BS23:BW23)","v":0},null,2,null,null,"MinWageIncrse",{"$f":"MinWageIncrse","v":1.5118790496760237E-2},null,null,null,12.430000000000007,15.060000000000002,12.430000000000007,0,null,null,0,0,0,0]
[{"$f":"'Table 1'!$B$22","v":1.02},{"$f":"'Table 1'!$C$22","v":"Non Standard Rates"},{"$f":"'Table 1'!C24","v":"Married, Civil Union or Defacto Couple (NQP included pre 1/10/91) total"},null,null,null,null,{"$f":"'Table 1'!D24","v":803.48},{"$f":"'Table 1'!E24","v":922.82},{"$f":"'Table 1'!F24","v":761.48},null,null,{"$f":"'Table 1'!R24","v":828.34},{"$f":"'Table 1'!U24","v":952.94},{"$f":"'Table 1'!W24","v":786.34},null,null,803.48,922.82,761.48,null,null,{"$f":"INDEX(AD17:AH17,AI17)","v":0},{"$f":"'Table 1'!AW24","v":"NZS / VP"},{"$f":"'Table 1'!AX24","v":3.0931697117538626E-2},{"$f":"'Table 1'!AY24","v":3.0940409219893494E-2},null,null,null,{"$f":"'Table 1'!BA24","v":0},{"$f":"'Table 1'!BD24","v":0},null,{"$f":"SUM('Table 1'!BL24,'Table 1'!BS24:BW24)","v":0},null,2,null,null,"Reperform","n.a",null,null,null,24.860000000000014,30.120000000000005,24.860000000000014,0,null,null,0,0,0,0]
[{"$f":"'Table 1'!$B$22","v":1.02},{"$f":"'Table 1'!$C$22","v":"Non Standard Rates"},{"$f":"'Table 1'!C25","v":"Partner in rest home"},null,null,null,null,{"$f":"'Table 1'!D25","v":402.84},{"$f":"'Table 1'!E25","v":462.69},{"$f":"'Table 1'!F25","v":0},null,null,{"$f":"'Table 1'!R25","v":411.8},{"$f":"'Table 1'!U25","v":473.7},{"$f":"'Table 1'!W25","v":0},null,null,402.84,462.69,0,null,null,{"$f":"INDEX(AD18:AH18,AI18)","v":0},{"$f":"'Table 1'!AW25","v":"CPI"},{"$f":"'Table 1'!AX25","v":2.2239872915011949E-2},{"$f":"'Table 1'!AY25","v":2.2242081223314614E-2},null,null,null,{"$f":"'Table 1'!BA25","v":0},null,null,{"$f":"SUM('Table 1'!BL25,'Table 1'!BS25:BW25)","v":676.79},null,2,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,8.9600000000000364,11.009999999999991,0,0,null,null,0,0,0,0]
[{"$f":"'Table 1'!$B$22","v":1.02},{"$f":"'Table 1'!$C$22","v":"Non Standard Rates"},{"$f":"'Table 1'!C26","v":"Hospital Rate"},null,null,null,null,{"$f":"'Table 1'!D26","v":55.35},{"$f":"'Table 1'!E26","v":61.75},{"$f":"'Table 1'!F26","v":0},null,null,{"$f":"'Table 1'!R26","v":56.58},{"$f":"'Table 1'!U26","v":63.19},{"$f":"'Table 1'!W26","v":0},null,null,55.35,61.75,0,null,null,{"$f":"INDEX(AD19:AH19,AI19)","v":0},{"$f":"'Table 1'!AW26","v":"CPI"},{"$f":"'Table 1'!AX26","v":2.2239872915011949E-2},{"$f":"'Table 1'!AY26","v":2.2222222222222143E-2},null,null,null,{"$f":"'Table 1'!BA26","v":0},{"$f":"'Table 1'!BD26","v":0},null,{"$f":"SUM('Table 1'!BL26,'Table 1'!BS26:BW26)","v":81.89},null,2,null,null,"Round Leg 1",4,null,null,null,1.2299999999999969,1.4399999999999977,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 1'!$B$44","v":1.04},{"$f":"'Table 1'!$C$44","v":"Personal Allowances for NZS and VP"},{"$f":"'Table 1'!C45","v":"Older People Receiving RCS"},null,null,null,null,{"$f":"'Table 1'!D45","v":55.35},{"$f":"'Table 1'!E45","v":61.75},null,null,null,{"$f":"'Table 1'!R45","v":56.58},{"$f":"'Table 1'!U45","v":63.19},null,null,null,55.35,61.75,null,null,null,{"$f":"INDEX(AD21:AH21,AI21)","v":0},{"$f":"'Table 1'!AW45","v":"CPI"},{"$f":"'Table 1'!AX45","v":2.2239872915011949E-2},{"$f":"'Table 1'!AY45","v":2.2222222222222143E-2},null,null,null,{"$f":"'Table 1'!BA45","v":0},{"$f":"'Table 1'!BD45","v":0},null,{"$f":"'Table 1'!BL45","v":0},null,2,null,null,null,null,null,null,null,1.2299999999999969,1.4399999999999977,0,0,null,null,0,0,0,0]
[{"$f":"'Table 1'!$B$44","v":1.04},{"$f":"'Table 1'!$C$44","v":"Personal Allowances for NZS and VP"},{"$f":"'Table 1'!C46","v":"People with Psychiatric or Intellectual Disabilities"},null,null,null,null,{"$f":"'Table 1'!D46","v":80.67},{"$f":"'Table 1'!E46","v":90.12},null,null,null,{"$f":"'Table 1'!R46","v":82.46},{"$f":"'Table 1'!U46","v":92.12},null,null,null,80.67,90.12,null,null,null,{"$f":"INDEX(AD22:AH22,AI22)","v":0},{"$f":"'Table 1'!AW46","v":"CPI"},{"$f":"'Table 1'!AX46","v":2.2239872915011949E-2},{"$f":"'Table 1'!AY46","v":2.2189165736952843E-2},null,null,null,{"$f":"'Table 1'!BA46","v":1E-4},{"$f":"'Table 1'!BD46","v":0},null,{"$f":"'Table 1'!BL46","v":0},null,2,null,null,null,null,null,null,null,1.789999999999992,2,0,0,null,null,0,0,0,0]
[{"$f":"'Table 1'!$B$44","v":1.04},{"$f":"'Table 1'!$C$44","v":"Personal Allowances for NZS and VP"},{"$f":"'Table 1'!C47","v":"People with Physical or Sensory Disabilities"},null,null,null,null,{"$f":"'Table 1'!D47","v":131.07},{"$f":"'Table 1'!E47","v":146.4},null,null,null,{"$f":"'Table 1'!R47","v":133.97999999999999},{"$f":"'Table 1'!U47","v":149.62},null,null,null,131.07,146.4,null,null,null,{"$f":"INDEX(AD23:AH23,AI23)","v":0},{"$f":"'Table 1'!AW47","v":"CPI"},{"$f":"'Table 1'!AX47","v":2.2239872915011949E-2},{"$f":"'Table 1'!AY47","v":2.2201876859693215E-2},null,null,null,{"$f":"'Table 1'!BA47","v":0},{"$f":"'Table 1'!BD47","v":0},null,{"$f":"'Table 1'!BL47","v":2.6645352591003757E-14},null,2,null,null,null,null,null,null,null,2.9099999999999966,3.2199999999999989,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C13","v":"Single 18-19 years old - at home"},null,null,null,null,{"$f":"'Table 2'!D13","v":262.3},{"$f":"'Table 2'!E13","v":293.07},null,null,null,{"$f":"'Table 2'!L13","v":268.13},{"$f":"'Table 2'!N13","v":299.58999999999997},null,null,null,262.3,293.07,null,null,null,{"$f":"INDEX(AD25:AH25,AI25)","v":0},{"$f":"'Table 2'!AB13","v":"CPI"},{"$f":"'Table 2'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD13","v":2.2226458253907788E-2},null,null,null,{"$f":"'Table 2'!AF13","v":0},{"$f":"'Table 2'!AI13","v":0},null,{"$f":"'Table 2'!AQ13","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,5.8299999999999841,6.5199999999999818,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C14","v":"Single 18-19 years old - away from home"},null,null,null,null,{"$f":"'Table 2'!D14","v":307.87},{"$f":"'Table 2'!E14","v":347.72},null,null,null,{"$f":"'Table 2'!L14","v":314.72000000000003},{"$f":"'Table 2'!N14","v":356.02},null,null,null,307.87,347.72,null,null,null,0,{"$f":"'Table 2'!AB14","v":"CPI"},{"$f":"'Table 2'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD14","v":2.2249650826647649E-2},null,null,null,{"$f":"'Table 2'!AF14","v":0},{"$f":"'Table 2'!AI14","v":0},null,{"$f":"'Table 2'!AQ14","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,6.8500000000000227,8.2999999999999545,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C15","v":"Single 20-24 years old"},null,null,null,null,{"$f":"'Table 2'!D15","v":307.87},{"$f":"'Table 2'!E15","v":347.72},null,null,null,{"$f":"'Table 2'!L15","v":314.72000000000003},{"$f":"'Table 2'!N15","v":356.02},null,null,null,307.87,347.72,null,null,null,0,{"$f":"'Table 2'!AB15","v":"CPI"},{"$f":"'Table 2'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD15","v":2.2249650826647649E-2},null,null,null,{"$f":"'Table 2'!AF15","v":0},{"$f":"'Table 2'!AI15","v":0},null,{"$f":"'Table 2'!AQ15","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,6.8500000000000227,8.2999999999999545,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C16","v":"Single 25 years and over"},null,null,null,null,{"$f":"'Table 2'!D16","v":353.46},{"$f":"'Table 2'!E16","v":402.98},null,null,null,{"$f":"'Table 2'!L16","v":361.32},{"$f":"'Table 2'!N16","v":412.51},null,null,null,353.46,402.98,null,null,null,0,{"$f":"'Table 2'!AB16","v":"CPI"},{"$f":"'Table 2'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD16","v":2.2237311152605743E-2},null,null,null,{"$f":"'Table 2'!AF16","v":0},{"$f":"'Table 2'!AI16","v":0},null,{"$f":"'Table 2'!AQ16","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,7.8600000000000136,9.5299999999999727,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C17","v":"Married, Civil Union or Defacto Couple (without children) each"},null,null,null,null,{"$f":"'Table 2'!D17","v":300.73},{"$f":"'Table 2'!E17","v":339.07},null,null,null,{"$f":"'Table 2'!L17","v":307.42},{"$f":"'Table 2'!N17","v":347.18},null,null,null,300.73,339.07,null,null,null,0,{"$f":"'Table 2'!AB17","v":"CPI"},{"$f":"'Table 2'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD17","v":2.2245868386925105E-2},null,null,null,{"$f":"'Table 2'!AF17","v":0},{"$f":"'Table 2'!AI17","v":0},null,{"$f":"'Table 2'!AQ17","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,6.6899999999999977,8.1100000000000136,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C18","v":"Married, Civil Union or Defacto Couple (without children) total"},null,null,null,null,{"$f":"'Table 2'!D18","v":601.46},{"$f":"'Table 2'!E18","v":678.14},null,null,null,{"$f":"'Table 2'!L18","v":614.84},{"$f":"'Table 2'!N18","v":694.36},null,null,null,601.46,678.14,null,null,null,0,{"$f":"'Table 2'!AB18","v":"CPI"},{"$f":"'Table 2'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD18","v":2.2245868386925105E-2},null,null,null,{"$f":"'Table 2'!AF18","v":0},{"$f":"'Table 2'!AI18","v":0},null,{"$f":"'Table 2'!AQ18","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,13.379999999999995,16.220000000000027,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C19","v":"Married, Civil Union or Defacto Couple with partner on benefit (with children) each"},null,null,null,null,{"$f":"'Table 2'!D19","v":317.55},{"$f":"'Table 2'!E19","v":359.46},null,null,null,{"$f":"'Table 2'!L19","v":324.61},{"$f":"'Table 2'!N19","v":368.01},null,null,null,317.55,359.46,null,null,null,0,{"$f":"'Table 2'!AB19","v":"CPI"},{"$f":"'Table 2'!AC19","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD19","v":2.2232719256809919E-2},null,null,null,{"$f":"'Table 2'!AF19","v":0},{"$f":"'Table 2'!AI19","v":0},null,{"$f":"'Table 2'!AQ19","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,7.0600000000000023,8.5500000000000114,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C20","v":"Married, Civil Union or Defacto Couple with partner on benefit (with children) total"},null,null,null,null,{"$f":"'Table 2'!D20","v":635.1},{"$f":"'Table 2'!E20","v":718.92},null,null,null,{"$f":"'Table 2'!L20","v":649.22},{"$f":"'Table 2'!N20","v":736.02},null,null,null,635.1,718.92,null,null,null,0,{"$f":"'Table 2'!AB20","v":"CPI"},{"$f":"'Table 2'!AC20","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD20","v":2.2232719256809919E-2},null,null,null,{"$f":"'Table 2'!AF20","v":0},{"$f":"'Table 2'!AI20","v":0},null,{"$f":"'Table 2'!AQ20","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,14.120000000000005,17.100000000000023,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C21","v":"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total"},null,null,null,null,{"$f":"'Table 2'!D21","v":317.55},{"$f":"'Table 2'!E21","v":359.46},null,null,null,{"$f":"'Table 2'!L21","v":324.61},{"$f":"'Table 2'!N21","v":368.01},null,null,null,317.55,359.46,null,null,null,0,{"$f":"'Table 2'!AB21","v":"CPI"},{"$f":"'Table 2'!AC21","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD21","v":2.2232719256809919E-2},null,null,null,{"$f":"'Table 2'!AF21","v":0},{"$f":"'Table 2'!AI21","v":0},null,{"$f":"'Table 2'!AQ21","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,7.0600000000000023,8.5500000000000114,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C22","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 2'!D22","v":494.8},{"$f":"'Table 2'!E22","v":574.29999999999995},null,null,null,{"$f":"'Table 2'!L22","v":505.8},{"$f":"'Table 2'!N22","v":587.64},null,null,null,494.8,574.29999999999995,null,null,null,0,{"$f":"'Table 2'!AB22","v":"CPI"},{"$f":"'Table 2'!AC22","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD22","v":2.2231204527081605E-2},null,null,null,{"$f":"'Table 2'!AF22","v":0},{"$f":"'Table 2'!AI22","v":0},null,{"$f":"'Table 2'!AQ22","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,11,13.340000000000032,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C23","v":"Special 88M(4) Rate - without children"},null,null,null,null,{"$f":"'Table 2'!D23","v":300.73},{"$f":"'Table 2'!E23","v":339.07},null,null,null,{"$f":"'Table 2'!L23","v":307.42},{"$f":"'Table 2'!N23","v":347.18},null,null,null,300.73,339.07,null,null,null,0,{"$f":"'Table 2'!AB23","v":"CPI"},{"$f":"'Table 2'!AC23","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD23","v":2.2245868386925105E-2},null,null,null,{"$f":"'Table 2'!AF23","v":0},{"$f":"'Table 2'!AI23","v":0},null,{"$f":"'Table 2'!AQ23","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,6.6899999999999977,8.1100000000000136,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C24","v":"Special 88M(4) Rate - with children"},null,null,null,null,{"$f":"'Table 2'!D24","v":317.55},{"$f":"'Table 2'!E24","v":359.46},null,null,null,{"$f":"'Table 2'!L24","v":324.61},{"$f":"'Table 2'!N24","v":368.01},null,null,null,317.55,359.46,null,null,null,0,{"$f":"'Table 2'!AB24","v":"CPI"},{"$f":"'Table 2'!AC24","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD24","v":2.2232719256809919E-2},null,null,null,{"$f":"'Table 2'!AF24","v":0},{"$f":"'Table 2'!AI24","v":0},null,{"$f":"'Table 2'!AQ24","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,7.0600000000000023,8.5500000000000114,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C25","v":"Grandparented Widow woman alone and DPB woman alone (granted before 15/7/2013)"},null,null,null,null,{"$f":"'Table 2'!D25","v":364.82},{"$f":"'Table 2'!E25","v":416.75},null,null,null,{"$f":"'Table 2'!L25","v":372.93},{"$f":"'Table 2'!N25","v":426.58},null,null,null,364.82,416.75,null,null,null,0,{"$f":"'Table 2'!AB25","v":"CPI"},{"$f":"'Table 2'!AC25","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD25","v":2.223014089139852E-2},null,null,null,{"$f":"'Table 2'!AF25","v":0},{"$f":"'Table 2'!AI25","v":0},null,{"$f":"'Table 2'!AQ25","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,8.1100000000000136,9.8299999999999841,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C26","v":"Student Hardship for 16-17 year olds single without dependent children"},null,null,null,null,{"$f":"'Table 2'!D26","v":307.87},{"$f":"'Table 2'!E26","v":347.72},null,null,null,{"$f":"'Table 2'!L26","v":314.72000000000003},{"$f":"'Table 2'!N26","v":356.02},null,null,null,307.87,347.72,null,null,null,0,{"$f":"'Table 2'!AB26","v":"CPI"},{"$f":"'Table 2'!AC26","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD26","v":2.2249650826647649E-2},null,null,null,{"$f":"'Table 2'!AF26","v":0},{"$f":"'Table 2'!AI26","v":0},null,{"$f":"'Table 2'!AQ26","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,6.8500000000000227,8.2999999999999545,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C27","v":"Student Hardship for 16-17 year olds sole parent"},null,null,null,null,{"$f":"'Table 2'!D27","v":494.8},{"$f":"'Table 2'!E27","v":574.29999999999995},null,null,null,{"$f":"'Table 2'!L27","v":505.8},{"$f":"'Table 2'!N27","v":587.64},null,null,null,494.8,574.29999999999995,null,null,null,0,{"$f":"'Table 2'!AB27","v":"CPI"},{"$f":"'Table 2'!AC27","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD27","v":2.2231204527081605E-2},null,null,null,{"$f":"'Table 2'!AF27","v":0},{"$f":"'Table 2'!AI27","v":0},null,{"$f":"'Table 2'!AQ27","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,11,13.340000000000032,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C28","v":"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (without children) each"},null,null,null,null,{"$f":"'Table 2'!D28","v":300.73},{"$f":"'Table 2'!E28","v":339.07},null,null,null,{"$f":"'Table 2'!L28","v":307.42},{"$f":"'Table 2'!N28","v":347.18},null,null,null,300.73,339.07,null,null,null,0,{"$f":"'Table 2'!AB28","v":"CPI"},{"$f":"'Table 2'!AC28","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD28","v":2.2245868386925105E-2},null,null,null,{"$f":"'Table 2'!AF28","v":0},{"$f":"'Table 2'!AI28","v":0},null,{"$f":"'Table 2'!AQ28","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,{"$f":"IF(M40>0,M40-H40,0)","v":6.6899999999999977},{"$f":"IF(N40>0,N40-I40,0)","v":8.1100000000000136},{"$f":"IF(O40>0,O40-J40,0)","v":0},{"$f":"IF(P40>0,P40-K40,0)","v":0},null,null,{"$f":"R40-H40","v":0},{"$f":"S40-I40","v":0},{"$f":"T40-J40","v":0},{"$f":"U40-K40","v":0}]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C29","v":"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (without children) total"},null,null,null,null,{"$f":"'Table 2'!D29","v":601.46},{"$f":"'Table 2'!E29","v":678.14},null,null,null,{"$f":"'Table 2'!L29","v":614.84},{"$f":"'Table 2'!N29","v":694.36},null,null,null,601.46,678.14,null,null,null,0,{"$f":"'Table 2'!AB29","v":"CPI"},{"$f":"'Table 2'!AC29","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD29","v":2.2245868386925105E-2},null,null,null,{"$f":"'Table 2'!AF29","v":0},{"$f":"'Table 2'!AI29","v":0},null,{"$f":"'Table 2'!AQ29","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,13.379999999999995,16.220000000000027,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C30","v":"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (with children) each"},null,null,null,null,{"$f":"'Table 2'!D30","v":317.55},{"$f":"'Table 2'!E30","v":359.46},null,null,null,{"$f":"'Table 2'!L30","v":324.61},{"$f":"'Table 2'!N30","v":368.01},null,null,null,317.55,359.46,null,null,null,0,{"$f":"'Table 2'!AB30","v":"CPI"},{"$f":"'Table 2'!AC30","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD30","v":2.2232719256809919E-2},null,null,null,{"$f":"'Table 2'!AF30","v":0},{"$f":"'Table 2'!AI30","v":0},null,{"$f":"'Table 2'!AQ30","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,7.0600000000000023,8.5500000000000114,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$12","v":2.0099999999999998},{"$f":"'Table 2'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 2'!C31","v":"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (with children) total"},null,null,null,null,{"$f":"'Table 2'!D31","v":635.1},{"$f":"'Table 2'!E31","v":718.92},null,null,null,{"$f":"'Table 2'!L31","v":649.22},{"$f":"'Table 2'!N31","v":736.02},null,null,null,635.1,718.92,null,null,null,0,{"$f":"'Table 2'!AB31","v":"CPI"},{"$f":"'Table 2'!AC31","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD31","v":2.2232719256809919E-2},null,null,null,{"$f":"'Table 2'!AF31","v":0},{"$f":"'Table 2'!AI31","v":0},null,{"$f":"'Table 2'!AQ31","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,14.120000000000005,17.100000000000023,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$34","v":2.0199999999999996},{"$f":"'Table 2'!$C$34","v":"Youth Payment"},{"$f":"'Table 2'!C35","v":"Single, 16-17 Year old "},null,null,null,null,{"$f":"'Table 2'!D35","v":307.87},{"$f":"'Table 2'!E35","v":347.72},null,null,null,{"$f":"'Table 2'!L35","v":314.72000000000003},{"$f":"'Table 2'!N35","v":356.02},null,null,null,307.87,347.72,null,null,null,{"$f":"INDEX(AD45:AH45,AI45)","v":0},{"$f":"'Table 2'!AB35","v":"CPI"},{"$f":"'Table 2'!AC35","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD35","v":2.2249650826647649E-2},null,null,null,{"$f":"'Table 2'!AF35","v":0},{"$f":"'Table 2'!AI35","v":0},null,{"$f":"'Table 2'!AQ35","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,6.8500000000000227,8.2999999999999545,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$34","v":2.0199999999999996},{"$f":"'Table 2'!$C$34","v":"Youth Payment"},{"$f":"'Table 2'!C36","v":"Married, civil union or de facto couple (without children) each"},null,null,null,null,{"$f":"'Table 2'!D36","v":300.73},{"$f":"'Table 2'!E36","v":339.07},null,null,null,{"$f":"'Table 2'!L36","v":307.42},{"$f":"'Table 2'!N36","v":347.18},null,null,null,300.73,339.07,null,null,null,{"$f":"INDEX(AD46:AH46,AI46)","v":0},{"$f":"'Table 2'!AB36","v":"CPI"},{"$f":"'Table 2'!AC36","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD36","v":2.2245868386925105E-2},null,null,null,{"$f":"'Table 2'!AF36","v":0},{"$f":"'Table 2'!AI36","v":0},null,{"$f":"'Table 2'!AQ36","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,6.6899999999999977,8.1100000000000136,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$34","v":2.0199999999999996},{"$f":"'Table 2'!$C$34","v":"Youth Payment"},{"$f":"'Table 2'!C37","v":"Married, civil union or de facto couple (without children) total"},null,null,null,null,{"$f":"'Table 2'!D37","v":601.46},{"$f":"'Table 2'!E37","v":678.14},null,null,null,{"$f":"'Table 2'!L37","v":614.84},{"$f":"'Table 2'!N37","v":694.36},null,null,null,601.46,678.14,null,null,null,{"$f":"INDEX(AD47:AH47,AI47)","v":0},{"$f":"'Table 2'!AB37","v":"CPI"},{"$f":"'Table 2'!AC37","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD37","v":2.2245868386925105E-2},null,null,null,{"$f":"'Table 2'!AF37","v":0},{"$f":"'Table 2'!AI37","v":0},null,{"$f":"'Table 2'!AQ37","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,13.379999999999995,16.220000000000027,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$34","v":2.0199999999999996},{"$f":"'Table 2'!$C$39","v":"Young Parent Payment"},{"$f":"'Table 2'!C40","v":"Sole parent 16-17 year old, living at home \nor financially supported by parents or guardian (earning less than FTC threshold)"},null,null,null,null,{"$f":"'Table 2'!D40","v":285.44},{"$f":"'Table 2'!E40","v":320.52999999999997},null,null,null,{"$f":"'Table 2'!L40","v":291.79000000000002},{"$f":"'Table 2'!N40","v":328.23},null,null,null,285.44,320.52999999999997,null,null,null,{"$f":"INDEX(AD49:AH49,AI49)","v":0},{"$f":"'Table 2'!AB40","v":"CPI"},{"$f":"'Table 2'!AC40","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD40","v":2.2246356502242159E-2},null,null,null,{"$f":"'Table 2'!AF40","v":0},{"$f":"'Table 2'!AI40","v":0},null,{"$f":"'Table 2'!AQ40","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,6.3500000000000227,7.7000000000000455,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$34","v":2.0199999999999996},{"$f":"'Table 2'!$C$39","v":"Young Parent Payment"},{"$f":"'Table 2'!C41","v":"Married, civil union or de facto couple both qualify (with children) each"},null,null,null,null,{"$f":"'Table 2'!D41","v":317.55},{"$f":"'Table 2'!E41","v":359.46},null,null,null,{"$f":"'Table 2'!L41","v":324.61},{"$f":"'Table 2'!N41","v":368.01},null,null,null,317.55,359.46,null,null,null,{"$f":"INDEX(AD50:AH50,AI50)","v":0},{"$f":"'Table 2'!AB41","v":"CPI"},{"$f":"'Table 2'!AC41","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD41","v":2.2232719256809919E-2},null,null,null,{"$f":"'Table 2'!AF41","v":0},{"$f":"'Table 2'!AI41","v":0},null,{"$f":"'Table 2'!AQ41","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,7.0600000000000023,8.5500000000000114,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$34","v":2.0199999999999996},{"$f":"'Table 2'!$C$39","v":"Young Parent Payment"},{"$f":"'Table 2'!C42","v":"Married, civil union or de facto couple both qualify (with children) total"},null,null,null,null,{"$f":"'Table 2'!D42","v":635.1},{"$f":"'Table 2'!E42","v":718.92},null,null,null,{"$f":"'Table 2'!L42","v":649.22},{"$f":"'Table 2'!N42","v":736.02},null,null,null,635.1,718.92,null,null,null,{"$f":"INDEX(AD51:AH51,AI51)","v":0},{"$f":"'Table 2'!AB42","v":"CPI"},{"$f":"'Table 2'!AC42","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD42","v":2.2232719256809919E-2},null,null,null,{"$f":"'Table 2'!AF42","v":0},{"$f":"'Table 2'!AI42","v":0},null,{"$f":"'Table 2'!AQ42","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,14.120000000000005,17.100000000000023,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$34","v":2.0199999999999996},{"$f":"'Table 2'!$C$39","v":"Young Parent Payment"},{"$f":"'Table 2'!C43","v":"Married, Civil Union or Defacto Couple with partner not on benefit (with children) total"},null,null,null,null,{"$f":"'Table 2'!D43","v":317.55},{"$f":"'Table 2'!E43","v":359.46},null,null,null,{"$f":"'Table 2'!L43","v":324.61},{"$f":"'Table 2'!N43","v":368.01},null,null,null,317.55,359.46,null,null,null,{"$f":"INDEX(AD52:AH52,AI52)","v":0},{"$f":"'Table 2'!AB43","v":"CPI"},{"$f":"'Table 2'!AC43","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD43","v":2.2232719256809919E-2},null,null,null,{"$f":"'Table 2'!AF43","v":0},{"$f":"'Table 2'!AI43","v":0},null,{"$f":"'Table 2'!AQ43","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,7.0600000000000023,8.5500000000000114,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$34","v":2.0199999999999996},{"$f":"'Table 2'!$C$39","v":"Young Parent Payment"},{"$f":"'Table 2'!C44","v":"Sole parent "},null,null,null,null,{"$f":"'Table 2'!D44","v":494.8},{"$f":"'Table 2'!E44","v":574.29999999999995},null,null,null,{"$f":"'Table 2'!L44","v":505.8},{"$f":"'Table 2'!N44","v":587.64},null,null,null,494.8,574.29999999999995,null,null,null,{"$f":"INDEX(AD53:AH53,AI53)","v":0},{"$f":"'Table 2'!AB44","v":"CPI"},{"$f":"'Table 2'!AC44","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD44","v":2.2231204527081605E-2},null,null,null,{"$f":"'Table 2'!AF44","v":0},{"$f":"'Table 2'!AI44","v":0},null,{"$f":"'Table 2'!AQ44","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,11,13.340000000000032,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$50","v":2.0399999999999991},{"$f":"'Table 2'!$C$50","v":"Supported Living Payment"},{"$f":"'Table 2'!C51","v":"Single 16-17 years old"},null,null,null,null,{"$f":"'Table 2'!D51","v":337.63},{"$f":"'Table 2'!E51","v":383.79},null,null,null,{"$f":"'Table 2'!L51","v":345.14},{"$f":"'Table 2'!N51","v":392.9},null,null,null,337.63,383.79,null,null,null,{"$f":"INDEX(AD55:AH55,AI55)","v":0},{"$f":"'Table 2'!AB51","v":"CPI"},{"$f":"'Table 2'!AC51","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD51","v":2.2243284068358848E-2},null,null,null,{"$f":"'Table 2'!AF51","v":0},{"$f":"'Table 2'!AI51","v":0},null,{"$f":"'Table 2'!AQ51","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,7.5099999999999909,9.1099999999999568,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$50","v":2.0399999999999991},{"$f":"'Table 2'!$C$50","v":"Supported Living Payment"},{"$f":"'Table 2'!C52","v":"Single 18 years and over"},null,null,null,null,{"$f":"'Table 2'!D52","v":402.84},{"$f":"'Table 2'!E52","v":462.84},null,null,null,{"$f":"'Table 2'!L52","v":411.8},{"$f":"'Table 2'!N52","v":473.7},null,null,null,402.84,462.84,null,null,null,0,{"$f":"'Table 2'!AB52","v":"CPI"},{"$f":"'Table 2'!AC52","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD52","v":2.2242081223314614E-2},null,null,null,{"$f":"'Table 2'!AF52","v":0},{"$f":"'Table 2'!AI52","v":0},null,{"$f":"'Table 2'!AQ52","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,8.9600000000000364,10.860000000000014,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$50","v":2.0399999999999991},{"$f":"'Table 2'!$C$50","v":"Supported Living Payment"},{"$f":"'Table 2'!C53","v":"Married, Civil Union or Defacto Couple (without children) each"},null,null,null,null,{"$f":"'Table 2'!D53","v":342.24},{"$f":"'Table 2'!E53","v":389.38},null,null,null,{"$f":"'Table 2'!L53","v":349.85},{"$f":"'Table 2'!N53","v":398.61},null,null,null,342.24,389.38,null,null,null,0,{"$f":"'Table 2'!AB53","v":"CPI"},{"$f":"'Table 2'!AC53","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD53","v":2.223585787751281E-2},null,null,null,{"$f":"'Table 2'!AF53","v":0},{"$f":"'Table 2'!AI53","v":0},null,{"$f":"'Table 2'!AQ53","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,7.6100000000000136,9.2300000000000182,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$50","v":2.0399999999999991},{"$f":"'Table 2'!$C$50","v":"Supported Living Payment"},{"$f":"'Table 2'!C54","v":"Married, Civil Union or Defacto Couple (without children) total"},null,null,null,null,{"$f":"'Table 2'!D54","v":684.48},{"$f":"'Table 2'!E54","v":778.76},null,null,null,{"$f":"'Table 2'!L54","v":699.7},{"$f":"'Table 2'!N54","v":797.22},null,null,null,684.48,778.76,null,null,null,0,{"$f":"'Table 2'!AB54","v":"CPI"},{"$f":"'Table 2'!AC54","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD54","v":2.223585787751281E-2},null,null,null,{"$f":"'Table 2'!AF54","v":0},{"$f":"'Table 2'!AI54","v":0},null,{"$f":"'Table 2'!AQ54","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,15.220000000000027,18.460000000000036,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$50","v":2.0399999999999991},{"$f":"'Table 2'!$C$50","v":"Supported Living Payment"},{"$f":"'Table 2'!C55","v":"Married, Civil Union or Defacto Couple partner on benefit (with children) each"},null,null,null,null,{"$f":"'Table 2'!D55","v":359.07},{"$f":"'Table 2'!E55","v":409.78},null,null,null,{"$f":"'Table 2'!L55","v":367.06},{"$f":"'Table 2'!N55","v":419.47},null,null,null,359.07,409.78,null,null,null,0,{"$f":"'Table 2'!AB55","v":"CPI"},{"$f":"'Table 2'!AC55","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD55","v":2.2251928593310488E-2},null,null,null,{"$f":"'Table 2'!AF55","v":0},{"$f":"'Table 2'!AI55","v":0},null,{"$f":"'Table 2'!AQ55","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,7.9900000000000091,9.6900000000000546,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$50","v":2.0399999999999991},{"$f":"'Table 2'!$C$50","v":"Supported Living Payment"},{"$f":"'Table 2'!C56","v":"Married, Civil Union or Defacto Couple partner on benefit (with children) total"},null,null,null,null,{"$f":"'Table 2'!D56","v":718.14},{"$f":"'Table 2'!E56","v":819.56},null,null,null,{"$f":"'Table 2'!L56","v":734.12},{"$f":"'Table 2'!N56","v":838.94},null,null,null,718.14,819.56,null,null,null,0,{"$f":"'Table 2'!AB56","v":"CPI"},{"$f":"'Table 2'!AC56","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD56","v":2.2251928593310488E-2},null,null,null,{"$f":"'Table 2'!AF56","v":0},{"$f":"'Table 2'!AI56","v":0},null,{"$f":"'Table 2'!AQ56","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,15.980000000000018,19.380000000000109,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$50","v":2.0399999999999991},{"$f":"'Table 2'!$C$50","v":"Supported Living Payment"},{"$f":"'Table 2'!C57","v":"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total"},null,null,null,null,{"$f":"'Table 2'!D57","v":372.81},{"$f":"'Table 2'!E57","v":426.44},null,null,null,{"$f":"'Table 2'!L57","v":381.1},{"$f":"'Table 2'!N57","v":436.49},null,null,null,372.81,426.44,null,null,null,0,{"$f":"'Table 2'!AB57","v":"CPI"},{"$f":"'Table 2'!AC57","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD57","v":2.2236527990129096E-2},null,null,null,{"$f":"'Table 2'!AF57","v":0},{"$f":"'Table 2'!AI57","v":0},null,{"$f":"'Table 2'!AQ57","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,8.2900000000000205,10.050000000000011,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$50","v":2.0399999999999991},{"$f":"'Table 2'!$C$50","v":"Supported Living Payment"},{"$f":"'Table 2'!C58","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 2'!D58","v":552.14},{"$f":"'Table 2'!E58","v":643.80999999999995},null,null,null,{"$f":"'Table 2'!L58","v":564.41999999999996},{"$f":"'Table 2'!N58","v":658.69},null,null,null,552.14,643.80999999999995,null,null,null,0,{"$f":"'Table 2'!AB58","v":"CPI"},{"$f":"'Table 2'!AC58","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD58","v":2.2240736045205933E-2},null,null,null,{"$f":"'Table 2'!AF58","v":0},{"$f":"'Table 2'!AI58","v":0},null,{"$f":"'Table 2'!AQ58","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,12.279999999999973,14.880000000000109,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$61","v":2.0499999999999989},{"$f":"'Table 2'!$C$61","v":"Sole Parent Support"},{"$f":"'Table 2'!$C$62","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 2'!D62","v":494.8},{"$f":"'Table 2'!E62","v":574.29999999999995},null,null,null,{"$f":"'Table 2'!L62","v":505.8},{"$f":"'Table 2'!N62","v":587.64},null,null,null,494.8,574.29999999999995,null,null,null,{"$f":"INDEX(AD64:AH64,AI64)","v":0},{"$f":"'Table 2'!AB62","v":"CPI"},{"$f":"'Table 2'!AC62","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD62","v":2.2231204527081605E-2},null,null,null,{"$f":"'Table 2'!AF62","v":0},{"$f":"'Table 2'!AI62","v":0},null,{"$f":"'Table 2'!AQ62","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,11,13.340000000000032,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$65","v":2.0599999999999987},{"$f":"'Table 2'!$C$65","v":"Grandparented Widow and Domestic Purposes Benefit (granted before 15/7/2013): Paid Overseas"},{"$f":"'Table 2'!C66","v":"Woman Alone (Single Adult)"},null,null,null,null,{"$f":"'Table 2'!D66","v":364.82},{"$f":"'Table 2'!E66","v":416.75},null,null,null,{"$f":"'Table 2'!L66","v":372.93},{"$f":"'Table 2'!N66","v":426.58},null,null,null,364.82,416.75,null,null,null,{"$f":"INDEX(AD66:AH66,AI66)","v":0},{"$f":"'Table 2'!AB66","v":"CPI"},{"$f":"'Table 2'!AC66","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD66","v":2.223014089139852E-2},null,null,null,{"$f":"'Table 2'!AF66","v":0},{"$f":"'Table 2'!AI66","v":0},null,{"$f":"'Table 2'!AQ66","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,8.1100000000000136,9.8299999999999841,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$65","v":2.0599999999999987},{"$f":"'Table 2'!$C$65","v":"Grandparented Widow and Domestic Purposes Benefit (granted before 15/7/2013): Paid Overseas"},{"$f":"'Table 2'!C67","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 2'!D67","v":494.8},{"$f":"'Table 2'!E67","v":574.29999999999995},null,null,null,{"$f":"'Table 2'!L67","v":505.8},{"$f":"'Table 2'!N67","v":587.64},null,null,null,494.8,574.29999999999995,null,null,null,{"$f":"INDEX(AD67:AH67,AI67)","v":0},{"$f":"'Table 2'!AB67","v":"CPI"},{"$f":"'Table 2'!AC67","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD67","v":2.2231204527081605E-2},null,null,null,{"$f":"'Table 2'!AF67","v":0},{"$f":"'Table 2'!AI67","v":0},null,{"$f":"'Table 2'!AQ67","v":0},null,2,"Updated methodology to use CPI instead of Wage Adj",null,null,null,null,null,null,11,13.340000000000032,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$73","v":2.0799999999999983},{"$f":"'Table 2'!$C$73","v":"Orphans and Unsupported Childs Benefit (CPI adjusted)"},{"$f":"'Table 2'!C74","v":"14 years old and over"},null,null,null,null,{"$f":"'Table 2'!D74","v":332.61},null,null,null,null,{"$f":"'Table 2'!L74","v":340.01},null,null,null,null,332.61,null,null,null,null,{"$f":"INDEX(AD69:AH69,AI69)","v":0},{"$f":"'Table 2'!AB74","v":"CPI"},{"$f":"'Table 2'!AC74","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD74","v":2.224827876491986E-2},null,null,null,{"$f":"'Table 2'!AF74","v":0},{"$f":"'Table 2'!AI74","v":0},null,null,null,2,null,null,null,null,null,null,null,7.3999999999999773,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$73","v":2.0799999999999983},{"$f":"'Table 2'!$C$73","v":"Orphans and Unsupported Childs Benefit (CPI adjusted)"},{"$f":"'Table 2'!C75","v":"10-13 years old"},null,null,null,null,{"$f":"'Table 2'!D75","v":310.39999999999998},null,null,null,null,{"$f":"'Table 2'!L75","v":317.3},null,null,null,null,310.39999999999998,null,null,null,null,{"$f":"INDEX(AD70:AH70,AI70)","v":0},{"$f":"'Table 2'!AB75","v":"CPI"},{"$f":"'Table 2'!AC75","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD75","v":2.2229381443299001E-2},null,null,null,{"$f":"'Table 2'!AF75","v":0},{"$f":"'Table 2'!AI75","v":0},null,null,null,2,null,null,null,null,null,null,null,6.9000000000000341,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$73","v":2.0799999999999983},{"$f":"'Table 2'!$C$73","v":"Orphans and Unsupported Childs Benefit (CPI adjusted)"},{"$f":"'Table 2'!C76","v":"5-9 years old"},null,null,null,null,{"$f":"'Table 2'!D76","v":288.06},null,null,null,null,{"$f":"'Table 2'!L76","v":294.47000000000003},null,null,null,null,288.06,null,null,null,null,{"$f":"INDEX(AD71:AH71,AI71)","v":0},{"$f":"'Table 2'!AB76","v":"CPI"},{"$f":"'Table 2'!AC76","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD76","v":2.225230854683069E-2},null,null,null,{"$f":"'Table 2'!AF76","v":0},{"$f":"'Table 2'!AI76","v":0},null,null,null,2,null,null,null,null,null,null,null,6.410000000000025,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 2'!$B$73","v":2.0799999999999983},{"$f":"'Table 2'!$C$73","v":"Orphans and Unsupported Childs Benefit (CPI adjusted)"},{"$f":"'Table 2'!C77","v":"Under 5 years old"},null,null,null,null,{"$f":"'Table 2'!D77","v":286.08},null,null,null,null,{"$f":"'Table 2'!L77","v":292.44},null,null,null,null,286.08,null,null,null,null,{"$f":"INDEX(AD72:AH72,AI72)","v":0},{"$f":"'Table 2'!AB77","v":"CPI"},{"$f":"'Table 2'!AC77","v":2.2239872915011949E-2},{"$f":"'Table 2'!AD77","v":2.2231543624161132E-2},null,null,null,{"$f":"'Table 2'!AF77","v":0},{"$f":"'Table 2'!AI77","v":0},null,null,null,2,null,null,null,null,null,null,null,{"$f":"IF(M72>0,M72-H72,0)","v":6.3600000000000136},{"$f":"IF(N72>0,N72-I72,0)","v":0},{"$f":"IF(O72>0,O72-J72,0)","v":0},{"$f":"IF(P72>0,P72-K72,0)","v":0},null,null,{"$f":"R72-H72","v":0},{"$f":"S72-I72","v":0},{"$f":"T72-J72","v":0},{"$f":"U72-K72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$12","v":3.01},{"$f":"'Table 3'!$C$12","v":"Single Students"},"Under 24, childless, living in parental home",null,null,null,null,{"$f":"'Table 3'!D13","v":271.68},{"$f":"'Table 3'!E13","v":303.85000000000002},null,null,null,{"$f":"'Table 3'!L13","v":277.72000000000003},{"$f":"'Table 3'!N13","v":311.18},{"$f":"'Table 3'!O13","v":16181.36},null,null,271.68,303.85000000000002,15800.2,null,null,{"$f":"INDEX(AD74:AH74,AI74)","v":0},{"$f":"'Table 3'!AB13","v":"CPI"},{"$f":"'Table 3'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD13","v":2.2232037691401807E-2},null,null,null,{"$f":"'Table 3'!AF13","v":0},{"$f":"'Table 3'!AI13","v":0},null,{"$f":"'Table 3'!AY13","v":0},null,2,null,null,null,null,null,null,null,6.0400000000000205,7.3299999999999841,16181.36,0,null,null,0,0,15800.2,0]
[{"$f":"'Table 3'!$B$12","v":3.01},{"$f":"'Table 3'!$C$12","v":"Single Students"},"Under 24, childless, not living in a parental home",null,null,null,null,{"$f":"'Table 3'!D14","v":316.3},{"$f":"'Table 3'!E14","v":357.94},null,null,null,{"$f":"'Table 3'!L14","v":323.33},{"$f":"'Table 3'!N14","v":366.46},{"$f":"'Table 3'!O14","v":19055.919999999998},null,null,316.3,357.94,18612.88,null,null,0,{"$f":"'Table 3'!AB14","v":"CPI"},{"$f":"'Table 3'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD14","v":2.2225735061650154E-2},null,null,null,{"$f":"'Table 3'!AF14","v":0},{"$f":"'Table 3'!AI14","v":0},null,{"$f":"'Table 3'!AY14","v":0},null,2,null,null,null,null,null,null,null,7.0299999999999727,8.5199999999999818,19055.919999999998,0,null,null,0,0,18612.88,0]
[{"$f":"'Table 3'!$B$12","v":3.01},{"$f":"'Table 3'!$C$12","v":"Single Students"},"Independent Circumstances Allowance",null,null,null,null,{"$f":"'Table 3'!D15","v":316.3},{"$f":"'Table 3'!E15","v":357.94},null,null,null,{"$f":"'Table 3'!L15","v":323.33},{"$f":"'Table 3'!N15","v":366.46},{"$f":"'Table 3'!O15","v":19055.919999999998},null,null,316.3,357.94,18612.88,null,null,0,{"$f":"'Table 3'!AB15","v":"CPI"},{"$f":"'Table 3'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD15","v":2.2225735061650154E-2},null,null,null,{"$f":"'Table 3'!AF15","v":0},{"$f":"'Table 3'!AI15","v":0},null,{"$f":"'Table 3'!AY15","v":0},null,2,null,null,null,null,null,null,null,7.0299999999999727,8.5199999999999818,19055.919999999998,0,null,null,0,0,18612.88,0]
[{"$f":"'Table 3'!$B$12","v":3.01},{"$f":"'Table 3'!$C$12","v":"Single Students"},"24 or older, childless, living in parental home",null,null,null,null,{"$f":"'Table 3'!D16","v":307.37},{"$f":"'Table 3'!E16","v":347.12},null,null,null,{"$f":"'Table 3'!L16","v":314.20999999999998},{"$f":"'Table 3'!N16","v":355.41},{"$f":"'Table 3'!O16","v":18481.32},null,null,307.37,347.12,18050.240000000002,null,null,0,{"$f":"'Table 3'!AB16","v":"CPI"},{"$f":"'Table 3'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD16","v":2.225331034258371E-2},null,null,null,{"$f":"'Table 3'!AF16","v":0},{"$f":"'Table 3'!AI16","v":0},null,{"$f":"'Table 3'!AY16","v":0},null,2,null,null,null,null,null,null,null,6.839999999999975,8.2900000000000205,18481.32,0,null,null,0,0,18050.240000000002,0]
[{"$f":"'Table 3'!$B$12","v":3.01},{"$f":"'Table 3'!$C$12","v":"Single Students"},"24 or older, childless, not living in parental home",null,null,null,null,{"$f":"'Table 3'!D17","v":360.93},{"$f":"'Table 3'!E17","v":412.04},null,null,null,{"$f":"'Table 3'!L17","v":368.96},{"$f":"'Table 3'!N17","v":421.77},{"$f":"'Table 3'!O17","v":21932.04},null,null,360.93,412.04,21426.080000000002,null,null,0,{"$f":"'Table 3'!AB17","v":"CPI"},{"$f":"'Table 3'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD17","v":2.2248081345413118E-2},null,null,null,{"$f":"'Table 3'!AF17","v":0},{"$f":"'Table 3'!AI17","v":0},null,{"$f":"'Table 3'!AY17","v":0},null,2,null,null,null,null,null,null,null,8.0299999999999727,9.7299999999999613,21932.04,0,null,null,0,0,21426.080000000002,0]
[{"$f":"'Table 3'!$B$12","v":3.01},{"$f":"'Table 3'!$C$12","v":"Single Students"},"Single Student (1+ children)",null,null,null,null,{"$f":"'Table 3'!D18","v":508.5},{"$f":"'Table 3'!E18","v":590.91},null,null,null,{"$f":"'Table 3'!L18","v":519.80999999999995},{"$f":"'Table 3'!N18","v":604.62},{"$f":"'Table 3'!O18","v":31440.240000000002},null,null,508.5,590.91,30727.32,null,null,0,{"$f":"'Table 3'!AB18","v":"CPI"},{"$f":"'Table 3'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD18","v":2.2241887905604552E-2},null,null,null,{"$f":"'Table 3'!AF18","v":0},{"$f":"'Table 3'!AI18","v":0},null,{"$f":"'Table 3'!AY18","v":0},null,2,null,null,null,null,null,null,null,11.309999999999945,13.710000000000036,31440.240000000002,0,null,null,0,0,30727.32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$21","v":3.0199999999999996},{"$f":"'Table 3'!$C$21","v":"Married or partnered student - combined income between $552.22 to $1150.00 for week"},"Childless - living in the same home as spouse or partner",null,null,null,null,{"$f":"'Table 3'!D22","v":187.77},{"$f":"'Table 3'!E22","v":209.8},null,null,null,{"$f":"'Table 3'!L22","v":191.95},{"$f":"'Table 3'!N22","v":214.47},{"$f":"'Table 3'!O22","v":11152.44},null,null,187.77,209.8,10909.6,null,null,{"$f":"INDEX(AD81:AH81,AI81)","v":0},{"$f":"'Table 3'!AB22","v":"CPI"},{"$f":"'Table 3'!AC22","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD22","v":2.2261277094317355E-2},null,null,null,{"$f":"'Table 3'!AF22","v":0},{"$f":"'Table 3'!AI22","v":0},null,{"$f":"'Table 3'!AY22","v":0},null,2,null,null,null,null,null,null,null,4.1799999999999784,4.6699999999999875,11152.44,0,null,null,0,0,10909.6,0]
[{"$f":"'Table 3'!$B$21","v":3.0199999999999996},{"$f":"'Table 3'!$C$21","v":"Married or partnered student - combined income between $552.22 to $1150.00 for week"},"Childless - not living in the same home as spouse or partner",null,null,null,null,{"$f":"'Table 3'!D23","v":235.12},{"$f":"'Table 3'!E23","v":262.7},null,null,null,{"$f":"'Table 3'!L23","v":240.35},{"$f":"'Table 3'!N23","v":268.55},{"$f":"'Table 3'!O23","v":13964.6},null,null,235.12,262.7,13660.4,null,null,0,{"$f":"'Table 3'!AB23","v":"CPI"},{"$f":"'Table 3'!AC23","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD23","v":2.2243960530792695E-2},null,null,null,{"$f":"'Table 3'!AF23","v":0},{"$f":"'Table 3'!AI23","v":0},null,{"$f":"'Table 3'!AY23","v":0},null,2,null,null,null,null,null,null,null,5.2299999999999898,5.8500000000000227,13964.6,0,null,null,0,0,13660.4,0]
[{"$f":"'Table 3'!$B$21","v":3.0199999999999996},{"$f":"'Table 3'!$C$21","v":"Married or partnered student - combined income between $552.22 to $1150.00 for week"},"1 or more supported children - living in the same home as spouse or partner - either; not enrolled in more than half of a full-time course OR is enrolled in more than half of a full-time course and is eligible for but does not receive, or is not eligible for, a grant",null,null,null,null,{"$f":"'Table 3'!D24","v":219.63},{"$f":"'Table 3'!E24","v":245.4},null,null,null,{"$f":"'Table 3'!L24","v":224.51},{"$f":"'Table 3'!N24","v":250.85},{"$f":"'Table 3'!O24","v":13044.199999999999},null,null,219.63,245.4,12760.800000000001,null,null,0,{"$f":"'Table 3'!AB24","v":"CPI"},{"$f":"'Table 3'!AC24","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD24","v":2.2219186814187442E-2},null,null,null,{"$f":"'Table 3'!AF24","v":0},{"$f":"'Table 3'!AI24","v":0},null,{"$f":"'Table 3'!AY24","v":0},null,2,null,null,null,null,null,null,null,4.8799999999999955,5.4499999999999886,13044.199999999999,0,null,null,0,0,12760.800000000001,0]
[{"$f":"'Table 3'!$B$21","v":3.0199999999999996},{"$f":"'Table 3'!$C$21","v":"Married or partnered student - combined income between $552.22 to $1150.00 for week"},"1 or more supported children - not living in the same home as spouse or partner - either; not enrolled in more than half of a full-time course OR is enrolled in more than half of a full-time course and is eligible for but does not receive, or is not eligible for, a grant",null,null,null,null,{"$f":"'Table 3'!D25","v":269.14},{"$f":"'Table 3'!E25","v":300.77999999999997},null,null,null,{"$f":"'Table 3'!L25","v":275.13},{"$f":"'Table 3'!N25","v":308.04000000000002},{"$f":"'Table 3'!O25","v":16018.080000000002},null,null,269.14,300.77999999999997,15640.559999999998,null,null,0,{"$f":"'Table 3'!AB25","v":"CPI"},{"$f":"'Table 3'!AC25","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD25","v":2.2256074905253831E-2},null,null,null,{"$f":"'Table 3'!AF25","v":0},{"$f":"'Table 3'!AI25","v":0},null,{"$f":"'Table 3'!AY25","v":0},null,2,null,null,null,null,null,null,null,5.9900000000000091,7.2600000000000477,16018.080000000002,0,null,null,0,0,15640.559999999998,0]
[{"$f":"'Table 3'!$B$21","v":3.0199999999999996},{"$f":"'Table 3'!$C$21","v":"Married or partnered student - combined income between $552.22 to $1150.00 for week"},"1 or more supported children - living in the same home as spouse or partner - enrolled in more than half of a full-time course - receives a grant",null,null,null,null,{"$f":"'Table 3'!D26","v":203.72},{"$f":"'Table 3'!E26","v":227.62},null,null,null,{"$f":"'Table 3'!L26","v":208.25},{"$f":"'Table 3'!N26","v":232.68},{"$f":"'Table 3'!O26","v":12099.36},null,null,203.72,227.62,11836.24,null,null,0,{"$f":"'Table 3'!AB26","v":"CPI"},{"$f":"'Table 3'!AC26","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD26","v":2.2236402905949415E-2},null,null,null,{"$f":"'Table 3'!AF26","v":0},{"$f":"'Table 3'!AI26","v":0},null,{"$f":"'Table 3'!AY26","v":0},null,2,null,null,null,null,null,null,null,4.5300000000000011,5.0600000000000023,12099.36,0,null,null,0,0,11836.24,0]
[{"$f":"'Table 3'!$B$21","v":3.0199999999999996},{"$f":"'Table 3'!$C$21","v":"Married or partnered student - combined income between $552.22 to $1150.00 for week"},"1 or more supported children - not living in the same home as spouse or partner - enrolled in more than half of a full-time course - receives a grant",null,null,null,null,{"$f":"'Table 3'!D27","v":251.91},{"$f":"'Table 3'!E27","v":281.45999999999998},null,null,null,{"$f":"'Table 3'!L27","v":257.51},{"$f":"'Table 3'!N27","v":287.72000000000003},{"$f":"'Table 3'!O27","v":14961.440000000002},null,null,251.91,281.45999999999998,14635.919999999998,null,null,0,{"$f":"'Table 3'!AB27","v":"CPI"},{"$f":"'Table 3'!AC27","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD27","v":2.2230161565638396E-2},null,null,null,{"$f":"'Table 3'!AF27","v":0},{"$f":"'Table 3'!AI27","v":0},null,{"$f":"'Table 3'!AY27","v":0},null,2,null,null,null,null,null,null,null,5.5999999999999943,6.2600000000000477,14961.440000000002,0,null,null,0,0,14635.919999999998,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$30","v":3.0299999999999994},{"$f":"'Table 3'!$C$30","v":"Married or partnered student - childless - combined income not more than $552.22 for week"},{"$f":"'Table 3'!C31","v":"Spouse or partner enrolled in more than half of a full time course - either; receives grant OR does not receive grant but is eligible - childless"},null,null,null,null,{"$f":"'Table 3'!D31","v":316.3},{"$f":"'Table 3'!E31","v":357.94},null,null,null,{"$f":"'Table 3'!L31","v":323.33},{"$f":"'Table 3'!N31","v":366.46},{"$f":"'Table 3'!O31","v":19055.919999999998},null,null,316.3,357.94,18612.88,null,null,{"$f":"INDEX(AD88:AH88,AI88)","v":0},{"$f":"'Table 3'!AB31","v":"CPI"},{"$f":"'Table 3'!AC31","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD31","v":2.2225735061650154E-2},null,null,null,{"$f":"'Table 3'!AF31","v":0},{"$f":"'Table 3'!AI31","v":0},null,{"$f":"'Table 3'!AY31","v":0},null,2,null,null,null,null,null,null,null,7.0299999999999727,8.5199999999999818,19055.919999999998,0,null,null,0,0,18612.88,0]
[{"$f":"'Table 3'!$B$30","v":3.0299999999999994},{"$f":"'Table 3'!$C$30","v":"Married or partnered student - childless - combined income not more than $552.22 for week"},{"$f":"'Table 3'!C32","v":"Spouse or partner enrolled in more than half of a full time course - does not receive and is not eligible for grant - childless"},null,null,null,null,{"$f":"'Table 3'!D32","v":360.93},{"$f":"'Table 3'!E32","v":412.04},null,null,null,{"$f":"'Table 3'!L32","v":368.96},{"$f":"'Table 3'!N32","v":421.77},{"$f":"'Table 3'!O32","v":21932.04},null,null,360.93,412.04,21426.080000000002,null,null,{"$f":"INDEX(AD89:AH89,AI89)","v":0},{"$f":"'Table 3'!AB32","v":"CPI"},{"$f":"'Table 3'!AC32","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD32","v":2.2248081345413118E-2},null,null,null,{"$f":"'Table 3'!AF32","v":0},{"$f":"'Table 3'!AI32","v":0},null,{"$f":"'Table 3'!AY32","v":0},null,2,null,null,null,null,null,null,null,8.0299999999999727,9.7299999999999613,21932.04,0,null,null,0,0,21426.080000000002,0]
[{"$f":"'Table 3'!$B$30","v":3.0299999999999994},{"$f":"'Table 3'!$C$30","v":"Married or partnered student - childless - combined income not more than $552.22 for week"},{"$f":"'Table 3'!C33","v":"Spouse or partner not enrolled in more than half of a full time course - childless"},null,null,null,null,{"$f":"'Table 3'!D33","v":630.44000000000005},{"$f":"'Table 3'!E33","v":738.71},null,null,null,{"$f":"'Table 3'!L33","v":644.46},{"$f":"'Table 3'!N33","v":755.71},{"$f":"'Table 3'!O33","v":39296.92},null,null,630.44000000000005,738.71,38412.92,null,null,{"$f":"INDEX(AD90:AH90,AI90)","v":0},{"$f":"'Table 3'!AB33","v":"CPI"},{"$f":"'Table 3'!AC33","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD33","v":2.2238436647420867E-2},null,null,null,{"$f":"'Table 3'!AF33","v":0},{"$f":"'Table 3'!AI33","v":0},null,{"$f":"'Table 3'!AY33","v":0},null,2,null,null,null,null,null,null,null,14.019999999999982,17,39296.92,0,null,null,0,0,38412.92,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$36","v":3.0399999999999991},{"$f":"'Table 3'!$C$36","v":"Married or partnered student with 1 or more supported children - combined income not more than $552.22 for week"},{"$f":"'Table 3'!C37","v":"Spouse or partner enrolled in more than half of a full time course - does not receive and is not eligible for a grant - 1 or more supported children"},null,null,null,null,{"$f":"'Table 3'!D37","v":508.5},{"$f":"'Table 3'!E37","v":590.91},null,null,null,{"$f":"'Table 3'!L37","v":519.80999999999995},{"$f":"'Table 3'!N37","v":604.62},{"$f":"'Table 3'!O37","v":31440.240000000002},null,null,508.5,590.91,30727.32,null,null,{"$f":"INDEX(AD92:AH92,AI92)","v":0},{"$f":"'Table 3'!AB37","v":"CPI"},{"$f":"'Table 3'!AC37","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD37","v":2.2241887905604552E-2},null,null,null,{"$f":"'Table 3'!AF37","v":0},{"$f":"'Table 3'!AI37","v":0},null,{"$f":"'Table 3'!AY37","v":0},null,2,null,null,null,null,null,null,null,11.309999999999945,13.710000000000036,31440.240000000002,0,null,null,0,0,30727.32,0]
[{"$f":"'Table 3'!$B$36","v":3.0399999999999991},{"$f":"'Table 3'!$C$36","v":"Married or partnered student with 1 or more supported children - combined income not more than $552.22 for week"},{"$f":"'Table 3'!C38","v":"Spouse or partner enrolled in more than half of a full time course - does not receive, but is eligible for, a grant - 1 or more supported children"},null,null,null,null,{"$f":"'Table 3'!D38","v":348.15},{"$f":"'Table 3'!E38","v":396.54},null,null,null,{"$f":"'Table 3'!L38","v":355.89},{"$f":"'Table 3'!N38","v":405.93},{"$f":"'Table 3'!O38","v":21108.36},null,null,348.15,396.54,20620.080000000002,null,null,{"$f":"INDEX(AD93:AH93,AI93)","v":0},{"$f":"'Table 3'!AB38","v":"CPI"},{"$f":"'Table 3'!AC38","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD38","v":2.2231796639379686E-2},null,null,null,{"$f":"'Table 3'!AF38","v":0},{"$f":"'Table 3'!AI38","v":0},null,{"$f":"'Table 3'!AY38","v":0},null,2,null,null,null,null,null,null,null,7.7400000000000091,9.3899999999999864,21108.36,0,null,null,0,0,20620.080000000002,0]
[{"$f":"'Table 3'!$B$36","v":3.0399999999999991},{"$f":"'Table 3'!$C$36","v":"Married or partnered student with 1 or more supported children - combined income not more than $552.22 for week"},{"$f":"'Table 3'!C39","v":"Spouse or partner enrolled in more than half of a full time course - receives grant - 1 or more supported children"},null,null,null,null,{"$f":"'Table 3'!D39","v":332.23},{"$f":"'Table 3'!E39","v":377.25},null,null,null,{"$f":"'Table 3'!L39","v":339.62},{"$f":"'Table 3'!N39","v":386.21},{"$f":"'Table 3'!O39","v":20082.919999999998},null,null,332.23,377.25,19617,null,null,{"$f":"INDEX(AD94:AH94,AI94)","v":0},{"$f":"'Table 3'!AB39","v":"CPI"},{"$f":"'Table 3'!AC39","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD39","v":2.2243626403395167E-2},null,null,null,{"$f":"'Table 3'!AF39","v":0},{"$f":"'Table 3'!AI39","v":0},null,{"$f":"'Table 3'!AY39","v":0},null,2,null,null,null,null,null,null,null,7.3899999999999864,8.9599999999999795,20082.919999999998,0,null,null,0,0,19617,0]
[{"$f":"'Table 3'!$B$36","v":3.0399999999999991},{"$f":"'Table 3'!$C$36","v":"Married or partnered student with 1 or more supported children - combined income not more than $552.22 for week"},{"$f":"'Table 3'!C40","v":"Spouse or partner not enrolled in more than half of a full time course - 1 or more supported children"},null,null,null,null,{"$f":"'Table 3'!D40","v":662.3},{"$f":"'Table 3'!E40","v":777.33},null,null,null,{"$f":"'Table 3'!L40","v":677.03},{"$f":"'Table 3'!N40","v":795.19},{"$f":"'Table 3'!O40","v":41349.880000000005},null,null,662.3,777.33,40421.160000000003,null,null,{"$f":"INDEX(AD95:AH95,AI95)","v":0},{"$f":"'Table 3'!AB40","v":"CPI"},{"$f":"'Table 3'!AC40","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD40","v":2.2240676430620665E-2},null,null,null,{"$f":"'Table 3'!AF40","v":0},{"$f":"'Table 3'!AI40","v":0},null,{"$f":"'Table 3'!AY40","v":0},null,2,null,null,null,null,null,null,null,14.730000000000018,17.860000000000014,41349.880000000005,0,null,null,0,0,40421.160000000003,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$43","v":3.0499999999999989},{"$f":"'Table 3'!$C$43","v":"Other Allowances"},{"$f":"'Table 3'!C44","v":"Accommodation Benefit (varies between regions)"},null,null,null,null,{"$f":"'Table 3'!D44","v":60},null,null,null,null,{"$f":"'Table 3'!L44","v":60},null,null,null,null,60,null,null,null,null,{"$f":"INDEX(AD97:AH97,AI97)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 3'!AZ45","v":0},5,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$43","v":3.0499999999999989},{"$f":"'Table 3'!$C$43","v":"Other Allowances"},{"$f":"'Table 3'!C45","v":"Accommodation Benefit, Sole Parents - Entry Threshold - Rent/Board"},null,null,null,null,{"$f":"'Table 3'!D45","v":160},null,null,null,null,{"$f":"'Table 3'!L45","v":163},null,null,null,null,160,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 3'!AZ46","v":0},5,null,null,null,null,null,null,null,3,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$43","v":3.0499999999999989},{"$f":"'Table 3'!$C$43","v":"Other Allowances"},{"$f":"'Table 3'!C46","v":"Accommodation Benefit, Sole Parents - Entry Threshold - Mortgage"},null,null,null,null,{"$f":"'Table 3'!D46","v":192},null,null,null,null,{"$f":"'Table 3'!L46","v":195},null,null,null,null,192,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 3'!AZ47","v":0},5,null,null,null,null,null,null,null,3,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$43","v":3.0499999999999989},{"$f":"'Table 3'!$C$43","v":"Other Allowances"},{"$f":"'Table 3'!C47","v":"Accommodation Benefit, Sole Parents (1 child) - Cut out - Area 1"},null,null,null,null,{"$f":"'Table 3'!D47","v":1807},null,null,null,null,{"$f":"'Table 3'!L47","v":1823},null,null,null,null,1807,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 3'!AZ48","v":0},5,null,null,null,null,null,null,null,16,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$43","v":3.0499999999999989},{"$f":"'Table 3'!$C$43","v":"Other Allowances"},{"$f":"'Table 3'!C48","v":"Accommodation Benefit, Sole Parents (2+ children) - Cut out - Area 1"},null,null,null,null,{"$f":"'Table 3'!D48","v":2087},null,null,null,null,{"$f":"'Table 3'!L48","v":2103},null,null,null,null,2087,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 3'!AZ49","v":0},5,null,null,null,null,null,null,null,16,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$43","v":3.0499999999999989},{"$f":"'Table 3'!$C$43","v":"Other Allowances"},{"$f":"'Table 3'!C49","v":"Accommodation Benefit, Sole Parents (1 child) - Cut out - Area 2"},null,null,null,null,{"$f":"'Table 3'!D49","v":1487},null,null,null,null,{"$f":"'Table 3'!L49","v":1503},null,null,null,null,1487,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 3'!AZ50","v":0},5,null,null,null,null,null,null,null,16,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$43","v":3.0499999999999989},{"$f":"'Table 3'!$C$43","v":"Other Allowances"},{"$f":"'Table 3'!C50","v":"Accommodation Benefit, Sole Parents (2+ children) - Cut out - Area 2"},null,null,null,null,{"$f":"'Table 3'!D50","v":1747},null,null,null,null,{"$f":"'Table 3'!L50","v":1763},null,null,null,null,1747,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 3'!AZ51","v":0},5,null,null,null,null,null,null,null,16,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$43","v":3.0499999999999989},{"$f":"'Table 3'!$C$43","v":"Other Allowances"},{"$f":"'Table 3'!C51","v":"Accommodation Benefit, Sole Parents (1 child) - Cut out - Area 3"},null,null,null,null,{"$f":"'Table 3'!D51","v":1287},null,null,null,null,{"$f":"'Table 3'!L51","v":1303},null,null,null,null,1287,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 3'!AZ52","v":0},5,null,null,null,null,null,null,null,{"$f":"IF(M104>0,M104-H104,0)","v":16},{"$f":"IF(N104>0,N104-I104,0)","v":0},{"$f":"IF(O104>0,O104-J104,0)","v":0},{"$f":"IF(P104>0,P104-K104,0)","v":0},null,null,{"$f":"R104-H104","v":0},{"$f":"S104-I104","v":0},{"$f":"T104-J104","v":0},{"$f":"U104-K104","v":0}]
[{"$f":"'Table 3'!$B$43","v":3.0499999999999989},{"$f":"'Table 3'!$C$43","v":"Other Allowances"},{"$f":"'Table 3'!C52","v":"Accommodation Benefit, Sole Parents (2+ children) - Cut out - Area 3"},null,null,null,null,{"$f":"'Table 3'!D52","v":1507},null,null,null,null,{"$f":"'Table 3'!L52","v":1523},null,null,null,null,1507,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 3'!AZ53","v":0},5,null,null,null,null,null,null,null,16,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$43","v":3.0499999999999989},{"$f":"'Table 3'!$C$43","v":"Other Allowances"},{"$f":"'Table 3'!C53","v":"Accommodation Benefit, Sole Parents (1 child) - Cut out - Area 4"},null,null,null,null,{"$f":"'Table 3'!D53","v":1187},null,null,null,null,{"$f":"'Table 3'!L53","v":1203},null,null,null,null,1187,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 3'!AZ54","v":0},5,null,null,null,null,null,null,null,16,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$43","v":3.0499999999999989},{"$f":"'Table 3'!$C$43","v":"Other Allowances"},{"$f":"'Table 3'!C54","v":"Accommodation Benefit, Sole Parents (2+ children) - Cut out - Area 4"},null,null,null,null,{"$f":"'Table 3'!D54","v":1347},null,null,null,null,{"$f":"'Table 3'!L54","v":1363},null,null,null,null,1347,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 3'!AZ55","v":0},5,null,null,null,null,null,null,null,16,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$61","v":3.0599999999999987},{"$f":"'Table 3'!$C$61","v":"Parental Income Abatement Threshold"},{"$f":"'Table 3'!C62","v":"Weekly Parental Income"},null,null,null,null,{"$f":"'Table 3'!D62","v":1315.65},null,null,null,null,{"$f":"'Table 3'!L62","v":1344.91},null,null,null,null,1315.65,null,null,null,null,{"$f":"INDEX(AD109:AH109,AI109)","v":0},{"$f":"'Table 3'!AB62","v":"CPI"},{"$f":"'Table 3'!AC62","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD62","v":2.2239957435488122E-2},null,null,null,{"$f":"'Table 3'!AF62","v":0},{"$f":"'Table 3'!AI62","v":0},null,null,null,2,"New methodology increasing by CPI",null,null,null,null,null,null,29.259999999999991,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$61","v":3.0599999999999987},{"$f":"'Table 3'!$C$61","v":"Parental Income Abatement Threshold"},{"$f":"'Table 3'!C63","v":"Annual Parental Income"},null,null,null,null,{"$f":"'Table 3'!D63","v":68413.8},null,null,null,null,{"$f":"'Table 3'!L63","v":69935.320000000007},null,null,null,null,68413.8,null,null,null,null,{"$f":"INDEX(AD110:AH110,AI110)","v":0},{"$f":"'Table 3'!AB63","v":"CPI"},{"$f":"'Table 3'!AC63","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD63","v":2.2239957435488122E-2},null,null,null,{"$f":"'Table 3'!AF63","v":0},{"$f":"'Table 3'!AI63","v":0},null,null,null,2,"New methodology increasing by CPI",null,null,null,null,null,null,1521.5200000000041,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$61","v":3.0599999999999987},{"$f":"'Table 3'!$C$61","v":"Parental Income Abatement Threshold"},{"$f":"'Table 3'!C64","v":"Weekly Parental Abatement Change point - At Home"},null,null,null,null,{"$f":"'Table 3'!D64","v":12.71},null,null,null,null,{"$f":"'Table 3'!L64","v":36.89},null,null,null,null,12.71]
[{"$f":"'Table 3'!$B$61","v":3.0599999999999987},{"$f":"'Table 3'!$C$61","v":"Parental Income Abatement Threshold"},{"$f":"'Table 3'!C65","v":"Weekly Parental Abatement Change point - Away from Home"},null,null,null,null,{"$f":"'Table 3'!D65","v":191.2},null,null,null,null,{"$f":"'Table 3'!L65","v":219.32},null,null,null,null,191.2]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M113>0,M113-H113,0)","v":0},{"$f":"IF(N113>0,N113-I113,0)","v":0},{"$f":"IF(O113>0,O113-J113,0)","v":0},{"$f":"IF(P113>0,P113-K113,0)","v":0},null,null,{"$f":"R113-H113","v":0},{"$f":"S113-I113","v":0},{"$f":"T113-J113","v":0},{"$f":"U113-K113","v":0}]
[{"$f":"'Table 3'!$B$72","v":3.0699999999999985},{"$f":"'Table 3'!$C$72","v":"Parental Income Cut-Out Point"},{"$f":"'Table 3'!C73","v":"At Home"},null,null,null,null,{"$f":"'Table 3'!D73","v":124922.46},null,null,null,null,{"$f":"'Table 3'!L73","v":127701.81},null,null,null,null,124922.46,null,null,null,null,{"$f":"INDEX(AD114:AH114,AI114)","v":0},{"$f":"'Table 3'!AB73","v":"CPI"},{"$f":"'Table 3'!AC73","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD73","v":2.2248601252328859E-2},null,null,null,{"$f":"'Table 3'!AF73","v":0},{"$f":"'Table 3'!AI73","v":-1.3117355897334093E-3},{"$f":"'Table 3'!AQ73","v":0},null,{"$f":"'Table 3'!AZ73","v":0},3,"New methodology involves reducing the amount calculated based off gross threshold amount",null,null,null,null,null,null,2779.3499999999913,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$72","v":3.0699999999999985},{"$f":"'Table 3'!$C$72","v":"Parental Income Cut-Out Point"},{"$f":"'Table 3'!C74","v":"Away From Home"},null,null,null,null,{"$f":"'Table 3'!D74","v":134204.31},null,null,null,null,{"$f":"'Table 3'!L74","v":137187.85999999999},null,null,null,null,134204.31,null,null,null,null,{"$f":"INDEX(AD115:AH115,AI115)","v":0},{"$f":"'Table 3'!AB74","v":"CPI"},{"$f":"'Table 3'!AC74","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD74","v":2.2231402255262767E-2},null,null,null,{"$f":"'Table 3'!AF74","v":0},{"$f":"'Table 3'!AI74","v":-7.2018044847623752E-3},{"$f":"'Table 3'!AQ74","v":0},null,{"$f":"'Table 3'!AZ74","v":0},3,"New methodology involves reducing the amount calculated based off gross threshold amount",null,null,null,null,null,null,2983.5499999999884,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$81","v":3.0799999999999983},{"$f":"'Table 3'!$C$81","v":"Personal and Combined Income Thresholds"},{"$f":"'Table 3'!C82","v":"Weekly Personal Income(abatement threshold)"},null,null,null,null,{"$f":"'Table 3'!D82","v":270.10000000000002},null,null,null,null,{"$f":"'Table 3'!L82","v":276.11},null,null,null,null,270.10000000000002,null,null,null,null,{"$f":"INDEX(AD117:AH117,AI117)","v":0},{"$f":"'Table 3'!AB82","v":"CPI"},{"$f":"'Table 3'!AC82","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD82","v":2.2251018141429046E-2},null,null,null,{"$f":"'Table 3'!AF82","v":0},{"$f":"'Table 3'!AI82","v":0},null,null,null,2,null,null,null,null,null,null,null,6.0099999999999909,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$81","v":3.0799999999999983},{"$f":"'Table 3'!$C$81","v":"Personal and Combined Income Thresholds"},{"$f":"'Table 3'!C83","v":"Weekly Combined Income Threshold – Dependent Spouse or Partner"},null,null,null,null,{"$f":"'Table 3'!D83","v":540.20000000000005},null,null,null,null,{"$f":"'Table 3'!L83","v":552.22},null,null,null,null,540.20000000000005,null,null,null,null,{"$f":"INDEX(AD118:AH118,AI118)","v":0},{"$f":"'Table 3'!AB83","v":"CPI"},{"$f":"'Table 3'!AC83","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD83","v":2.2251018141429046E-2},null,null,null,{"$f":"'Table 3'!AF83","v":0},{"$f":"'Table 3'!AI83","v":0},null,null,null,2,null,null,null,null,null,null,null,12.019999999999982,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$81","v":3.0799999999999983},{"$f":"'Table 3'!$C$81","v":"Personal and Combined Income Thresholds"},{"$f":"'Table 3'!C84","v":"Weekly Combined Income Threshold – Earning Spouse or Partner"},null,null,null,null,{"$f":"'Table 3'!D84","v":1124.98},null,null,null,null,{"$f":"'Table 3'!L84","v":1150},null,null,null,null,1124.98,null,null,null,null,{"$f":"INDEX(AD119:AH119,AI119)","v":0},{"$f":"'Table 3'!AB84","v":"CPI"},{"$f":"'Table 3'!AC84","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD84","v":2.2240395384806932E-2},null,null,null,{"$f":"'Table 3'!AF84","v":0},{"$f":"'Table 3'!AI84","v":0},null,null,null,2,null,null,null,null,null,null,null,25.019999999999982,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$91","v":3.0899999999999981},{"$f":"'Table 3'!$C$91","v":"Student Loan Living Cost Weekly Maximum"},{"$f":"'Table 3'!$C$92","v":"Student Loan Living Cost Weekly Maximum"},null,null,null,null,{"$f":"'Table 3'!$D$92","v":316.39},null,null,null,null,{"$f":"'Table 3'!$L$92","v":323.43},null,null,null,null,316.39,null,null,null,null,{"$f":"INDEX(AD121:AH121,AI121)","v":0},{"$f":"'Table 3'!AB92","v":"CPI"},{"$f":"'Table 3'!AC92","v":2.2239872915011949E-2},{"$f":"'Table 3'!AD92","v":2.2251019311609221E-2},null,null,null,{"$f":"'Table 3'!AF92","v":0},{"$f":"'Table 3'!AI92","v":0},null,null,null,2,null,null,null,null,null,null,null,7.0400000000000205,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$98","v":3.0999999999999979},{"$f":"'Table 3'!$C$98","v":"Student Loan Scheme Deduction"},{"$f":"'Table 3'!C99","v":"Student Loan Scheme Deduction - Paycycle 1"},null,null,null,null,{"$f":"'Table 3'!D99","v":464},null,null,null,null,{"$f":"'Table 3'!L99","v":464},null,null,null,null,464,null,null,null,null,{"$f":"INDEX(AD123:AH123,AI123)","v":0},{"$f":"'Table 3'!AB99","v":"Nil"},{"$f":"'Table 3'!AC99","v":0},{"$f":"'Table 3'!AD99","v":0},null,null,null,{"$f":"'Table 3'!AF99","v":0},null,null,null,null,1,"Rate increased from 439 to 464",null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$98","v":3.0999999999999979},{"$f":"'Table 3'!$C$98","v":"Student Loan Scheme Deduction"},{"$f":"'Table 3'!C100","v":"Student Loan Scheme Deduction - Paycycle 2"},null,null,null,null,{"$f":"'Table 3'!D100","v":464},null,null,null,null,{"$f":"'Table 3'!L100","v":464},null,null,null,null,464,null,null,null,null,{"$f":"INDEX(AD124:AH124,AI124)","v":0},{"$f":"'Table 3'!AB100","v":"Nil"},{"$f":"'Table 3'!AC100","v":0},{"$f":"'Table 3'!AD100","v":0},null,null,null,{"$f":"'Table 3'!AF100","v":0},null,null,null,null,1,"Rate increased from 439 to 464",null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 3'!$B$98","v":3.0999999999999979},{"$f":"'Table 3'!$C$98","v":"Student Loan Scheme Deduction"},{"$f":"'Table 3'!C101","v":"Student Loan Scheme Deduction - Paycycle 3"},null,null,null,null,{"$f":"'Table 3'!D101","v":464},null,null,null,null,{"$f":"'Table 3'!L101","v":464},null,null,null,null,464,null,null,null,null,{"$f":"INDEX(AD125:AH125,AI125)","v":0},{"$f":"'Table 3'!AB101","v":"Nil"},{"$f":"'Table 3'!AC101","v":0},{"$f":"'Table 3'!AD101","v":0},null,null,null,{"$f":"'Table 3'!AF101","v":0},null,null,null,null,1,"Rate increased from 439 to 464",null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 4'!$B$12","v":4.01},{"$f":"'Table 4'!$C$12","v":"Child Disability Allowance"},{"$f":"'Table 4'!$C$13","v":"Child Disability Allowance"},null,null,null,null,{"$f":"'Table 4'!$D$13","v":59.23},null,null,null,null,{"$f":"'Table 4'!$L$13","v":60.55},null,null,null,null,59.23,null,null,null,null,{"$f":"INDEX(AD127:AH127,AI127)","v":0},{"$f":"'Table 4'!AB13","v":"CPI"},{"$f":"'Table 4'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD13","v":2.228600371433398E-2},null,null,null,{"$f":"'Table 4'!AF13","v":0},{"$f":"'Table 4'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,1.3200000000000003,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 4'!$B$16","v":4.0199999999999996},{"$f":"'Table 4'!$C$16","v":"Training Incentive Allowance Maximum Rate"},{"$f":"'Table 4'!C17","v":"Weekly maximum rate"},null,null,null,null,{"$f":"'Table 4'!D17","v":135.75},null,null,null,null,{"$f":"'Table 4'!L17","v":138.77000000000001},null,null,null,null,135.75,null,null,null,null,{"$f":"INDEX(AD129:AH129,AI129)","v":0},{"$f":"'Table 4'!AB17","v":"CPI"},{"$f":"'Table 4'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD17","v":2.224677716390433E-2},null,null,null,{"$f":"'Table 4'!AF17","v":0},{"$f":"'Table 4'!AI17","v":0},null,null,null,2,null,null,null,null,null,null,null,3.0200000000000102,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 4'!$B$16","v":4.0199999999999996},{"$f":"'Table 4'!$C$16","v":"Training Incentive Allowance Maximum Rate"},{"$f":"'Table 4'!C18","v":"Annual maximum rate"},null,null,null,null,{"$f":"'Table 4'!D18","v":5430},null,null,null,null,{"$f":"'Table 4'!L18","v":5550.8},null,null,null,null,5430,null,null,null,null,{"$f":"INDEX(AD130:AH130,AI130)","v":2.2204460492503131E-16},{"$f":"'Table 4'!AB18","v":"CPI"},{"$f":"'Table 4'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD18","v":2.224677716390433E-2},null,null,null,{"$f":"'Table 4'!AF18","v":0},{"$f":"'Table 4'!AI18","v":2.2204460492503131E-16},null,null,null,2,null,null,null,null,null,null,null,120.80000000000018,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 4'!$B$21","v":4.0299999999999994},{"$f":"'Table 4'!$C$21","v":"Disability Allowance"},{"$f":"'Table 4'!C22","v":"Standard Disability Allowance (Maximum)"},null,null,null,null,{"$f":"'Table 4'!D22","v":78.599999999999994},null,null,null,null,{"$f":"'Table 4'!L22","v":80.349999999999994},null,null,null,null,78.599999999999994,null,null,null,null,{"$f":"INDEX(AD132:AH132,AI132)","v":0},{"$f":"'Table 4'!AB22","v":"CPI"},{"$f":"'Table 4'!AC22","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD22","v":2.2264631043257044E-2},null,null,null,{"$f":"'Table 4'!AF22","v":0},{"$f":"'Table 4'!AI22","v":0},null,null,null,2,null,null,null,null,null,null,null,1.75,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 4'!$B$21","v":4.0299999999999994},{"$f":"'Table 4'!$C$21","v":"Disability Allowance"},{"$f":"'Table 4'!C23","v":"Special Disability Allowance"},null,null,null,null,{"$f":"'Table 4'!D23","v":49.02},null,null,null,null,{"$f":"'Table 4'!L23","v":50.11},null,null,null,null,49.02,null,null,null,null,{"$f":"INDEX(AD133:AH133,AI133)","v":0},{"$f":"'Table 4'!AB23","v":"CPI"},{"$f":"'Table 4'!AC23","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD23","v":2.223582211342312E-2},null,null,null,{"$f":"'Table 4'!AF23","v":0},{"$f":"'Table 4'!AI23","v":0},null,null,null,2,null,null,null,null,null,null,null,1.0899999999999963,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 4'!$B$26","v":4.0399999999999991},{"$f":"'Table 4'!$C$26","v":"Foster Care Allowance (board payments)"},{"$f":"'Table 4'!C27","v":"Child 14+ years"},null,null,null,null,{"$f":"'Table 4'!D27","v":332.61},null,null,null,null,{"$f":"'Table 4'!L27","v":340.01},null,null,null,null,332.61,null,null,null,null,{"$f":"INDEX(AD135:AH135,AI135)","v":0},{"$f":"'Table 4'!AB27","v":"CPI"},{"$f":"'Table 4'!AC27","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD27","v":2.224827876491986E-2},null,null,null,{"$f":"'Table 4'!AF27","v":0},{"$f":"'Table 4'!AI27","v":0},null,null,null,2,null,null,null,null,null,null,null,7.3999999999999773,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 4'!$B$26","v":4.0399999999999991},{"$f":"'Table 4'!$C$26","v":"Foster Care Allowance (board payments)"},{"$f":"'Table 4'!C28","v":"Child 10-13 years"},null,null,null,null,{"$f":"'Table 4'!D28","v":310.39999999999998},null,null,null,null,{"$f":"'Table 4'!L28","v":317.3},null,null,null,null,310.39999999999998,null,null,null,null,{"$f":"INDEX(AD136:AH136,AI136)","v":0},{"$f":"'Table 4'!AB28","v":"CPI"},{"$f":"'Table 4'!AC28","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD28","v":2.2229381443299001E-2},null,null,null,{"$f":"'Table 4'!AF28","v":0},{"$f":"'Table 4'!AI28","v":0},null,null,null,2,null,null,null,null,null,null,null,6.9000000000000341,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 4'!$B$26","v":4.0399999999999991},{"$f":"'Table 4'!$C$26","v":"Foster Care Allowance (board payments)"},{"$f":"'Table 4'!C29","v":"Child 5-9 years"},null,null,null,null,{"$f":"'Table 4'!D29","v":288.06},null,null,null,null,{"$f":"'Table 4'!L29","v":294.47000000000003},null,null,null,null,288.06,null,null,null,null,{"$f":"INDEX(AD137:AH137,AI137)","v":0},{"$f":"'Table 4'!AB29","v":"CPI"},{"$f":"'Table 4'!AC29","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD29","v":2.225230854683069E-2},null,null,null,{"$f":"'Table 4'!AF29","v":0},{"$f":"'Table 4'!AI29","v":0},null,null,null,2,null,null,null,null,null,null,null,6.410000000000025,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 4'!$B$26","v":4.0399999999999991},{"$f":"'Table 4'!$C$26","v":"Foster Care Allowance (board payments)"},{"$f":"'Table 4'!C30","v":"Child 0-4 years"},null,null,null,null,{"$f":"'Table 4'!D30","v":286.08},null,null,null,null,{"$f":"'Table 4'!L30","v":292.44},null,null,null,null,286.08,null,null,null,null,{"$f":"INDEX(AD138:AH138,AI138)","v":0},{"$f":"'Table 4'!AB30","v":"CPI"},{"$f":"'Table 4'!AC30","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD30","v":2.2231543624161132E-2},null,null,null,{"$f":"'Table 4'!AF30","v":0},{"$f":"'Table 4'!AI30","v":0},null,null,null,2,null,null,null,null,null,null,null,6.3600000000000136,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 4'!$B$26","v":4.0399999999999991},{"$f":"'Table 4'!$C$26","v":"Foster Care Allowance (board payments)"},{"$f":"'Table 4'!C31","v":"Family Home"},null,null,null,null,{"$f":"'Table 4'!D31","v":315.01},null,null,null,null,{"$f":"'Table 4'!L31","v":322.02},null,null,null,null,315.01,null,null,null,null,{"$f":"INDEX(AD139:AH139,AI139)","v":0},{"$f":"'Table 4'!AB31","v":"CPI"},{"$f":"'Table 4'!AC31","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD31","v":2.2253261801212565E-2},null,null,null,{"$f":"'Table 4'!AF31","v":0},{"$f":"'Table 4'!AI31","v":0},null,null,null,2,null,null,null,null,null,null,null,7.0099999999999909,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 4'!$B$34","v":4.0499999999999989},{"$f":"'Table 4'!$C$34","v":"Birthday Allowance OB/UCB"},{"$f":"'Table 4'!C35","v":"Child 14+ years"},null,null,null,null,{"$f":"'Table 4'!D35","v":166.31},null,null,null,null,{"$f":"'Table 4'!L35","v":170.01},null,null,null,null,166.31,null,null,null,null,{"$f":"INDEX(AD141:AH141,AI141)","v":0},{"$f":"'Table 4'!AB35","v":"CPI"},{"$f":"'Table 4'!AC35","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD35","v":2.2247609885154063E-2},null,null,null,{"$f":"'Table 4'!AF35","v":0},{"$f":"'Table 4'!AI35","v":0},null,null,null,2]
[{"$f":"'Table 4'!$B$34","v":4.0499999999999989},{"$f":"'Table 4'!$C$34","v":"Birthday Allowance OB/UCB"},{"$f":"'Table 4'!C36","v":"Child 10-13 years"},null,null,null,null,{"$f":"'Table 4'!D36","v":155.19999999999999},null,null,null,null,{"$f":"'Table 4'!L36","v":158.65},null,null,null,null,155.19999999999999,null,null,null,null,{"$f":"INDEX(AD142:AH142,AI142)","v":0},{"$f":"'Table 4'!AB36","v":"CPI"},{"$f":"'Table 4'!AC36","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD36","v":2.2229381443299001E-2},null,null,null,{"$f":"'Table 4'!AF36","v":0},{"$f":"'Table 4'!AI36","v":0},null,null,null,2]
[{"$f":"'Table 4'!$B$34","v":4.0499999999999989},{"$f":"'Table 4'!$C$34","v":"Birthday Allowance OB/UCB"},{"$f":"'Table 4'!C37","v":"Child 5-9 years"},null,null,null,null,{"$f":"'Table 4'!D37","v":144.03},null,null,null,null,{"$f":"'Table 4'!L37","v":147.24},null,null,null,null,144.03,null,null,null,null,{"$f":"INDEX(AD143:AH143,AI143)","v":0},{"$f":"'Table 4'!AB37","v":"CPI"},{"$f":"'Table 4'!AC37","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD37","v":2.2287023536763151E-2},null,null,null,{"$f":"'Table 4'!AF37","v":0},{"$f":"'Table 4'!AI37","v":0},null,null,null,2]
[{"$f":"'Table 4'!$B$34","v":4.0499999999999989},{"$f":"'Table 4'!$C$34","v":"Birthday Allowance OB/UCB"},{"$f":"'Table 4'!C38","v":"Child 0-4 years"},null,null,null,null,{"$f":"'Table 4'!D38","v":143.04},null,null,null,null,{"$f":"'Table 4'!L38","v":146.22},null,null,null,null,143.04,null,null,null,null,{"$f":"INDEX(AD144:AH144,AI144)","v":0},{"$f":"'Table 4'!AB38","v":"CPI"},{"$f":"'Table 4'!AC38","v":2.2239872915011949E-2},{"$f":"'Table 4'!AD38","v":2.2231543624161132E-2},null,null,null,{"$f":"'Table 4'!AF38","v":0},{"$f":"'Table 4'!AI38","v":0},null,null,null,2]
[]
[{"$f":"'Table 4'!$B$41","v":4.0599999999999987},{"$f":"'Table 4'!$C$41","v":"Holiday Allowance OB/UCB"},{"$f":"'Table 4'!C42","v":"Child 14+ years"},null,null,null,null,{"$f":"'Table 4'!D42","v":166.31},null,null,null,null,{"$f":"'Table 4'!L42","v":170.01},null,null,null,null,166.31]
[{"$f":"'Table 4'!$B$41","v":4.0599999999999987},{"$f":"'Table 4'!$C$41","v":"Holiday Allowance OB/UCB"},{"$f":"'Table 4'!C43","v":"Child 10-13 years"},null,null,null,null,{"$f":"'Table 4'!D43","v":155.19999999999999},null,null,null,null,{"$f":"'Table 4'!L43","v":158.65},null,null,null,null,155.19999999999999]
[{"$f":"'Table 4'!$B$41","v":4.0599999999999987},{"$f":"'Table 4'!$C$41","v":"Holiday Allowance OB/UCB"},{"$f":"'Table 4'!C44","v":"Child 5-9 years"},null,null,null,null,{"$f":"'Table 4'!D44","v":144.03},null,null,null,null,{"$f":"'Table 4'!L44","v":147.24},null,null,null,null,144.03]
[{"$f":"'Table 4'!$B$41","v":4.0599999999999987},{"$f":"'Table 4'!$C$41","v":"Holiday Allowance OB/UCB"},{"$f":"'Table 4'!C45","v":"Child 0-4 years"},null,null,null,null,{"$f":"'Table 4'!D45","v":143.04},null,null,null,null,{"$f":"'Table 4'!L45","v":146.22},null,null,null,null,143.04]
[]
[{"$f":"'Table 5'!$B$12","v":5.01},{"$f":"'Table 5'!$C$12","v":"Childcare Subsidy"},{"$f":"'Table 5'!C13","v":"Hourly Rate - Rate 0"},null,null,null,null,{"$f":"'Table 5'!D13","v":6.38},null,null,null,null,{"$f":"'Table 5'!L13","v":6.52},null,null,null,null,6.38,null,null,null,null,{"$f":"INDEX(AD151:AH151,AI151)","v":0},{"$f":"'Table 5'!AB13","v":"CPI"},{"$f":"'Table 5'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD13","v":2.1943573667711602E-2},null,null,null,{"$f":"'Table 5'!AF13","v":2.9999999999999997E-4},{"$f":"'Table 5'!AI13","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,{"$f":"IF(M151>0,M151-H151,0)","v":0.13999999999999968},{"$f":"IF(N151>0,N151-I151,0)","v":0},{"$f":"IF(O151>0,O151-J151,0)","v":0},{"$f":"IF(P151>0,P151-K151,0)","v":0},null,null,{"$f":"R151-H151","v":0},{"$f":"S151-I151","v":0},{"$f":"T151-J151","v":0},{"$f":"U151-K151","v":0}]
[{"$f":"'Table 5'!$B$12","v":5.01},{"$f":"'Table 5'!$C$12","v":"Childcare Subsidy"},{"$f":"'Table 5'!C14","v":"Hourly Rate - Rate 1"},null,null,null,null,{"$f":"'Table 5'!D14","v":5.09},null,null,null,null,{"$f":"'Table 5'!L14","v":5.2},null,null,null,null,5.09,null,null,null,null,0,{"$f":"'Table 5'!AB14","v":"CPI"},{"$f":"'Table 5'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD14","v":2.16110019646365E-2},null,null,null,{"$f":"'Table 5'!AF14","v":5.9999999999999995E-4},{"$f":"'Table 5'!AI14","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,0.11000000000000032,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$12","v":5.01},{"$f":"'Table 5'!$C$12","v":"Childcare Subsidy"},{"$f":"'Table 5'!C15","v":"Hourly Rate - Rate 2"},null,null,null,null,{"$f":"'Table 5'!D15","v":3.56},null,null,null,null,{"$f":"'Table 5'!L15","v":3.64},null,null,null,null,3.56,null,null,null,null,0,{"$f":"'Table 5'!AB15","v":"CPI"},{"$f":"'Table 5'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD15","v":2.2471910112359605E-2},null,null,null,{"$f":"'Table 5'!AF15","v":-2.0000000000000001E-4},{"$f":"'Table 5'!AI15","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,8.0000000000000071E-2,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$12","v":5.01},{"$f":"'Table 5'!$C$12","v":"Childcare Subsidy"},{"$f":"'Table 5'!C16","v":"Hourly Rate - Rate 3"},null,null,null,null,{"$f":"'Table 5'!D16","v":1.99},null,null,null,null,{"$f":"'Table 5'!L16","v":2.0299999999999998},null,null,null,null,1.99,null,null,null,null,0,{"$f":"'Table 5'!AB16","v":"CPI"},{"$f":"'Table 5'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD16","v":2.0100502512562679E-2},null,null,null,{"$f":"'Table 5'!AF16","v":2.0999999999999999E-3},{"$f":"'Table 5'!AI16","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,3.9999999999999813E-2,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$12","v":5.01},{"$f":"'Table 5'!$C$12","v":"Childcare Subsidy"},{"$f":"'Table 5'!C17","v":"Maximum Weekly - Rate 0"},null,null,null,null,{"$f":"'Table 5'!D17","v":319},null,null,null,null,{"$f":"'Table 5'!L17","v":326},null,null,null,null,319,null,null,null,null,0,{"$f":"'Table 5'!AB17","v":"CPI"},{"$f":"'Table 5'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD17","v":2.1943573667711602E-2},null,null,null,{"$f":"'Table 5'!AF17","v":2.9999999999999997E-4},{"$f":"'Table 5'!AI17","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,7,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$12","v":5.01},{"$f":"'Table 5'!$C$12","v":"Childcare Subsidy"},{"$f":"'Table 5'!C18","v":"Maximum Weekly - Rate 1"},null,null,null,null,{"$f":"'Table 5'!D18","v":254.5},null,null,null,null,{"$f":"'Table 5'!L18","v":260},null,null,null,null,254.5,null,null,null,null,0,{"$f":"'Table 5'!AB18","v":"CPI"},{"$f":"'Table 5'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD18","v":2.16110019646365E-2},null,null,null,{"$f":"'Table 5'!AF18","v":5.9999999999999995E-4},{"$f":"'Table 5'!AI18","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,5.5,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$12","v":5.01},{"$f":"'Table 5'!$C$12","v":"Childcare Subsidy"},{"$f":"'Table 5'!C19","v":"Maximum Weekly - Rate 2"},null,null,null,null,{"$f":"'Table 5'!D19","v":178},null,null,null,null,{"$f":"'Table 5'!L19","v":182},null,null,null,null,178,null,null,null,null,0,{"$f":"'Table 5'!AB19","v":"CPI"},{"$f":"'Table 5'!AC19","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD19","v":2.2471910112359605E-2},null,null,null,{"$f":"'Table 5'!AF19","v":-2.0000000000000001E-4},{"$f":"'Table 5'!AI19","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,4,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$12","v":5.01},{"$f":"'Table 5'!$C$12","v":"Childcare Subsidy"},{"$f":"'Table 5'!C20","v":"Maximum Weekly - Rate 3"},null,null,null,null,{"$f":"'Table 5'!D20","v":99.5},null,null,null,null,{"$f":"'Table 5'!L20","v":101.49999999999999},null,null,null,null,99.5,null,null,null,null,0,{"$f":"'Table 5'!AB20","v":"CPI"},{"$f":"'Table 5'!AC20","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD20","v":2.0100502512562679E-2},null,null,null,{"$f":"'Table 5'!AF20","v":2.0999999999999999E-3},{"$f":"'Table 5'!AI20","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,1.9999999999999858,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$23","v":5.0199999999999996},{"$f":"'Table 5'!$C$23","v":"OSCAR Subsidy"},{"$f":"'Table 5'!C24","v":"Hourly Rate - Rate 0"},null,null,null,null,{"$f":"'Table 5'!D24","v":6.38},null,null,null,null,{"$f":"'Table 5'!L24","v":6.52},null,null,null,null,6.38,null,null,null,null,{"$f":"INDEX(AD160:AH160,AI160)","v":0},{"$f":"'Table 5'!AB24","v":"CPI"},{"$f":"'Table 5'!AC24","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD24","v":2.1943573667711602E-2},null,null,null,{"$f":"'Table 5'!AF24","v":2.9999999999999997E-4},{"$f":"'Table 5'!AI24","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,0.13999999999999968,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$23","v":5.0199999999999996},{"$f":"'Table 5'!$C$23","v":"OSCAR Subsidy"},{"$f":"'Table 5'!C25","v":"Hourly Rate - Rate 1"},null,null,null,null,{"$f":"'Table 5'!D25","v":5.09},null,null,null,null,{"$f":"'Table 5'!L25","v":5.2},null,null,null,null,5.09,null,null,null,null,0,{"$f":"'Table 5'!AB25","v":"CPI"},{"$f":"'Table 5'!AC25","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD25","v":2.16110019646365E-2},null,null,null,{"$f":"'Table 5'!AF25","v":5.9999999999999995E-4},{"$f":"'Table 5'!AI25","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,0.11000000000000032,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$23","v":5.0199999999999996},{"$f":"'Table 5'!$C$23","v":"OSCAR Subsidy"},{"$f":"'Table 5'!C26","v":"Hourly Rate - Rate 2"},null,null,null,null,{"$f":"'Table 5'!D26","v":3.56},null,null,null,null,{"$f":"'Table 5'!L26","v":3.64},null,null,null,null,3.56,null,null,null,null,0,{"$f":"'Table 5'!AB26","v":"CPI"},{"$f":"'Table 5'!AC26","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD26","v":2.2471910112359605E-2},null,null,null,{"$f":"'Table 5'!AF26","v":-2.0000000000000001E-4},{"$f":"'Table 5'!AI26","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,8.0000000000000071E-2,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$23","v":5.0199999999999996},{"$f":"'Table 5'!$C$23","v":"OSCAR Subsidy"},{"$f":"'Table 5'!C27","v":"Hourly Rate - Rate 3"},null,null,null,null,{"$f":"'Table 5'!D27","v":1.99},null,null,null,null,{"$f":"'Table 5'!L27","v":2.0299999999999998},null,null,null,null,1.99,null,null,null,null,0,{"$f":"'Table 5'!AB27","v":"CPI"},{"$f":"'Table 5'!AC27","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD27","v":2.0100502512562679E-2},null,null,null,{"$f":"'Table 5'!AF27","v":2.0999999999999999E-3},{"$f":"'Table 5'!AI27","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,3.9999999999999813E-2,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$23","v":5.0199999999999996},{"$f":"'Table 5'!$C$23","v":"OSCAR Subsidy"},{"$f":"'Table 5'!C28","v":"Maximum Weekly (Term Time) - Rate 0"},null,null,null,null,{"$f":"'Table 5'!D28","v":127.6},null,null,null,null,{"$f":"'Table 5'!L28","v":130.39999999999998},null,null,null,null,127.6,null,null,null,null,0,{"$f":"'Table 5'!AB28","v":"CPI"},{"$f":"'Table 5'!AC28","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD28","v":2.194357366771138E-2},null,null,null,{"$f":"'Table 5'!AF28","v":2.9999999999999997E-4},{"$f":"'Table 5'!AI28","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,2.7999999999999829,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$23","v":5.0199999999999996},{"$f":"'Table 5'!$C$23","v":"OSCAR Subsidy"},{"$f":"'Table 5'!C29","v":"Maximum Weekly (Term Time) - Rate 1"},null,null,null,null,{"$f":"'Table 5'!D29","v":101.8},null,null,null,null,{"$f":"'Table 5'!L29","v":104},null,null,null,null,101.8,null,null,null,null,0,{"$f":"'Table 5'!AB29","v":"CPI"},{"$f":"'Table 5'!AC29","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD29","v":2.16110019646365E-2},null,null,null,{"$f":"'Table 5'!AF29","v":5.9999999999999995E-4},{"$f":"'Table 5'!AI29","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,2.2000000000000028,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$23","v":5.0199999999999996},{"$f":"'Table 5'!$C$23","v":"OSCAR Subsidy"},{"$f":"'Table 5'!C30","v":"Maximum Weekly (Term Time) - Rate 2"},null,null,null,null,{"$f":"'Table 5'!D30","v":71.2},null,null,null,null,{"$f":"'Table 5'!L30","v":72.8},null,null,null,null,71.2,null,null,null,null,0,{"$f":"'Table 5'!AB30","v":"CPI"},{"$f":"'Table 5'!AC30","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD30","v":2.2471910112359383E-2},null,null,null,{"$f":"'Table 5'!AF30","v":-2.0000000000000001E-4},{"$f":"'Table 5'!AI30","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,1.5999999999999943,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$23","v":5.0199999999999996},{"$f":"'Table 5'!$C$23","v":"OSCAR Subsidy"},{"$f":"'Table 5'!C31","v":"Maximum Weekly (Term Time) - Rate 3"},null,null,null,null,{"$f":"'Table 5'!D31","v":39.799999999999997},null,null,null,null,{"$f":"'Table 5'!L31","v":40.599999999999994},null,null,null,null,39.799999999999997,null,null,null,null,2.2204460492503131E-16,{"$f":"'Table 5'!AB31","v":"CPI"},{"$f":"'Table 5'!AC31","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD31","v":2.0100502512562679E-2},null,null,null,{"$f":"'Table 5'!AF31","v":2.0999999999999999E-3},{"$f":"'Table 5'!AI31","v":2.2204460492503131E-16},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,0.79999999999999716,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$23","v":5.0199999999999996},{"$f":"'Table 5'!$C$23","v":"OSCAR Subsidy"},{"$f":"'Table 5'!C32","v":"Maximum Weekly (Holidays) - Rate 0"},null,null,null,null,{"$f":"'Table 5'!D32","v":319},null,null,null,null,{"$f":"'Table 5'!L32","v":326},null,null,null,null,319,null,null,null,null,0,{"$f":"'Table 5'!AB32","v":"CPI"},{"$f":"'Table 5'!AC32","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD32","v":2.1943573667711602E-2},null,null,null,{"$f":"'Table 5'!AF32","v":2.9999999999999997E-4},{"$f":"'Table 5'!AI32","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,7,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$23","v":5.0199999999999996},{"$f":"'Table 5'!$C$23","v":"OSCAR Subsidy"},{"$f":"'Table 5'!C33","v":"Maximum Weekly (Holidays) - Rate 1"},null,null,null,null,{"$f":"'Table 5'!D33","v":254.5},null,null,null,null,{"$f":"'Table 5'!L33","v":260},null,null,null,null,254.5,null,null,null,null,0,{"$f":"'Table 5'!AB33","v":"CPI"},{"$f":"'Table 5'!AC33","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD33","v":2.16110019646365E-2},null,null,null,{"$f":"'Table 5'!AF33","v":5.9999999999999995E-4},{"$f":"'Table 5'!AI33","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,5.5,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$23","v":5.0199999999999996},{"$f":"'Table 5'!$C$23","v":"OSCAR Subsidy"},{"$f":"'Table 5'!C34","v":"Maximum Weekly (Holidays) - Rate 2"},null,null,null,null,{"$f":"'Table 5'!D34","v":178},null,null,null,null,{"$f":"'Table 5'!L34","v":182},null,null,null,null,178,null,null,null,null,0,{"$f":"'Table 5'!AB34","v":"CPI"},{"$f":"'Table 5'!AC34","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD34","v":2.2471910112359605E-2},null,null,null,{"$f":"'Table 5'!AF34","v":-2.0000000000000001E-4},{"$f":"'Table 5'!AI34","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,4,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$23","v":5.0199999999999996},{"$f":"'Table 5'!$C$23","v":"OSCAR Subsidy"},{"$f":"'Table 5'!C35","v":"Maximum Weekly (Holidays) - Rate 3"},null,null,null,null,{"$f":"'Table 5'!D35","v":99.5},null,null,null,null,{"$f":"'Table 5'!L35","v":101.49999999999999},null,null,null,null,99.5,null,null,null,null,0,{"$f":"'Table 5'!AB35","v":"CPI"},{"$f":"'Table 5'!AC35","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD35","v":2.0100502512562679E-2},null,null,null,{"$f":"'Table 5'!AF35","v":2.0999999999999999E-3},{"$f":"'Table 5'!AI35","v":0},null,null,null,2,"Rounding of small number",null,null,null,null,null,null,1.9999999999999858,0,0,0,null,null,0,0,0,0]
[]
[{"$f":"'Table 5'!$B$38","v":5.0299999999999994},{"$f":"'Table 5'!$C$38","v":"Guaranteed Childcare Assistance Payment"},{"$f":"'Table 5'!C39","v":"Hourly Rate"},null,null,null,null,{"$f":"'Table 5'!D39","v":6.38},null,null,null,null,{"$f":"'Table 5'!L39","v":6.52},null,null,null,null,6.38,null,null,null,null,{"$f":"INDEX(AD173:AH173,AI173)","v":0},{"$f":"'Table 5'!AB39","v":"CPI"},{"$f":"'Table 5'!AC39","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD39","v":2.1943573667711602E-2},null,null,null,{"$f":"'Table 5'!AF39","v":2.9999999999999997E-4},{"$f":"'Table 5'!AI39","v":0},null,null,null,2,"Based on CPI applied to $6.10. New check added for table 5.03 GCAP rates",null,null,null,null,null,null,{"$f":"IF(M173>0,M173-H173,0)","v":0.13999999999999968},0,0,0,null,null,{"$f":"R173-H173","v":0},0,0,0]
[{"$f":"'Table 5'!$B$38","v":5.0299999999999994},{"$f":"'Table 5'!$C$38","v":"Guaranteed Childcare Assistance Payment"},{"$f":"'Table 5'!C40","v":"Maximum Weekly Rate"},null,null,null,null,{"$f":"'Table 5'!D40","v":319},null,null,null,null,{"$f":"'Table 5'!L40","v":326},null,null,null,null,319,null,null,null,null,0,{"$f":"'Table 5'!AB40","v":"CPI"},{"$f":"'Table 5'!AC40","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD40","v":2.1943573667711602E-2},null,null,null,{"$f":"'Table 5'!AF40","v":2.9999999999999997E-4},{"$f":"'Table 5'!AI40","v":0},null,null,null,2,"Based on CPI applied to $6.10. New check added for table 5.03 GCAP rates",null,null,null,null,null,null,7,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$44","v":5.0399999999999991},{"$f":"'Table 5'!$C$44","v":"CCS and OSCAR Thresholds"},{"$f":"'Table 5'!C45","v":"Rate 0 - 1 child"},null,null,null,null,{"$f":"'Table 5'!D45","v":1062},null,null,null,null,{"$f":"'Table 5'!L45","v":1099},null,null,null,null,1062,null,null,null,null,{"$f":"INDEX(AD176:AH176,AI176)","v":0},{"$f":"'Table 5'!AB45","v":"Wage Adj"},{"$f":"'Table 5'!AC45","v":3.513546950389701E-2},{"$f":"'Table 5'!AD45","v":3.4839924670433176E-2},null,null,null,{"$f":"'Table 5'!AF45","v":2.9999999999999997E-4},{"$f":"'Table 5'!AI45","v":0},null,null,null,2,"Remains indexed to Wage Adj",null,null,null,null,null,null,37,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$44","v":5.0399999999999991},{"$f":"'Table 5'!$C$44","v":"CCS and OSCAR Thresholds"},{"$f":"'Table 5'!C46","v":"Rate 0 - 2 children"},null,null,null,null,{"$f":"'Table 5'!D46","v":1221},null,null,null,null,{"$f":"'Table 5'!L46","v":1264},null,null,null,null,1221,null,null,null,null,0,{"$f":"'Table 5'!AB46","v":"Wage Adj"},{"$f":"'Table 5'!AC46","v":3.513546950389701E-2},{"$f":"'Table 5'!AD46","v":3.521703521703512E-2},null,null,null,{"$f":"'Table 5'!AF46","v":-1E-4},{"$f":"'Table 5'!AI46","v":0},null,null,null,2,"Remains indexed to Wage Adj",null,null,null,null,null,null,43,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$44","v":5.0399999999999991},{"$f":"'Table 5'!$C$44","v":"CCS and OSCAR Thresholds"},{"$f":"'Table 5'!C47","v":"Rate 0 - 3+ children"},null,null,null,null,{"$f":"'Table 5'!D47","v":1368},null,null,null,null,{"$f":"'Table 5'!L47","v":1416},null,null,null,null,1368,null,null,null,null,0,{"$f":"'Table 5'!AB47","v":"Wage Adj"},{"$f":"'Table 5'!AC47","v":3.513546950389701E-2},{"$f":"'Table 5'!AD47","v":3.5087719298245723E-2},null,null,null,{"$f":"'Table 5'!AF47","v":0},{"$f":"'Table 5'!AI47","v":0},null,null,null,2,"Remains indexed to Wage Adj",null,null,null,null,null,null,48,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$44","v":5.0399999999999991},{"$f":"'Table 5'!$C$44","v":"CCS and OSCAR Thresholds"},{"$f":"'Table 5'!C48","v":"Rate 1 - 1 child"},null,null,null,null,{"$f":"'Table 5'!D48","v":1934},null,null,null,null,{"$f":"'Table 5'!L48","v":2002},null,null,null,null,1934,null,null,null,null,0,{"$f":"'Table 5'!AB48","v":"Wage Adj"},{"$f":"'Table 5'!AC48","v":3.513546950389701E-2},{"$f":"'Table 5'!AD48","v":3.5160289555325797E-2},null,null,null,{"$f":"'Table 5'!AF48","v":0},{"$f":"'Table 5'!AI48","v":0},null,null,null,2,"Remains indexed to Wage Adj",null,null,null,null,null,null,68,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$44","v":5.0399999999999991},{"$f":"'Table 5'!$C$44","v":"CCS and OSCAR Thresholds"},{"$f":"'Table 5'!C49","v":"Rate 1 - 2 children"},null,null,null,null,{"$f":"'Table 5'!D49","v":2225},null,null,null,null,{"$f":"'Table 5'!L49","v":2303},null,null,null,null,2225,null,null,null,null,0,{"$f":"'Table 5'!AB49","v":"Wage Adj"},{"$f":"'Table 5'!AC49","v":3.513546950389701E-2},{"$f":"'Table 5'!AD49","v":3.505617977528086E-2},null,null,null,{"$f":"'Table 5'!AF49","v":1E-4},{"$f":"'Table 5'!AI49","v":0},null,null,null,2,"Remains indexed to Wage Adj",null,null,null,null,null,null,78,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$44","v":5.0399999999999991},{"$f":"'Table 5'!$C$44","v":"CCS and OSCAR Thresholds"},{"$f":"'Table 5'!C50","v":"Rate 1 - 3+ children"},null,null,null,null,{"$f":"'Table 5'!D50","v":2482},null,null,null,null,{"$f":"'Table 5'!L50","v":2569},null,null,null,null,2482,null,null,null,null,0,{"$f":"'Table 5'!AB50","v":"Wage Adj"},{"$f":"'Table 5'!AC50","v":3.513546950389701E-2},{"$f":"'Table 5'!AD50","v":3.5052377115229572E-2},null,null,null,{"$f":"'Table 5'!AF50","v":1E-4},{"$f":"'Table 5'!AI50","v":0},null,null,null,2,"Remains indexed to Wage Adj",null,null,null,null,null,null,87,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$44","v":5.0399999999999991},{"$f":"'Table 5'!$C$44","v":"CCS and OSCAR Thresholds"},{"$f":"'Table 5'!C51","v":"Rate 2 - 1 child"},null,null,null,null,{"$f":"'Table 5'!D51","v":2095},null,null,null,null,{"$f":"'Table 5'!L51","v":2169},null,null,null,null,2095,null,null,null,null,0,{"$f":"'Table 5'!AB51","v":"Wage Adj"},{"$f":"'Table 5'!AC51","v":3.513546950389701E-2},{"$f":"'Table 5'!AD51","v":3.5322195704057258E-2},null,null,null,{"$f":"'Table 5'!AF51","v":-2.0000000000000001E-4},{"$f":"'Table 5'!AI51","v":0},null,null,null,2,"Remains indexed to Wage Adj",null,null,null,null,null,null,74,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$44","v":5.0399999999999991},{"$f":"'Table 5'!$C$44","v":"CCS and OSCAR Thresholds"},{"$f":"'Table 5'!C52","v":"Rate 2 - 2 children"},null,null,null,null,{"$f":"'Table 5'!D52","v":2401},null,null,null,null,{"$f":"'Table 5'!L52","v":2485},null,null,null,null,2401,null,null,null,null,0,{"$f":"'Table 5'!AB52","v":"Wage Adj"},{"$f":"'Table 5'!AC52","v":3.513546950389701E-2},{"$f":"'Table 5'!AD52","v":3.4985422740524852E-2},null,null,null,{"$f":"'Table 5'!AF52","v":2.0000000000000001E-4},{"$f":"'Table 5'!AI52","v":0},null,null,null,2,"Remains indexed to Wage Adj",null,null,null,null,null,null,84,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$44","v":5.0399999999999991},{"$f":"'Table 5'!$C$44","v":"CCS and OSCAR Thresholds"},{"$f":"'Table 5'!C53","v":"Rate 2 - 3+ children"},null,null,null,null,{"$f":"'Table 5'!D53","v":2692},null,null,null,null,{"$f":"'Table 5'!L53","v":2787},null,null,null,null,2692,null,null,null,null,0,{"$f":"'Table 5'!AB53","v":"Wage Adj"},{"$f":"'Table 5'!AC53","v":3.513546950389701E-2},{"$f":"'Table 5'!AD53","v":3.528974739970292E-2},null,null,null,{"$f":"'Table 5'!AF53","v":-2.0000000000000001E-4},{"$f":"'Table 5'!AI53","v":0},null,null,null,2,"Remains indexed to Wage Adj",null,null,null,null,null,null,95,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$44","v":5.0399999999999991},{"$f":"'Table 5'!$C$44","v":"CCS and OSCAR Thresholds"},{"$f":"'Table 5'!C54","v":"Rate 3 - 1 child"},null,null,null,null,{"$f":"'Table 5'!D54","v":2257},null,null,null,null,{"$f":"'Table 5'!L54","v":2336},null,null,null,null,2257,null,null,null,null,0,{"$f":"'Table 5'!AB54","v":"Wage Adj"},{"$f":"'Table 5'!AC54","v":3.513546950389701E-2},{"$f":"'Table 5'!AD54","v":3.5002215330084185E-2},null,null,null,{"$f":"'Table 5'!AF54","v":1E-4},{"$f":"'Table 5'!AI54","v":0},null,null,null,2,"Remains indexed to Wage Adj",null,null,null,null,null,null,79,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$44","v":5.0399999999999991},{"$f":"'Table 5'!$C$44","v":"CCS and OSCAR Thresholds"},{"$f":"'Table 5'!C55","v":"Rate 3 - 2 children"},null,null,null,null,{"$f":"'Table 5'!D55","v":2579},null,null,null,null,{"$f":"'Table 5'!L55","v":2670},null,null,null,null,2579,null,null,null,null,0,{"$f":"'Table 5'!AB55","v":"Wage Adj"},{"$f":"'Table 5'!AC55","v":3.513546950389701E-2},{"$f":"'Table 5'!AD55","v":3.5284994183792273E-2},null,null,null,{"$f":"'Table 5'!AF55","v":-1E-4},{"$f":"'Table 5'!AI55","v":0},null,null,null,2,"Remains indexed to Wage Adj",null,null,null,null,null,null,91,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$44","v":5.0399999999999991},{"$f":"'Table 5'!$C$44","v":"CCS and OSCAR Thresholds"},{"$f":"'Table 5'!C56","v":"Rate 3 - 3+ children"},null,null,null,null,{"$f":"'Table 5'!D56","v":2902},null,null,null,null,{"$f":"'Table 5'!L56","v":3004},null,null,null,null,2902,null,null,null,null,0,{"$f":"'Table 5'!AB56","v":"Wage Adj"},{"$f":"'Table 5'!AC56","v":3.513546950389701E-2},{"$f":"'Table 5'!AD56","v":3.5148173673328786E-2},null,null,null,{"$f":"'Table 5'!AF56","v":0},{"$f":"'Table 5'!AI56","v":0},null,null,null,2,"Remains indexed to Wage Adj",null,null,null,null,null,null,102,0,0,0,null,null,0,0,0,0]
[]
[{"$f":"'Table 5'!$B$60","v":5.0499999999999989},{"$f":"'Table 5'!$C$61","v":"Weekly Base Rate"},null,null,null,null,null,{"$f":"'Table 5'!D61","v":32.01},null,null,null,null,{"$f":"'Table 5'!L61","v":32.72},null,null,null,null,32.01,null,null,null,null,{"$f":"INDEX(AD189:AH189,AI189)","v":0},{"$f":"'Table 5'!AB61","v":"CPI"},{"$f":"'Table 5'!AC61","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD61","v":2.2180568572321091E-2},null,null,null,{"$f":"'Table 5'!AF61","v":1E-4},{"$f":"'Table 5'!AI61","v":0},null,null,null,2,"Opening rate backdated for CPI (2015-2023) and indexed by CPI. Rate increased from $25 to $30",null,null,null,null,null,null,{"$f":"IF(M189>0,M189-H189,0)","v":0.71000000000000085},{"$f":"IF(N189>0,N189-I189,0)","v":0},{"$f":"IF(O189>0,O189-J189,0)","v":0},{"$f":"IF(P189>0,P189-K189,0)","v":0},null,null,{"$f":"R189-H189","v":0},{"$f":"S189-I189","v":0},{"$f":"T189-J189","v":0},{"$f":"U189-K189","v":0}]
[{"$f":"'Table 5'!$B$60","v":5.0499999999999989},{"$f":"'Table 5'!$C$62","v":"Weekly Rate - 1 Child"},null,null,null,null,null,{"$f":"'Table 5'!D62","v":64.02},null,null,null,null,{"$f":"'Table 5'!L62","v":65.44},null,null,null,null,64.02,null,null,null,null,{"$f":"INDEX(AD190:AH190,AI190)","v":0},{"$f":"'Table 5'!AB62","v":"CPI"},{"$f":"'Table 5'!AC62","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD62","v":2.2180568572321091E-2},null,null,null,{"$f":"'Table 5'!AF62","v":1E-4},{"$f":"'Table 5'!AI62","v":0},null,null,null,2,"Opening rate backdated for CPI (2015-2023) and indexed by CPI. Rate increased from $25 to $30",null,null,null,null,null,null,{"$f":"IF(M190>0,M190-H190,0)","v":1.4200000000000017},{"$f":"IF(N190>0,N190-I190,0)","v":0},{"$f":"IF(O190>0,O190-J190,0)","v":0},{"$f":"IF(P190>0,P190-K190,0)","v":0},null,null,{"$f":"R190-H190","v":0},{"$f":"S190-I190","v":0},{"$f":"T190-J190","v":0},{"$f":"U190-K190","v":0}]
[{"$f":"'Table 5'!$B$60","v":5.0499999999999989},{"$f":"'Table 5'!$C$63","v":"Weekly Rate - 2 Children"},null,null,null,null,null,{"$f":"'Table 5'!D63","v":96.03},null,null,null,null,{"$f":"'Table 5'!L63","v":98.16},null,null,null,null,96.03,null,null,null,null,0,{"$f":"'Table 5'!AB63","v":"CPI"},{"$f":"'Table 5'!AC63","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD63","v":2.2180568572321091E-2},null,null,null,{"$f":"'Table 5'!AF63","v":1E-4},{"$f":"'Table 5'!AI63","v":0},null,null,null,2,"Opening rate backdated for CPI (2015-2023) and indexed by CPI. Rate increased from $25 to $30",null,null,null,null,null,null,2.1299999999999955,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$60","v":5.0499999999999989},{"$f":"'Table 5'!$C$64","v":"Weekly Rate - 3 Children"},null,null,null,null,null,{"$f":"'Table 5'!D64","v":128.04},null,null,null,null,{"$f":"'Table 5'!L64","v":130.88},null,null,null,null,128.04,null,null,null,null,0,{"$f":"'Table 5'!AB64","v":"CPI"},{"$f":"'Table 5'!AC64","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD64","v":2.2180568572321091E-2},null,null,null,{"$f":"'Table 5'!AF64","v":1E-4},{"$f":"'Table 5'!AI64","v":0},null,null,null,2,"Opening rate backdated for CPI (2015-2023) and indexed by CPI. Rate increased from $25 to $30",null,null,null,null,null,null,2.8400000000000034,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$60","v":5.0499999999999989},{"$f":"'Table 5'!$C$65","v":"Weekly Rate - 4 Children"},null,null,null,null,null,{"$f":"'Table 5'!D65","v":160.04999999999998},null,null,null,null,{"$f":"'Table 5'!L65","v":163.6},null,null,null,null,160.04999999999998,null,null,null,null,0,{"$f":"'Table 5'!AB65","v":"CPI"},{"$f":"'Table 5'!AC65","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD65","v":2.2180568572321313E-2},null,null,null,{"$f":"'Table 5'!AF65","v":1E-4},{"$f":"'Table 5'!AI65","v":0},null,null,null,2,"Opening rate backdated for CPI (2015-2023) and indexed by CPI. Rate increased from $25 to $30",null,null,null,null,null,null,3.5500000000000114,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 5'!$B$60","v":5.0499999999999989},{"$f":"'Table 5'!$C$66","v":"Weekly Rate - 5+ Children"},null,null,null,null,null,{"$f":"'Table 5'!D66","v":192.06},null,null,null,null,{"$f":"'Table 5'!L66","v":196.32},null,null,null,null,192.06,null,null,null,null,0,{"$f":"'Table 5'!AB66","v":"CPI"},{"$f":"'Table 5'!AC66","v":2.2239872915011949E-2},{"$f":"'Table 5'!AD66","v":2.2180568572321091E-2},null,null,null,{"$f":"'Table 5'!AF66","v":1E-4},{"$f":"'Table 5'!AI66","v":0},null,null,null,2,"Opening rate backdated for CPI (2015-2023) and indexed by CPI. Rate increased from $25 to $30",null,null,null,null,null,null,4.2599999999999909,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 6'!$B$12","v":6.01},{"$f":"'Table 6'!$C$12","v":"Maximum weekly amounts of Seasonal Work Assistance payments"},{"$f":"'Table 6'!C13","v":"8 hours or less"},null,null,null,null,{"$f":"'Table 6'!D13","v":153},null,null,null,null,{"$f":"'Table 6'!L13","v":157},null,null,null,null,153,null,null,null,null,{"$f":"INDEX(AD196:AH196,AI196)","v":0},{"$f":"'Table 6'!AB13","v":"CPI"},{"$f":"'Table 6'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 6'!AD13","v":2.614379084967311E-2},null,null,null,{"$f":"'Table 6'!AF13","v":-3.8999999999999998E-3},{"$f":"'Table 6'!AI13","v":0},null,null,null,2,"Roundup + multiple of a main rate",null,null,null,null,null,null,4,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 6'!$B$12","v":6.01},{"$f":"'Table 6'!$C$12","v":"Maximum weekly amounts of Seasonal Work Assistance payments"},{"$f":"'Table 6'!C14","v":"More than 8 and not more than 16 hours"},null,null,null,null,{"$f":"'Table 6'!D14","v":306},null,null,null,null,{"$f":"'Table 6'!L14","v":314},null,null,null,null,306,null,null,null,null,0,{"$f":"'Table 6'!AB14","v":"CPI"},{"$f":"'Table 6'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 6'!AD14","v":2.614379084967311E-2},null,null,null,{"$f":"'Table 6'!AF14","v":-3.8999999999999998E-3},{"$f":"'Table 6'!AI14","v":0},null,null,null,2,"Roundup + multiple of a main rate",null,null,null,null,null,null,8,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 6'!$B$12","v":6.01},{"$f":"'Table 6'!$C$12","v":"Maximum weekly amounts of Seasonal Work Assistance payments"},{"$f":"'Table 6'!C15","v":"More than 16 and not more than 24 hours"},null,null,null,null,{"$f":"'Table 6'!D15","v":459},null,null,null,null,{"$f":"'Table 6'!L15","v":471},null,null,null,null,459,null,null,null,null,0,{"$f":"'Table 6'!AB15","v":"CPI"},{"$f":"'Table 6'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 6'!AD15","v":2.614379084967311E-2},null,null,null,{"$f":"'Table 6'!AF15","v":-3.8999999999999998E-3},{"$f":"'Table 6'!AI15","v":0},null,null,null,2,"Roundup + multiple of a main rate",null,null,null,null,null,null,12,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 6'!$B$12","v":6.01},{"$f":"'Table 6'!$C$12","v":"Maximum weekly amounts of Seasonal Work Assistance payments"},{"$f":"'Table 6'!C16","v":"More than 24 and not more than 32 hours"},null,null,null,null,{"$f":"'Table 6'!D16","v":612},null,null,null,null,{"$f":"'Table 6'!L16","v":628},null,null,null,null,612,null,null,null,null,0,{"$f":"'Table 6'!AB16","v":"CPI"},{"$f":"'Table 6'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 6'!AD16","v":2.614379084967311E-2},null,null,null,{"$f":"'Table 6'!AF16","v":-3.8999999999999998E-3},{"$f":"'Table 6'!AI16","v":0},null,null,null,2,"Roundup + multiple of a main rate",null,null,null,null,null,null,16,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 6'!$B$12","v":6.01},{"$f":"'Table 6'!$C$12","v":"Maximum weekly amounts of Seasonal Work Assistance payments"},{"$f":"'Table 6'!C17","v":"More than 32 hours"},null,null,null,null,{"$f":"'Table 6'!D17","v":765},null,null,null,null,{"$f":"'Table 6'!L17","v":785},null,null,null,null,765,null,null,null,null,0,{"$f":"'Table 6'!AB17","v":"CPI"},{"$f":"'Table 6'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 6'!AD17","v":2.614379084967311E-2},null,null,null,{"$f":"'Table 6'!AF17","v":-3.8999999999999998E-3},{"$f":"'Table 6'!AI17","v":0},null,null,null,2,"Roundup + multiple of a main rate",null,null,null,null,null,null,20,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 6'!$B$12","v":6.01},{"$f":"'Table 6'!$C$12","v":"Maximum weekly amounts of Seasonal Work Assistance payments"},{"$f":"'Table 6'!C18","v":"Limit of payment"},null,null,null,null,{"$f":"'Table 6'!D18","v":2601},null,null,null,null,{"$f":"'Table 6'!L18","v":2669},null,null,null,null,2601,null,null,null,null,0,{"$f":"'Table 6'!AB18","v":"CPI"},{"$f":"'Table 6'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 6'!AD18","v":2.614379084967311E-2},null,null,null,{"$f":"'Table 6'!AF18","v":-3.8999999999999998E-3},{"$f":"'Table 6'!AI18","v":0},null,null,null,2,"Roundup + multiple of a main rate",null,null,null,null,null,null,68,0,0,0,null,null,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M203>0,M203-H203,0)","v":0},{"$f":"IF(N203>0,N203-I203,0)","v":0},{"$f":"IF(O203>0,O203-J203,0)","v":0},{"$f":"IF(P203>0,P203-K203,0)","v":0},null,null,{"$f":"R203-H203","v":0},{"$f":"S203-I203","v":0},{"$f":"T203-J203","v":0},{"$f":"U203-K203","v":0}]
[{"$f":"'Table 7'!$B$12","v":7.01},{"$f":"'Table 7'!$C$12","v":"Category"},{"$f":"'Table 7'!C13","v":"Daily Rate"},null,null,null,null,{"$f":"'Table 7'!D13","v":90.5},null,null,null,null,{"$f":"'Table 7'!L13","v":93},null,null,null,null,90.5,null,null,null,null,{"$f":"INDEX(AD204:AH204,AI204)","v":0},{"$f":"'Table 7'!AB13","v":"CPI"},{"$f":"'Table 7'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 7'!AD13","v":2.7624309392265234E-2},null,null,null,{"$f":"'Table 7'!AF13","v":-5.4000000000000003E-3},{"$f":"'Table 7'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,2.5,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 7'!$B$12","v":7.01},{"$f":"'Table 7'!$C$12","v":"Category"},{"$f":"'Table 7'!C14","v":"Maximum Payment"},null,null,null,null,{"$f":"'Table 7'!D14","v":905},null,null,null,null,{"$f":"'Table 7'!L14","v":930},null,null,null,null,905,null,null,null,null,{"$f":"INDEX(AD205:AH205,AI205)","v":0},{"$f":"'Table 7'!AB14","v":"CPI"},{"$f":"'Table 7'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 7'!AD14","v":2.7624309392265234E-2},null,null,null,{"$f":"'Table 7'!AF14","v":-5.4000000000000003E-3},{"$f":"'Table 7'!AI14","v":0},null,null,null,2,null,null,null,null,null,null,null,25,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 8'!$B$12","v":8.01},{"$f":"'Table 8'!$C$12","v":"Clothing Allowance"},{"$f":"'Table 8'!$C$13","v":"Annual Amount"},null,null,null,null,{"$f":"'Table 8'!$D$13","v":347.17},null,null,null,null,{"$f":"'Table 8'!$L$13","v":354.89},null,null,null,null,347.17,null,null,null,null,{"$f":"INDEX(AD207:AH207,AI207)","v":0},{"$f":"'Table 8'!AB13","v":"CPI"},{"$f":"'Table 8'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 8'!AD13","v":2.2236944436443196E-2},null,null,null,{"$f":"'Table 8'!AF13","v":0},{"$f":"'Table 8'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,7.7199999999999704,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 8'!$B$16","v":8.02},{"$f":"'Table 8'!$C$16","v":"Funeral Grants"},{"$f":"'Table 8'!$C$17","v":"Maximum Amount"},null,null,null,null,{"$f":"'Table 8'!$D$17","v":2559.1999999999998},null,null,null,null,{"$f":"'Table 8'!$L$17","v":2616.12},null,null,null,null,2559.1999999999998,null,null,null,null,{"$f":"INDEX(AD209:AH209,AI209)","v":0},{"$f":"'Table 8'!AB17","v":"CPI"},{"$f":"'Table 8'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 8'!AD17","v":2.2241325414191992E-2},null,null,null,{"$f":"'Table 8'!AF17","v":0},{"$f":"'Table 8'!AI17","v":0},null,null,null,2,null,null,null,null,null,null,null,56.920000000000073,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 8'!$B$20","v":8.0299999999999994},{"$f":"'Table 8'!$C$20","v":"Payment on Death of a Veteran or Veteran's Spouse, Civil union or Defacto Partner "},{"$f":"'Table 8'!C21","v":"World War One Veteran"},null,null,null,null,{"$f":"'Table 8'!D21","v":18698.759999999998},null,null,null,null,{"$f":"'Table 8'!L21","v":19113.87},null,null,null,null,18698.759999999998,null,null,null,null,{"$f":"INDEX(AD211:AH211,AI211)","v":0},{"$f":"'Table 8'!AB21","v":"CPI"},{"$f":"'Table 8'!AC21","v":2.2239872915011949E-2},{"$f":"'Table 8'!AD21","v":2.2199867798720296E-2},null,null,null,{"$f":"'Table 8'!AF21","v":0},{"$f":"'Table 8'!AI21","v":0},null,null,null,2,null,null,null,null,null,null,null,415.11000000000058,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 8'!$B$20","v":8.0299999999999994},{"$f":"'Table 8'!$C$20","v":"Payment on Death of a Veteran or Veteran's Spouse, Civil union or Defacto Partner "},{"$f":"'Table 8'!C22","v":"Other Veterans"},null,null,null,null,{"$f":"'Table 8'!D22","v":7415.97},null,null,null,null,{"$f":"'Table 8'!L22","v":7580.6},null,null,null,null,7415.97,null,null,null,null,{"$f":"INDEX(AD212:AH212,AI212)","v":0},{"$f":"'Table 8'!AB22","v":"CPI"},{"$f":"'Table 8'!AC22","v":2.2239872915011949E-2},{"$f":"'Table 8'!AD22","v":2.2199388616728433E-2},null,null,null,{"$f":"'Table 8'!AF22","v":0},{"$f":"'Table 8'!AI22","v":0},null,null,null,2,null,null,null,null,null,null,null,164.63000000000011,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 8'!$B$20","v":8.0299999999999994},{"$f":"'Table 8'!$C$20","v":"Payment on Death of a Veteran or Veteran's Spouse, Civil union or Defacto Partner "},{"$f":"'Table 8'!C23","v":"Veteran's Spouse, Civil union or Defacto Partner "},null,null,null,null,{"$f":"'Table 8'!D23","v":5654.89},null,null,null,null,{"$f":"'Table 8'!L23","v":5780.43},null,null,null,null,5654.89,null,null,null,null,{"$f":"INDEX(AD213:AH213,AI213)","v":0},{"$f":"'Table 8'!AB23","v":"CPI"},{"$f":"'Table 8'!AC23","v":2.2239872915011949E-2},{"$f":"'Table 8'!AD23","v":2.2200255000539348E-2},null,null,null,{"$f":"'Table 8'!AF23","v":0},{"$f":"'Table 8'!AI23","v":0},null,null,null,2,null,null,null,null,null,null,null,125.53999999999996,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 8'!$B$26","v":8.0399999999999991},{"$f":"'Table 8'!$C$26","v":"Blind Subsidy (Maximum Allowable Gross Annual Earnings)"},{"$f":"'Table 8'!C27","v":"Married, Civil union or Defacto Partner "},null,null,null,null,{"$f":"'Table 8'!D27","v":28707.89},null,null,null,null,{"$f":"'Table 8'!L27","v":29346.35},null,null,null,null,28707.89,null,null,null,null,{"$f":"INDEX(AD215:AH215,AI215)","v":0},{"$f":"'Table 8'!AB27","v":"CPI"},{"$f":"'Table 8'!AC27","v":2.2239872915011949E-2},{"$f":"'Table 8'!AD27","v":2.2239879001904939E-2},null,null,null,{"$f":"'Table 8'!AF27","v":0},null,{"$f":"'Table 8'!AT27","v":0},null,{"$f":"'Table 8'!AU27","v":0},3,"New methodology increasing by CPI",null,null,null,null,null,null,638.45999999999913,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 8'!$B$26","v":8.0399999999999991},{"$f":"'Table 8'!$C$26","v":"Blind Subsidy (Maximum Allowable Gross Annual Earnings)"},{"$f":"'Table 8'!C28","v":"Single Supplement"},null,null,null,null,{"$f":"'Table 8'!D28","v":3715.92},null,null,null,null,{"$f":"'Table 8'!L28","v":3798.56},null,null,null,null,3715.92,null,null,null,null,{"$f":"INDEX(AD216:AH216,AI216)","v":0},{"$f":"'Table 8'!AB28","v":"CPI"},{"$f":"'Table 8'!AC28","v":2.2239872915011949E-2},{"$f":"'Table 8'!AD28","v":2.2239445413248848E-2},null,null,null,{"$f":"'Table 8'!AF28","v":0},null,{"$f":"'Table 8'!AT28","v":0},null,{"$f":"SUM('Table 8'!AU28:AV28)","v":0},3,"New methodology increasing by CPI",null,null,null,null,null,null,82.639999999999873,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 8'!$B$31","v":8.0499999999999989},{"$f":"'Table 8'!$C$31","v":"Blind Subsidy (Maximum Allowable Gross Weekly Earnings)"},{"$f":"'Table 8'!C32","v":"Married, Civil union or Defacto Partner "},null,null,null,null,{"$f":"'Table 8'!D32","v":552.07000000000005},null,null,null,null,{"$f":"'Table 8'!L32","v":564.35},null,null,null,null,552.07000000000005,null,null,null,null,{"$f":"INDEX(AD218:AH218,AI218)","v":0},{"$f":"'Table 8'!AB32","v":"CPI"},{"$f":"'Table 8'!AC32","v":2.2239872915011949E-2},{"$f":"'Table 8'!AD32","v":2.2243556070788095E-2},null,null,null,{"$f":"'Table 8'!AF32","v":0},null,{"$f":"'Table 8'!AT32","v":0},null,null,3,"New methodology increasing by CPI. Rounding of small number",null,null,null,null,null,null,12.279999999999973,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 8'!$B$31","v":8.0499999999999989},{"$f":"'Table 8'!$C$31","v":"Blind Subsidy (Maximum Allowable Gross Weekly Earnings)"},{"$f":"'Table 8'!C33","v":"Single Supplement"},null,null,null,null,{"$f":"'Table 8'!D33","v":71.459999999999994},null,null,null,null,{"$f":"'Table 8'!L33","v":73.05},null,null,null,null,71.459999999999994,null,null,null,null,{"$f":"INDEX(AD219:AH219,AI219)","v":0},{"$f":"'Table 8'!AB33","v":"CPI"},{"$f":"'Table 8'!AC33","v":2.2239872915011949E-2},{"$f":"'Table 8'!AD33","v":2.2250209907640706E-2},null,null,null,{"$f":"'Table 8'!AF33","v":0},null,{"$f":"'Table 8'!AT33","v":0},null,null,3,"New methodology increasing by CPI. Rounding of small number",null,null,null,null,null,null,1.5900000000000034,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 9'!$B$12","v":9.01},{"$f":"'Table 9'!$C$12","v":"Housekeeper's Allowance"},{"$f":"'Table 9'!$C$13","v":"Maximum Amount"},null,null,null,null,{"$f":"'Table 9'!D13","v":300.73},{"$f":"'Table 9'!E13","v":339.07},null,null,null,{"$f":"'Table 9'!L13","v":307.42},{"$f":"'Table 9'!N13","v":347.18},null,null,null,300.73,339.07,null,null,null,{"$f":"INDEX(AD221:AH221,AI221)","v":0},{"$f":"'Table 9'!AB13","v":"CPI"},{"$f":"'Table 9'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 9'!AD13","v":2.2245868386925105E-2},null,null,null,{"$f":"'Table 9'!AF13","v":0},{"$f":"'Table 9'!AI13","v":0},null,{"$f":"'Table 9'!AQ13","v":0},null,2,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,6.6899999999999977,8.1100000000000136,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 9'!$B$16","v":9.02},{"$f":"'Table 9'!$C$16","v":"Personal Allowances"},{"$f":"'Table 9'!C17","v":"Older People Receiving RCS"},null,null,null,null,{"$f":"'Table 9'!D17","v":55.35},{"$f":"'Table 9'!E17","v":61.84},null,null,null,{"$f":"'Table 9'!L17","v":56.58},{"$f":"'Table 9'!N17","v":63.22},null,null,null,55.35,61.84,null,null,null,{"$f":"INDEX(AD223:AH223,AI223)","v":0},{"$f":"'Table 9'!AB17","v":"CPI"},{"$f":"'Table 9'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 9'!AD17","v":2.2222222222222143E-2},null,null,null,{"$f":"'Table 9'!AF17","v":0},{"$f":"'Table 9'!AI17","v":0},null,{"$f":"'Table 9'!AQ17","v":0},null,2,null,null,null,null,null,null,null,1.2299999999999969,1.3799999999999955,0,0,null,null,0,0,0,0]
[{"$f":"'Table 9'!$B$16","v":9.02},{"$f":"'Table 9'!$C$16","v":"Personal Allowances"},{"$f":"'Table 9'!C18","v":"People with Psychiatric or Intellectual Disabilities"},null,null,null,null,{"$f":"'Table 9'!D18","v":80.67},{"$f":"'Table 9'!E18","v":90.13},null,null,null,{"$f":"'Table 9'!L18","v":82.46},{"$f":"'Table 9'!N18","v":92.13},null,null,null,80.67,90.13,null,null,null,{"$f":"INDEX(AD224:AH224,AI224)","v":0},{"$f":"'Table 9'!AB18","v":"CPI"},{"$f":"'Table 9'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 9'!AD18","v":2.2189165736952843E-2},null,null,null,{"$f":"'Table 9'!AF18","v":1E-4},{"$f":"'Table 9'!AI18","v":0},null,{"$f":"'Table 9'!AQ18","v":0},null,2,null,null,null,null,null,null,null,1.789999999999992,2,0,0,null,null,0,0,0,0]
[{"$f":"'Table 9'!$B$16","v":9.02},{"$f":"'Table 9'!$C$16","v":"Personal Allowances"},{"$f":"'Table 9'!C19","v":"People with Physical or Sensory Disabilities"},null,null,null,null,{"$f":"'Table 9'!D19","v":131.07},{"$f":"'Table 9'!E19","v":146.44999999999999},null,null,null,{"$f":"'Table 9'!L19","v":133.97999999999999},{"$f":"'Table 9'!N19","v":149.69999999999999},null,null,null,131.07,146.44999999999999,null,null,null,{"$f":"INDEX(AD225:AH225,AI225)","v":0},{"$f":"'Table 9'!AB19","v":"CPI"},{"$f":"'Table 9'!AC19","v":2.2239872915011949E-2},{"$f":"'Table 9'!AD19","v":2.2201876859693215E-2},null,null,null,{"$f":"'Table 9'!AF19","v":0},{"$f":"'Table 9'!AI19","v":0},null,{"$f":"'Table 9'!AQ19","v":0},null,2,null,null,null,null,null,null,null,2.9099999999999966,3.25,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 9'!$B$22","v":9.0299999999999994},{"$f":"'Table 9'!$C$22","v":"Hospital Rate"},{"$f":"'Table 9'!$C$23","v":"Hospital Rate"},null,null,null,null,{"$f":"'Table 9'!D23","v":55.35},{"$f":"'Table 9'!E23","v":61.84},null,null,null,{"$f":"'Table 9'!L23","v":56.58},{"$f":"'Table 9'!N23","v":63.22},null,null,null,55.35,61.84,null,null,null,{"$f":"INDEX(AD227:AH227,AI227)","v":0},{"$f":"'Table 9'!AB23","v":"CPI"},{"$f":"'Table 9'!AC23","v":2.2239872915011949E-2},{"$f":"'Table 9'!AD23","v":2.2222222222222143E-2},null,null,null,{"$f":"'Table 9'!AF23","v":0},{"$f":"'Table 9'!AI23","v":0},null,{"$f":"'Table 9'!AQ23","v":0},null,2,null,null,null,null,null,null,null,1.2299999999999969,1.3799999999999955,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C13","v":"Single 18-19 years old - at home"},null,null,null,null,{"$f":"'Table 10'!E13","v":535},null,null,null,null,{"$f":"'Table 10'!H13","v":544},null,null,null,null,535,null,null,null,null,{"$f":"INDEX(AD229:AH229,AI229)","v":0},{"$f":"'Table 10'!AB13","v":"CPI"},{"$f":"'Table 10'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD13","v":1.6822429906542036E-2},null,null,null,{"$f":"'Table 10'!AF13","v":5.4000000000000003E-3},null,{"$f":"'Table 10'!AQ13","v":0},null,{"$f":"'Table 10'!AR13","v":0},3,null,null,null,null,null,null,null,9,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C14","v":"Single 18-19 years old - away from home"},null,null,null,null,{"$f":"'Table 10'!E14","v":600},null,null,null,null,{"$f":"'Table 10'!H14","v":610},null,null,null,null,600,null,null,null,null,0,{"$f":"'Table 10'!AB14","v":"CPI"},{"$f":"'Table 10'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD14","v":1.6666666666666607E-2},null,null,null,{"$f":"'Table 10'!AF14","v":5.5999999999999999E-3},null,{"$f":"'Table 10'!AQ14","v":0},null,{"$f":"'Table 10'!AR14","v":0},3,null,null,null,null,null,null,null,10,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C15","v":"Single 20-24 years old"},null,null,null,null,{"$f":"'Table 10'!E15","v":600},null,null,null,null,{"$f":"'Table 10'!H15","v":610},null,null,null,null,600,null,null,null,null,0,{"$f":"'Table 10'!AB15","v":"CPI"},{"$f":"'Table 10'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD15","v":1.6666666666666607E-2},null,null,null,{"$f":"'Table 10'!AF15","v":5.5999999999999999E-3},null,{"$f":"'Table 10'!AQ15","v":0},null,{"$f":"'Table 10'!AR15","v":0},3,null,null,null,null,null,null,null,10,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C16","v":"Single 25 years and over"},null,null,null,null,{"$f":"'Table 10'!E16","v":665},null,null,null,null,{"$f":"'Table 10'!H16","v":677},null,null,null,null,665,null,null,null,null,0,{"$f":"'Table 10'!AB16","v":"CPI"},{"$f":"'Table 10'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD16","v":1.8045112781954975E-2},null,null,null,{"$f":"'Table 10'!AF16","v":4.1999999999999997E-3},null,{"$f":"'Table 10'!AQ16","v":0},null,{"$f":"'Table 10'!AR16","v":0},3,null,null,null,null,null,null,null,12,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C17","v":"Person who is Married, Civil Union or Defacto"},null,null,null,null,{"$f":"'Table 10'!E17","v":1020},null,null,null,null,{"$f":"'Table 10'!H17","v":1039},null,null,null,null,1020,null,null,null,null,0,{"$f":"'Table 10'!AB17","v":"CPI"},{"$f":"'Table 10'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD17","v":1.8627450980392091E-2},null,null,null,{"$f":"'Table 10'!AF17","v":3.5999999999999999E-3},null,{"$f":"'Table 10'!AQ17","v":0},null,{"$f":"'Table 10'!AR17","v":0},3,null,null,null,null,null,null,null,19,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C18","v":"Married, Civil Union or Defacto Couple (without children)"},null,null,null,null,{"$f":"'Table 10'!E18","v":1020},null,null,null,null,{"$f":"'Table 10'!H18","v":1039},null,null,null,null,1020,null,null,null,null,0,{"$f":"'Table 10'!AB18","v":"CPI"},{"$f":"'Table 10'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD18","v":1.8627450980392091E-2},null,null,null,{"$f":"'Table 10'!AF18","v":3.5999999999999999E-3},null,{"$f":"'Table 10'!AQ18","v":0},null,{"$f":"'Table 10'!AR18","v":0},3,null,null,null,null,null,null,null,19,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C19","v":"Married, Civil Union or Defacto Couple partner on benefit (with children)"},null,null,null,null,{"$f":"'Table 10'!E19","v":1068},null,null,null,null,{"$f":"'Table 10'!H19","v":1088},null,null,null,null,1068,null,null,null,null,0,{"$f":"'Table 10'!AB19","v":"CPI"},{"$f":"'Table 10'!AC19","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD19","v":1.8726591760299671E-2},null,null,null,{"$f":"'Table 10'!AF19","v":3.5000000000000001E-3},null,{"$f":"'Table 10'!AQ19","v":0},null,{"$f":"'Table 10'!AR19","v":0},3,null,null,null,null,null,null,null,20,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C20","v":"Married, Civil Union or Defacto person with partner not on benefit or with partner receiving NZS or Vetaran's Pension (with children)"},null,null,null,null,{"$f":"'Table 10'!E20","v":1068},null,null,null,null,{"$f":"'Table 10'!H20","v":1088},null,null,null,null,1068,null,null,null,null,0,{"$f":"'Table 10'!AB20","v":"CPI"},{"$f":"'Table 10'!AC20","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD20","v":1.8726591760299671E-2},null,null,null,{"$f":"'Table 10'!AF20","v":3.5000000000000001E-3},null,{"$f":"'Table 10'!AQ20","v":0},null,{"$f":"'Table 10'!AR20","v":0},3,null,null,null,null,null,null,null,20,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C21","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 10'!E21","v":919},null,null,null,null,{"$f":"'Table 10'!H21","v":934},null,null,null,null,919,null,null,null,null,0,{"$f":"'Table 10'!AB21","v":"CPI"},{"$f":"'Table 10'!AC21","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD21","v":1.6322089227421177E-2},null,null,null,{"$f":"'Table 10'!AF21","v":5.8999999999999999E-3},null,{"$f":"'Table 10'!AQ21","v":0},null,{"$f":"'Table 10'!AR21","v":0},3,null,null,null,null,null,null,null,15,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C22","v":"Non-beneficiary Sole Parent"},null,null,null,null,{"$f":"'Table 10'!E22","v":867},null,null,null,null,{"$f":"'Table 10'!H22","v":883},null,null,null,null,867,null,null,null,null,0,{"$f":"'Table 10'!AB22","v":"CPI"},{"$f":"'Table 10'!AC22","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD22","v":1.8454440599769306E-2},null,null,null,{"$f":"'Table 10'!AF22","v":3.8E-3},null,{"$f":"'Table 10'!AQ22","v":0},null,{"$f":"'Table 10'!AR22","v":0},3,null,null,null,null,null,null,null,16,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C23","v":"Special 88M(4) Rate - without children"},null,null,null,null,{"$f":"'Table 10'!E23","v":1020},null,null,null,null,{"$f":"'Table 10'!H23","v":1039},null,null,null,null,1020,null,null,null,null,0,{"$f":"'Table 10'!AB23","v":"CPI"},{"$f":"'Table 10'!AC23","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD23","v":1.8627450980392091E-2},null,null,null,{"$f":"'Table 10'!AF23","v":3.5999999999999999E-3},null,{"$f":"'Table 10'!AQ23","v":0},null,{"$f":"'Table 10'!AR23","v":0},3,null,null,null,null,null,null,null,19,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C24","v":"Special 88M(4) Rate - with children"},null,null,null,null,{"$f":"'Table 10'!E24","v":1068},null,null,null,null,{"$f":"'Table 10'!H24","v":1088},null,null,null,null,1068,null,null,null,null,0,{"$f":"'Table 10'!AB24","v":"CPI"},{"$f":"'Table 10'!AC24","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD24","v":1.8726591760299671E-2},null,null,null,{"$f":"'Table 10'!AF24","v":3.5000000000000001E-3},null,{"$f":"'Table 10'!AQ24","v":0},null,{"$f":"'Table 10'!AR24","v":0},3,null,null,null,null,null,null,null,20,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$12","v":10.01},{"$f":"'Table 10'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 10'!C25","v":"Grandparented Widow woman alone and DPB woman alone (granted before 15/7/2013)"},null,null,null,null,{"$f":"'Table 10'!E25","v":733},{"$f":"'Table 10'!F25","v":38096},null,null,null,{"$f":"'Table 10'!H25","v":745},{"$f":"'Table 10'!I25","v":38698},null,null,null,733,38096,null,null,null,0,{"$f":"'Table 10'!AB25","v":"CPI"},{"$f":"'Table 10'!AC25","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD25","v":1.6371077762619368E-2},null,null,null,{"$f":"'Table 10'!AF25","v":5.8999999999999999E-3},null,{"$f":"'Table 10'!AQ25","v":0},null,{"$f":"'Table 10'!AR25","v":0},3,null,null,null,null,null,null,null,12,602,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$36","v":10.039999999999999},{"$f":"'Table 10'!$C$36","v":"Supported Living Payment"},{"$f":"'Table 10'!C37","v":"Single 16-17 years"},null,null,null,null,{"$f":"'Table 10'!E37","v":694},{"$f":"'Table 10'!F37","v":36076},null,null,null,{"$f":"'Table 10'!H37","v":705},{"$f":"'Table 10'!I37","v":36634},null,null,null,694,36076,null,null,null,{"$f":"INDEX(AD243:AH243,AI243)","v":0},{"$f":"'Table 10'!AB37","v":"CPI"},{"$f":"'Table 10'!AC37","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD37","v":1.5850144092218965E-2},null,null,null,{"$f":"'Table 10'!AF37","v":6.4000000000000003E-3},null,{"$f":"'Table 10'!AQ37","v":0},null,{"$f":"'Table 10'!AR37","v":0},3,null,null,null,null,null,null,null,11,558,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$36","v":10.039999999999999},{"$f":"'Table 10'!$C$36","v":"Supported Living Payment"},{"$f":"'Table 10'!C38","v":"Single 18 years and over"},null,null,null,null,{"$f":"'Table 10'!E38","v":787},{"$f":"'Table 10'!F38","v":40920},null,null,null,{"$f":"'Table 10'!H38","v":800},{"$f":"'Table 10'!I38","v":41586},null,null,null,787,40920,null,null,null,0,{"$f":"'Table 10'!AB38","v":"CPI"},{"$f":"'Table 10'!AC38","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD38","v":1.6518424396442244E-2},null,null,null,{"$f":"'Table 10'!AF38","v":5.7000000000000002E-3},null,{"$f":"'Table 10'!AQ38","v":0},null,{"$f":"'Table 10'!AR38","v":0},3,null,null,null,null,null,null,null,13,666,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$36","v":10.039999999999999},{"$f":"'Table 10'!$C$36","v":"Supported Living Payment"},{"$f":"'Table 10'!C39","v":"Married, Civil Union or Defacto Couple (without children)"},null,null,null,null,{"$f":"'Table 10'!E39","v":1190},{"$f":"'Table 10'!F39","v":61842},null,null,null,{"$f":"'Table 10'!H39","v":1211},{"$f":"'Table 10'!I39","v":62972},null,null,null,1190,61842,null,null,null,0,{"$f":"'Table 10'!AB39","v":"CPI"},{"$f":"'Table 10'!AC39","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD39","v":1.7647058823529349E-2},null,null,null,{"$f":"'Table 10'!AF39","v":4.5999999999999999E-3},null,{"$f":"'Table 10'!AQ39","v":0},null,{"$f":"'Table 10'!AR39","v":0},3,null,null,null,null,null,null,null,21,1130,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$36","v":10.039999999999999},{"$f":"'Table 10'!$C$36","v":"Supported Living Payment"},{"$f":"'Table 10'!C40","v":"Married, Civil Union or Defacto Couple partner on benefit (with children)"},null,null,null,null,{"$f":"'Table 10'!E40","v":1238},{"$f":"'Table 10'!F40","v":64342},null,null,null,{"$f":"'Table 10'!H40","v":1261},{"$f":"'Table 10'!I40","v":65529},null,null,null,1238,64342,null,null,null,0,{"$f":"'Table 10'!AB40","v":"CPI"},{"$f":"'Table 10'!AC40","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD40","v":1.8578352180937063E-2},null,null,null,{"$f":"'Table 10'!AF40","v":3.7000000000000002E-3},null,{"$f":"'Table 10'!AQ40","v":0},null,{"$f":"'Table 10'!AR40","v":0},3,null,null,null,null,null,null,null,23,1187,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$36","v":10.039999999999999},{"$f":"'Table 10'!$C$36","v":"Supported Living Payment"},{"$f":"'Table 10'!C41","v":"Married, Civil Union or Defacto person with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children)"},null,null,null,null,{"$f":"'Table 10'!E41","v":1277},{"$f":"'Table 10'!F41","v":66384},null,null,null,{"$f":"'Table 10'!H41","v":1301},{"$f":"'Table 10'!I41","v":67615},null,null,null,1277,66384,null,null,null,0,{"$f":"'Table 10'!AB41","v":"CPI"},{"$f":"'Table 10'!AC41","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD41","v":1.8794048551292075E-2},null,null,null,{"$f":"'Table 10'!AF41","v":3.3999999999999998E-3},null,{"$f":"'Table 10'!AQ41","v":0},null,{"$f":"'Table 10'!AR41","v":0},3,null,null,null,null,null,null,null,24,1231,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$36","v":10.039999999999999},{"$f":"'Table 10'!$C$36","v":"Supported Living Payment"},{"$f":"'Table 10'!C42","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 10'!E42","v":1001},{"$f":"'Table 10'!F42","v":52011},null,null,null,{"$f":"'Table 10'!H42","v":1018},{"$f":"'Table 10'!I42","v":52923},null,null,null,1001,52011,null,null,null,0,{"$f":"'Table 10'!AB42","v":"CPI"},{"$f":"'Table 10'!AC42","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD42","v":1.6983016983016963E-2},null,null,null,{"$f":"'Table 10'!AF42","v":5.3E-3},null,{"$f":"'Table 10'!AQ42","v":0},null,{"$f":"'Table 10'!AR42","v":0},3,null,null,null,null,null,null,null,17,912,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$45","v":10.049999999999999},{"$f":"'Table 10'!$C$45","v":"Sole Parent Support"},{"$f":"'Table 10'!$C$46","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 10'!E46","v":919},{"$f":"'Table 10'!F46","v":47751},null,null,null,{"$f":"'Table 10'!H46","v":934},{"$f":"'Table 10'!I46","v":48568},null,null,null,919,47751,null,null,null,{"$f":"INDEX(AD250:AH250,AI250)","v":0},{"$f":"'Table 10'!AB46","v":"CPI"},{"$f":"'Table 10'!AC46","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD46","v":1.6322089227421177E-2},null,null,null,{"$f":"'Table 10'!AF46","v":5.8999999999999999E-3},null,{"$f":"'Table 10'!AQ46","v":0},null,{"$f":"'Table 10'!AR46","v":0},3,null,null,null,null,null,null,null,15,817,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$49","v":10.059999999999999},{"$f":"'Table 10'!$C$49","v":"Grandparented Widow and Domestic Purposes Beneft (granted before 15/7/2013): Paid Overseas"},{"$f":"'Table 10'!C50","v":"Woman Alone (Single Adult)"},null,null,null,null,{"$f":"'Table 10'!E50","v":733},{"$f":"'Table 10'!F50","v":38096},null,null,null,{"$f":"'Table 10'!H50","v":745},{"$f":"'Table 10'!I50","v":38698},null,null,null,733,38096,null,null,null,{"$f":"INDEX(AD252:AH252,AI252)","v":0},{"$f":"'Table 10'!AB50","v":"CPI"},{"$f":"'Table 10'!AC50","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD50","v":1.6371077762619368E-2},null,null,null,{"$f":"'Table 10'!AF50","v":5.8999999999999999E-3},null,{"$f":"'Table 10'!AQ50","v":0},null,{"$f":"'Table 10'!AR50","v":0},3,null,null,null,null,null,null,null,12,602,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$49","v":10.059999999999999},{"$f":"'Table 10'!$C$49","v":"Grandparented Widow and Domestic Purposes Beneft (granted before 15/7/2013): Paid Overseas"},{"$f":"'Table 10'!C51","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 10'!E51","v":919},{"$f":"'Table 10'!F51","v":47751},null,null,null,{"$f":"'Table 10'!H51","v":934},{"$f":"'Table 10'!I51","v":48568},null,null,null,919,47751,null,null,null,{"$f":"INDEX(AD253:AH253,AI253)","v":0},{"$f":"'Table 10'!AB51","v":"CPI"},{"$f":"'Table 10'!AC51","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD51","v":1.6322089227421177E-2},null,null,null,{"$f":"'Table 10'!AF51","v":5.8999999999999999E-3},null,{"$f":"'Table 10'!AQ51","v":0},null,{"$f":"'Table 10'!AR51","v":0},3,null,null,null,null,null,null,null,15,817,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$59","v":10.079999999999998},{"$f":"'Table 10'!$C$59","v":"NZ Super/Veteran's Pension"},{"$f":"'Table 10'!C60","v":"NQS Included (after 1/10/91)"},null,null,null,null,{"$f":"'Table 10'!E60","v":1410},{"$f":"'Table 10'!F60","v":73312},null,null,null,{"$f":"'Table 10'!H60","v":1451},{"$f":"'Table 10'!I60","v":75432},null,null,null,1410,73312,null,null,null,{"$f":"INDEX(AD255:AH255,AI255)","v":0},{"$f":"'Table 10'!AB60","v":"CPI"},{"$f":"'Table 10'!AC60","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD60","v":2.907801418439715E-2},null,null,null,{"$f":"'Table 10'!AF60","v":-6.7999999999999996E-3},null,{"$f":"'Table 10'!AQ60","v":0},null,{"$f":"'Table 10'!AR60","v":-8.7121023548686338E-6},3,null,null,null,null,null,null,null,41,2120,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$59","v":10.079999999999998},{"$f":"'Table 10'!$C$59","v":"NZ Super/Veteran's Pension"},{"$f":"'Table 10'!C61","v":"NQS Included (pre to 1/10/91)"},null,null,null,null,{"$f":"'Table 10'!E61","v":1479},{"$f":"'Table 10'!F61","v":76873},null,null,null,{"$f":"'Table 10'!H61","v":1522},{"$f":"'Table 10'!I61","v":79110},null,null,null,1479,76873,null,null,null,{"$f":"INDEX(AD256:AH256,AI256)","v":0},{"$f":"'Table 10'!AB61","v":"CPI"},{"$f":"'Table 10'!AC61","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD61","v":2.9073698444895157E-2},null,null,null,{"$f":"'Table 10'!AF61","v":-6.7999999999999996E-3},null,{"$f":"'Table 10'!AQ61","v":0},null,{"$f":"'Table 10'!AR61","v":0},3,null,null,null,null,null,null,null,43,2237,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$68","v":10.089999999999998},{"$f":"'Table 10'!$C$68","v":"Youth Payment"},{"$f":"'Table 10'!C69","v":"Single, 16-17 Year old "},null,null,null,null,{"$f":"'Table 10'!D69","v":270.10000000000002},{"$f":"'Table 10'!E69","v":320.10000000000002},null,null,null,{"$f":"'Table 10'!G69","v":276.11},{"$f":"'Table 10'!H69","v":326.11},null,null,null,270.10000000000002,320.10000000000002,null,null,null,{"$f":"INDEX(AD258:AH258,AI258)","v":0},{"$f":"'Table 10'!AB69","v":"CPI"},{"$f":"'Table 10'!AC69","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD69","v":1.877538269290846E-2},null,null,null,{"$f":"'Table 10'!AF69","v":3.5000000000000001E-3},null,{"$f":"'Table 10'!AQ69","v":0},null,null,3,null,null,null,null,null,null,null,6.0099999999999909,6.0099999999999909,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$68","v":10.089999999999998},{"$f":"'Table 10'!$C$68","v":"Youth Payment"},{"$f":"'Table 10'!C70","v":"Married, civil union or de facto couple (without children) total"},null,null,null,null,{"$f":"'Table 10'!D70","v":270.10000000000002},{"$f":"'Table 10'!E70","v":370.1},null,null,null,{"$f":"'Table 10'!G70","v":276.11},{"$f":"'Table 10'!H70","v":376.11},null,null,null,270.10000000000002,370.1,null,null,null,{"$f":"INDEX(AD259:AH259,AI259)","v":0},{"$f":"'Table 10'!AB70","v":"CPI"},{"$f":"'Table 10'!AC70","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD70","v":1.6238854363685551E-2},null,null,null,{"$f":"'Table 10'!AF70","v":6.0000000000000001E-3},null,{"$f":"'Table 10'!AQ70","v":0},null,null,3,null,null,null,null,null,null,null,6.0099999999999909,6.0099999999999909,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$68","v":10.089999999999998},{"$f":"'Table 10'!$C$72","v":"Young Parent Payment"},{"$f":"'Table 10'!C73","v":"Sole parent 16-17 year old, living at home \nor financially supported by parents or guardian (earning less than FTC threshold)"},null,null,null,null,{"$f":"'Table 10'!D73","v":270.10000000000002},{"$f":"'Table 10'!E73","v":320.10000000000002},null,null,null,{"$f":"'Table 10'!G73","v":276.11},{"$f":"'Table 10'!H73","v":326.11},null,null,null,270.10000000000002,320.10000000000002,null,null,null,{"$f":"INDEX(AD261:AH261,AI261)","v":0},{"$f":"'Table 10'!AB73","v":"CPI"},{"$f":"'Table 10'!AC73","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD73","v":1.877538269290846E-2},null,null,null,{"$f":"'Table 10'!AF73","v":3.5000000000000001E-3},null,{"$f":"'Table 10'!AQ73","v":0},null,null,3,null,null,null,null,null,null,null,6.0099999999999909,6.0099999999999909,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$68","v":10.089999999999998},{"$f":"'Table 10'!$C$72","v":"Young Parent Payment"},{"$f":"'Table 10'!C74","v":"Married, civil union or de facto couple (with children) total"},null,null,null,null,{"$f":"'Table 10'!D74","v":270.10000000000002},{"$f":"'Table 10'!E74","v":370.1},null,null,null,{"$f":"'Table 10'!G74","v":276.11},{"$f":"'Table 10'!H74","v":376.11},null,null,null,270.10000000000002,370.1,null,null,null,{"$f":"INDEX(AD262:AH262,AI262)","v":0},{"$f":"'Table 10'!AB74","v":"CPI"},{"$f":"'Table 10'!AC74","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD74","v":1.6238854363685551E-2},null,null,null,{"$f":"'Table 10'!AF74","v":6.0000000000000001E-3},null,{"$f":"'Table 10'!AQ74","v":0},null,null,3,null,null,null,null,null,null,null,6.0099999999999909,6.0099999999999909,0,0,null,null,0,0,0,0]
[{"$f":"'Table 10'!$B$68","v":10.089999999999998},{"$f":"'Table 10'!$C$72","v":"Young Parent Payment"},{"$f":"'Table 10'!C75","v":"Sole parent "},null,null,null,null,{"$f":"'Table 10'!D75","v":270.10000000000002},{"$f":"'Table 10'!E75","v":320.10000000000002},null,null,null,{"$f":"'Table 10'!G75","v":276.11},{"$f":"'Table 10'!H75","v":326.11},null,null,null,270.10000000000002,320.10000000000002,null,null,null,{"$f":"INDEX(AD263:AH263,AI263)","v":0},{"$f":"'Table 10'!AB75","v":"CPI"},{"$f":"'Table 10'!AC75","v":2.2239872915011949E-2},{"$f":"'Table 10'!AD75","v":1.877538269290846E-2},null,null,null,{"$f":"'Table 10'!AF75","v":3.5000000000000001E-3},null,{"$f":"'Table 10'!AQ75","v":0},null,null,3,null,null,null,null,null,null,null,6.0099999999999909,6.0099999999999909,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 11'!$B$12","v":11.01},{"$f":"'Table 11'!$C$12","v":"Circumstance"},{"$f":"'Table 11'!C13","v":"Single person aged 16 or 17 years without dependent children"},null,null,null,null,{"$f":"'Table 11'!D13","v":660.9},null,null,null,null,{"$f":"'Table 11'!K13","v":675.6},null,null,null,null,660.9,null,null,null,null,{"$f":"INDEX(AD265:AH265,AI265)","v":0},{"$f":"'Table 11'!AB13","v":"CPI"},{"$f":"'Table 11'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 11'!AD13","v":2.2242396731729563E-2},null,null,null,{"$f":"'Table 11'!AF13","v":0},{"$f":"'Table 11'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,14.700000000000045,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 11'!$B$12","v":11.01},{"$f":"'Table 11'!$C$12","v":"Circumstance"},{"$f":"'Table 11'!C14","v":"Any other single person without dependent children"},null,null,null,null,{"$f":"'Table 11'!D14","v":823.31},null,null,null,null,{"$f":"'Table 11'!K14","v":843.78},null,null,null,null,823.31,null,null,null,null,{"$f":"INDEX(AD266:AH266,AI266)","v":0},{"$f":"'Table 11'!AB14","v":"CPI"},{"$f":"'Table 11'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 11'!AD14","v":2.4863052799067198E-2},null,null,null,{"$f":"'Table 11'!AF14","v":-2.5999999999999999E-3},{"$f":"'Table 11'!AI14","v":-2.6231798840552489E-3},{"$f":"'Table 11'!AN14","v":0},null,{"$f":"'Table 11'!AO14","v":-1.268851174321517E-3},3,null,null,null,null,null,null,null,20.470000000000027,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 11'!$B$12","v":11.01},{"$f":"'Table 11'!$C$12","v":"Circumstance"},{"$f":"'Table 11'!C15","v":"Person who is Married, Civil Union or Defacto with or without dependent children"},null,null,null,null,{"$f":"'Table 11'!D15","v":1225.95},null,null,null,null,{"$f":"'Table 11'!K15","v":1256.07},null,null,null,null,1225.95,null,null,null,null,{"$f":"INDEX(AD267:AH267,AI267)","v":0},{"$f":"'Table 11'!AB15","v":"CPI"},{"$f":"'Table 11'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 11'!AD15","v":2.45687018230758E-2},null,null,null,{"$f":"'Table 11'!AF15","v":-2.3E-3},{"$f":"'Table 11'!AI15","v":-2.3288289080640734E-3},{"$f":"'Table 11'!AN15","v":0},null,{"$f":"'Table 11'!AO15","v":0},3,null,null,null,null,null,null,null,{"$f":"IF(M267>0,M267-H267,0)","v":30.119999999999891},{"$f":"IF(N267>0,N267-I267,0)","v":0},{"$f":"IF(O267>0,O267-J267,0)","v":0},{"$f":"IF(P267>0,P267-K267,0)","v":0},null,null,{"$f":"R267-H267","v":0},{"$f":"S267-I267","v":0},{"$f":"T267-J267","v":0},{"$f":"U267-K267","v":0}]
[{"$f":"'Table 11'!$B$12","v":11.01},{"$f":"'Table 11'!$C$12","v":"Circumstance"},{"$f":"'Table 11'!C16","v":"Sole parent with 1 dependent child"},null,null,null,null,{"$f":"'Table 11'!D16","v":921.73},null,null,null,null,{"$f":"'Table 11'!K16","v":942.23},null,null,null,null,921.73,null,null,null,null,{"$f":"INDEX(AD268:AH268,AI268)","v":0},{"$f":"'Table 11'!AB16","v":"CPI"},{"$f":"'Table 11'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 11'!AD16","v":2.2240786347411889E-2},null,null,null,{"$f":"'Table 11'!AF16","v":0},{"$f":"'Table 11'!AI16","v":0},null,null,null,2,null,null,null,null,null,null,null,20.5,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 11'!$B$12","v":11.01},{"$f":"'Table 11'!$C$12","v":"Circumstance"},{"$f":"'Table 11'!C17","v":"Any other sole parent"},null,null,null,null,{"$f":"'Table 11'!D17","v":971.14},null,null,null,null,{"$f":"'Table 11'!K17","v":992.74},null,null,null,null,971.14,null,null,null,null,{"$f":"INDEX(AD269:AH269,AI269)","v":0},{"$f":"'Table 11'!AB17","v":"CPI"},{"$f":"'Table 11'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 11'!AD17","v":2.2241901270671605E-2},null,null,null,{"$f":"'Table 11'!AF17","v":0},{"$f":"'Table 11'!AI17","v":0},null,null,null,2,null,null,null,null,null,null,null,21.600000000000023,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$12","v":12.01},{"$f":"'Table 12'!$C$12","v":"Jobseeker Support Without Children"},{"$f":"'Table 12'!C13","v":"Single 18-19 years at home"},null,null,null,null,{"$f":"'Table 12'!D13","v":88},{"$f":"'Table 12'!E13","v":106},null,null,null,{"$f":"'Table 12'!H13","v":90},{"$f":"'Table 12'!I13","v":108},null,null,null,88,106,null,null,null,{"$f":"INDEX(AD271:AH271,AI271)","v":0},{"$f":"'Table 12'!AB13","v":"CPI"},{"$f":"'Table 12'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD13","v":2.2727272727272707E-2},{"$f":"'Table 12'!AE13","v":1.8867924528301883E-2},null,null,{"$f":"SUM('Table 12'!AH13:AI13)","v":3.8999999999999998E-3},null,{"$f":"SUM('Table 12'!AS13:AT13)","v":0},null,{"$f":"'Table 12'!AU13","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,2,2,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$12","v":12.01},{"$f":"'Table 12'!$C$12","v":"Jobseeker Support Without Children"},{"$f":"'Table 12'!C14","v":"Single 18-19 years away from home"},null,null,null,null,{"$f":"'Table 12'!D14","v":88},{"$f":"'Table 12'!E14","v":106},null,null,null,{"$f":"'Table 12'!H14","v":90},{"$f":"'Table 12'!I14","v":108},null,null,null,88,106,null,null,null,0,{"$f":"'Table 12'!AB14","v":"CPI"},{"$f":"'Table 12'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD14","v":2.2727272727272707E-2},{"$f":"'Table 12'!AE14","v":1.8867924528301883E-2},null,null,{"$f":"SUM('Table 12'!AH14:AI14)","v":3.8999999999999998E-3},null,{"$f":"SUM('Table 12'!AS14:AT14)","v":0},null,{"$f":"'Table 12'!AU14","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,2,2,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$12","v":12.01},{"$f":"'Table 12'!$C$12","v":"Jobseeker Support Without Children"},{"$f":"'Table 12'!C15","v":"Single 20-24 years"},null,null,null,null,{"$f":"'Table 12'!D15","v":88},{"$f":"'Table 12'!E15","v":106},null,null,null,{"$f":"'Table 12'!H15","v":90},{"$f":"'Table 12'!I15","v":108},null,null,null,88,106,null,null,null,0,{"$f":"'Table 12'!AB15","v":"CPI"},{"$f":"'Table 12'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD15","v":2.2727272727272707E-2},{"$f":"'Table 12'!AE15","v":1.8867924528301883E-2},null,null,{"$f":"SUM('Table 12'!AH15:AI15)","v":3.8999999999999998E-3},null,{"$f":"SUM('Table 12'!AS15:AT15)","v":0},null,{"$f":"'Table 12'!AU15","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,2,2,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$12","v":12.01},{"$f":"'Table 12'!$C$12","v":"Jobseeker Support Without Children"},{"$f":"'Table 12'!C16","v":"Single 25 years and over"},null,null,null,null,{"$f":"'Table 12'!D16","v":88},{"$f":"'Table 12'!E16","v":106},null,null,null,{"$f":"'Table 12'!H16","v":90},{"$f":"'Table 12'!I16","v":108},null,null,null,88,106,null,null,null,0,{"$f":"'Table 12'!AB16","v":"CPI"},{"$f":"'Table 12'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD16","v":2.2727272727272707E-2},{"$f":"'Table 12'!AE16","v":1.8867924528301883E-2},null,null,{"$f":"SUM('Table 12'!AH16:AI16)","v":3.8999999999999998E-3},null,{"$f":"SUM('Table 12'!AS16:AT16)","v":0},null,{"$f":"'Table 12'!AU16","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,2,2,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$12","v":12.01},{"$f":"'Table 12'!$C$12","v":"Jobseeker Support Without Children"},{"$f":"'Table 12'!C17","v":"Married, Civil Union or Defacto Couple"},null,null,null,null,{"$f":"'Table 12'!D17","v":150},{"$f":"'Table 12'!E17","v":180},null,null,null,{"$f":"'Table 12'!H17","v":154},{"$f":"'Table 12'!I17","v":184},null,null,null,150,180,null,null,null,0,{"$f":"'Table 12'!AB17","v":"CPI"},{"$f":"'Table 12'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD17","v":2.6666666666666616E-2},{"$f":"'Table 12'!AE17","v":2.2222222222222143E-2},null,null,{"$f":"SUM('Table 12'!AH17:AI17)","v":4.4000000000000003E-3},null,{"$f":"SUM('Table 12'!AS17:AT17)","v":0},null,{"$f":"'Table 12'!AU17","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,4,4,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$12","v":12.01},{"$f":"'Table 12'!$C$12","v":"Jobseeker Support Without Children"},{"$f":"'Table 12'!C18","v":"Grandparented Widow woman alone and DPB woman alone (granted before 15/7/2013)"},null,null,null,null,{"$f":"'Table 12'!D18","v":91},{"$f":"'Table 12'!E18","v":109},null,null,null,{"$f":"'Table 12'!H18","v":93},{"$f":"'Table 12'!I18","v":112},null,null,null,91,109,null,null,null,0,{"$f":"'Table 12'!AB18","v":"CPI"},{"$f":"'Table 12'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD18","v":2.19780219780219E-2},{"$f":"'Table 12'!AE18","v":2.7522935779816571E-2},null,null,{"$f":"SUM('Table 12'!AH18:AI18)","v":5.5999999999999999E-3},null,{"$f":"SUM('Table 12'!AS18:AT18)","v":0},null,{"$f":"'Table 12'!AU18","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,2,3,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$21","v":12.02},{"$f":"'Table 12'!$C$21","v":"Jobseeker Support With Children"},{"$f":"'Table 12'!C22","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 12'!D22","v":160},{"$f":"'Table 12'!E22","v":192},null,null,null,{"$f":"'Table 12'!H22","v":163},{"$f":"'Table 12'!I22","v":195},null,null,null,160,192,null,null,null,{"$f":"INDEX(AD278:AH278,AI278)","v":0},{"$f":"'Table 12'!AB22","v":"CPI"},{"$f":"'Table 12'!AC22","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD22","v":1.8750000000000044E-2},{"$f":"'Table 12'!AE22","v":1.5625E-2},null,null,{"$f":"SUM('Table 12'!AH22:AI22)","v":1.01E-2},null,{"$f":"SUM('Table 12'!AS22:AT22)","v":0},null,{"$f":"'Table 12'!AU22","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,3,3,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$21","v":12.02},{"$f":"'Table 12'!$C$21","v":"Jobseeker Support With Children"},{"$f":"'Table 12'!C23","v":"Married, Civil Union or Defacto Couple"},null,null,null,null,{"$f":"'Table 12'!D23","v":195},{"$f":"'Table 12'!E23","v":234},null,null,null,{"$f":"'Table 12'!H23","v":198},{"$f":"'Table 12'!I23","v":238},null,null,null,195,234,null,null,null,{"$f":"INDEX(AD279:AH279,AI279)","v":0},{"$f":"'Table 12'!AB23","v":"CPI"},{"$f":"'Table 12'!AC23","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD23","v":1.538461538461533E-2},{"$f":"'Table 12'!AE23","v":1.7094017094017033E-2},null,null,{"$f":"SUM('Table 12'!AH23:AI23)","v":1.2E-2},null,{"$f":"SUM('Table 12'!AS23:AT23)","v":0},null,{"$f":"'Table 12'!AU23","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,3,4,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$21","v":12.02},{"$f":"'Table 12'!$C$21","v":"Jobseeker Support With Children"},{"$f":"'Table 12'!C24","v":"Married, Civil Union or Defacto Couple, with non-qualified partner (with children)"},null,null,null,null,{"$f":"'Table 12'!D24","v":195},{"$f":"'Table 12'!E24","v":234},null,null,null,{"$f":"'Table 12'!H24","v":198},{"$f":"'Table 12'!I24","v":238},null,null,null,195,234,null,null,null,{"$f":"INDEX(AD280:AH280,AI280)","v":0},{"$f":"'Table 12'!AB24","v":"CPI"},{"$f":"'Table 12'!AC24","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD24","v":1.538461538461533E-2},{"$f":"'Table 12'!AE24","v":1.7094017094017033E-2},null,null,{"$f":"SUM('Table 12'!AH24:AI24)","v":1.2E-2},null,{"$f":"SUM('Table 12'!AS24:AT24)","v":0},null,{"$f":"'Table 12'!AU24","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,3,4,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$27","v":12.03},{"$f":"'Table 12'!$C$27","v":"Youth Payment Without Children"},{"$f":"'Table 12'!C28","v":"Single, 16-17 Year old "},null,null,null,null,{"$f":"'Table 12'!D28","v":88},{"$f":"'Table 12'!E28","v":106},null,null,null,{"$f":"'Table 12'!H28","v":90},{"$f":"'Table 12'!I28","v":108},null,null,null,88,106,null,null,null,{"$f":"INDEX(AD282:AH282,AI282)","v":0},{"$f":"'Table 12'!AB28","v":"CPI"},{"$f":"'Table 12'!AC28","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD28","v":2.2727272727272707E-2},{"$f":"'Table 12'!AE28","v":1.8867924528301883E-2},null,null,{"$f":"SUM('Table 12'!AH28:AI28)","v":3.8999999999999998E-3},null,{"$f":"SUM('Table 12'!AS28:AT28)","v":0},null,{"$f":"'Table 12'!AU28","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,2,2,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$27","v":12.03},{"$f":"'Table 12'!$C$27","v":"Youth Payment Without Children"},{"$f":"'Table 12'!C29","v":"Married, civil union or de facto couple (without children) total"},null,null,null,null,{"$f":"'Table 12'!D29","v":150},{"$f":"'Table 12'!E29","v":180},null,null,null,{"$f":"'Table 12'!H29","v":154},{"$f":"'Table 12'!I29","v":184},null,null,null,150,180,null,null,null,{"$f":"INDEX(AD283:AH283,AI283)","v":0},{"$f":"'Table 12'!AB29","v":"CPI"},{"$f":"'Table 12'!AC29","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD29","v":2.6666666666666616E-2},{"$f":"'Table 12'!AE29","v":2.2222222222222143E-2},null,null,{"$f":"SUM('Table 12'!AH29:AI29)","v":4.4000000000000003E-3},null,{"$f":"SUM('Table 12'!AS29:AT29)","v":0},null,{"$f":"'Table 12'!AU29","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,4,4,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$27","v":12.03},{"$f":"'Table 12'!$C$31","v":"Young Parent Payment With Children"},{"$f":"'Table 12'!C32","v":"Sole parent 16-17 year old, living at home\nor financially supported by parents or guardian (earning less than FTC threshold)"},null,null,null,null,{"$f":"'Table 12'!D32","v":108},{"$f":"'Table 12'!E32","v":129},null,null,null,{"$f":"'Table 12'!H32","v":109},{"$f":"'Table 12'!I32","v":131},null,null,null,108,129,null,null,null,{"$f":"INDEX(AD285:AH285,AI285)","v":0},{"$f":"'Table 12'!AB32","v":"CPI"},{"$f":"'Table 12'!AC32","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD32","v":9.2592592592593004E-3},{"$f":"'Table 12'!AE32","v":1.5503875968992276E-2},null,null,{"$f":"SUM('Table 12'!AH32:AI32)","v":1.9699999999999999E-2},null,{"$f":"SUM('Table 12'!AS32:AT32)","v":0},null,{"$f":"'Table 12'!AU32","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,1,2,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$27","v":12.03},{"$f":"'Table 12'!$C$31","v":"Young Parent Payment With Children"},{"$f":"'Table 12'!C33","v":"Married, civil union or de facto couple (with children) total"},null,null,null,null,{"$f":"'Table 12'!D33","v":195},{"$f":"'Table 12'!E33","v":234},null,null,null,{"$f":"'Table 12'!H33","v":198},{"$f":"'Table 12'!I33","v":238},null,null,null,195,234,null,null,null,{"$f":"INDEX(AD286:AH286,AI286)","v":0},{"$f":"'Table 12'!AB33","v":"CPI"},{"$f":"'Table 12'!AC33","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD33","v":1.538461538461533E-2},{"$f":"'Table 12'!AE33","v":1.7094017094017033E-2},null,null,{"$f":"SUM('Table 12'!AH33:AI33)","v":1.2E-2},null,{"$f":"SUM('Table 12'!AS33:AT33)","v":0},null,{"$f":"'Table 12'!AU33","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,3,4,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$27","v":12.03},{"$f":"'Table 12'!$C$31","v":"Young Parent Payment With Children"},{"$f":"'Table 12'!C34","v":"Married, Civil Union or Defacto Couple, with non-qualified partner (with children)"},null,null,null,null,{"$f":"'Table 12'!D34","v":195},{"$f":"'Table 12'!E34","v":234},null,null,null,{"$f":"'Table 12'!H34","v":198},{"$f":"'Table 12'!I34","v":238},null,null,null,195,234,null,null,null,{"$f":"INDEX(AD287:AH287,AI287)","v":0},{"$f":"'Table 12'!AB34","v":"CPI"},{"$f":"'Table 12'!AC34","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD34","v":1.538461538461533E-2},{"$f":"'Table 12'!AE34","v":1.7094017094017033E-2},null,null,{"$f":"SUM('Table 12'!AH34:AI34)","v":1.2E-2},null,{"$f":"SUM('Table 12'!AS34:AT34)","v":0},null,{"$f":"'Table 12'!AU34","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,3,4,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$27","v":12.03},{"$f":"'Table 12'!$C$31","v":"Young Parent Payment With Children"},{"$f":"'Table 12'!C35","v":"Sole parent "},null,null,null,null,{"$f":"'Table 12'!D35","v":160},{"$f":"'Table 12'!E35","v":192},null,null,null,{"$f":"'Table 12'!H35","v":163},{"$f":"'Table 12'!I35","v":195},null,null,null,160,192,null,null,null,{"$f":"INDEX(AD288:AH288,AI288)","v":0},{"$f":"'Table 12'!AB35","v":"CPI"},{"$f":"'Table 12'!AC35","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD35","v":1.8750000000000044E-2},{"$f":"'Table 12'!AE35","v":1.5625E-2},null,null,{"$f":"SUM('Table 12'!AH35:AI35)","v":1.01E-2},null,{"$f":"SUM('Table 12'!AS35:AT35)","v":0},null,{"$f":"'Table 12'!AU35","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,3,3,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$47","v":12.069999999999999},{"$f":"'Table 12'!$C$47","v":"Sole Parent Support"},{"$f":"'Table 12'!$C$48","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 12'!D48","v":160},{"$f":"'Table 12'!E48","v":192},null,null,null,{"$f":"'Table 12'!H48","v":163},{"$f":"'Table 12'!I48","v":195},null,null,null,160,192,null,null,null,{"$f":"INDEX(AD290:AH290,AI290)","v":0},{"$f":"'Table 12'!AB48","v":"CPI"},{"$f":"'Table 12'!AC48","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD48","v":1.8750000000000044E-2},{"$f":"'Table 12'!AE48","v":1.5625E-2},null,null,{"$f":"SUM('Table 12'!AH48:AI48)","v":1.01E-2},null,{"$f":"SUM('Table 12'!AS48:AT48)","v":0},null,{"$f":"'Table 12'!AU48","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,3,3,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$57","v":12.099999999999998},{"$f":"'Table 12'!$C$57","v":"Support Living Payments Without Children"},{"$f":"'Table 12'!C58","v":"Single 16-17 years"},null,null,null,null,{"$f":"'Table 12'!D58","v":101},{"$f":"'Table 12'!E58","v":121},null,null,null,{"$f":"'Table 12'!H58","v":103},{"$f":"'Table 12'!I58","v":124},null,null,null,101,121,null,null,null,{"$f":"INDEX(AD292:AH292,AI292)","v":0},{"$f":"'Table 12'!AB58","v":"CPI"},{"$f":"'Table 12'!AC58","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD58","v":1.980198019801982E-2},{"$f":"'Table 12'!AE58","v":2.4793388429751984E-2},null,null,{"$f":"SUM('Table 12'!AH58:AI58)","v":4.9999999999999992E-3},null,{"$f":"SUM('Table 12'!AS58:AT58)","v":0},null,{"$f":"'Table 12'!AU58","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,2,3,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$57","v":12.099999999999998},{"$f":"'Table 12'!$C$57","v":"Support Living Payments Without Children"},{"$f":"'Table 12'!C59","v":"Single 18 years and over"},null,null,null,null,{"$f":"'Table 12'!D59","v":101},{"$f":"'Table 12'!E59","v":121},null,null,null,{"$f":"'Table 12'!H59","v":103},{"$f":"'Table 12'!I59","v":124},null,null,null,101,121,null,null,null,{"$f":"INDEX(AD293:AH293,AI293)","v":0},{"$f":"'Table 12'!AB59","v":"CPI"},{"$f":"'Table 12'!AC59","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD59","v":1.980198019801982E-2},{"$f":"'Table 12'!AE59","v":2.4793388429751984E-2},null,null,{"$f":"SUM('Table 12'!AH59:AI59)","v":4.9999999999999992E-3},null,{"$f":"SUM('Table 12'!AS59:AT59)","v":0},null,{"$f":"'Table 12'!AU59","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,2,3,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$57","v":12.099999999999998},{"$f":"'Table 12'!$C$57","v":"Support Living Payments Without Children"},{"$f":"'Table 12'!C60","v":"Married, Civil Union or Defacto Couple"},null,null,null,null,{"$f":"'Table 12'!D60","v":171},{"$f":"'Table 12'!E60","v":205},null,null,null,{"$f":"'Table 12'!H60","v":175},{"$f":"'Table 12'!I60","v":210},null,null,null,171,205,null,null,null,{"$f":"INDEX(AD294:AH294,AI294)","v":0},{"$f":"'Table 12'!AB60","v":"CPI"},{"$f":"'Table 12'!AC60","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD60","v":2.3391812865497075E-2},{"$f":"'Table 12'!AE60","v":2.4390243902439046E-2},null,null,{"$f":"SUM('Table 12'!AH60:AI60)","v":3.4000000000000002E-3},null,{"$f":"SUM('Table 12'!AS60:AT60)","v":0},null,{"$f":"'Table 12'!AU60","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,4,5,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$63","v":12.109999999999998},{"$f":"'Table 12'!$C$63","v":"Supported Living Payments With Children"},{"$f":"'Table 12'!C64","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 12'!D64","v":174},{"$f":"'Table 12'!E64","v":209},null,null,null,{"$f":"'Table 12'!H64","v":177},{"$f":"'Table 12'!I64","v":213},null,null,null,174,209,null,null,null,{"$f":"INDEX(AD296:AH296,AI296)","v":0},{"$f":"'Table 12'!AB64","v":"CPI"},{"$f":"'Table 12'!AC64","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD64","v":1.7241379310344751E-2},{"$f":"'Table 12'!AE64","v":1.9138755980861344E-2},null,null,{"$f":"SUM('Table 12'!AH64:AI64)","v":8.0999999999999996E-3},null,{"$f":"SUM('Table 12'!AS64:AT64)","v":0},null,{"$f":"'Table 12'!AU64","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,3,4,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$63","v":12.109999999999998},{"$f":"'Table 12'!$C$63","v":"Supported Living Payments With Children"},{"$f":"'Table 12'!C65","v":"Married, Civil Union or Defacto Couple"},null,null,null,null,{"$f":"'Table 12'!D65","v":216},{"$f":"'Table 12'!E65","v":259},null,null,null,{"$f":"'Table 12'!H65","v":220},{"$f":"'Table 12'!I65","v":264},null,null,null,216,259,null,null,null,{"$f":"INDEX(AD297:AH297,AI297)","v":0},{"$f":"'Table 12'!AB65","v":"CPI"},{"$f":"'Table 12'!AC65","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD65","v":1.8518518518518601E-2},{"$f":"'Table 12'!AE65","v":1.9305019305019266E-2},null,null,{"$f":"SUM('Table 12'!AH65:AI65)","v":6.6E-3},null,{"$f":"SUM('Table 12'!AS65:AT65)","v":0},null,{"$f":"'Table 12'!AU65","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,4,5,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$63","v":12.109999999999998},{"$f":"'Table 12'!$C$63","v":"Supported Living Payments With Children"},{"$f":"'Table 12'!C66","v":"Married, Civil Union or Defacto Couple, with non-qualified partner"},null,null,null,null,{"$f":"'Table 12'!D66","v":216},{"$f":"'Table 12'!E66","v":259},null,null,null,{"$f":"'Table 12'!H66","v":220},{"$f":"'Table 12'!I66","v":264},null,null,null,216,259,null,null,null,{"$f":"INDEX(AD298:AH298,AI298)","v":0},{"$f":"'Table 12'!AB66","v":"CPI"},{"$f":"'Table 12'!AC66","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD66","v":1.8518518518518601E-2},{"$f":"'Table 12'!AE66","v":1.9305019305019266E-2},null,null,{"$f":"SUM('Table 12'!AH66:AI66)","v":6.6E-3},null,{"$f":"SUM('Table 12'!AS66:AT66)","v":0},null,{"$f":"'Table 12'!AU66","v":0},3,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,4,5,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$69","v":12.119999999999997},{"$f":"'Table 12'!$C$69","v":"NZ Super/Veterans Pension Without Children"},{"$f":"'Table 12'!C70","v":"Single Living Alone"},null,null,null,null,{"$f":"'Table 12'!D70","v":130},{"$f":"'Table 12'!E70","v":156},null,null,null,{"$f":"'Table 12'!H70","v":135},{"$f":"'Table 12'!I70","v":162},null,null,null,130,156,null,null,null,{"$f":"INDEX(AD300:AH300,AI300)","v":0},{"$f":"'Table 12'!AB70","v":"CPI"},{"$f":"'Table 12'!AC70","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD70","v":3.8461538461538547E-2},{"$f":"'Table 12'!AE70","v":3.8461538461538547E-2},null,null,{"$f":"SUM('Table 12'!AH70:AI70)","v":3.2399999999999998E-2},null,{"$f":"SUM('Table 12'!AS70:AT70)","v":0},null,{"$f":"'Table 12'!AU70","v":-1.268851174321517E-3},3,null,null,null,null,null,null,null,5,6,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$69","v":12.119999999999997},{"$f":"'Table 12'!$C$69","v":"NZ Super/Veterans Pension Without Children"},{"$f":"'Table 12'!C71","v":"Single Sharing"},null,null,null,null,{"$f":"'Table 12'!D71","v":120},{"$f":"'Table 12'!E71","v":144},null,null,null,{"$f":"'Table 12'!H71","v":124},{"$f":"'Table 12'!I71","v":149},null,null,null,120,144,null,null,null,{"$f":"INDEX(AD301:AH301,AI301)","v":0},{"$f":"'Table 12'!AB71","v":"CPI"},{"$f":"'Table 12'!AC71","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD71","v":3.3333333333333437E-2},{"$f":"'Table 12'!AE71","v":3.4722222222222321E-2},null,null,{"$f":"SUM('Table 12'!AH71:AI71)","v":2.3600000000000003E-2},null,{"$f":"SUM('Table 12'!AS71:AT71)","v":0},null,{"$f":"'Table 12'!AU71","v":-9.1607932227355526E-4},3,null,null,null,null,null,null,null,4,5,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$69","v":12.119999999999997},{"$f":"'Table 12'!$C$69","v":"NZ Super/Veterans Pension Without Children"},{"$f":"'Table 12'!C72","v":"Married, Civil Union or Defacto Couple (both qualify)"},null,null,null,null,{"$f":"'Table 12'!D72","v":201},{"$f":"'Table 12'!E72","v":241},null,null,null,{"$f":"'Table 12'!H72","v":207},{"$f":"'Table 12'!I72","v":249},null,null,null,201,241,null,null,null,{"$f":"INDEX(AD302:AH302,AI302)","v":0},{"$f":"'Table 12'!AB72","v":"CPI"},{"$f":"'Table 12'!AC72","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD72","v":2.9850746268656803E-2},{"$f":"'Table 12'!AE72","v":3.3195020746888071E-2},null,null,{"$f":"SUM('Table 12'!AH72:AI72)","v":1.8599999999999998E-2},null,{"$f":"SUM('Table 12'!AS72:AT72)","v":0},null,{"$f":"'Table 12'!AU72","v":0},3,null,null,null,null,null,null,null,6,8,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$69","v":12.119999999999997},{"$f":"'Table 12'!$C$69","v":"NZ Super/Veterans Pension Without Children"},{"$f":"'Table 12'!C73","v":"Married, Civil Union or Defacto Couple (NQS included)"},null,null,null,null,{"$f":"'Table 12'!D73","v":191},{"$f":"'Table 12'!E73","v":229},null,null,null,{"$f":"'Table 12'!H73","v":197},{"$f":"'Table 12'!I73","v":236},null,null,null,191,229,null,null,null,{"$f":"INDEX(AD303:AH303,AI303)","v":0},{"$f":"'Table 12'!AB73","v":"CPI"},{"$f":"'Table 12'!AC73","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD73","v":3.1413612565444948E-2},{"$f":"'Table 12'!AE73","v":3.0567685589519611E-2},null,null,{"$f":"SUM('Table 12'!AH73:AI73)","v":1.7500000000000002E-2},null,{"$f":"SUM('Table 12'!AS73:AT73)","v":0},null,{"$f":"'Table 12'!AU73","v":-8.7121023548686338E-6},3,null,null,null,null,null,null,null,6,7,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$76","v":12.129999999999997},{"$f":"'Table 12'!$C$76","v":"NZ Super/Veterans Pension With Children"},{"$f":"'Table 12'!C77","v":"Single Living Alone (1 child)"},null,null,null,null,{"$f":"'Table 12'!D77","v":167},{"$f":"'Table 12'!E77","v":200},null,null,null,{"$f":"'Table 12'!H77","v":171},{"$f":"'Table 12'!I77","v":205},null,null,null,167,200,null,null,null,{"$f":"INDEX(AD305:AH305,AI305)","v":0},{"$f":"'Table 12'!AB77","v":"CPI"},{"$f":"'Table 12'!AC77","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD77","v":2.39520958083832E-2},{"$f":"'Table 12'!AE77","v":2.4999999999999911E-2},null,null,{"$f":"SUM('Table 12'!AH77:AI77)","v":4.4999999999999997E-3},null,{"$f":"SUM('Table 12'!AS77:AT77)","v":0},null,{"$f":"'Table 12'!AU77","v":-1.268851174321517E-3},3,null,null,null,null,null,null,null,4,5,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$76","v":12.129999999999997},{"$f":"'Table 12'!$C$76","v":"NZ Super/Veterans Pension With Children"},{"$f":"'Table 12'!C78","v":"Single Living Alone (2+ children)"},null,null,null,null,{"$f":"'Table 12'!D78","v":167},{"$f":"'Table 12'!E78","v":200},null,null,null,{"$f":"'Table 12'!H78","v":171},{"$f":"'Table 12'!I78","v":205},null,null,null,167,200,null,null,null,0,{"$f":"'Table 12'!AB78","v":"CPI"},{"$f":"'Table 12'!AC78","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD78","v":2.39520958083832E-2},{"$f":"'Table 12'!AE78","v":2.4999999999999911E-2},null,null,{"$f":"SUM('Table 12'!AH78:AI78)","v":4.4999999999999997E-3},null,{"$f":"SUM('Table 12'!AS78:AT78)","v":0},null,{"$f":"'Table 12'!AU78","v":-1.268851174321517E-3},3,null,null,null,null,null,null,null,4,5,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$76","v":12.129999999999997},{"$f":"'Table 12'!$C$76","v":"NZ Super/Veterans Pension With Children"},{"$f":"'Table 12'!C79","v":"Single Sharing (1 child)"},null,null,null,null,{"$f":"'Table 12'!D79","v":157},{"$f":"'Table 12'!E79","v":188},null,null,null,{"$f":"'Table 12'!H79","v":160},{"$f":"'Table 12'!I79","v":193},null,null,null,157,188,null,null,null,0,{"$f":"'Table 12'!AB79","v":"CPI"},{"$f":"'Table 12'!AC79","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD79","v":1.9108280254777066E-2},{"$f":"'Table 12'!AE79","v":2.659574468085113E-2},null,null,{"$f":"SUM('Table 12'!AH79:AI79)","v":7.4999999999999997E-3},null,{"$f":"SUM('Table 12'!AS79:AT79)","v":0},null,{"$f":"'Table 12'!AU79","v":-9.1607932227355526E-4},3,null,null,null,null,null,null,null,3,5,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$76","v":12.129999999999997},{"$f":"'Table 12'!$C$76","v":"NZ Super/Veterans Pension With Children"},{"$f":"'Table 12'!C80","v":"Single Sharing (2+ children)"},null,null,null,null,{"$f":"'Table 12'!D80","v":157},{"$f":"'Table 12'!E80","v":188},null,null,null,{"$f":"'Table 12'!H80","v":160},{"$f":"'Table 12'!I80","v":193},null,null,null,157,188,null,null,null,0,{"$f":"'Table 12'!AB80","v":"CPI"},{"$f":"'Table 12'!AC80","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD80","v":1.9108280254777066E-2},{"$f":"'Table 12'!AE80","v":2.659574468085113E-2},null,null,{"$f":"SUM('Table 12'!AH80:AI80)","v":7.4999999999999997E-3},null,{"$f":"SUM('Table 12'!AS80:AT80)","v":0},null,{"$f":"'Table 12'!AU80","v":-9.1607932227355526E-4},3,null,null,null,null,null,null,null,3,5,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$76","v":12.129999999999997},{"$f":"'Table 12'!$C$76","v":"NZ Super/Veterans Pension With Children"},{"$f":"'Table 12'!C81","v":"Married, Civil Union or Defacto Couple (1 child)"},null,null,null,null,{"$f":"'Table 12'!D81","v":237},{"$f":"'Table 12'!E81","v":284},null,null,null,{"$f":"'Table 12'!H81","v":243},{"$f":"'Table 12'!I81","v":292},null,null,null,237,284,null,null,null,0,{"$f":"'Table 12'!AB81","v":"CPI"},{"$f":"'Table 12'!AC81","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD81","v":2.5316455696202445E-2},{"$f":"'Table 12'!AE81","v":2.8169014084507005E-2},null,null,{"$f":"SUM('Table 12'!AH81:AI81)","v":8.9999999999999993E-3},null,{"$f":"SUM('Table 12'!AS81:AT81)","v":0},null,{"$f":"'Table 12'!AU81","v":0},3,null,null,null,null,null,null,null,6,8,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$76","v":12.129999999999997},{"$f":"'Table 12'!$C$76","v":"NZ Super/Veterans Pension With Children"},{"$f":"'Table 12'!C82","v":"Married, Civil Union or Defacto Couple (2+ children)"},null,null,null,null,{"$f":"'Table 12'!D82","v":237},{"$f":"'Table 12'!E82","v":284},null,null,null,{"$f":"'Table 12'!H82","v":243},{"$f":"'Table 12'!I82","v":292},null,null,null,237,284,null,null,null,0,{"$f":"'Table 12'!AB82","v":"CPI"},{"$f":"'Table 12'!AC82","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD82","v":2.5316455696202445E-2},{"$f":"'Table 12'!AE82","v":2.8169014084507005E-2},null,null,{"$f":"SUM('Table 12'!AH82:AI82)","v":8.9999999999999993E-3},null,{"$f":"SUM('Table 12'!AS82:AT82)","v":0},null,{"$f":"'Table 12'!AU82","v":0},3,null,null,null,null,null,null,null,6,8,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$76","v":12.129999999999997},{"$f":"'Table 12'!$C$76","v":"NZ Super/Veterans Pension With Children"},{"$f":"'Table 12'!C83","v":"Married, Civil Union or Defacto Couple (NQS included) (1 child)"},null,null,null,null,{"$f":"'Table 12'!D83","v":227},{"$f":"'Table 12'!E83","v":273},null,null,null,{"$f":"'Table 12'!H83","v":233},{"$f":"'Table 12'!I83","v":280},null,null,null,227,273,null,null,null,0,{"$f":"'Table 12'!AB83","v":"CPI"},{"$f":"'Table 12'!AC83","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD83","v":2.6431718061673992E-2},{"$f":"'Table 12'!AE83","v":2.564102564102555E-2},null,null,{"$f":"SUM('Table 12'!AH83:AI83)","v":7.5999999999999991E-3},null,{"$f":"SUM('Table 12'!AS83:AT83)","v":0},null,{"$f":"'Table 12'!AU83","v":-8.7121023548686338E-6},3,null,null,null,null,null,null,null,6,7,0,0,null,null,0,0,0,0]
[{"$f":"'Table 12'!$B$76","v":12.129999999999997},{"$f":"'Table 12'!$C$76","v":"NZ Super/Veterans Pension With Children"},{"$f":"'Table 12'!C84","v":"Married, Civil Union or Defacto Couple (NQS included) (2+ children)"},null,null,null,null,{"$f":"'Table 12'!D84","v":227},{"$f":"'Table 12'!E84","v":273},null,null,null,{"$f":"'Table 12'!H84","v":233},{"$f":"'Table 12'!I84","v":280},null,null,null,227,273,null,null,null,0,{"$f":"'Table 12'!AB84","v":"CPI"},{"$f":"'Table 12'!AC84","v":2.2239872915011949E-2},{"$f":"'Table 12'!AD84","v":2.6431718061673992E-2},{"$f":"'Table 12'!AE84","v":2.564102564102555E-2},null,null,{"$f":"SUM('Table 12'!AH84:AI84)","v":7.5999999999999991E-3},null,{"$f":"SUM('Table 12'!AS84:AT84)","v":0},null,{"$f":"'Table 12'!AU84","v":-8.7121023548686338E-6},3,null,null,null,null,null,null,null,6,7,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 13'!$B$16","v":13.02},{"$f":"'Table 13'!$C$16","v":"NZS/VP and Supported Living Payment"},{"$f":"'Table 13'!C17","v":"NZS/VP and SLP"},null,null,null,null,{"$f":"'Table 13'!D17","v":186},{"$f":"'Table 13'!E17","v":223},{"$f":"'Table 13'!F17","v":230},{"$f":"'Table 13'!G17","v":276},null,{"$f":"'Table 13'!M17","v":191},{"$f":"'Table 13'!N17","v":229},{"$f":"'Table 13'!O17","v":235},{"$f":"'Table 13'!P17","v":282},null,186,223,230,276,null,{"$f":"INDEX(AD314:AH314,AI314)","v":0},{"$f":"'Table 13'!AB17","v":"CPI"},{"$f":"'Table 13'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 13'!AD17","v":2.6881720430107503E-2},{"$f":"'Table 13'!AE17","v":2.6905829596412634E-2},{"$f":"'Table 13'!AF17","v":2.1739130434782705E-2},{"$f":"'Table 13'!AG17","v":2.1739130434782705E-2},{"$f":"SUM('Table 13'!AL17:AO17)","v":1.03E-2},null,{"$f":"SUM('Table 13'!AX17:BA17)","v":0},null,{"$f":"SUM('Table 13'!BB17:BE17)","v":0},3,null,null,null,null,null,null,null,5,6,5,6,null,null,0,0,0,0]
[{"$f":"'Table 13'!$B$16","v":13.02},{"$f":"'Table 13'!$C$16","v":"NZS/VP and Supported Living Payment"},{"$f":"'Table 13'!C18","v":"SLP and NZS/VP"},null,null,null,null,{"$f":"'Table 13'!D18","v":186},{"$f":"'Table 13'!E18","v":223},{"$f":"'Table 13'!F18","v":230},{"$f":"'Table 13'!G18","v":276},null,{"$f":"'Table 13'!M18","v":191},{"$f":"'Table 13'!N18","v":229},{"$f":"'Table 13'!O18","v":235},{"$f":"'Table 13'!P18","v":282},null,186,223,230,276,null,{"$f":"INDEX(AD315:AH315,AI315)","v":0},{"$f":"'Table 13'!AB18","v":"CPI"},{"$f":"'Table 13'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 13'!AD18","v":2.6881720430107503E-2},{"$f":"'Table 13'!AE18","v":2.6905829596412634E-2},{"$f":"'Table 13'!AF18","v":2.1739130434782705E-2},{"$f":"'Table 13'!AG18","v":2.1739130434782705E-2},{"$f":"SUM('Table 13'!AL18:AO18)","v":1.03E-2},null,{"$f":"SUM('Table 13'!AX18:BA18)","v":0},null,{"$f":"SUM('Table 13'!BB18:BE18)","v":0},3,null,null,null,null,null,null,null,5,6,5,6,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 13'!$B$21","v":13.03},{"$f":"'Table 13'!$C$21","v":"NZS/VP, Jobseeker Support or Non-Beneficiary"},{"$f":"'Table 13'!C22","v":"NZS/VP and JS/Non-Beneficiary"},null,null,null,null,{"$f":"'Table 13'!D22","v":176},{"$f":"'Table 13'!E22","v":211},{"$f":"'Table 13'!F22","v":216},{"$f":"'Table 13'!G22","v":259},null,{"$f":"'Table 13'!M22","v":180},{"$f":"'Table 13'!N22","v":216},{"$f":"'Table 13'!O22","v":221},{"$f":"'Table 13'!P22","v":265},null,176,211,216,259,null,{"$f":"INDEX(AD317:AH317,AI317)","v":0},{"$f":"'Table 13'!AB22","v":"CPI"},{"$f":"'Table 13'!AC22","v":2.2239872915011949E-2},{"$f":"'Table 13'!AD22","v":2.2727272727272707E-2},{"$f":"'Table 13'!AE22","v":2.3696682464454888E-2},{"$f":"'Table 13'!AF22","v":2.314814814814814E-2},{"$f":"'Table 13'!AG22","v":2.316602316602312E-2},{"$f":"SUM('Table 13'!AL22:AO22)","v":3.7999999999999996E-3},null,{"$f":"SUM('Table 13'!AX22:BA22)","v":0},null,{"$f":"SUM('Table 13'!BB22:BE22)","v":0},3,null,null,null,null,null,null,null,4,5,5,6,null,null,0,0,0,0]
[{"$f":"'Table 13'!$B$21","v":13.03},{"$f":"'Table 13'!$C$21","v":"NZS/VP, Jobseeker Support or Non-Beneficiary"},{"$f":"'Table 13'!C23","v":"JS/Non-Beneficiary and NZS/VP"},null,null,null,null,{"$f":"'Table 13'!D23","v":176},{"$f":"'Table 13'!E23","v":211},{"$f":"'Table 13'!F23","v":216},{"$f":"'Table 13'!G23","v":259},null,{"$f":"'Table 13'!M23","v":180},{"$f":"'Table 13'!N23","v":216},{"$f":"'Table 13'!O23","v":221},{"$f":"'Table 13'!P23","v":265},null,176,211,216,259,null,{"$f":"INDEX(AD318:AH318,AI318)","v":0},{"$f":"'Table 13'!AB23","v":"CPI"},{"$f":"'Table 13'!AC23","v":2.2239872915011949E-2},{"$f":"'Table 13'!AD23","v":2.2727272727272707E-2},{"$f":"'Table 13'!AE23","v":2.3696682464454888E-2},{"$f":"'Table 13'!AF23","v":2.314814814814814E-2},{"$f":"'Table 13'!AG23","v":2.316602316602312E-2},{"$f":"SUM('Table 13'!AL23:AO23)","v":3.7999999999999996E-3},null,{"$f":"SUM('Table 13'!AX23:BA23)","v":0},null,{"$f":"SUM('Table 13'!BB23:BE23)","v":0},3,null,null,null,null,null,null,null,4,5,5,6,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 13'!$B$32","v":13.059999999999999},{"$f":"'Table 13'!$C$32","v":"Supported Living Payment and Jobseeker Support or Non-Beneficiary"},{"$f":"'Table 13'!C33","v":"SLP and JS/Non-Beneficiary"},null,null,null,null,{"$f":"'Table 13'!D33","v":161},{"$f":"'Table 13'!E33","v":193},{"$f":"'Table 13'!F33","v":205},{"$f":"'Table 13'!G33","v":246},null,{"$f":"'Table 13'!M33","v":164},{"$f":"'Table 13'!N33","v":197},{"$f":"'Table 13'!O33","v":209},{"$f":"'Table 13'!P33","v":251},null,161,193,205,246,null,{"$f":"INDEX(AD320:AH320,AI320)","v":0},{"$f":"'Table 13'!AB33","v":"CPI"},{"$f":"'Table 13'!AC33","v":2.2239872915011949E-2},{"$f":"'Table 13'!AD33","v":1.8633540372670732E-2},{"$f":"'Table 13'!AE33","v":2.0725388601036343E-2},{"$f":"'Table 13'!AF33","v":1.9512195121951237E-2},{"$f":"'Table 13'!AG33","v":2.0325203252032464E-2},{"$f":"SUM('Table 13'!AL33:AO33)","v":9.7000000000000003E-3},null,{"$f":"SUM('Table 13'!AX33:BA33)","v":0},null,{"$f":"SUM('Table 13'!BB33:BE33)","v":0},3,null,null,null,null,null,null,null,3,4,4,5,null,null,0,0,0,0]
[{"$f":"'Table 13'!$B$32","v":13.059999999999999},{"$f":"'Table 13'!$C$32","v":"Supported Living Payment and Jobseeker Support or Non-Beneficiary"},{"$f":"'Table 13'!C34","v":"JS/Non-Beneficiary and SLP"},null,null,null,null,{"$f":"'Table 13'!D34","v":161},{"$f":"'Table 13'!E34","v":193},{"$f":"'Table 13'!F34","v":205},{"$f":"'Table 13'!G34","v":246},null,{"$f":"'Table 13'!M34","v":164},{"$f":"'Table 13'!N34","v":197},{"$f":"'Table 13'!O34","v":209},{"$f":"'Table 13'!P34","v":251},null,161,193,205,246,null,{"$f":"INDEX(AD321:AH321,AI321)","v":0},{"$f":"'Table 13'!AB34","v":"CPI"},{"$f":"'Table 13'!AC34","v":2.2239872915011949E-2},{"$f":"'Table 13'!AD34","v":1.8633540372670732E-2},{"$f":"'Table 13'!AE34","v":2.0725388601036343E-2},{"$f":"'Table 13'!AF34","v":1.9512195121951237E-2},{"$f":"'Table 13'!AG34","v":2.0325203252032464E-2},{"$f":"SUM('Table 13'!AL34:AO34)","v":9.7000000000000003E-3},null,{"$f":"SUM('Table 13'!AX34:BA34)","v":0},null,{"$f":"SUM('Table 13'!BB34:BE34)","v":0},3,null,null,null,null,null,null,null,3,4,4,5,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 14'!$B$12","v":14.01},{"$f":"'Table 14'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 14'!C13","v":"Without children"},null,null,null,null,{"$f":"'Table 14'!D13","v":88},{"$f":"'Table 14'!E13","v":106},null,null,null,{"$f":"'Table 14'!H13","v":90},{"$f":"'Table 14'!I13","v":108},null,null,null,88,106,null,null,null,{"$f":"INDEX(AD323:AH323,AI323)","v":0},{"$f":"'Table 14'!AB13","v":"CPI"},{"$f":"'Table 14'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 14'!AD13","v":2.2727272727272707E-2},{"$f":"'Table 14'!AE13","v":1.8867924528301883E-2},null,null,{"$f":"SUM('Table 14'!AH13:AI13)","v":3.8999999999999998E-3},null,{"$f":"SUM('Table 14'!AQ13:AR13)","v":0},null,{"$f":"'Table 14'!AS13","v":0},3,null,null,null,null,null,null,null,2,2,0,0,null,null,0,0,0,0]
[{"$f":"'Table 14'!$B$12","v":14.01},{"$f":"'Table 14'!$C$12","v":"Jobseeker Support"},{"$f":"'Table 14'!C14","v":"1 or more children"},null,null,null,null,{"$f":"'Table 14'!D14","v":160},{"$f":"'Table 14'!E14","v":192},null,null,null,{"$f":"'Table 14'!H14","v":163},{"$f":"'Table 14'!I14","v":195},null,null,null,160,192,null,null,null,{"$f":"INDEX(AD324:AH324,AI324)","v":0},{"$f":"'Table 14'!AB14","v":"CPI"},{"$f":"'Table 14'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 14'!AD14","v":1.8750000000000044E-2},{"$f":"'Table 14'!AE14","v":1.5625E-2},null,null,{"$f":"SUM('Table 14'!AH14:AI14)","v":1.01E-2},null,{"$f":"SUM('Table 14'!AQ14:AR14)","v":0},null,{"$f":"'Table 14'!AS14","v":0},3,null,null,null,null,null,null,null,3,3,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 14'!$B$17","v":14.02},{"$f":"'Table 14'!$C$17","v":"Supported Living Payment"},{"$f":"'Table 14'!C18","v":"Without children"},null,null,null,null,{"$f":"'Table 14'!D18","v":101},{"$f":"'Table 14'!E18","v":121},null,null,null,{"$f":"'Table 14'!H18","v":103},{"$f":"'Table 14'!I18","v":124},null,null,null,101,121,null,null,null,{"$f":"INDEX(AD326:AH326,AI326)","v":0},{"$f":"'Table 14'!AB18","v":"CPI"},{"$f":"'Table 14'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 14'!AD18","v":1.980198019801982E-2},{"$f":"'Table 14'!AE18","v":2.4793388429751984E-2},null,null,{"$f":"SUM('Table 14'!AH18:AI18)","v":4.9999999999999992E-3},null,{"$f":"SUM('Table 14'!AQ18:AR18)","v":0},null,{"$f":"'Table 14'!AS18","v":0},3,null,null,null,null,null,null,null,2,3,0,0,null,null,0,0,0,0]
[{"$f":"'Table 14'!$B$17","v":14.02},{"$f":"'Table 14'!$C$17","v":"Supported Living Payment"},{"$f":"'Table 14'!C19","v":"1 or more children"},null,null,null,null,{"$f":"'Table 14'!D19","v":174},{"$f":"'Table 14'!E19","v":209},null,null,null,{"$f":"'Table 14'!H19","v":177},{"$f":"'Table 14'!I19","v":213},null,null,null,174,209,null,null,null,{"$f":"INDEX(AD327:AH327,AI327)","v":0},{"$f":"'Table 14'!AB19","v":"CPI"},{"$f":"'Table 14'!AC19","v":2.2239872915011949E-2},{"$f":"'Table 14'!AD19","v":1.7241379310344751E-2},{"$f":"'Table 14'!AE19","v":1.9138755980861344E-2},null,null,{"$f":"SUM('Table 14'!AH19:AI19)","v":8.0999999999999996E-3},null,{"$f":"SUM('Table 14'!AQ19:AR19)","v":0},null,{"$f":"'Table 14'!AS19","v":0},3,null,null,null,null,null,null,null,3,4,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 14'!$B$22","v":14.03},{"$f":"'Table 14'!$C$22","v":"NZ Super/Veterans"},{"$f":"'Table 14'!C23","v":"Living Alone (without children)"},null,null,null,null,{"$f":"'Table 14'!D23","v":130},{"$f":"'Table 14'!E23","v":156},null,null,null,{"$f":"'Table 14'!H23","v":135},{"$f":"'Table 14'!I23","v":162},null,null,null,130,156,null,null,null,{"$f":"INDEX(AD329:AH329,AI329)","v":0},{"$f":"'Table 14'!AB23","v":"CPI"},{"$f":"'Table 14'!AC23","v":2.2239872915011949E-2},{"$f":"'Table 14'!AD23","v":3.8461538461538547E-2},{"$f":"'Table 14'!AE23","v":3.8461538461538547E-2},null,null,{"$f":"SUM('Table 14'!AH23:AI23)","v":3.2399999999999998E-2},null,{"$f":"SUM('Table 14'!AQ23:AR23)","v":0},null,{"$f":"'Table 14'!AS23","v":-1.268851174321517E-3},3,null,null,null,null,null,null,null,5,6,0,0,null,null,0,0,0,0]
[{"$f":"'Table 14'!$B$22","v":14.03},{"$f":"'Table 14'!$C$22","v":"NZ Super/Veterans"},{"$f":"'Table 14'!C24","v":"Living Alone (1 child)"},null,null,null,null,{"$f":"'Table 14'!D24","v":167},{"$f":"'Table 14'!E24","v":200},null,null,null,{"$f":"'Table 14'!H24","v":171},{"$f":"'Table 14'!I24","v":205},null,null,null,167,200,null,null,null,0,{"$f":"'Table 14'!AB24","v":"CPI"},{"$f":"'Table 14'!AC24","v":2.2239872915011949E-2},{"$f":"'Table 14'!AD24","v":2.39520958083832E-2},{"$f":"'Table 14'!AE24","v":2.4999999999999911E-2},null,null,{"$f":"SUM('Table 14'!AH24:AI24)","v":4.4999999999999997E-3},null,{"$f":"SUM('Table 14'!AQ24:AR24)","v":0},null,{"$f":"'Table 14'!AS24","v":-1.268851174321517E-3},3,null,null,null,null,null,null,null,4,5,0,0,null,null,0,0,0,0]
[{"$f":"'Table 14'!$B$22","v":14.03},{"$f":"'Table 14'!$C$22","v":"NZ Super/Veterans"},{"$f":"'Table 14'!C25","v":"Living Alone (2+ children)"},null,null,null,null,{"$f":"'Table 14'!D25","v":167},{"$f":"'Table 14'!E25","v":200},null,null,null,{"$f":"'Table 14'!H25","v":171},{"$f":"'Table 14'!I25","v":205},null,null,null,167,200,null,null,null,0,{"$f":"'Table 14'!AB25","v":"CPI"},{"$f":"'Table 14'!AC25","v":2.2239872915011949E-2},{"$f":"'Table 14'!AD25","v":2.39520958083832E-2},{"$f":"'Table 14'!AE25","v":2.4999999999999911E-2},null,null,{"$f":"SUM('Table 14'!AH25:AI25)","v":4.4999999999999997E-3},null,{"$f":"SUM('Table 14'!AQ25:AR25)","v":0},null,{"$f":"'Table 14'!AS25","v":-1.268851174321517E-3},3,null,null,null,null,null,null,null,{"$f":"IF(M331>0,M331-H331,0)","v":4},{"$f":"IF(N331>0,N331-I331,0)","v":5},{"$f":"IF(O331>0,O331-J331,0)","v":0},{"$f":"IF(P331>0,P331-K331,0)","v":0},null,null,{"$f":"R331-H331","v":0},{"$f":"S331-I331","v":0},{"$f":"T331-J331","v":0},{"$f":"U331-K331","v":0}]
[{"$f":"'Table 14'!$B$22","v":14.03},{"$f":"'Table 14'!$C$22","v":"NZ Super/Veterans"},{"$f":"'Table 14'!C26","v":"Sharing (without children)"},null,null,null,null,{"$f":"'Table 14'!D26","v":120},{"$f":"'Table 14'!E26","v":144},null,null,null,{"$f":"'Table 14'!H26","v":124},{"$f":"'Table 14'!I26","v":149},null,null,null,120,144,null,null,null,0,{"$f":"'Table 14'!AB26","v":"CPI"},{"$f":"'Table 14'!AC26","v":2.2239872915011949E-2},{"$f":"'Table 14'!AD26","v":3.3333333333333437E-2},{"$f":"'Table 14'!AE26","v":3.4722222222222321E-2},null,null,{"$f":"SUM('Table 14'!AH26:AI26)","v":2.3600000000000003E-2},null,{"$f":"SUM('Table 14'!AQ26:AR26)","v":0},null,{"$f":"'Table 14'!AS26","v":-9.1607932227355526E-4},3,null,null,null,null,null,null,null,4,5,0,0,null,null,0,0,0,0]
[{"$f":"'Table 14'!$B$22","v":14.03},{"$f":"'Table 14'!$C$22","v":"NZ Super/Veterans"},{"$f":"'Table 14'!C27","v":"Sharing (1 child)"},null,null,null,null,{"$f":"'Table 14'!D27","v":157},{"$f":"'Table 14'!E27","v":188},null,null,null,{"$f":"'Table 14'!H27","v":160},{"$f":"'Table 14'!I27","v":193},null,null,null,157,188,null,null,null,0,{"$f":"'Table 14'!AB27","v":"CPI"},{"$f":"'Table 14'!AC27","v":2.2239872915011949E-2},{"$f":"'Table 14'!AD27","v":1.9108280254777066E-2},{"$f":"'Table 14'!AE27","v":2.659574468085113E-2},null,null,{"$f":"SUM('Table 14'!AH27:AI27)","v":7.4999999999999997E-3},null,{"$f":"SUM('Table 14'!AQ27:AR27)","v":0},null,{"$f":"'Table 14'!AS27","v":-9.1607932227355526E-4},3,null,null,null,null,null,null,null,3,5,0,0,null,null,0,0,0,0]
[{"$f":"'Table 14'!$B$22","v":14.03},{"$f":"'Table 14'!$C$22","v":"NZ Super/Veterans"},{"$f":"'Table 14'!C28","v":"Sharing (2+ children)"},null,null,null,null,{"$f":"'Table 14'!D28","v":157},{"$f":"'Table 14'!E28","v":188},null,null,null,{"$f":"'Table 14'!H28","v":160},{"$f":"'Table 14'!I28","v":193},null,null,null,157,188,null,null,null,0,{"$f":"'Table 14'!AB28","v":"CPI"},{"$f":"'Table 14'!AC28","v":2.2239872915011949E-2},{"$f":"'Table 14'!AD28","v":1.9108280254777066E-2},{"$f":"'Table 14'!AE28","v":2.659574468085113E-2},null,null,{"$f":"SUM('Table 14'!AH28:AI28)","v":7.4999999999999997E-3},null,{"$f":"SUM('Table 14'!AQ28:AR28)","v":0},null,{"$f":"'Table 14'!AS28","v":-9.1607932227355526E-4},3,null,null,null,null,null,null,null,3,5,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$12","v":15.01},{"$f":"'Table 15'!$C$12","v":"Area One"},{"$f":"'Table 15'!C13","v":"Single 18-19 years old - at home"},null,null,null,null,{"$f":"'Table 15'!D13","v":1325},{"$f":"'Table 15'!E13","v":68900},null,null,null,{"$f":"'Table 15'!H13","v":1337},{"$f":"'Table 15'!I13","v":69524},null,null,null,1325,68900,null,null,null,{"$f":"INDEX(AD336:AH336,AI336)","v":0},{"$f":"'Table 15'!AB13","v":"CPI"},{"$f":"'Table 15'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD13","v":9.0566037735848592E-3},null,null,null,{"$f":"'Table 15'!AF13","v":1.32E-2},null,{"$f":"'Table 15'!AM13","v":0},null,{"$f":"SUM('Table 15'!AN13:AP13)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$12","v":15.01},{"$f":"'Table 15'!$C$12","v":"Area One"},{"$f":"'Table 15'!C14","v":"Single 18-19 years old - away from home"},null,null,null,null,{"$f":"'Table 15'!D14","v":1325},{"$f":"'Table 15'!E14","v":68900},null,null,null,{"$f":"'Table 15'!H14","v":1337},{"$f":"'Table 15'!I14","v":69524},null,null,null,1325,68900,null,null,null,0,{"$f":"'Table 15'!AB14","v":"CPI"},{"$f":"'Table 15'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD14","v":9.0566037735848592E-3},null,null,null,{"$f":"'Table 15'!AF14","v":1.32E-2},null,{"$f":"'Table 15'!AM14","v":0},null,{"$f":"SUM('Table 15'!AN14:AP14)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$12","v":15.01},{"$f":"'Table 15'!$C$12","v":"Area One"},{"$f":"'Table 15'!C15","v":"Single 20-24 years old"},null,null,null,null,{"$f":"'Table 15'!D15","v":1325},{"$f":"'Table 15'!E15","v":68900},null,null,null,{"$f":"'Table 15'!H15","v":1337},{"$f":"'Table 15'!I15","v":69524},null,null,null,1325,68900,null,null,null,0,{"$f":"'Table 15'!AB15","v":"CPI"},{"$f":"'Table 15'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD15","v":9.0566037735848592E-3},null,null,null,{"$f":"'Table 15'!AF15","v":1.32E-2},null,{"$f":"'Table 15'!AM15","v":0},null,{"$f":"SUM('Table 15'!AN15:AP15)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$12","v":15.01},{"$f":"'Table 15'!$C$12","v":"Area One"},{"$f":"'Table 15'!C16","v":"Single 25 years and over"},null,null,null,null,{"$f":"'Table 15'!D16","v":1325},{"$f":"'Table 15'!E16","v":68900},null,null,null,{"$f":"'Table 15'!H16","v":1337},{"$f":"'Table 15'!I16","v":69524},null,null,null,1325,68900,null,null,null,0,{"$f":"'Table 15'!AB16","v":"CPI"},{"$f":"'Table 15'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD16","v":9.0566037735848592E-3},null,null,null,{"$f":"'Table 15'!AF16","v":1.32E-2},null,{"$f":"'Table 15'!AM16","v":0},null,{"$f":"SUM('Table 15'!AN16:AP16)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$12","v":15.01},{"$f":"'Table 15'!$C$12","v":"Area One"},{"$f":"'Table 15'!C17","v":"Married, Civil Union or Defacto Couple (without children) total"},null,null,null,null,{"$f":"'Table 15'!D17","v":1960},{"$f":"'Table 15'!E17","v":101920},null,null,null,{"$f":"'Table 15'!H17","v":1979},{"$f":"'Table 15'!I17","v":102908},null,null,null,1960,101920,null,null,null,0,{"$f":"'Table 15'!AB17","v":"CPI"},{"$f":"'Table 15'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD17","v":9.6938775510204689E-3},null,null,null,{"$f":"'Table 15'!AF17","v":1.2500000000000001E-2},null,{"$f":"'Table 15'!AM17","v":0},null,{"$f":"SUM('Table 15'!AN17:AP17)","v":0},3,null,null,null,null,null,null,null,19,988,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$12","v":15.01},{"$f":"'Table 15'!$C$12","v":"Area One"},{"$f":"'Table 15'!C18","v":"Sole Parent (1 child)"},null,null,null,null,{"$f":"'Table 15'!D18","v":1807},{"$f":"'Table 15'!E18","v":93964},null,null,null,{"$f":"'Table 15'!H18","v":1823},{"$f":"'Table 15'!I18","v":94796},null,null,null,1807,93964,null,null,null,0,{"$f":"'Table 15'!AB18","v":"CPI"},{"$f":"'Table 15'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD18","v":8.8544548976203785E-3},null,null,null,{"$f":"'Table 15'!AF18","v":1.34E-2},null,{"$f":"'Table 15'!AM18","v":0},null,{"$f":"SUM('Table 15'!AN18:AP18)","v":0},3,null,null,null,null,null,null,null,16,832,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$12","v":15.01},{"$f":"'Table 15'!$C$12","v":"Area One"},{"$f":"'Table 15'!C19","v":"Sole Parent (2+ children)"},null,null,null,null,{"$f":"'Table 15'!D19","v":2087},{"$f":"'Table 15'!E19","v":108524},null,null,null,{"$f":"'Table 15'!H19","v":2103},{"$f":"'Table 15'!I19","v":109356},null,null,null,2087,108524,null,null,null,0,{"$f":"'Table 15'!AB19","v":"CPI"},{"$f":"'Table 15'!AC19","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD19","v":7.6665069477719339E-3},null,null,null,{"$f":"'Table 15'!AF19","v":1.46E-2},null,{"$f":"'Table 15'!AM19","v":0},null,{"$f":"SUM('Table 15'!AN19:AP19)","v":0},3,null,null,null,null,null,null,null,16,832,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$12","v":15.01},{"$f":"'Table 15'!$C$12","v":"Area One"},{"$f":"'Table 15'!C20","v":"Married, Civil Union or Defacto Couple (with children) total"},null,null,null,null,{"$f":"'Table 15'!D20","v":2288},{"$f":"'Table 15'!E20","v":118976},null,null,null,{"$f":"'Table 15'!H20","v":2308},{"$f":"'Table 15'!I20","v":120016},null,null,null,2288,118976,null,null,null,0,{"$f":"'Table 15'!AB20","v":"CPI"},{"$f":"'Table 15'!AC20","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD20","v":8.7412587412587506E-3},null,null,null,{"$f":"'Table 15'!AF20","v":1.35E-2},null,{"$f":"'Table 15'!AM20","v":0},null,{"$f":"SUM('Table 15'!AN20:AP20)","v":0},3,null,null,null,null,null,null,null,20,1040,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$23","v":15.02},{"$f":"'Table 15'!$C$23","v":"Area Two"},{"$f":"'Table 15'!C24","v":"Single 18-19 years old - at home"},null,null,null,null,{"$f":"'Table 15'!D24","v":1085},{"$f":"'Table 15'!E24","v":56420},null,null,null,{"$f":"'Table 15'!H24","v":1097},{"$f":"'Table 15'!I24","v":57044},null,null,null,1085,56420,null,null,null,{"$f":"INDEX(AD345:AH345,AI345)","v":0},{"$f":"'Table 15'!AB24","v":"CPI"},{"$f":"'Table 15'!AC24","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD24","v":1.1059907834101379E-2},null,null,null,{"$f":"'Table 15'!AF24","v":1.12E-2},null,{"$f":"'Table 15'!AM24","v":0},null,{"$f":"SUM('Table 15'!AN24:AP24)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$23","v":15.02},{"$f":"'Table 15'!$C$23","v":"Area Two"},{"$f":"'Table 15'!C25","v":"Single 18-19 years old - away from home"},null,null,null,null,{"$f":"'Table 15'!D25","v":1085},{"$f":"'Table 15'!E25","v":56420},null,null,null,{"$f":"'Table 15'!H25","v":1097},{"$f":"'Table 15'!I25","v":57044},null,null,null,1085,56420,null,null,null,0,{"$f":"'Table 15'!AB25","v":"CPI"},{"$f":"'Table 15'!AC25","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD25","v":1.1059907834101379E-2},null,null,null,{"$f":"'Table 15'!AF25","v":1.12E-2},null,{"$f":"'Table 15'!AM25","v":0},null,{"$f":"SUM('Table 15'!AN25:AP25)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$23","v":15.02},{"$f":"'Table 15'!$C$23","v":"Area Two"},{"$f":"'Table 15'!C26","v":"Single 20-24 years old"},null,null,null,null,{"$f":"'Table 15'!D26","v":1085},{"$f":"'Table 15'!E26","v":56420},null,null,null,{"$f":"'Table 15'!H26","v":1097},{"$f":"'Table 15'!I26","v":57044},null,null,null,1085,56420,null,null,null,0,{"$f":"'Table 15'!AB26","v":"CPI"},{"$f":"'Table 15'!AC26","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD26","v":1.1059907834101379E-2},null,null,null,{"$f":"'Table 15'!AF26","v":1.12E-2},null,{"$f":"'Table 15'!AM26","v":0},null,{"$f":"SUM('Table 15'!AN26:AP26)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$23","v":15.02},{"$f":"'Table 15'!$C$23","v":"Area Two"},{"$f":"'Table 15'!C27","v":"Single 25 years and over"},null,null,null,null,{"$f":"'Table 15'!D27","v":1085},{"$f":"'Table 15'!E27","v":56420},null,null,null,{"$f":"'Table 15'!H27","v":1097},{"$f":"'Table 15'!I27","v":57044},null,null,null,1085,56420,null,null,null,0,{"$f":"'Table 15'!AB27","v":"CPI"},{"$f":"'Table 15'!AC27","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD27","v":1.1059907834101379E-2},null,null,null,{"$f":"'Table 15'!AF27","v":1.12E-2},null,{"$f":"'Table 15'!AM27","v":0},null,{"$f":"SUM('Table 15'!AN27:AP27)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$23","v":15.02},{"$f":"'Table 15'!$C$23","v":"Area Two"},{"$f":"'Table 15'!C28","v":"Married, Civil Union or Defacto Couple (without children) total"},null,null,null,null,{"$f":"'Table 15'!D28","v":1640},{"$f":"'Table 15'!E28","v":85280},null,null,null,{"$f":"'Table 15'!H28","v":1659},{"$f":"'Table 15'!I28","v":86268},null,null,null,1640,85280,null,null,null,0,{"$f":"'Table 15'!AB28","v":"CPI"},{"$f":"'Table 15'!AC28","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD28","v":1.1585365853658436E-2},null,null,null,{"$f":"'Table 15'!AF28","v":1.0699999999999999E-2},null,{"$f":"'Table 15'!AM28","v":0},null,{"$f":"SUM('Table 15'!AN28:AP28)","v":0},3,null,null,null,null,null,null,null,19,988,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$23","v":15.02},{"$f":"'Table 15'!$C$23","v":"Area Two"},{"$f":"'Table 15'!C29","v":"Sole Parent (1 child)"},null,null,null,null,{"$f":"'Table 15'!D29","v":1487},{"$f":"'Table 15'!E29","v":77324},null,null,null,{"$f":"'Table 15'!H29","v":1503},{"$f":"'Table 15'!I29","v":78156},null,null,null,1487,77324,null,null,null,0,{"$f":"'Table 15'!AB29","v":"CPI"},{"$f":"'Table 15'!AC29","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD29","v":1.0759919300605159E-2},null,null,null,{"$f":"'Table 15'!AF29","v":1.15E-2},null,{"$f":"'Table 15'!AM29","v":0},null,{"$f":"SUM('Table 15'!AN29:AP29)","v":0},3,null,null,null,null,null,null,null,16,832,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$23","v":15.02},{"$f":"'Table 15'!$C$23","v":"Area Two"},{"$f":"'Table 15'!C30","v":"Sole Parent (2+ children)"},null,null,null,null,{"$f":"'Table 15'!D30","v":1747},{"$f":"'Table 15'!E30","v":90844},null,null,null,{"$f":"'Table 15'!H30","v":1763},{"$f":"'Table 15'!I30","v":91676},null,null,null,1747,90844,null,null,null,0,{"$f":"'Table 15'!AB30","v":"CPI"},{"$f":"'Table 15'!AC30","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD30","v":9.1585575271895259E-3},null,null,null,{"$f":"'Table 15'!AF30","v":1.3100000000000001E-2},null,{"$f":"'Table 15'!AM30","v":0},null,{"$f":"SUM('Table 15'!AN30:AP30)","v":0},3,null,null,null,null,null,null,null,16,832,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$23","v":15.02},{"$f":"'Table 15'!$C$23","v":"Area Two"},{"$f":"'Table 15'!C31","v":"Married, Civil Union or Defacto Couple (with children) total"},null,null,null,null,{"$f":"'Table 15'!D31","v":1948},{"$f":"'Table 15'!E31","v":101296},null,null,null,{"$f":"'Table 15'!H31","v":1968},{"$f":"'Table 15'!I31","v":102336},null,null,null,1948,101296,null,null,null,0,{"$f":"'Table 15'!AB31","v":"CPI"},{"$f":"'Table 15'!AC31","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD31","v":1.0266940451745477E-2},null,null,null,{"$f":"'Table 15'!AF31","v":1.2E-2},null,{"$f":"'Table 15'!AM31","v":0},null,{"$f":"SUM('Table 15'!AN31:AP31)","v":0},3,null,null,null,null,null,null,null,20,1040,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$34","v":15.03},{"$f":"'Table 15'!$C$34","v":"Area Three"},{"$f":"'Table 15'!C35","v":"Single 18-19 years old - at home"},null,null,null,null,{"$f":"'Table 15'!D35","v":985},{"$f":"'Table 15'!E35","v":51220},null,null,null,{"$f":"'Table 15'!H35","v":997},{"$f":"'Table 15'!I35","v":51844},null,null,null,985,51220,null,null,null,{"$f":"INDEX(AD354:AH354,AI354)","v":0},{"$f":"'Table 15'!AB35","v":"CPI"},{"$f":"'Table 15'!AC35","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD35","v":1.2182741116751217E-2},null,null,null,{"$f":"'Table 15'!AF35","v":1.01E-2},null,{"$f":"'Table 15'!AM35","v":0},null,{"$f":"SUM('Table 15'!AN35:AP35)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$34","v":15.03},{"$f":"'Table 15'!$C$34","v":"Area Three"},{"$f":"'Table 15'!C36","v":"Single 18-19 years old - away from home"},null,null,null,null,{"$f":"'Table 15'!D36","v":985},{"$f":"'Table 15'!E36","v":51220},null,null,null,{"$f":"'Table 15'!H36","v":997},{"$f":"'Table 15'!I36","v":51844},null,null,null,985,51220,null,null,null,0,{"$f":"'Table 15'!AB36","v":"CPI"},{"$f":"'Table 15'!AC36","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD36","v":1.2182741116751217E-2},null,null,null,{"$f":"'Table 15'!AF36","v":1.01E-2},null,{"$f":"'Table 15'!AM36","v":0},null,{"$f":"SUM('Table 15'!AN36:AP36)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$34","v":15.03},{"$f":"'Table 15'!$C$34","v":"Area Three"},{"$f":"'Table 15'!C37","v":"Single 20-24 years old"},null,null,null,null,{"$f":"'Table 15'!D37","v":985},{"$f":"'Table 15'!E37","v":51220},null,null,null,{"$f":"'Table 15'!H37","v":997},{"$f":"'Table 15'!I37","v":51844},null,null,null,985,51220,null,null,null,0,{"$f":"'Table 15'!AB37","v":"CPI"},{"$f":"'Table 15'!AC37","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD37","v":1.2182741116751217E-2},null,null,null,{"$f":"'Table 15'!AF37","v":1.01E-2},null,{"$f":"'Table 15'!AM37","v":0},null,{"$f":"SUM('Table 15'!AN37:AP37)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$34","v":15.03},{"$f":"'Table 15'!$C$34","v":"Area Three"},{"$f":"'Table 15'!C38","v":"Single 25 years and over"},null,null,null,null,{"$f":"'Table 15'!D38","v":985},{"$f":"'Table 15'!E38","v":51220},null,null,null,{"$f":"'Table 15'!H38","v":997},{"$f":"'Table 15'!I38","v":51844},null,null,null,985,51220,null,null,null,0,{"$f":"'Table 15'!AB38","v":"CPI"},{"$f":"'Table 15'!AC38","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD38","v":1.2182741116751217E-2},null,null,null,{"$f":"'Table 15'!AF38","v":1.01E-2},null,{"$f":"'Table 15'!AM38","v":0},null,{"$f":"SUM('Table 15'!AN38:AP38)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$34","v":15.03},{"$f":"'Table 15'!$C$34","v":"Area Three"},{"$f":"'Table 15'!C39","v":"Married, Civil Union or Defacto Couple (without children) total"},null,null,null,null,{"$f":"'Table 15'!D39","v":1440},{"$f":"'Table 15'!E39","v":74880},null,null,null,{"$f":"'Table 15'!H39","v":1459},{"$f":"'Table 15'!I39","v":75868},null,null,null,1440,74880,null,null,null,0,{"$f":"'Table 15'!AB39","v":"CPI"},{"$f":"'Table 15'!AC39","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD39","v":1.3194444444444509E-2},null,null,null,{"$f":"'Table 15'!AF39","v":8.9999999999999993E-3},null,{"$f":"'Table 15'!AM39","v":0},null,{"$f":"SUM('Table 15'!AN39:AP39)","v":0},3,null,null,null,null,null,null,null,19,988,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$34","v":15.03},{"$f":"'Table 15'!$C$34","v":"Area Three"},{"$f":"'Table 15'!C40","v":"Sole Parent (1 child)"},null,null,null,null,{"$f":"'Table 15'!D40","v":1287},{"$f":"'Table 15'!E40","v":66924},null,null,null,{"$f":"'Table 15'!H40","v":1303},{"$f":"'Table 15'!I40","v":67756},null,null,null,1287,66924,null,null,null,0,{"$f":"'Table 15'!AB40","v":"CPI"},{"$f":"'Table 15'!AC40","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD40","v":1.2432012432012529E-2},null,null,null,{"$f":"'Table 15'!AF40","v":9.7999999999999997E-3},null,{"$f":"'Table 15'!AM40","v":0},null,{"$f":"SUM('Table 15'!AN40:AP40)","v":0},3,null,null,null,null,null,null,null,16,832,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$34","v":15.03},{"$f":"'Table 15'!$C$34","v":"Area Three"},{"$f":"'Table 15'!C41","v":"Sole Parent (2+ children)"},null,null,null,null,{"$f":"'Table 15'!D41","v":1507},{"$f":"'Table 15'!E41","v":78364},null,null,null,{"$f":"'Table 15'!H41","v":1523},{"$f":"'Table 15'!I41","v":79196},null,null,null,1507,78364,null,null,null,0,{"$f":"'Table 15'!AB41","v":"CPI"},{"$f":"'Table 15'!AC41","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD41","v":1.0617120106171107E-2},null,null,null,{"$f":"'Table 15'!AF41","v":1.1599999999999999E-2},null,{"$f":"'Table 15'!AM41","v":0},null,{"$f":"SUM('Table 15'!AN41:AP41)","v":0},3,null,null,null,null,null,null,null,16,832,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$34","v":15.03},{"$f":"'Table 15'!$C$34","v":"Area Three"},{"$f":"'Table 15'!C42","v":"Married, Civil Union or Defacto Couple (with children) total"},null,null,null,null,{"$f":"'Table 15'!D42","v":1708},{"$f":"'Table 15'!E42","v":88816},null,null,null,{"$f":"'Table 15'!H42","v":1728},{"$f":"'Table 15'!I42","v":89856},null,null,null,1708,88816,null,null,null,0,{"$f":"'Table 15'!AB42","v":"CPI"},{"$f":"'Table 15'!AC42","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD42","v":1.1709601873536313E-2},null,null,null,{"$f":"'Table 15'!AF42","v":1.0500000000000001E-2},null,{"$f":"'Table 15'!AM42","v":0},null,{"$f":"SUM('Table 15'!AN42:AP42)","v":0},3,null,null,null,null,null,null,null,20,1040,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$45","v":15.04},{"$f":"'Table 15'!$C$45","v":"Area Four"},{"$f":"'Table 15'!C46","v":"Single 18-19 years old - at home"},null,null,null,null,{"$f":"'Table 15'!D46","v":945},{"$f":"'Table 15'!E46","v":49140},null,null,null,{"$f":"'Table 15'!H46","v":957},{"$f":"'Table 15'!I46","v":49764},null,null,null,945,49140,null,null,null,{"$f":"INDEX(AD363:AH363,AI363)","v":0},{"$f":"'Table 15'!AB46","v":"CPI"},{"$f":"'Table 15'!AC46","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD46","v":1.2698412698412653E-2},null,null,null,{"$f":"'Table 15'!AF46","v":9.4999999999999998E-3},null,{"$f":"'Table 15'!AM46","v":0},null,{"$f":"SUM('Table 15'!AN46:AP46)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$45","v":15.04},{"$f":"'Table 15'!$C$45","v":"Area Four"},{"$f":"'Table 15'!C47","v":"Single 18-19 years old - away from home"},null,null,null,null,{"$f":"'Table 15'!D47","v":945},{"$f":"'Table 15'!E47","v":49140},null,null,null,{"$f":"'Table 15'!H47","v":957},{"$f":"'Table 15'!I47","v":49764},null,null,null,945,49140,null,null,null,0,{"$f":"'Table 15'!AB47","v":"CPI"},{"$f":"'Table 15'!AC47","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD47","v":1.2698412698412653E-2},null,null,null,{"$f":"'Table 15'!AF47","v":9.4999999999999998E-3},null,{"$f":"'Table 15'!AM47","v":0},null,{"$f":"SUM('Table 15'!AN47:AP47)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$45","v":15.04},{"$f":"'Table 15'!$C$45","v":"Area Four"},{"$f":"'Table 15'!C48","v":"Single 20-24 years old"},null,null,null,null,{"$f":"'Table 15'!D48","v":945},{"$f":"'Table 15'!E48","v":49140},null,null,null,{"$f":"'Table 15'!H48","v":957},{"$f":"'Table 15'!I48","v":49764},null,null,null,945,49140,null,null,null,0,{"$f":"'Table 15'!AB48","v":"CPI"},{"$f":"'Table 15'!AC48","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD48","v":1.2698412698412653E-2},null,null,null,{"$f":"'Table 15'!AF48","v":9.4999999999999998E-3},null,{"$f":"'Table 15'!AM48","v":0},null,{"$f":"SUM('Table 15'!AN48:AP48)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$45","v":15.04},{"$f":"'Table 15'!$C$45","v":"Area Four"},{"$f":"'Table 15'!C49","v":"Single 25 years and over"},null,null,null,null,{"$f":"'Table 15'!D49","v":945},{"$f":"'Table 15'!E49","v":49140},null,null,null,{"$f":"'Table 15'!H49","v":957},{"$f":"'Table 15'!I49","v":49764},null,null,null,945,49140,null,null,null,0,{"$f":"'Table 15'!AB49","v":"CPI"},{"$f":"'Table 15'!AC49","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD49","v":1.2698412698412653E-2},null,null,null,{"$f":"'Table 15'!AF49","v":9.4999999999999998E-3},null,{"$f":"'Table 15'!AM49","v":0},null,{"$f":"SUM('Table 15'!AN49:AP49)","v":0},3,null,null,null,null,null,null,null,12,624,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$45","v":15.04},{"$f":"'Table 15'!$C$45","v":"Area Four"},{"$f":"'Table 15'!C50","v":"Married, Civil Union or Defacto Couple (without children) total"},null,null,null,null,{"$f":"'Table 15'!D50","v":1340},{"$f":"'Table 15'!E50","v":69680},null,null,null,{"$f":"'Table 15'!H50","v":1359},{"$f":"'Table 15'!I50","v":70668},null,null,null,1340,69680,null,null,null,0,{"$f":"'Table 15'!AB50","v":"CPI"},{"$f":"'Table 15'!AC50","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD50","v":1.4179104477611837E-2},null,null,null,{"$f":"'Table 15'!AF50","v":8.0999999999999996E-3},null,{"$f":"'Table 15'!AM50","v":0},null,{"$f":"SUM('Table 15'!AN50:AP50)","v":0},3,null,null,null,null,null,null,null,19,988,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$45","v":15.04},{"$f":"'Table 15'!$C$45","v":"Area Four"},{"$f":"'Table 15'!C51","v":"Sole Parent (1 child)"},null,null,null,null,{"$f":"'Table 15'!D51","v":1187},{"$f":"'Table 15'!E51","v":61724},null,null,null,{"$f":"'Table 15'!H51","v":1203},{"$f":"'Table 15'!I51","v":62556},null,null,null,1187,61724,null,null,null,0,{"$f":"'Table 15'!AB51","v":"CPI"},{"$f":"'Table 15'!AC51","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD51","v":1.347935973041281E-2},null,null,null,{"$f":"'Table 15'!AF51","v":8.8000000000000005E-3},null,{"$f":"'Table 15'!AM51","v":0},null,{"$f":"SUM('Table 15'!AN51:AP51)","v":0},3,null,null,null,null,null,null,null,16,832,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$45","v":15.04},{"$f":"'Table 15'!$C$45","v":"Area Four"},{"$f":"'Table 15'!C52","v":"Sole Parent (2+ children)"},null,null,null,null,{"$f":"'Table 15'!D52","v":1347},{"$f":"'Table 15'!E52","v":70044},null,null,null,{"$f":"'Table 15'!H52","v":1363},{"$f":"'Table 15'!I52","v":70876},null,null,null,1347,70044,null,null,null,0,{"$f":"'Table 15'!AB52","v":"CPI"},{"$f":"'Table 15'!AC52","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD52","v":1.1878247958426069E-2},null,null,null,{"$f":"'Table 15'!AF52","v":1.04E-2},null,{"$f":"'Table 15'!AM52","v":0},null,{"$f":"SUM('Table 15'!AN52:AP52)","v":0},3,null,null,null,null,null,null,null,16,832,0,0,null,null,0,0,0,0]
[{"$f":"'Table 15'!$B$45","v":15.04},{"$f":"'Table 15'!$C$45","v":"Area Four"},{"$f":"'Table 15'!C53","v":"Married, Civil Union or Defacto Couple (with children) total"},null,null,null,null,{"$f":"'Table 15'!D53","v":1548},{"$f":"'Table 15'!E53","v":80496},null,null,null,{"$f":"'Table 15'!H53","v":1568},{"$f":"'Table 15'!I53","v":81536},null,null,null,1548,80496,null,null,null,0,{"$f":"'Table 15'!AB53","v":"CPI"},{"$f":"'Table 15'!AC53","v":2.2239872915011949E-2},{"$f":"'Table 15'!AD53","v":1.2919896640826822E-2},null,null,null,{"$f":"'Table 15'!AF53","v":9.2999999999999992E-3},null,{"$f":"'Table 15'!AM53","v":0},null,{"$f":"SUM('Table 15'!AN53:AP53)","v":0},3,null,null,null,null,null,null,null,20,1040,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 16'!$B$12","v":16.010000000000002},{"$f":"'Table 16'!$C$12","v":"Non-beneficiary"},{"$f":"'Table 16'!C13","v":"Single 18-19 years old - at home"},null,null,null,null,{"$f":"'Table 16'!D13","v":665},null,null,null,null,{"$f":"'Table 16'!E13","v":677},null,null,null,null,665,null,null,null,null,{"$f":"INDEX(AD372:AH372,AI372)","v":0},{"$f":"'Table 16'!AB13","v":"CPI"},{"$f":"'Table 16'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 16'!AD13","v":1.8045112781954975E-2},null,null,null,{"$f":"'Table 16'!AF13","v":4.1999999999999997E-3},null,null,null,{"$f":"SUM('Table 16'!AG13:AH13)","v":0},5,null,null,null,null,null,null,null,12,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 16'!$B$12","v":16.010000000000002},{"$f":"'Table 16'!$C$12","v":"Non-beneficiary"},{"$f":"'Table 16'!C14","v":"Single 18-19 years old - away from home"},null,null,null,null,{"$f":"'Table 16'!D14","v":665},null,null,null,null,{"$f":"'Table 16'!E14","v":677},null,null,null,null,665,null,null,null,null,0,{"$f":"'Table 16'!AB14","v":"CPI"},{"$f":"'Table 16'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 16'!AD14","v":1.8045112781954975E-2},null,null,null,{"$f":"'Table 16'!AF14","v":4.1999999999999997E-3},null,null,null,{"$f":"SUM('Table 16'!AG14:AH14)","v":0},5,null,null,null,null,null,null,null,12,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 16'!$B$12","v":16.010000000000002},{"$f":"'Table 16'!$C$12","v":"Non-beneficiary"},{"$f":"'Table 16'!C15","v":"Single 20-24 years old"},null,null,null,null,{"$f":"'Table 16'!D15","v":665},null,null,null,null,{"$f":"'Table 16'!E15","v":677},null,null,null,null,665,null,null,null,null,0,{"$f":"'Table 16'!AB15","v":"CPI"},{"$f":"'Table 16'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 16'!AD15","v":1.8045112781954975E-2},null,null,null,{"$f":"'Table 16'!AF15","v":4.1999999999999997E-3},null,null,null,{"$f":"SUM('Table 16'!AG15:AH15)","v":0},5,null,null,null,null,null,null,null,12,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 16'!$B$12","v":16.010000000000002},{"$f":"'Table 16'!$C$12","v":"Non-beneficiary"},{"$f":"'Table 16'!C16","v":"Single 25 years and over"},null,null,null,null,{"$f":"'Table 16'!D16","v":665},null,null,null,null,{"$f":"'Table 16'!E16","v":677},null,null,null,null,665,null,null,null,null,0,{"$f":"'Table 16'!AB16","v":"CPI"},{"$f":"'Table 16'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 16'!AD16","v":1.8045112781954975E-2},null,null,null,{"$f":"'Table 16'!AF16","v":4.1999999999999997E-3},null,null,null,{"$f":"SUM('Table 16'!AG16:AH16)","v":0},5,null,null,null,null,null,null,null,12,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 16'!$B$12","v":16.010000000000002},{"$f":"'Table 16'!$C$12","v":"Non-beneficiary"},{"$f":"'Table 16'!C17","v":"Married, Civil Union or Defacto Couple (without children) total"},null,null,null,null,{"$f":"'Table 16'!D17","v":1020},null,null,null,null,{"$f":"'Table 16'!E17","v":1039},null,null,null,null,1020,null,null,null,null,0,{"$f":"'Table 16'!AB17","v":"CPI"},{"$f":"'Table 16'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 16'!AD17","v":1.8627450980392091E-2},null,null,null,{"$f":"'Table 16'!AF17","v":3.5999999999999999E-3},null,null,null,{"$f":"SUM('Table 16'!AG17:AH17)","v":0},5,null,null,null,null,null,null,null,19,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 16'!$B$12","v":16.010000000000002},{"$f":"'Table 16'!$C$12","v":"Non-beneficiary"},{"$f":"'Table 16'!C18","v":"Married, Civil Union or Defacto Couple (with children) total"},null,null,null,null,{"$f":"'Table 16'!D18","v":1068},null,null,null,null,{"$f":"'Table 16'!E18","v":1088},null,null,null,null,1068,null,null,null,null,0,{"$f":"'Table 16'!AB18","v":"CPI"},{"$f":"'Table 16'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 16'!AD18","v":1.8726591760299671E-2},null,null,null,{"$f":"'Table 16'!AF18","v":3.5000000000000001E-3},null,null,null,{"$f":"SUM('Table 16'!AG18:AH18)","v":0},5,null,null,null,null,null,null,null,20,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 16'!$B$12","v":16.010000000000002},{"$f":"'Table 16'!$C$12","v":"Non-beneficiary"},{"$f":"'Table 16'!C19","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 16'!D19","v":867},null,null,null,null,{"$f":"'Table 16'!E19","v":883},null,null,null,null,867,null,null,null,null,0,{"$f":"'Table 16'!AB19","v":"CPI"},{"$f":"'Table 16'!AC19","v":2.2239872915011949E-2},{"$f":"'Table 16'!AD19","v":1.8454440599769306E-2},null,null,null,{"$f":"'Table 16'!AF19","v":3.8E-3},null,null,null,{"$f":"SUM('Table 16'!AG19:AH19)","v":0},5,null,null,null,null,null,null,null,16,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 17'!$B$12","v":17.010000000000002},{"$f":"'Table 17'!$C$12","v":"Per Child Per Hour"},{"$f":"'Table 17'!$C$13","v":"Base Rate"},null,null,null,null,{"$f":"'Table 17'!D13","v":4.3600000000000003},null,null,null,null,{"$f":"'Table 17'!K13","v":4.46},null,null,null,null,4.3600000000000003,null,null,null,null,{"$f":"INDEX(AD380:AH380,AI380)","v":0},{"$f":"'Table 17'!AB13","v":"CPI"},{"$f":"'Table 17'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 17'!AD13","v":2.2935779816513735E-2},null,null,null,{"$f":"'Table 17'!AF13","v":-6.9999999999999999E-4},{"$f":"'Table 17'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,9.9999999999999645E-2,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$12","v":18.010000000000002},{"$f":"'Table 18'!$C$12","v":"Jobseeker Support and Non-Beneficiaries Without Children"},{"$f":"'Table 18'!C13","v":"Single 18-19 years at home"},null,null,null,null,{"$f":"'Table 18'!D13","v":114.38},null,null,null,null,{"$f":"'Table 18'!L13","v":116.92},null,null,null,null,114.38,null,null,null,null,{"$f":"INDEX(AD382:AH382,AI382)","v":0},{"$f":"'Table 18'!AB13","v":"CPI"},{"$f":"'Table 18'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD13","v":2.2206679489421344E-2},null,null,null,{"$f":"'Table 18'!AF13","v":0},{"$f":"'Table 18'!AI13","v":0},null,null,{"$f":"'Table 18'!AJ13","v":0},2,null,null,null,null,null,null,null,2.5400000000000063,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$12","v":18.010000000000002},{"$f":"'Table 18'!$C$12","v":"Jobseeker Support and Non-Beneficiaries Without Children"},{"$f":"'Table 18'!C14","v":"Single 18-19 years away from home"},null,null,null,null,{"$f":"'Table 18'!D14","v":114.38},null,null,null,null,{"$f":"'Table 18'!L14","v":116.92},null,null,null,null,114.38,null,null,null,null,0,{"$f":"'Table 18'!AB14","v":"CPI"},{"$f":"'Table 18'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD14","v":2.2206679489421344E-2},null,null,null,{"$f":"'Table 18'!AF14","v":0},{"$f":"'Table 18'!AI14","v":0},null,null,{"$f":"'Table 18'!AJ14","v":0},2,null,null,null,null,null,null,null,2.5400000000000063,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$12","v":18.010000000000002},{"$f":"'Table 18'!$C$12","v":"Jobseeker Support and Non-Beneficiaries Without Children"},{"$f":"'Table 18'!C15","v":"Single 20-24 years"},null,null,null,null,{"$f":"'Table 18'!D15","v":114.38},null,null,null,null,{"$f":"'Table 18'!L15","v":116.92},null,null,null,null,114.38,null,null,null,null,0,{"$f":"'Table 18'!AB15","v":"CPI"},{"$f":"'Table 18'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD15","v":2.2206679489421344E-2},null,null,null,{"$f":"'Table 18'!AF15","v":0},{"$f":"'Table 18'!AI15","v":0},null,null,{"$f":"'Table 18'!AJ15","v":0},2,null,null,null,null,null,null,null,2.5400000000000063,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$12","v":18.010000000000002},{"$f":"'Table 18'!$C$12","v":"Jobseeker Support and Non-Beneficiaries Without Children"},{"$f":"'Table 18'!C16","v":"Single 25 years and over"},null,null,null,null,{"$f":"'Table 18'!D16","v":159.43},null,null,null,null,{"$f":"'Table 18'!L16","v":162.97999999999999},null,null,null,null,159.43,null,null,null,null,0,{"$f":"'Table 18'!AB16","v":"CPI"},{"$f":"'Table 18'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD16","v":2.2266825566078952E-2},null,null,null,{"$f":"'Table 18'!AF16","v":0},{"$f":"'Table 18'!AI16","v":0},null,null,{"$f":"'Table 18'!AJ16","v":0},2,null,null,null,null,null,null,null,3.5499999999999829,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$12","v":18.010000000000002},{"$f":"'Table 18'!$C$12","v":"Jobseeker Support and Non-Beneficiaries Without Children"},{"$f":"'Table 18'!C17","v":"Married, Civil Union or Defacto Couple"},null,null,null,null,{"$f":"'Table 18'!D17","v":299.14999999999998},null,null,null,null,{"$f":"'Table 18'!L17","v":305.8},null,null,null,null,299.14999999999998,null,null,null,null,0,{"$f":"'Table 18'!AB17","v":"CPI"},{"$f":"'Table 18'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD17","v":2.2229650676917956E-2},null,null,null,{"$f":"'Table 18'!AF17","v":0},{"$f":"'Table 18'!AI17","v":0},null,null,{"$f":"'Table 18'!AJ17","v":0},2,null,null,null,null,null,null,null,6.6500000000000341,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$12","v":18.010000000000002},{"$f":"'Table 18'!$C$12","v":"Jobseeker Support and Non-Beneficiaries Without Children"},{"$f":"'Table 18'!C18","v":"Grandparented Widow woman alone and DPB woman alone (granted before 15/7/2013)"},null,null,null,null,{"$f":"'Table 18'!D18","v":168.53},null,null,null,null,{"$f":"'Table 18'!L18","v":172.28},null,null,null,null,168.53,null,null,null,null,0,{"$f":"'Table 18'!AB18","v":"CPI"},{"$f":"'Table 18'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD18","v":2.2251231234794888E-2},null,null,null,{"$f":"'Table 18'!AF18","v":0},{"$f":"'Table 18'!AI18","v":0},null,null,{"$f":"'Table 18'!AJ18","v":0},2,null,null,null,null,null,null,null,3.75,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$37","v":18.070000000000011},{"$f":"'Table 18'!$C$37","v":"Emergency Benefit"},{"$f":"'Table 18'!$C$38","v":"16-17 years at home"},null,null,null,null,{"$f":"'Table 18'!$D$38","v":114.38},null,null,null,null,{"$f":"'Table 18'!$L$38","v":116.92},null,null,null,null,114.38,null,null,null,null,{"$f":"INDEX(AD389:AH389,AI389)","v":0},{"$f":"'Table 18'!AB38","v":"CPI"},{"$f":"'Table 18'!AC38","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD38","v":2.2206679489421344E-2},null,null,null,{"$f":"'Table 18'!AF38","v":0},{"$f":"'Table 18'!AI38","v":0},null,null,{"$f":"'Table 18'!AJ38","v":0},2,null,null,null,null,null,null,null,2.5400000000000063,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$41","v":18.080000000000013},{"$f":"'Table 18'!$C$41","v":"Supported Living Payments Without Children"},{"$f":"'Table 18'!C42","v":"Single 16-17 years"},null,null,null,null,{"$f":"'Table 18'!D42","v":152.41},null,null,null,null,{"$f":"'Table 18'!L42","v":155.80000000000001},null,null,null,null,152.41,null,null,null,null,{"$f":"INDEX(AD391:AH391,AI391)","v":0},{"$f":"'Table 18'!AB42","v":"CPI"},{"$f":"'Table 18'!AC42","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD42","v":2.2242634997703625E-2},null,null,null,{"$f":"'Table 18'!AF42","v":0},{"$f":"'Table 18'!AI42","v":0},null,null,{"$f":"'Table 18'!AJ42","v":0},2,null,null,null,null,null,null,null,3.3900000000000148,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$41","v":18.080000000000013},{"$f":"'Table 18'!$C$41","v":"Supported Living Payments Without Children"},{"$f":"'Table 18'!C43","v":"Single 18 years and over"},null,null,null,null,{"$f":"'Table 18'!D43","v":216.3},null,null,null,null,{"$f":"'Table 18'!L43","v":221.11},null,null,null,null,216.3,null,null,null,null,{"$f":"INDEX(AD392:AH392,AI392)","v":0},{"$f":"'Table 18'!AB43","v":"CPI"},{"$f":"'Table 18'!AC43","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD43","v":2.2237632917244676E-2},null,null,null,{"$f":"'Table 18'!AF43","v":0},{"$f":"'Table 18'!AI43","v":0},null,null,{"$f":"'Table 18'!AJ43","v":0},2,null,null,null,null,null,null,null,4.8100000000000023,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$41","v":18.080000000000013},{"$f":"'Table 18'!$C$41","v":"Supported Living Payments Without Children"},{"$f":"'Table 18'!C44","v":"Married, Civil Union or Defacto Couple"},null,null,null,null,{"$f":"'Table 18'!D44","v":394.6},null,null,null,null,{"$f":"'Table 18'!L44","v":403.38},null,null,null,null,394.6,null,null,null,null,{"$f":"INDEX(AD393:AH393,AI393)","v":0},{"$f":"'Table 18'!AB44","v":"CPI"},{"$f":"'Table 18'!AC44","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD44","v":2.2250380131779046E-2},null,null,null,{"$f":"'Table 18'!AF44","v":0},{"$f":"'Table 18'!AI44","v":0},null,null,{"$f":"'Table 18'!AJ44","v":0},2,null,null,null,null,null,null,null,8.7799999999999727,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$47","v":18.090000000000014},{"$f":"'Table 18'!$C$47","v":"Supported Living Payments (Caring for a patient requiring care) without children"},{"$f":"'Table 18'!C48","v":"Single 16-17 years"},null,null,null,null,{"$f":"'Table 18'!D48","v":152.41},null,null,null,null,{"$f":"'Table 18'!L48","v":155.80000000000001},null,null,null,null,152.41,null,null,null,null,{"$f":"INDEX(AD395:AH395,AI395)","v":0},{"$f":"'Table 18'!AB48","v":"CPI"},{"$f":"'Table 18'!AC48","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD48","v":2.2242634997703625E-2},null,null,null,{"$f":"'Table 18'!AF48","v":0},{"$f":"'Table 18'!AI48","v":0},null,null,{"$f":"'Table 18'!AJ48","v":0},2,null,null,null,null,null,null,null,{"$f":"IF(M395>0,M395-H395,0)","v":3.3900000000000148},{"$f":"IF(N395>0,N395-I395,0)","v":0},{"$f":"IF(O395>0,O395-J395,0)","v":0},{"$f":"IF(P395>0,P395-K395,0)","v":0},null,null,{"$f":"R395-H395","v":0},{"$f":"S395-I395","v":0},{"$f":"T395-J395","v":0},{"$f":"U395-K395","v":0}]
[{"$f":"'Table 18'!$B$47","v":18.090000000000014},{"$f":"'Table 18'!$C$47","v":"Supported Living Payments (Caring for a patient requiring care) without children"},{"$f":"'Table 18'!C49","v":"Single 18 years and over"},null,null,null,null,{"$f":"'Table 18'!D49","v":216.3},null,null,null,null,{"$f":"'Table 18'!L49","v":221.11},null,null,null,null,216.3,null,null,null,null,{"$f":"INDEX(AD396:AH396,AI396)","v":0},{"$f":"'Table 18'!AB49","v":"CPI"},{"$f":"'Table 18'!AC49","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD49","v":2.2237632917244676E-2},null,null,null,{"$f":"'Table 18'!AF49","v":0},{"$f":"'Table 18'!AI49","v":0},null,null,{"$f":"'Table 18'!AJ49","v":0},2,null,null,null,null,null,null,null,4.8100000000000023,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$47","v":18.090000000000014},{"$f":"'Table 18'!$C$47","v":"Supported Living Payments (Caring for a patient requiring care) without children"},{"$f":"'Table 18'!C50","v":"Half Married, Civil Union or Defacto Couple"},null,null,null,null,{"$f":"'Table 18'!D50","v":168.53},null,null,null,null,{"$f":"'Table 18'!L50","v":172.28},null,null,null,null,168.53,null,null,null,null,{"$f":"INDEX(AD397:AH397,AI397)","v":0},{"$f":"'Table 18'!AB50","v":"CPI"},{"$f":"'Table 18'!AC50","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD50","v":2.2251231234794888E-2},null,null,null,{"$f":"'Table 18'!AF50","v":0},{"$f":"'Table 18'!AI50","v":0},null,null,{"$f":"'Table 18'!AJ50","v":0},2,null,null,null,null,null,null,null,3.75,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$53","v":18.100000000000016},{"$f":"'Table 18'!$C$53","v":"NZ Super/Veterans Without Children"},{"$f":"'Table 18'!C54","v":"Single Living Alone"},null,null,null,null,{"$f":"'Table 18'!D54","v":216.61},null,null,null,null,{"$f":"'Table 18'!L54","v":221.43},null,null,null,null,216.61,null,null,null,null,{"$f":"INDEX(AD399:AH399,AI399)","v":0},{"$f":"'Table 18'!AB54","v":"CPI"},{"$f":"'Table 18'!AC54","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD54","v":2.2251973593093499E-2},null,null,null,{"$f":"'Table 18'!AF54","v":0},{"$f":"'Table 18'!AI54","v":0},null,null,{"$f":"'Table 18'!AJ54","v":-1.268851174321517E-3},2,null,null,null,null,null,null,null,4.8199999999999932,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$53","v":18.100000000000016},{"$f":"'Table 18'!$C$53","v":"NZ Super/Veterans Without Children"},{"$f":"'Table 18'!C55","v":"Single Sharing"},null,null,null,null,{"$f":"'Table 18'!D55","v":216.61},null,null,null,null,{"$f":"'Table 18'!L55","v":221.43},null,null,null,null,216.61,null,null,null,null,{"$f":"INDEX(AD400:AH400,AI400)","v":0},{"$f":"'Table 18'!AB55","v":"CPI"},{"$f":"'Table 18'!AC55","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD55","v":2.2251973593093499E-2},null,null,null,{"$f":"'Table 18'!AF55","v":0},{"$f":"'Table 18'!AI55","v":0},null,null,{"$f":"'Table 18'!AJ55","v":-9.1607932227355526E-4},2,null,null,null,null,null,null,null,4.8199999999999932,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 18'!$B$53","v":18.100000000000016},{"$f":"'Table 18'!$C$53","v":"NZ Super/Veterans Without Children"},{"$f":"'Table 18'!C56","v":"Married, Civil Union or Defacto Couple"},null,null,null,null,{"$f":"'Table 18'!D56","v":395.2},null,null,null,null,{"$f":"'Table 18'!L56","v":403.99},null,null,null,null,395.2,null,null,null,null,{"$f":"INDEX(AD401:AH401,AI401)","v":0},{"$f":"'Table 18'!AB56","v":"CPI"},{"$f":"'Table 18'!AC56","v":2.2239872915011949E-2},{"$f":"'Table 18'!AD56","v":2.2241902834008176E-2},null,null,null,{"$f":"'Table 18'!AF56","v":0},{"$f":"'Table 18'!AI56","v":0},null,null,{"$f":"'Table 18'!AJ56","v":0},2,null,null,null,null,null,null,null,8.7900000000000205,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 19'!$B$12","v":19.010000000000002},{"$f":"'Table 19'!$C$12","v":"Combination"},{"$f":"'Table 19'!C13","v":"NZ Super and Jobseeker Support"},null,null,null,null,{"$f":"'Table 19'!D13","v":252.01},null,null,null,null,{"$f":"'Table 19'!K13","v":257.61},null,null,null,null,252.01,null,null,null,null,{"$f":"INDEX(AD403:AH403,AI403)","v":0},{"$f":"'Table 19'!AB13","v":"CPI"},{"$f":"'Table 19'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 19'!AD13","v":2.222134042299917E-2},null,null,null,{"$f":"'Table 19'!AF13","v":0},{"$f":"'Table 19'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,5.6000000000000227,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 19'!$B$12","v":19.010000000000002},{"$f":"'Table 19'!$C$12","v":"Combination"},{"$f":"'Table 19'!C14","v":"NZ Super and Supported Living Payment"},null,null,null,null,{"$f":"'Table 19'!D14","v":363.53},null,null,null,null,{"$f":"'Table 19'!K14","v":371.61},null,null,null,null,363.53,null,null,null,null,{"$f":"INDEX(AD404:AH404,AI404)","v":0},{"$f":"'Table 19'!AB14","v":"CPI"},{"$f":"'Table 19'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 19'!AD14","v":2.2226501251616293E-2},null,null,null,{"$f":"'Table 19'!AF14","v":0},{"$f":"'Table 19'!AI14","v":0},null,null,null,2,null,null,null,null,null,null,null,8.0800000000000409,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 19'!$B$12","v":19.010000000000002},{"$f":"'Table 19'!$C$12","v":"Combination"},{"$f":"'Table 19'!C15","v":"Supported Living Payment and Jobseeker Support"},null,null,null,null,{"$f":"'Table 19'!D15","v":283.08999999999997},null,null,null,null,{"$f":"'Table 19'!K15","v":289.39},null,null,null,null,283.08999999999997,null,null,null,null,{"$f":"INDEX(AD405:AH405,AI405)","v":0},{"$f":"'Table 19'!AB15","v":"CPI"},{"$f":"'Table 19'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 19'!AD15","v":2.2254406725776388E-2},null,null,null,{"$f":"'Table 19'!AF15","v":0},{"$f":"'Table 19'!AI15","v":0},null,null,null,2,null,null,null,null,null,null,null,6.3000000000000114,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$12","v":20.010000000000002},{"$f":"'Table 20'!$C$12","v":"Circumstance (other than NZS)"},{"$f":"'Table 20'!C13","v":"Single in shared accommodation"},null,null,null,null,{"$f":"'Table 20'!D13","v":33181},null,null,null,null,{"$f":"'Table 20'!L13","v":33919},null,null,null,null,33181,null,null,null,null,{"$f":"INDEX(AD407:AH407,AI407)","v":0},{"$f":"'Table 20'!AB13","v":"CPI"},{"$f":"'Table 20'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD13","v":2.224164431451725E-2},null,null,null,{"$f":"'Table 20'!AF13","v":0},{"$f":"'Table 20'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,738,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$12","v":20.010000000000002},{"$f":"'Table 20'!$C$12","v":"Circumstance (other than NZS)"},{"$f":"'Table 20'!C14","v":"Single living alone"},null,null,null,null,{"$f":"'Table 20'!D14","v":35213},null,null,null,null,{"$f":"'Table 20'!L14","v":35997},null,null,null,null,35213,null,null,null,null,0,{"$f":"'Table 20'!AB14","v":"CPI"},{"$f":"'Table 20'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD14","v":2.2264504586374301E-2},null,null,null,{"$f":"'Table 20'!AF14","v":0},{"$f":"'Table 20'!AI14","v":0},null,null,null,2,null,null,null,null,null,null,null,784,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$12","v":20.010000000000002},{"$f":"'Table 20'!$C$12","v":"Circumstance (other than NZS)"},{"$f":"'Table 20'!C15","v":"Married, Civil Union or Defacto Couple (without children)"},null,null,null,null,{"$f":"'Table 20'!D15","v":52656},null,null,null,null,{"$f":"'Table 20'!L15","v":53828},null,null,null,null,52656,null,null,null,null,0,{"$f":"'Table 20'!AB15","v":"CPI"},{"$f":"'Table 20'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD15","v":2.2257672439987886E-2},null,null,null,{"$f":"'Table 20'!AF15","v":0},{"$f":"'Table 20'!AI15","v":0},null,null,null,2,null,null,null,null,null,null,null,1172,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$12","v":20.010000000000002},{"$f":"'Table 20'!$C$12","v":"Circumstance (other than NZS)"},{"$f":"'Table 20'!C16","v":"2-person family"},null,null,null,null,{"$f":"'Table 20'!D16","v":64316},null,null,null,null,{"$f":"'Table 20'!L16","v":65747},null,null,null,null,64316,null,null,null,null,0,{"$f":"'Table 20'!AB16","v":"CPI"},{"$f":"'Table 20'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD16","v":2.2249518004850977E-2},null,null,null,{"$f":"'Table 20'!AF16","v":0},{"$f":"'Table 20'!AI16","v":0},null,null,null,2,null,null,null,null,null,null,null,1431,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$12","v":20.010000000000002},{"$f":"'Table 20'!$C$12","v":"Circumstance (other than NZS)"},{"$f":"'Table 20'!C17","v":"3-person family"},null,null,null,null,{"$f":"'Table 20'!D17","v":79167},null,null,null,null,{"$f":"'Table 20'!L17","v":80928},null,null,null,null,79167,null,null,null,null,0,{"$f":"'Table 20'!AB17","v":"CPI"},{"$f":"'Table 20'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD17","v":2.2244116866876329E-2},null,null,null,{"$f":"'Table 20'!AF17","v":0},{"$f":"'Table 20'!AI17","v":0},null,null,null,2,null,null,null,null,null,null,null,1761,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$12","v":20.010000000000002},{"$f":"'Table 20'!$C$12","v":"Circumstance (other than NZS)"},{"$f":"'Table 20'!C18","v":"4-person family"},null,null,null,null,{"$f":"'Table 20'!D18","v":91332},null,null,null,null,{"$f":"'Table 20'!L18","v":93364},null,null,null,null,91332,null,null,null,null,0,{"$f":"'Table 20'!AB18","v":"CPI"},{"$f":"'Table 20'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD18","v":2.2248499978101854E-2},null,null,null,{"$f":"'Table 20'!AF18","v":0},{"$f":"'Table 20'!AI18","v":0},null,null,null,2,null,null,null,null,null,null,null,2032,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$12","v":20.010000000000002},{"$f":"'Table 20'!$C$12","v":"Circumstance (other than NZS)"},{"$f":"'Table 20'!C19","v":"5-person family"},null,null,null,null,{"$f":"'Table 20'!D19","v":103281},null,null,null,null,{"$f":"'Table 20'!L19","v":105578},null,null,null,null,103281,null,null,null,null,0,{"$f":"'Table 20'!AB19","v":"CPI"},{"$f":"'Table 20'!AC19","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD19","v":2.224029589179044E-2},null,null,null,{"$f":"'Table 20'!AF19","v":0},{"$f":"'Table 20'!AI19","v":0},null,null,null,2,null,null,null,null,null,null,null,2297,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$12","v":20.010000000000002},{"$f":"'Table 20'!$C$12","v":"Circumstance (other than NZS)"},{"$f":"'Table 20'!C20","v":"6-person family"},null,null,null,null,{"$f":"'Table 20'!D20","v":116434},null,null,null,null,{"$f":"'Table 20'!L20","v":119024},null,null,null,null,116434,null,null,null,null,0,{"$f":"'Table 20'!AB20","v":"CPI"},{"$f":"'Table 20'!AC20","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD20","v":2.224436161258736E-2},null,null,null,{"$f":"'Table 20'!AF20","v":0},{"$f":"'Table 20'!AI20","v":0},null,null,null,2,null,null,null,null,null,null,null,2590,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$12","v":20.010000000000002},{"$f":"'Table 20'!$C$12","v":"Circumstance (other than NZS)"},{"$f":"'Table 20'!C21","v":"Each additional person above 6 people"},null,null,null,null,{"$f":"'Table 20'!D21","v":11802},null,null,null,null,{"$f":"'Table 20'!L21","v":12065},null,null,null,null,11802,null,null,null,null,0,{"$f":"'Table 20'!AB21","v":"CPI"},{"$f":"'Table 20'!AC21","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD21","v":2.2284358583291031E-2},null,null,null,{"$f":"'Table 20'!AF21","v":0},{"$f":"'Table 20'!AI21","v":0},null,null,null,2,null,null,null,null,null,null,null,263,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$24","v":20.020000000000003},{"$f":"'Table 20'!$C$24","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Table 20'!C25","v":"Single in shared accommodation"},null,null,null,null,{"$f":"'Table 20'!D25","v":35283},null,null,null,null,{"$f":"'Table 20'!L25","v":36245},null,null,null,null,35283,null,null,null,null,{"$f":"INDEX(AD417:AH417,AI417)","v":0},{"$f":"'Table 20'!AB25","v":"CPI"},{"$f":"'Table 20'!AC25","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD25","v":2.726525522206158E-2},null,null,null,{"$f":"'Table 20'!AF25","v":-5.0000000000000001E-3},{"$f":"'Table 20'!AI25","v":-5.0106443312540883E-3},{"$f":"'Table 20'!AO25","v":0},null,{"$f":"'Table 20'!AP25","v":-9.1607932227355526E-4},3,null,null,null,null,null,null,null,962,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$24","v":20.020000000000003},{"$f":"'Table 20'!$C$24","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Table 20'!C26","v":"Single living alone"},null,null,null,null,{"$f":"'Table 20'!D26","v":37531},null,null,null,null,{"$f":"'Table 20'!L26","v":38596},null,null,null,null,37531,null,null,null,null,0,{"$f":"'Table 20'!AB26","v":"CPI"},{"$f":"'Table 20'!AC26","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD26","v":2.837654205856488E-2},null,null,null,{"$f":"'Table 20'!AF26","v":-6.1000000000000004E-3},{"$f":"'Table 20'!AI26","v":-6.1217481449118427E-3},{"$f":"'Table 20'!AO26","v":0},null,{"$f":"'Table 20'!AP26","v":-1.268851174321517E-3},3,null,null,null,null,null,null,null,1065,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$24","v":20.020000000000003},{"$f":"'Table 20'!$C$24","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Table 20'!C27","v":"Married, Civil Union or Defacto Couple (without children)"},null,null,null,null,{"$f":"'Table 20'!D27","v":56327},null,null,null,null,{"$f":"'Table 20'!L27","v":57894},null,null,null,null,56327,null,null,null,null,0,{"$f":"'Table 20'!AB27","v":"CPI"},{"$f":"'Table 20'!AC27","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD27","v":2.7819695705434411E-2},null,null,null,{"$f":"'Table 20'!AF27","v":-5.5999999999999999E-3},{"$f":"'Table 20'!AI27","v":-5.566330149237908E-3},{"$f":"'Table 20'!AO27","v":0},null,{"$f":"'Table 20'!AP27","v":0},3,null,null,null,null,null,null,null,1567,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$24","v":20.020000000000003},{"$f":"'Table 20'!$C$24","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Table 20'!C28","v":"2-person family"},null,null,null,null,{"$f":"'Table 20'!D28","v":64316},null,null,null,null,{"$f":"'Table 20'!L28","v":65747},null,null,null,null,64316,null,null,null,null,0,{"$f":"'Table 20'!AB28","v":"CPI"},{"$f":"'Table 20'!AC28","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD28","v":2.2249518004850977E-2},null,null,null,{"$f":"'Table 20'!AF28","v":0},{"$f":"'Table 20'!AI28","v":0},null,null,null,2,null,null,null,null,null,null,null,1431,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$24","v":20.020000000000003},{"$f":"'Table 20'!$C$24","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Table 20'!C29","v":"3-person family"},null,null,null,null,{"$f":"'Table 20'!D29","v":79167},null,null,null,null,{"$f":"'Table 20'!L29","v":80928},null,null,null,null,79167,null,null,null,null,0,{"$f":"'Table 20'!AB29","v":"CPI"},{"$f":"'Table 20'!AC29","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD29","v":2.2244116866876329E-2},null,null,null,{"$f":"'Table 20'!AF29","v":0},{"$f":"'Table 20'!AI29","v":0},null,null,null,2,null,null,null,null,null,null,null,1761,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$24","v":20.020000000000003},{"$f":"'Table 20'!$C$24","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Table 20'!C30","v":"4-person family"},null,null,null,null,{"$f":"'Table 20'!D30","v":91332},null,null,null,null,{"$f":"'Table 20'!L30","v":93364},null,null,null,null,91332,null,null,null,null,0,{"$f":"'Table 20'!AB30","v":"CPI"},{"$f":"'Table 20'!AC30","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD30","v":2.2248499978101854E-2},null,null,null,{"$f":"'Table 20'!AF30","v":0},{"$f":"'Table 20'!AI30","v":0},null,null,null,2,null,null,null,null,null,null,null,2032,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$24","v":20.020000000000003},{"$f":"'Table 20'!$C$24","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Table 20'!C31","v":"5-person family"},null,null,null,null,{"$f":"'Table 20'!D31","v":103281},null,null,null,null,{"$f":"'Table 20'!L31","v":105578},null,null,null,null,103281,null,null,null,null,0,{"$f":"'Table 20'!AB31","v":"CPI"},{"$f":"'Table 20'!AC31","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD31","v":2.224029589179044E-2},null,null,null,{"$f":"'Table 20'!AF31","v":0},{"$f":"'Table 20'!AI31","v":0},null,null,null,2,null,null,null,null,null,null,null,2297,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$24","v":20.020000000000003},{"$f":"'Table 20'!$C$24","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Table 20'!C32","v":"6-person family"},null,null,null,null,{"$f":"'Table 20'!D32","v":116434},null,null,null,null,{"$f":"'Table 20'!L32","v":119024},null,null,null,null,116434,null,null,null,null,0,{"$f":"'Table 20'!AB32","v":"CPI"},{"$f":"'Table 20'!AC32","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD32","v":2.224436161258736E-2},null,null,null,{"$f":"'Table 20'!AF32","v":0},{"$f":"'Table 20'!AI32","v":0},null,null,null,2,null,null,null,null,null,null,null,2590,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 20'!$B$24","v":20.020000000000003},{"$f":"'Table 20'!$C$24","v":"New Zealand Superannuation - Circumstance"},{"$f":"'Table 20'!C33","v":"Each additional person above 6 people"},null,null,null,null,{"$f":"'Table 20'!D33","v":11802},null,null,null,null,{"$f":"'Table 20'!L33","v":12065},null,null,null,null,11802,null,null,null,null,0,{"$f":"'Table 20'!AB33","v":"CPI"},{"$f":"'Table 20'!AC33","v":2.2239872915011949E-2},{"$f":"'Table 20'!AD33","v":2.2284358583291031E-2},null,null,null,{"$f":"'Table 20'!AF33","v":0},{"$f":"'Table 20'!AI33","v":0},null,null,null,2,null,null,null,null,null,null,null,263,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 21'!$B$12","v":21.01},{"$f":"'Table 21'!$C$12","v":"Evacuees Billeted"},{"$f":"'Table 21'!C13","v":"Single (under 25 years)"},null,null,null,null,{"$f":"'Table 21'!D13","v":230.9},null,null,null,null,{"$f":"'Table 21'!E13","v":236.04},null,null,null,null,230.9,null,null,null,null,{"$f":"INDEX(AD427:AH427,AI427)","v":0},{"$f":"'Table 21'!AB13","v":"CPI"},{"$f":"'Table 21'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 21'!AD13","v":2.2260718925941836E-2},null,null,null,{"$f":"'Table 21'!AF13","v":0},null,null,null,{"$f":"'Table 21'!AG13","v":0},1,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,5.1399999999999864,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 21'!$B$12","v":21.01},{"$f":"'Table 21'!$C$12","v":"Evacuees Billeted"},{"$f":"'Table 21'!C14","v":"Single (25+)"},null,null,null,null,{"$f":"'Table 21'!D14","v":265.10000000000002},null,null,null,null,{"$f":"'Table 21'!E14","v":270.99},null,null,null,null,265.10000000000002,null,null,null,null,{"$f":"INDEX(AD428:AH428,AI428)","v":0},{"$f":"'Table 21'!AB14","v":"CPI"},{"$f":"'Table 21'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 21'!AD14","v":2.221803093172392E-2},null,null,null,{"$f":"'Table 21'!AF14","v":0},null,null,null,{"$f":"'Table 21'!AG14","v":0},1,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,5.8899999999999864,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 21'!$B$12","v":21.01},{"$f":"'Table 21'!$C$12","v":"Evacuees Billeted"},{"$f":"'Table 21'!C15","v":"Married, Civil Union or Defacto Couple (without children)"},null,null,null,null,{"$f":"'Table 21'!D15","v":451.1},null,null,null,null,{"$f":"'Table 21'!E15","v":461.13},null,null,null,null,451.1,null,null,null,null,{"$f":"INDEX(AD429:AH429,AI429)","v":0},{"$f":"'Table 21'!AB15","v":"CPI"},{"$f":"'Table 21'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 21'!AD15","v":2.2234537796497422E-2},null,null,null,{"$f":"'Table 21'!AF15","v":0},null,null,null,{"$f":"'Table 21'!AG15","v":0},1,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,10.029999999999973,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 21'!$B$12","v":21.01},{"$f":"'Table 21'!$C$12","v":"Evacuees Billeted"},{"$f":"'Table 21'!C16","v":"Married, Civil Union or Defacto Couple (with children)"},null,null,null,null,{"$f":"'Table 21'!D16","v":476.33},null,null,null,null,{"$f":"'Table 21'!E16","v":486.92},null,null,null,null,476.33,null,null,null,null,{"$f":"INDEX(AD430:AH430,AI430)","v":0},{"$f":"'Table 21'!AB16","v":"CPI"},{"$f":"'Table 21'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 21'!AD16","v":2.2232485881636732E-2},null,null,null,{"$f":"'Table 21'!AF16","v":0},null,null,null,{"$f":"'Table 21'!AG16","v":0},1,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,10.590000000000032,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 21'!$B$12","v":21.01},{"$f":"'Table 21'!$C$12","v":"Evacuees Billeted"},{"$f":"'Table 21'!C17","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 21'!D17","v":371.1},null,null,null,null,{"$f":"'Table 21'!E17","v":379.35},null,null,null,null,371.1,null,null,null,null,{"$f":"INDEX(AD431:AH431,AI431)","v":0},{"$f":"'Table 21'!AB17","v":"CPI"},{"$f":"'Table 21'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 21'!AD17","v":2.2231204527081605E-2},null,null,null,{"$f":"'Table 21'!AF17","v":0},null,null,null,{"$f":"'Table 21'!AG17","v":0},1,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,8.25,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 21'!$B$20","v":21.020000000000003},{"$f":"'Table 21'!$C$20","v":"Evacuees Not Billeted"},{"$f":"'Table 21'!C21","v":"Single (under 25 years)"},null,null,null,null,{"$f":"'Table 21'!D21","v":307.87},null,null,null,null,{"$f":"'Table 21'!E21","v":314.72000000000003},null,null,null,null,307.87,null,null,null,null,{"$f":"INDEX(AD433:AH433,AI433)","v":0},{"$f":"'Table 21'!AB21","v":"CPI"},{"$f":"'Table 21'!AC21","v":2.2239872915011949E-2},{"$f":"'Table 21'!AD21","v":2.2249650826647649E-2},null,null,null,{"$f":"'Table 21'!AF21","v":0},null,null,null,{"$f":"'Table 21'!AG21","v":0},1,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,6.8500000000000227,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 21'!$B$20","v":21.020000000000003},{"$f":"'Table 21'!$C$20","v":"Evacuees Not Billeted"},{"$f":"'Table 21'!C22","v":"Single (25+)"},null,null,null,null,{"$f":"'Table 21'!D22","v":353.46},null,null,null,null,{"$f":"'Table 21'!E22","v":361.32},null,null,null,null,353.46,null,null,null,null,{"$f":"INDEX(AD434:AH434,AI434)","v":0},{"$f":"'Table 21'!AB22","v":"CPI"},{"$f":"'Table 21'!AC22","v":2.2239872915011949E-2},{"$f":"'Table 21'!AD22","v":2.2237311152605743E-2},null,null,null,{"$f":"'Table 21'!AF22","v":0},null,null,null,{"$f":"'Table 21'!AG22","v":0},1,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,7.8600000000000136,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 21'!$B$20","v":21.020000000000003},{"$f":"'Table 21'!$C$20","v":"Evacuees Not Billeted"},{"$f":"'Table 21'!C23","v":"Married, Civil Union or Defacto Couple (without children)"},null,null,null,null,{"$f":"'Table 21'!D23","v":601.46},null,null,null,null,{"$f":"'Table 21'!E23","v":614.84},null,null,null,null,601.46,null,null,null,null,{"$f":"INDEX(AD435:AH435,AI435)","v":0},{"$f":"'Table 21'!AB23","v":"CPI"},{"$f":"'Table 21'!AC23","v":2.2239872915011949E-2},{"$f":"'Table 21'!AD23","v":2.2245868386925105E-2},null,null,null,{"$f":"'Table 21'!AF23","v":0},null,null,null,{"$f":"'Table 21'!AG23","v":0},1,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,13.379999999999995,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 21'!$B$20","v":21.020000000000003},{"$f":"'Table 21'!$C$20","v":"Evacuees Not Billeted"},{"$f":"'Table 21'!C24","v":"Married, Civil Union or Defacto Couple (with children)"},null,null,null,null,{"$f":"'Table 21'!D24","v":635.1},null,null,null,null,{"$f":"'Table 21'!E24","v":649.22},null,null,null,null,635.1,null,null,null,null,{"$f":"INDEX(AD436:AH436,AI436)","v":0},{"$f":"'Table 21'!AB24","v":"CPI"},{"$f":"'Table 21'!AC24","v":2.2239872915011949E-2},{"$f":"'Table 21'!AD24","v":2.2232719256809919E-2},null,null,null,{"$f":"'Table 21'!AF24","v":0},null,null,null,{"$f":"'Table 21'!AG24","v":0},1,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,14.120000000000005,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 21'!$B$20","v":21.020000000000003},{"$f":"'Table 21'!$C$20","v":"Evacuees Not Billeted"},{"$f":"'Table 21'!C25","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 21'!D25","v":494.8},null,null,null,null,{"$f":"'Table 21'!E25","v":505.8},null,null,null,null,494.8,null,null,null,null,{"$f":"INDEX(AD437:AH437,AI437)","v":0},{"$f":"'Table 21'!AB25","v":"CPI"},{"$f":"'Table 21'!AC25","v":2.2239872915011949E-2},{"$f":"'Table 21'!AD25","v":2.2231204527081605E-2},null,null,null,{"$f":"'Table 21'!AF25","v":0},null,null,null,{"$f":"'Table 21'!AG25","v":0},1,"Indexed by CPI instead of Wage Adj",null,null,null,null,null,null,11,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$12","v":22.01},{"$f":"'Table 22'!$C$12","v":"Seasonal Work Assistance, Course Participation Assistance, Transition to Work Grant, Community Costs Programme, Flexible Funding Programme (with child rates only), Emergency Housing Grants"},{"$f":"'Table 22'!C13","v":"Single person aged 16 or 17 years without dependent children"},null,null,null,null,{"$f":"'Table 22'!D13","v":611.55999999999995},null,null,null,null,{"$f":"'Table 22'!K13","v":625.16},null,null,null,null,611.55999999999995,null,null,null,null,{"$f":"INDEX(AD439:AH439,AI439)","v":0},{"$f":"'Table 22'!AB13","v":"CPI"},{"$f":"'Table 22'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD13","v":2.2238210478121578E-2},null,null,null,{"$f":"'Table 22'!AF13","v":0},{"$f":"'Table 22'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,13.600000000000023,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$12","v":22.01},{"$f":"'Table 22'!$C$12","v":"Seasonal Work Assistance, Course Participation Assistance, Transition to Work Grant, Community Costs Programme, Flexible Funding Programme (with child rates only), Emergency Housing Grants"},{"$f":"'Table 22'!C14","v":"Single person aged 18+ years without dependent children"},null,null,null,null,{"$f":"'Table 22'!D14","v":702.85},null,null,null,null,{"$f":"'Table 22'!K14","v":718.48},null,null,null,null,702.85,null,null,null,null,{"$f":"INDEX(AD440:AH440,AI440)","v":0},{"$f":"'Table 22'!AB14","v":"CPI"},{"$f":"'Table 22'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD14","v":2.2238030874297543E-2},null,null,null,{"$f":"'Table 22'!AF14","v":0},{"$f":"'Table 22'!AI14","v":0},null,null,null,2,null,null,null,null,null,null,null,15.629999999999995,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$12","v":22.01},{"$f":"'Table 22'!$C$12","v":"Seasonal Work Assistance, Course Participation Assistance, Transition to Work Grant, Community Costs Programme, Flexible Funding Programme (with child rates only), Emergency Housing Grants"},{"$f":"'Table 22'!C15","v":"Person who is Married, Civil Union or Defacto with or without dependent children"},null,null,null,null,{"$f":"'Table 22'!D15","v":1020.9},null,null,null,null,{"$f":"'Table 22'!K15","v":1043.5999999999999},null,null,null,null,1020.9,null,null,null,null,{"$f":"INDEX(AD441:AH441,AI441)","v":0},{"$f":"'Table 22'!AB15","v":"CPI"},{"$f":"'Table 22'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD15","v":2.2235282593789707E-2},null,null,null,{"$f":"'Table 22'!AF15","v":0},{"$f":"'Table 22'!AI15","v":0},null,null,null,2,null,null,null,null,null,null,null,22.699999999999932,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$12","v":22.01},{"$f":"'Table 22'!$C$12","v":"Seasonal Work Assistance, Course Participation Assistance, Transition to Work Grant, Community Costs Programme, Flexible Funding Programme (with child rates only), Emergency Housing Grants"},{"$f":"'Table 22'!C16","v":"Sole parent with 1 dependent child"},null,null,null,null,{"$f":"'Table 22'!D16","v":852.89},null,null,null,null,{"$f":"'Table 22'!K16","v":871.86},null,null,null,null,852.89,null,null,null,null,{"$f":"INDEX(AD442:AH442,AI442)","v":0},{"$f":"'Table 22'!AB16","v":"CPI"},{"$f":"'Table 22'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD16","v":2.2242024176623021E-2},null,null,null,{"$f":"'Table 22'!AF16","v":0},{"$f":"'Table 22'!AI16","v":0},null,null,null,2,null,null,null,null,null,null,null,18.970000000000027,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$12","v":22.01},{"$f":"'Table 22'!$C$12","v":"Seasonal Work Assistance, Course Participation Assistance, Transition to Work Grant, Community Costs Programme, Flexible Funding Programme (with child rates only), Emergency Housing Grants"},{"$f":"'Table 22'!C17","v":"Any other sole parent"},null,null,null,null,{"$f":"'Table 22'!D17","v":898.56},null,null,null,null,{"$f":"'Table 22'!K17","v":918.54},null,null,null,null,898.56,null,null,null,null,{"$f":"INDEX(AD443:AH443,AI443)","v":0},{"$f":"'Table 22'!AB17","v":"CPI"},{"$f":"'Table 22'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD17","v":2.2235576923076872E-2},null,null,null,{"$f":"'Table 22'!AF17","v":0},{"$f":"'Table 22'!AI17","v":0},null,null,null,2,null,null,null,null,null,null,null,19.980000000000018,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$23","v":22.020000000000003},{"$f":"'Table 22'!$C$23","v":"Recoverable Assistance Payments Annual Limits"},{"$f":"'Table 22'!C24","v":"Single person aged 16 or 17 years without dependent children"},null,null,null,null,{"$f":"'Table 22'!D24","v":42915.6},null,null,null,null,{"$f":"'Table 22'!K24","v":44423.6},null,null,null,null,42915.6,null,null,null,null,{"$f":"INDEX(AD445:AH445,AI445)","v":0},{"$f":"'Table 22'!AB24","v":"Wage Adj"},{"$f":"'Table 22'!AC24","v":3.513546950389701E-2},{"$f":"'Table 22'!AD24","v":3.5138737428813682E-2},null,null,null,{"$f":"'Table 22'!AF24","v":0},{"$f":"'Table 22'!AI24","v":0},null,null,null,2,"Table 22.05 and 22.05 remain indexed to Wage Adj. Rounding of small number",null,null,null,null,null,null,1508,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$23","v":22.020000000000003},{"$f":"'Table 22'!$C$23","v":"Recoverable Assistance Payments Annual Limits"},{"$f":"'Table 22'!C25","v":"Single person aged 18+ years without dependent children"},null,null,null,null,{"$f":"'Table 22'!D25","v":49322},null,null,null,null,{"$f":"'Table 22'!K25","v":51055.16},null,null,null,null,49322,null,null,null,null,{"$f":"INDEX(AD446:AH446,AI446)","v":0},{"$f":"'Table 22'!AB25","v":"Wage Adj"},{"$f":"'Table 22'!AC25","v":3.513546950389701E-2},{"$f":"'Table 22'!AD25","v":3.5139694254085363E-2},null,null,null,{"$f":"'Table 22'!AF25","v":0},{"$f":"'Table 22'!AI25","v":0},null,null,null,2,"Table 22.05 and 22.05 remain indexed to Wage Adj",null,null,null,null,null,null,1733.1600000000035,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$23","v":22.020000000000003},{"$f":"'Table 22'!$C$23","v":"Recoverable Assistance Payments Annual Limits"},{"$f":"'Table 22'!C26","v":"Person who is Married, Civil Union or Defacto with or without dependent children"},null,null,null,null,{"$f":"'Table 22'!D26","v":71639.88},null,null,null,null,{"$f":"'Table 22'!K26","v":74157.2},null,null,null,null,71639.88,null,null,null,null,{"$f":"INDEX(AD447:AH447,AI447)","v":0},{"$f":"'Table 22'!AB26","v":"Wage Adj"},{"$f":"'Table 22'!AC26","v":3.513546950389701E-2},{"$f":"'Table 22'!AD26","v":3.5138528986927264E-2},null,null,null,{"$f":"'Table 22'!AF26","v":0},{"$f":"'Table 22'!AI26","v":0},null,null,null,2,"Table 22.05 and 22.05 remain indexed to Wage Adj. Rounding of small number",null,null,null,null,null,null,2517.3199999999924,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$23","v":22.020000000000003},{"$f":"'Table 22'!$C$23","v":"Recoverable Assistance Payments Annual Limits"},{"$f":"'Table 22'!C27","v":"Sole parent with 1 dependent child"},null,null,null,null,{"$f":"'Table 22'!D27","v":59850.44},null,null,null,null,{"$f":"'Table 22'!K27","v":61953.32},null,null,null,null,59850.44,null,null,null,null,{"$f":"INDEX(AD448:AH448,AI448)","v":0},{"$f":"'Table 22'!AB27","v":"Wage Adj"},{"$f":"'Table 22'!AC27","v":3.513546950389701E-2},{"$f":"'Table 22'!AD27","v":3.5135581292301321E-2},null,null,null,{"$f":"'Table 22'!AF27","v":0},{"$f":"'Table 22'!AI27","v":0},null,null,null,2,"Table 22.05 and 22.05 remain indexed to Wage Adj",null,null,null,null,null,null,2102.8799999999974,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$23","v":22.020000000000003},{"$f":"'Table 22'!$C$23","v":"Recoverable Assistance Payments Annual Limits"},{"$f":"'Table 22'!C28","v":"Any other sole parent"},null,null,null,null,{"$f":"'Table 22'!D28","v":63055.72},null,null,null,null,{"$f":"'Table 22'!K28","v":65271.44},null,null,null,null,63055.72,null,null,null,null,{"$f":"INDEX(AD449:AH449,AI449)","v":0},{"$f":"'Table 22'!AB28","v":"Wage Adj"},{"$f":"'Table 22'!AC28","v":3.513546950389701E-2},{"$f":"'Table 22'!AD28","v":3.5139080165923042E-2},null,null,null,{"$f":"'Table 22'!AF28","v":0},{"$f":"'Table 22'!AI28","v":0},null,null,null,2,"Table 22.05 and 22.05 remain indexed to Wage Adj",null,null,null,null,null,null,2215.7200000000012,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$34","v":22.030000000000005},{"$f":"'Table 22'!$C$34","v":"Funeral Grant Payment Annual Limits – Deceased person with a surviving partner"},{"$f":"'Table 22'!C35","v":"Surviving partner, 16-17 years (without children)"},null,null,null,null,{"$f":"'Table 22'!D35","v":31801.119999999999},null,null,null,null,{"$f":"'Table 22'!K35","v":32508.32},null,null,null,null,31801.119999999999,null,null,null,null,{"$f":"INDEX(AD451:AH451,AI451)","v":2.2204460492503131E-16},{"$f":"'Table 22'!AB35","v":"CPI"},{"$f":"'Table 22'!AC35","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD35","v":2.2238210478121578E-2},null,null,null,{"$f":"'Table 22'!AF35","v":0},{"$f":"'Table 22'!AI35","v":2.2204460492503131E-16},null,null,null,2,null,null,null,null,null,null,null,707.20000000000073,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$34","v":22.030000000000005},{"$f":"'Table 22'!$C$34","v":"Funeral Grant Payment Annual Limits – Deceased person with a surviving partner"},{"$f":"'Table 22'!C36","v":"Surviving partner, 18+ years (without children)"},null,null,null,null,{"$f":"'Table 22'!D36","v":36548.199999999997},null,null,null,null,{"$f":"'Table 22'!K36","v":37360.959999999999},null,null,null,null,36548.199999999997,null,null,null,null,{"$f":"INDEX(AD452:AH452,AI452)","v":-2.2204460492503131E-16},{"$f":"'Table 22'!AB36","v":"CPI"},{"$f":"'Table 22'!AC36","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD36","v":2.2238030874297543E-2},null,null,null,{"$f":"'Table 22'!AF36","v":0},{"$f":"'Table 22'!AI36","v":-2.2204460492503131E-16},null,null,null,2,null,null,null,null,null,null,null,812.76000000000204,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$34","v":22.030000000000005},{"$f":"'Table 22'!$C$34","v":"Funeral Grant Payment Annual Limits – Deceased person with a surviving partner"},{"$f":"'Table 22'!C37","v":"Surviving partner with 1 child"},null,null,null,null,{"$f":"'Table 22'!D37","v":44350.28},null,null,null,null,{"$f":"'Table 22'!K37","v":45336.72},null,null,null,null,44350.28,null,null,null,null,{"$f":"INDEX(AD453:AH453,AI453)","v":0},{"$f":"'Table 22'!AB37","v":"CPI"},{"$f":"'Table 22'!AC37","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD37","v":2.2242024176623021E-2},null,null,null,{"$f":"'Table 22'!AF37","v":0},{"$f":"'Table 22'!AI37","v":0},null,null,null,2,"multiple rounded - small number",null,null,null,null,null,null,986.44000000000233,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$34","v":22.030000000000005},{"$f":"'Table 22'!$C$34","v":"Funeral Grant Payment Annual Limits – Deceased person with a surviving partner"},{"$f":"'Table 22'!C38","v":"Surviving partner with 2+ children"},null,null,null,null,{"$f":"'Table 22'!D38","v":46725.120000000003},null,null,null,null,{"$f":"'Table 22'!K38","v":47764.08},null,null,null,null,46725.120000000003,null,null,null,null,{"$f":"INDEX(AD454:AH454,AI454)","v":2.2204460492503131E-16},{"$f":"'Table 22'!AB38","v":"CPI"},{"$f":"'Table 22'!AC38","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD38","v":2.2235576923076872E-2},null,null,null,{"$f":"'Table 22'!AF38","v":0},{"$f":"'Table 22'!AI38","v":2.2204460492503131E-16},null,null,null,2,"multiple rounded - small number",null,null,null,null,null,null,1038.9599999999991,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$44","v":22.040000000000006},{"$f":"'Table 22'!$C$44","v":"Funeral Grant Payment Annual Limits – Deceased child"},{"$f":"'Table 22'!C45","v":"Parent is single, 16-17 years (with no other children)"},null,null,null,null,{"$f":"'Table 22'!D45","v":31801.119999999999},null,null,null,null,{"$f":"'Table 22'!K45","v":32508.32},null,null,null,null,31801.119999999999,null,null,null,null,{"$f":"INDEX(AD456:AH456,AI456)","v":2.2204460492503131E-16},{"$f":"'Table 22'!AB45","v":"CPI"},{"$f":"'Table 22'!AC45","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD45","v":2.2238210478121578E-2},null,null,null,{"$f":"'Table 22'!AF45","v":0},{"$f":"'Table 22'!AI45","v":2.2204460492503131E-16},null,null,null,2,null,null,null,null,null,null,null,707.20000000000073,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$44","v":22.040000000000006},{"$f":"'Table 22'!$C$44","v":"Funeral Grant Payment Annual Limits – Deceased child"},{"$f":"'Table 22'!C46","v":"Parent is single, 18+ years old (with no other children)"},null,null,null,null,{"$f":"'Table 22'!D46","v":36548.199999999997},null,null,null,null,{"$f":"'Table 22'!K46","v":37360.959999999999},null,null,null,null,36548.199999999997,null,null,null,null,{"$f":"INDEX(AD457:AH457,AI457)","v":-2.2204460492503131E-16},{"$f":"'Table 22'!AB46","v":"CPI"},{"$f":"'Table 22'!AC46","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD46","v":2.2238030874297543E-2},null,null,null,{"$f":"'Table 22'!AF46","v":0},{"$f":"'Table 22'!AI46","v":-2.2204460492503131E-16},null,null,null,2,null,null,null,null,null,null,null,812.76000000000204,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$44","v":22.040000000000006},{"$f":"'Table 22'!$C$44","v":"Funeral Grant Payment Annual Limits – Deceased child"},{"$f":"'Table 22'!C47","v":"Parent is in a marriage, civil union or de facto relationship (with or without other children)"},null,null,null,null,{"$f":"'Table 22'!D47","v":53086.8},null,null,null,null,{"$f":"'Table 22'!K47","v":54267.199999999997},null,null,null,null,53086.8,null,null,null,null,{"$f":"INDEX(AD458:AH458,AI458)","v":0},{"$f":"'Table 22'!AB47","v":"CPI"},{"$f":"'Table 22'!AC47","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD47","v":2.2235282593789707E-2},null,null,null,{"$f":"'Table 22'!AF47","v":0},{"$f":"'Table 22'!AI47","v":0},null,null,null,2,null,null,null,null,null,null,null,1180.3999999999942,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$44","v":22.040000000000006},{"$f":"'Table 22'!$C$44","v":"Funeral Grant Payment Annual Limits – Deceased child"},{"$f":"'Table 22'!C48","v":"Parent is single with 1 other child"},null,null,null,null,{"$f":"'Table 22'!D48","v":44350.28},null,null,null,null,{"$f":"'Table 22'!K48","v":45336.72},null,null,null,null,44350.28,null,null,null,null,{"$f":"INDEX(AD459:AH459,AI459)","v":0},{"$f":"'Table 22'!AB48","v":"CPI"},{"$f":"'Table 22'!AC48","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD48","v":2.2242024176623021E-2},null,null,null,{"$f":"'Table 22'!AF48","v":0},{"$f":"'Table 22'!AI48","v":0},null,null,null,2,"multiple rounded - small number",null,null,null,null,null,null,986.44000000000233,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 22'!$B$44","v":22.040000000000006},{"$f":"'Table 22'!$C$44","v":"Funeral Grant Payment Annual Limits – Deceased child"},{"$f":"'Table 22'!C49","v":"Parent is single with 2+ other children"},null,null,null,null,{"$f":"'Table 22'!D49","v":46725.120000000003},null,null,null,null,{"$f":"'Table 22'!K49","v":47764.08},null,null,null,null,46725.120000000003,null,null,null,null,{"$f":"INDEX(AD460:AH460,AI460)","v":2.2204460492503131E-16},{"$f":"'Table 22'!AB49","v":"CPI"},{"$f":"'Table 22'!AC49","v":2.2239872915011949E-2},{"$f":"'Table 22'!AD49","v":2.2235576923076872E-2},null,null,null,{"$f":"'Table 22'!AF49","v":0},{"$f":"'Table 22'!AI49","v":2.2204460492503131E-16},null,null,null,2,"multiple rounded - small number",null,null,null,null,null,null,1038.9599999999991,0,0,0,null,null,0,0,0,0]
[]
[{"$f":"'Table 22'!$B$53","v":22.050000000000008},{"$f":"'Table 22'!C54","v":"Single person aged 16 or 17 years without dependent children"},null,null,null,null,null,{"$f":"'Table 22'!D54","v":825.3},null,null,null,null,{"$f":"'Table 22'!K54","v":854.3},null,null,null,null,825.3,null,null,null,null,{"$f":"INDEX(AD462:AH462,AI462)","v":0},{"$f":"'Table 22'!AB54","v":"Wage Adj"},{"$f":"'Table 22'!AC54","v":3.513546950389701E-2},{"$f":"'Table 22'!AD54","v":3.5138737428813682E-2},null,null,null,{"$f":"'Table 22'!AF54","v":0},{"$f":"'Table 22'!AI54","v":0},null,null,null,2,"Table 22.05 and 22.05 remain indexed to Wage Adj"]
[{"$f":"'Table 22'!$B$53","v":22.050000000000008},{"$f":"'Table 22'!C55","v":"Single person aged 18+ years without dependent children"},null,null,null,null,null,{"$f":"'Table 22'!D55","v":948.5},null,null,null,null,{"$f":"'Table 22'!K55","v":981.83},null,null,null,null,948.5,null,null,null,null,{"$f":"INDEX(AD463:AH463,AI463)","v":0},{"$f":"'Table 22'!AB55","v":"Wage Adj"},{"$f":"'Table 22'!AC55","v":3.513546950389701E-2},{"$f":"'Table 22'!AD55","v":3.5139694254085363E-2},null,null,null,{"$f":"'Table 22'!AF55","v":0},{"$f":"'Table 22'!AI55","v":0},null,null,null,2,"Table 22.05 and 22.05 remain indexed to Wage Adj"]
[{"$f":"'Table 22'!$B$53","v":22.050000000000008},{"$f":"'Table 22'!C56","v":"Person who is Married, Civil Union or Defacto with or without dependent children"},null,null,null,null,null,{"$f":"'Table 22'!D56","v":1377.69},null,null,null,null,{"$f":"'Table 22'!K56","v":1426.1},null,null,null,null,1377.69,null,null,null,null,{"$f":"INDEX(AD464:AH464,AI464)","v":0},{"$f":"'Table 22'!AB56","v":"Wage Adj"},{"$f":"'Table 22'!AC56","v":3.513546950389701E-2},{"$f":"'Table 22'!AD56","v":3.5138528986927264E-2},null,null,null,{"$f":"'Table 22'!AF56","v":0},{"$f":"'Table 22'!AI56","v":0},null,null,null,2,"Table 22.05 and 22.05 remain indexed to Wage Adj"]
[{"$f":"'Table 22'!$B$53","v":22.050000000000008},{"$f":"'Table 22'!C57","v":"Sole parent with 1 dependent child"},null,null,null,null,null,{"$f":"'Table 22'!D57","v":1150.97},null,null,null,null,{"$f":"'Table 22'!K57","v":1191.4100000000001},null,null,null,null,1150.97,null,null,null,null,{"$f":"INDEX(AD465:AH465,AI465)","v":0},{"$f":"'Table 22'!AB57","v":"Wage Adj"},{"$f":"'Table 22'!AC57","v":3.513546950389701E-2},{"$f":"'Table 22'!AD57","v":3.5135581292301321E-2},null,null,null,{"$f":"'Table 22'!AF57","v":0},{"$f":"'Table 22'!AI57","v":0},null,null,null,2,"Table 22.05 and 22.05 remain indexed to Wage Adj"]
[{"$f":"'Table 22'!$B$53","v":22.050000000000008},{"$f":"'Table 22'!C58","v":"Any other sole parent"},null,null,null,null,null,{"$f":"'Table 22'!D58","v":1212.6099999999999},null,null,null,null,{"$f":"'Table 22'!K58","v":1255.22},null,null,null,null,1212.6099999999999,null,null,null,null,{"$f":"INDEX(AD466:AH466,AI466)","v":0},{"$f":"'Table 22'!AB58","v":"Wage Adj"},{"$f":"'Table 22'!AC58","v":3.513546950389701E-2},{"$f":"'Table 22'!AD58","v":3.5139080165923264E-2},null,null,null,{"$f":"'Table 22'!AF58","v":0},{"$f":"'Table 22'!AI58","v":0},null,null,null,2,"Table 22.05 and 22.05 remain indexed to Wage Adj"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M467>0,M467-H467,0)","v":0},{"$f":"IF(N467>0,N467-I467,0)","v":0},{"$f":"IF(O467>0,O467-J467,0)","v":0},{"$f":"IF(P467>0,P467-K467,0)","v":0},null,null,{"$f":"R467-H467","v":0},{"$f":"S467-I467","v":0},{"$f":"T467-J467","v":0},{"$f":"U467-K467","v":0}]
[{"$f":"'Table 23'!$B$12","v":23.01},{"$f":"'Table 23'!$C$12","v":"Special Benefit, Advance Payment of Benefit, Special Needs Grants, Emergency Housing Grants, Recoverable Assistance, Temporary Additional Support,"},{"$f":"'Table 23'!C14","v":"Single person without dependent children"},null,null,null,null,{"$f":"'Table 23'!D14","v":1338.9},null,null,null,null,{"$f":"'Table 23'!K14","v":1368.68},null,null,null,null,1338.9,null,null,null,null,{"$f":"INDEX(AD468:AH468,AI468)","v":0},{"$f":"'Table 23'!AB14","v":"CPI"},{"$f":"'Table 23'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 23'!AD14","v":2.2242139069385214E-2},null,null,null,{"$f":"'Table 23'!AF14","v":0},{"$f":"'Table 23'!AI14","v":0},null,null,null,2,null,null,null,null,null,null,null,29.779999999999973,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 23'!$B$12","v":23.01},{"$f":"'Table 23'!$C$12","v":"Special Benefit, Advance Payment of Benefit, Special Needs Grants, Emergency Housing Grants, Recoverable Assistance, Temporary Additional Support,"},{"$f":"'Table 23'!C15","v":"Married, Civil Union or Defacto with or without dependent children and Sole Parents"},null,null,null,null,{"$f":"'Table 23'!D15","v":2230.96},null,null,null,null,{"$f":"'Table 23'!K15","v":2280.58},null,null,null,null,2230.96,null,null,null,null,{"$f":"INDEX(AD469:AH469,AI469)","v":0},{"$f":"'Table 23'!AB15","v":"CPI"},{"$f":"'Table 23'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 23'!AD15","v":2.2241546240183485E-2},null,null,null,{"$f":"'Table 23'!AF15","v":0},{"$f":"'Table 23'!AI15","v":0},null,null,null,2,null,null,null,null,null,null,null,49.619999999999891,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 23'!$B$18","v":23.020000000000003},{"$f":"'Table 23'!$C$18","v":"Seasonal Work Assistance Programme, New Employment Transition Grant Programme, and Student Allowance Transfer Grant Programme"},{"$f":"'Table 23'!C19","v":"Single person without dependent children"},null,null,null,null,{"$f":"'Table 23'!D19","v":1338.9},null,null,null,null,{"$f":"'Table 23'!K19","v":1368.68},null,null,null,null,1338.9,null,null,null,null,{"$f":"INDEX(AD471:AH471,AI471)","v":0},{"$f":"'Table 23'!AB19","v":"CPI"},{"$f":"'Table 23'!AC19","v":2.2239872915011949E-2},{"$f":"'Table 23'!AD19","v":2.2242139069385214E-2},null,null,null,{"$f":"'Table 23'!AF19","v":0},{"$f":"'Table 23'!AI19","v":0},null,null,null,2,null,null,null,null,null,null,null,29.779999999999973,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 23'!$B$18","v":23.020000000000003},{"$f":"'Table 23'!$C$18","v":"Seasonal Work Assistance Programme, New Employment Transition Grant Programme, and Student Allowance Transfer Grant Programme"},{"$f":"'Table 23'!C20","v":"Person who is Married, Civil Union or Defacto with or without dependent children"},null,null,null,null,{"$f":"'Table 23'!D20","v":2230.96},null,null,null,null,{"$f":"'Table 23'!K20","v":2280.58},null,null,null,null,2230.96,null,null,null,null,{"$f":"INDEX(AD472:AH472,AI472)","v":0},{"$f":"'Table 23'!AB20","v":"CPI"},{"$f":"'Table 23'!AC20","v":2.2239872915011949E-2},{"$f":"'Table 23'!AD20","v":2.2241546240183485E-2},null,null,null,{"$f":"'Table 23'!AF20","v":0},{"$f":"'Table 23'!AI20","v":0},null,null,null,2,null,null,null,null,null,null,null,49.619999999999891,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 23'!$B$18","v":23.020000000000003},{"$f":"'Table 23'!$C$18","v":"Seasonal Work Assistance Programme, New Employment Transition Grant Programme, and Student Allowance Transfer Grant Programme"},{"$f":"'Table 23'!C21","v":"Sole parent with 1 dependent child"},null,null,null,null,{"$f":"'Table 23'!D21","v":1758.04},null,null,null,null,{"$f":"'Table 23'!K21","v":1797.14},null,null,null,null,1758.04,null,null,null,null,{"$f":"INDEX(AD473:AH473,AI473)","v":0},{"$f":"'Table 23'!AB21","v":"CPI"},{"$f":"'Table 23'!AC21","v":2.2239872915011949E-2},{"$f":"'Table 23'!AD21","v":2.2240677117699281E-2},null,null,null,{"$f":"'Table 23'!AF21","v":0},{"$f":"'Table 23'!AI21","v":0},null,null,null,2,null,null,null,null,null,null,null,39.100000000000136,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 23'!$B$18","v":23.020000000000003},{"$f":"'Table 23'!$C$18","v":"Seasonal Work Assistance Programme, New Employment Transition Grant Programme, and Student Allowance Transfer Grant Programme"},{"$f":"'Table 23'!C22","v":"Any other sole parent"},null,null,null,null,{"$f":"'Table 23'!D22","v":1888.47},null,null,null,null,{"$f":"'Table 23'!K22","v":1930.47},null,null,null,null,1888.47,null,null,null,null,{"$f":"INDEX(AD474:AH474,AI474)","v":0},{"$f":"'Table 23'!AB22","v":"CPI"},{"$f":"'Table 23'!AC22","v":2.2239872915011949E-2},{"$f":"'Table 23'!AD22","v":2.2240226214872427E-2},null,null,null,{"$f":"'Table 23'!AF22","v":0},{"$f":"'Table 23'!AI22","v":0},null,null,null,2,null,null,null,null,null,null,null,42,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 23'!B25","v":23.030000000000005},{"$f":"'Table 23'!C25","v":"Funeral Grants (cash assets exemption)"},{"$f":"'Table 23'!C26","v":"Person who is Married, Civil Union or Defacto with or without dependent children and Sole Parents (Does not include Single People)"},null,null,null,null,{"$f":"'Table 23'!D26","v":2230.96},null,null,null,null,{"$f":"'Table 23'!K26","v":2280.58},null,null,null,null,2230.96,null,null,null,null,{"$f":"INDEX(AD476:AH476,AI476)","v":0},{"$f":"'Table 23'!AB26","v":"CPI"},{"$f":"'Table 23'!AC26","v":2.2239872915011949E-2},{"$f":"'Table 23'!AD26","v":2.2241546240183485E-2},null,null,null,{"$f":"'Table 23'!AF26","v":0},{"$f":"'Table 23'!AI26","v":0},null,null,null,2,null,null,null,null,null,null,null,49.619999999999891,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 24'!B$12","v":24.01},{"$f":"'Table 24'!C$12","v":"Age Bracket"},{"$f":"'Table 24'!C13","v":"Child aged 14 years or older"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AD478:AH478,AI478)","v":0},{"$f":"'Table 24'!AB13","v":"Nil"},{"$f":"'Table 24'!AC13","v":0},{"$f":"'Table 24'!AD13","v":0},null,null,null,{"$f":"'Table 24'!AF13","v":0},null,null,null,{"$f":"SUM('Table 24'!AG13:AH13)","v":0},1,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 24'!B$12","v":24.01},{"$f":"'Table 24'!C$12","v":"Age Bracket"},{"$f":"'Table 24'!C14","v":"Child aged 10 to 13 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AD479:AH479,AI479)","v":0},{"$f":"'Table 24'!AB14","v":"Nil"},{"$f":"'Table 24'!AC14","v":0},{"$f":"'Table 24'!AD14","v":0},null,null,null,{"$f":"'Table 24'!AF14","v":0},null,null,null,{"$f":"SUM('Table 24'!AG14:AH14)","v":0},1,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 24'!B$12","v":24.01},{"$f":"'Table 24'!C$12","v":"Age Bracket"},{"$f":"'Table 24'!C15","v":"Child aged 5 to 9 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AD480:AH480,AI480)","v":0},{"$f":"'Table 24'!AB15","v":"Nil"},{"$f":"'Table 24'!AC15","v":0},{"$f":"'Table 24'!AD15","v":0},null,null,null,{"$f":"'Table 24'!AF15","v":0},null,null,null,{"$f":"SUM('Table 24'!AG15:AH15)","v":0},1,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 24'!B$12","v":24.01},{"$f":"'Table 24'!C$12","v":"Age Bracket"},{"$f":"'Table 24'!C16","v":"Child aged 0 to 4 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AD481:AH481,AI481)","v":0},{"$f":"'Table 24'!AB16","v":"Nil"},{"$f":"'Table 24'!AC16","v":0},{"$f":"'Table 24'!AD16","v":0},null,null,null,{"$f":"'Table 24'!AF16","v":0},null,null,null,{"$f":"SUM('Table 24'!AG16:AH16)","v":0},1,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 25'!$B$12","v":25.01},{"$f":"'Table 25'!$C$12","v":"Circumstance"},{"$f":"'Table 25'!C13","v":"Single 18-19 Years, at home"},null,null,null,null,{"$f":"'Table 25'!D13","v":262.3},null,null,null,null,{"$f":"'Table 25'!F13","v":268.13},null,null,null,null,262.3,null,null,null,null,{"$f":"INDEX(AD483:AH483,AI483)","v":1.3414661104160785E-5},{"$f":"'Table 25'!AB13","v":"CPI"},{"$f":"'Table 25'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD13","v":2.2226458253907788E-2},null,null,null,{"$f":"'Table 25'!AF13","v":0},{"$f":"'Table 25'!AI13","v":1.3414661104160785E-5},null,null,{"$f":"'Table 25'!AJ13","v":0},2,"Underlying rate is a multiple of a main rate which is rounded",null,null,null,null,null,null,5.8299999999999841,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 25'!$B$12","v":25.01},{"$f":"'Table 25'!$C$12","v":"Circumstance"},{"$f":"'Table 25'!C14","v":"Single 18-19 Years, away from home"},null,null,null,null,{"$f":"'Table 25'!D14","v":307.87},null,null,null,null,{"$f":"'Table 25'!F14","v":314.72000000000003},null,null,null,null,307.87,null,null,null,null,-9.7779116356999651E-6,{"$f":"'Table 25'!AB14","v":"CPI"},{"$f":"'Table 25'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD14","v":2.2249650826647649E-2},null,null,null,{"$f":"'Table 25'!AF14","v":0},{"$f":"'Table 25'!AI14","v":-9.7779116356999651E-6},null,null,{"$f":"'Table 25'!AJ14","v":0},2,"Underlying rate is a multiple of a main rate which is rounded",null,null,null,null,null,null,6.8500000000000227,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 25'!$B$12","v":25.01},{"$f":"'Table 25'!$C$12","v":"Circumstance"},{"$f":"'Table 25'!C15","v":"Single 20-24 Years"},null,null,null,null,{"$f":"'Table 25'!D15","v":307.87},null,null,null,null,{"$f":"'Table 25'!F15","v":314.72000000000003},null,null,null,null,307.87,null,null,null,null,-9.7779116356999651E-6,{"$f":"'Table 25'!AB15","v":"CPI"},{"$f":"'Table 25'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD15","v":2.2249650826647649E-2},null,null,null,{"$f":"'Table 25'!AF15","v":0},{"$f":"'Table 25'!AI15","v":-9.7779116356999651E-6},null,null,{"$f":"'Table 25'!AJ15","v":0},2,"Underlying rate is a multiple of a main rate which is rounded",null,null,null,null,null,null,6.8500000000000227,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 25'!$B$12","v":25.01},{"$f":"'Table 25'!$C$12","v":"Circumstance"},{"$f":"'Table 25'!C16","v":"Single 25+ Years"},null,null,null,null,{"$f":"'Table 25'!D16","v":353.46},null,null,null,null,{"$f":"'Table 25'!F16","v":361.32},null,null,null,null,353.46,null,null,null,null,2.5617624062057587E-6,{"$f":"'Table 25'!AB16","v":"CPI"},{"$f":"'Table 25'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD16","v":2.2237311152605743E-2},null,null,null,{"$f":"'Table 25'!AF16","v":0},{"$f":"'Table 25'!AI16","v":2.5617624062057587E-6},null,null,{"$f":"'Table 25'!AJ16","v":0},2,"Underlying rate is a multiple of a main rate which is rounded",null,null,null,null,null,null,7.8600000000000136,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 25'!$B$12","v":25.01},{"$f":"'Table 25'!$C$12","v":"Circumstance"},{"$f":"'Table 25'!C17","v":"Married, Civil Union or Defacto Couple (without children) total"},null,null,null,null,{"$f":"'Table 25'!D17","v":601.46},null,null,null,null,{"$f":"'Table 25'!F17","v":614.84},null,null,null,null,601.46,null,null,null,null,-5.9954719131560807E-6,{"$f":"'Table 25'!AB17","v":"CPI"},{"$f":"'Table 25'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD17","v":2.2245868386925105E-2},null,null,null,{"$f":"'Table 25'!AF17","v":0},{"$f":"'Table 25'!AI17","v":-5.9954719131560807E-6},null,null,{"$f":"'Table 25'!AJ17","v":0},2,"Underlying rate is a multiple of a main rate which is rounded",null,null,null,null,null,null,13.379999999999995,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 25'!$B$12","v":25.01},{"$f":"'Table 25'!$C$12","v":"Circumstance"},{"$f":"'Table 25'!C18","v":"Married, Civil Union or Defacto Couple (with children) total"},null,null,null,null,{"$f":"'Table 25'!D18","v":635.1},null,null,null,null,{"$f":"'Table 25'!F18","v":649.22},null,null,null,null,635.1,null,null,null,null,7.1536582020303996E-6,{"$f":"'Table 25'!AB18","v":"CPI"},{"$f":"'Table 25'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD18","v":2.2232719256809919E-2},null,null,null,{"$f":"'Table 25'!AF18","v":0},{"$f":"'Table 25'!AI18","v":7.1536582020303996E-6},null,null,{"$f":"'Table 25'!AJ18","v":0},2,"Underlying rate is a multiple of a main rate which is rounded",null,null,null,null,null,null,14.120000000000005,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 25'!$B$12","v":25.01},{"$f":"'Table 25'!$C$12","v":"Circumstance"},{"$f":"'Table 25'!C19","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 25'!D19","v":494.8},null,null,null,null,{"$f":"'Table 25'!F19","v":505.8},null,null,null,null,494.8,null,null,null,null,8.6683879303439682E-6,{"$f":"'Table 25'!AB19","v":"CPI"},{"$f":"'Table 25'!AC19","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD19","v":2.2231204527081605E-2},null,null,null,{"$f":"'Table 25'!AF19","v":0},{"$f":"'Table 25'!AI19","v":8.6683879303439682E-6},null,null,{"$f":"'Table 25'!AJ19","v":0},2,"Underlying rate is a multiple of a main rate which is rounded",null,null,null,null,null,null,11,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 25'!$B$27","v":25.02},{"$f":"'Table 25'!$C$27","v":"Circumstance"},{"$f":"'Table 25'!C28","v":"Single 18-19 Years, at home"},null,null,null,null,{"$f":"'Table 25'!D28","v":423},null,null,null,null,{"$f":"'Table 25'!G28","v":429},null,null,null,null,423,null,null,null,null,{"$f":"INDEX(AD491:AH491,AI491)","v":0},{"$f":"'Table 25'!AB28","v":"CPI"},{"$f":"'Table 25'!AC28","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD28","v":1.4184397163120588E-2},null,null,null,{"$f":"'Table 25'!AF28","v":8.0999999999999996E-3},null,{"$f":"'Table 25'!AQ28","v":0},null,{"$f":"'Table 25'!AR28","v":0},3]
[{"$f":"'Table 25'!$B$27","v":25.02},{"$f":"'Table 25'!$C$27","v":"Circumstance"},{"$f":"'Table 25'!C29","v":"Single 18-19 Years, away from home"},null,null,null,null,{"$f":"'Table 25'!D29","v":468},null,null,null,null,{"$f":"'Table 25'!G29","v":475},null,null,null,null,468,null,null,null,null,0,{"$f":"'Table 25'!AB29","v":"CPI"},{"$f":"'Table 25'!AC29","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD29","v":1.4957264957264904E-2},null,null,null,{"$f":"'Table 25'!AF29","v":7.3000000000000001E-3},null,{"$f":"'Table 25'!AQ29","v":0},null,{"$f":"'Table 25'!AR29","v":0},3]
[{"$f":"'Table 25'!$B$27","v":25.02},{"$f":"'Table 25'!$C$27","v":"Circumstance"},{"$f":"'Table 25'!C30","v":"Single 20-24 Years"},null,null,null,null,{"$f":"'Table 25'!D30","v":468},null,null,null,null,{"$f":"'Table 25'!G30","v":475},null,null,null,null,468,null,null,null,null,0,{"$f":"'Table 25'!AB30","v":"CPI"},{"$f":"'Table 25'!AC30","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD30","v":1.4957264957264904E-2},null,null,null,{"$f":"'Table 25'!AF30","v":7.3000000000000001E-3},null,{"$f":"'Table 25'!AQ30","v":0},null,{"$f":"'Table 25'!AR30","v":0},3]
[{"$f":"'Table 25'!$B$27","v":25.02},{"$f":"'Table 25'!$C$27","v":"Circumstance"},{"$f":"'Table 25'!C31","v":"Single 25+ Years"},null,null,null,null,{"$f":"'Table 25'!D31","v":514},null,null,null,null,{"$f":"'Table 25'!G31","v":522},null,null,null,null,514,null,null,null,null,0,{"$f":"'Table 25'!AB31","v":"CPI"},{"$f":"'Table 25'!AC31","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD31","v":1.5564202334630295E-2},null,null,null,{"$f":"'Table 25'!AF31","v":6.7000000000000002E-3},null,{"$f":"'Table 25'!AQ31","v":0},null,{"$f":"'Table 25'!AR31","v":0},3]
[{"$f":"'Table 25'!$B$27","v":25.02},{"$f":"'Table 25'!$C$27","v":"Circumstance"},{"$f":"'Table 25'!C32","v":"Married, Civil Union or Defacto Couple (without children) total"},null,null,null,null,{"$f":"'Table 25'!D32","v":762},null,null,null,null,{"$f":"'Table 25'!G32","v":775},null,null,null,null,762,null,null,null,null,0,{"$f":"'Table 25'!AB32","v":"CPI"},{"$f":"'Table 25'!AC32","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD32","v":1.7060367454068137E-2},null,null,null,{"$f":"'Table 25'!AF32","v":5.1999999999999998E-3},null,{"$f":"'Table 25'!AQ32","v":0},null,{"$f":"'Table 25'!AR32","v":0},3]
[{"$f":"'Table 25'!$B$27","v":25.02},{"$f":"'Table 25'!$C$27","v":"Circumstance"},{"$f":"'Table 25'!C33","v":"Married, Civil Union or Defacto Couple (with children) total"},null,null,null,null,{"$f":"'Table 25'!D33","v":796},null,null,null,null,{"$f":"'Table 25'!G33","v":810},null,null,null,null,796,null,null,null,null,0,{"$f":"'Table 25'!AB33","v":"CPI"},{"$f":"'Table 25'!AC33","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD33","v":1.7587939698492372E-2},null,null,null,{"$f":"'Table 25'!AF33","v":4.7000000000000002E-3},null,{"$f":"'Table 25'!AQ33","v":0},null,{"$f":"'Table 25'!AR33","v":0},3]
[{"$f":"'Table 25'!$B$27","v":25.02},{"$f":"'Table 25'!$C$27","v":"Circumstance"},{"$f":"'Table 25'!C34","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 25'!D34","v":655},null,null,null,null,{"$f":"'Table 25'!G34","v":666},null,null,null,null,655,null,null,null,null,0,{"$f":"'Table 25'!AB34","v":"CPI"},{"$f":"'Table 25'!AC34","v":2.2239872915011949E-2},{"$f":"'Table 25'!AD34","v":1.6793893129771087E-2},null,null,null,{"$f":"'Table 25'!AF34","v":5.4000000000000003E-3},null,{"$f":"'Table 25'!AQ34","v":0},null,{"$f":"'Table 25'!AR34","v":0},3]
[]
[{"$f":"'Table 26'!B$11","v":26.01},{"$f":"'Table 26'!C$11","v":"Couples with NQS/NQP included on or after 1 October 1991"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AD499:AH499,AI499)","v":-8.7121023548686338E-6},null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 26'!AB13","v":-8.7121023548686338E-6},5,"Underlying rate is a multiple of a main rate and rounding",null,null,null,null,null,null,{"$f":"IF(M499>0,M499-H499,0)","v":0},{"$f":"IF(N499>0,N499-I499,0)","v":0},{"$f":"IF(O499>0,O499-J499,0)","v":0},{"$f":"IF(P499>0,P499-K499,0)","v":0},null,null,{"$f":"R499-H499","v":0},{"$f":"S499-I499","v":0},{"$f":"T499-J499","v":0},{"$f":"U499-K499","v":0}]
[{"$f":"'Table 26'!B$11","v":26.01},{"$f":"'Table 26'!C$11","v":"Couples with NQS/NQP included on or after 1 October 1991"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AD500:AH500,AI500)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 26'!AB14","v":0},5,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 26'!B$18","v":26.020000000000003},{"$f":"'Table 26'!C$18","v":"Couples with NQS/NQP included before 1 October 1991"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AD502:AH502,AI502)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 26'!AB20","v":0},5,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 26'!B$18","v":26.020000000000003},{"$f":"'Table 26'!C$18","v":"Couples with NQS/NQP included before 1 October 1991"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AD503:AH503,AI503)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 26'!AB21","v":0},5,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 27'!$B$12","v":27.01},{"$f":"'Table 27'!$C$12","v":"Area"},{"$f":"'Table 27'!C13","v":"Area One"},null,null,null,null,{"$f":"'Table 27'!D13","v":263.60000000000002},null,null,null,null,{"$f":"'Table 27'!G13","v":265.35000000000002},null,null,null,null,263.60000000000002,null,null,null,null,{"$f":"INDEX(AD505:AH505,AI505)","v":0},{"$f":"'Table 27'!AB13","v":"CPI"},{"$f":"'Table 27'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 27'!AD13","v":6.6388467374809412E-3},null,null,null,{"$f":"'Table 27'!AF13","v":1.5599999999999999E-2},null,{"$f":"'Table 27'!AK13","v":0},null,{"$f":"'Table 27'!AL13","v":0},3,null,null,null,null,null,null,null,1.75,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 27'!$B$12","v":27.01},{"$f":"'Table 27'!$C$12","v":"Area"},{"$f":"'Table 27'!C14","v":"Area Two"},null,null,null,null,{"$f":"'Table 27'!D14","v":203.6},null,null,null,null,{"$f":"'Table 27'!G14","v":205.35},null,null,null,null,203.6,null,null,null,null,{"$f":"INDEX(AD506:AH506,AI506)","v":0},{"$f":"'Table 27'!AB14","v":"CPI"},{"$f":"'Table 27'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 27'!AD14","v":8.5952848722985475E-3},null,null,null,{"$f":"'Table 27'!AF14","v":1.3599999999999999E-2},null,{"$f":"'Table 27'!AK14","v":0},null,{"$f":"'Table 27'!AL14","v":0},3,null,null,null,null,null,null,null,1.75,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 27'!$B$12","v":27.01},{"$f":"'Table 27'!$C$12","v":"Area"},{"$f":"'Table 27'!C15","v":"Area Three"},null,null,null,null,{"$f":"'Table 27'!D15","v":178.6},null,null,null,null,{"$f":"'Table 27'!G15","v":180.35},null,null,null,null,178.6,null,null,null,null,{"$f":"INDEX(AD507:AH507,AI507)","v":0},{"$f":"'Table 27'!AB15","v":"CPI"},{"$f":"'Table 27'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 27'!AD15","v":9.7984322508397614E-3},null,null,null,{"$f":"'Table 27'!AF15","v":1.24E-2},null,{"$f":"'Table 27'!AK15","v":0},null,{"$f":"'Table 27'!AL15","v":0},3,null,null,null,null,null,null,null,1.75,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 27'!$B$12","v":27.01},{"$f":"'Table 27'!$C$12","v":"Area"},{"$f":"'Table 27'!C16","v":"Area Four"},null,null,null,null,{"$f":"'Table 27'!D16","v":168.6},null,null,null,null,{"$f":"'Table 27'!G16","v":170.35},null,null,null,null,168.6,null,null,null,null,{"$f":"INDEX(AD508:AH508,AI508)","v":0},{"$f":"'Table 27'!AB16","v":"CPI"},{"$f":"'Table 27'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 27'!AD16","v":1.0379596678529168E-2},null,null,null,{"$f":"'Table 27'!AF16","v":1.1900000000000001E-2},null,{"$f":"'Table 27'!AK16","v":0},null,{"$f":"'Table 27'!AL16","v":0},3,null,null,null,null,null,null,null,1.75,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 29'!$B$12","v":29.01},{"$f":"'Table 29'!$C$12","v":"Family Tax Credit Rates"},{"$f":"'Table 29'!C13","v":"First or only child: 0 - 15 years"},null,null,null,null,{"$f":"'Table 29'!D13","v":144.30000000000001},null,null,null,null,{"$f":"'Table 29'!H13","v":144.30000000000001},null,null,null,null,144.30000000000001,null,null,null,null,{"$f":"INDEX(AD510:AH510,AI510)","v":2.2200000000000001E-2},{"$f":"'Table 29'!AB13","v":"CPI"},{"$f":"'Table 29'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 29'!AD13","v":0},null,null,null,{"$f":"'Table 29'!AF13","v":2.2200000000000001E-2},null,null,null,null,1,"Rate increased from 136 to 144 per week and new weekly conversion of 52.14",null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 29'!$B$12","v":29.01},{"$f":"'Table 29'!$C$12","v":"Family Tax Credit Rates"},{"$f":"'Table 29'!C14","v":"First or only child: 16 years or older"},null,null,null,null,{"$f":"'Table 29'!D14","v":144.30000000000001},null,null,null,null,{"$f":"'Table 29'!H14","v":144.30000000000001},null,null,null,null,144.30000000000001,null,null,null,null,{"$f":"INDEX(AD511:AH511,AI511)","v":2.2200000000000001E-2},{"$f":"'Table 29'!AB14","v":"CPI"},{"$f":"'Table 29'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 29'!AD14","v":0},null,null,null,{"$f":"'Table 29'!AF14","v":2.2200000000000001E-2},null,null,null,null,1,"Rate increased from 136 to 144 per week and new weekly conversion of 52.14",null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 29'!$B$12","v":29.01},{"$f":"'Table 29'!$C$12","v":"Family Tax Credit Rates"},{"$f":"'Table 29'!C15","v":"Second or subsequent child: 0 - 12 years"},null,null,null,null,{"$f":"'Table 29'!D15","v":117.56},null,null,null,null,{"$f":"'Table 29'!H15","v":117.56},null,null,null,null,117.56,null,null,null,null,{"$f":"INDEX(AD512:AH512,AI512)","v":2.2200000000000001E-2},{"$f":"'Table 29'!AB15","v":"CPI"},{"$f":"'Table 29'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 29'!AD15","v":0},null,null,null,{"$f":"'Table 29'!AF15","v":2.2200000000000001E-2},null,null,null,null,1,"Rate increased from 136 to 144 per week and new weekly conversion of 52.14",null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 29'!$B$12","v":29.01},{"$f":"'Table 29'!$C$12","v":"Family Tax Credit Rates"},{"$f":"'Table 29'!C16","v":"Second or subsequent child: 13 - 15 years"},null,null,null,null,{"$f":"'Table 29'!D16","v":117.56},null,null,null,null,{"$f":"'Table 29'!H16","v":117.56},null,null,null,null,117.56,null,null,null,null,{"$f":"INDEX(AD513:AH513,AI513)","v":2.2200000000000001E-2},{"$f":"'Table 29'!AB16","v":"CPI"},{"$f":"'Table 29'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 29'!AD16","v":0},null,null,null,{"$f":"'Table 29'!AF16","v":2.2200000000000001E-2},null,null,null,null,1,"Rate increased from 136 to 144 per week and new weekly conversion of 52.14",null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 29'!$B$12","v":29.01},{"$f":"'Table 29'!$C$12","v":"Family Tax Credit Rates"},{"$f":"'Table 29'!C17","v":"Second or subsequent child: 16 years or older"},null,null,null,null,{"$f":"'Table 29'!D17","v":117.56},null,null,null,null,{"$f":"'Table 29'!H17","v":117.56},null,null,null,null,117.56,null,null,null,null,{"$f":"INDEX(AD514:AH514,AI514)","v":2.2200000000000001E-2},{"$f":"'Table 29'!AB17","v":"CPI"},{"$f":"'Table 29'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 29'!AD17","v":0},null,null,null,{"$f":"'Table 29'!AF17","v":2.2200000000000001E-2},null,null,null,null,1,"Rate increased from 136 to 144 per week and new weekly conversion of 52.14",null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 29'!$B$45","v":29.030000000000005},{"$f":"'Table 29'!$C$45","v":"Best Start Tax Credit"},{"$f":"'Table 29'!$C$46","v":"Best Start Tax Credit"},null,null,null,null,{"$f":"'Table 29'!$D$46","v":73.61},null,null,null,null,{"$f":"'Table 29'!$H$46","v":73.61},null,null,null,null,73.61,null,null,null,null,{"$f":"INDEX(AD516:AH516,AI516)","v":0},{"$f":"'Table 29'!AB46","v":"Nil"},{"$f":"'Table 29'!AC46","v":0},{"$f":"'Table 29'!AD46","v":0},null,null,null,{"$f":"'Table 29'!AF46","v":0},null,null,null,null,1,"BTSC rate increased from 69 to 73 per week and new weekly conversion of 52.14",null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 30'!$B$12","v":30.01},{"$f":"'Table 30'!$C$12","v":"Essential Household Item"},{"$f":"'Table 30'!C13","v":"Dining suite"},null,null,null,null,{"$f":"'Table 30'!D13","v":38.14},null,null,null,null,{"$f":"'Table 30'!K13","v":38.99},null,null,null,null,38.14,null,null,null,null,{"$f":"INDEX(AD518:AH518,AI518)","v":0},{"$f":"'Table 30'!AB13","v":"CPI"},{"$f":"'Table 30'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 30'!AD13","v":2.228631358154165E-2},null,null,null,{"$f":"'Table 30'!AF13","v":0},{"$f":"'Table 30'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,0.85000000000000142,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 30'!$B$12","v":30.01},{"$f":"'Table 30'!$C$12","v":"Essential Household Item"},{"$f":"'Table 30'!C14","v":"Beds (including mattresses)"},null,null,null,null,{"$f":"'Table 30'!D14","v":38.14},null,null,null,null,{"$f":"'Table 30'!K14","v":38.99},null,null,null,null,38.14,null,null,null,null,0,{"$f":"'Table 30'!AB14","v":"CPI"},{"$f":"'Table 30'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 30'!AD14","v":2.228631358154165E-2},null,null,null,{"$f":"'Table 30'!AF14","v":0},{"$f":"'Table 30'!AI14","v":0},null,null,null,2,null,null,null,null,null,null,null,0.85000000000000142,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 30'!$B$12","v":30.01},{"$f":"'Table 30'!$C$12","v":"Essential Household Item"},{"$f":"'Table 30'!C15","v":"Combined fridge-freezer,or fridge, or 1 freezer, or fridge & freezer"},null,null,null,null,{"$f":"'Table 30'!D15","v":30.17},null,null,null,null,{"$f":"'Table 30'!K15","v":30.84},null,null,null,null,30.17,null,null,null,null,0,{"$f":"'Table 30'!AB15","v":"CPI"},{"$f":"'Table 30'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 30'!AD15","v":2.2207490884984971E-2},null,null,null,{"$f":"'Table 30'!AF15","v":0},{"$f":"'Table 30'!AI15","v":0},null,null,null,2,null,null,null,null,null,null,null,0.66999999999999815,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 30'!$B$12","v":30.01},{"$f":"'Table 30'!$C$12","v":"Essential Household Item"},{"$f":"'Table 30'!C16","v":"Lounge suite"},null,null,null,null,{"$f":"'Table 30'!D16","v":38.14},null,null,null,null,{"$f":"'Table 30'!K16","v":38.99},null,null,null,null,38.14,null,null,null,null,0,{"$f":"'Table 30'!AB16","v":"CPI"},{"$f":"'Table 30'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 30'!AD16","v":2.228631358154165E-2},null,null,null,{"$f":"'Table 30'!AF16","v":0},{"$f":"'Table 30'!AI16","v":0},null,null,null,2,null,null,null,null,null,null,null,0.85000000000000142,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 30'!$B$12","v":30.01},{"$f":"'Table 30'!$C$12","v":"Essential Household Item"},{"$f":"'Table 30'!C17","v":"Stove"},null,null,null,null,{"$f":"'Table 30'!D17","v":30.17},null,null,null,null,{"$f":"'Table 30'!K17","v":30.84},null,null,null,null,30.17,null,null,null,null,0,{"$f":"'Table 30'!AB17","v":"CPI"},{"$f":"'Table 30'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 30'!AD17","v":2.2207490884984971E-2},null,null,null,{"$f":"'Table 30'!AF17","v":0},{"$f":"'Table 30'!AI17","v":0},null,null,null,2,null,null,null,null,null,null,null,0.66999999999999815,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 30'!$B$12","v":30.01},{"$f":"'Table 30'!$C$12","v":"Essential Household Item"},{"$f":"'Table 30'!C18","v":"Television set"},null,null,null,null,{"$f":"'Table 30'!D18","v":28.58},null,null,null,null,{"$f":"'Table 30'!K18","v":29.22},null,null,null,null,28.58,null,null,null,null,0,{"$f":"'Table 30'!AB18","v":"CPI"},{"$f":"'Table 30'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 30'!AD18","v":2.2393282015395366E-2},null,null,null,{"$f":"'Table 30'!AF18","v":-2.0000000000000001E-4},{"$f":"'Table 30'!AI18","v":0},null,null,null,2,null,null,null,null,null,null,null,0.64000000000000057,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 30'!$B$12","v":30.01},{"$f":"'Table 30'!$C$12","v":"Essential Household Item"},{"$f":"'Table 30'!C19","v":"Vehicle repayment"},null,null,null,null,{"$f":"'Table 30'!D19","v":81.56},null,null,null,null,{"$f":"'Table 30'!K19","v":83.37},null,null,null,null,81.56,null,null,null,null,0,{"$f":"'Table 30'!AB19","v":"CPI"},{"$f":"'Table 30'!AC19","v":2.2239872915011949E-2},{"$f":"'Table 30'!AD19","v":2.2192251103482219E-2},null,null,null,{"$f":"'Table 30'!AF19","v":0},{"$f":"'Table 30'!AI19","v":0},null,null,null,2,null,null,null,null,null,null,null,1.8100000000000023,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 30'!$B$12","v":30.01},{"$f":"'Table 30'!$C$12","v":"Essential Household Item"},{"$f":"'Table 30'!C20","v":"Portable heaters"},null,null,null,null,{"$f":"'Table 30'!D20","v":20.64},null,null,null,null,{"$f":"'Table 30'!K20","v":21.1},null,null,null,null,20.64,null,null,null,null,0,{"$f":"'Table 30'!AB20","v":"CPI"},{"$f":"'Table 30'!AC20","v":2.2239872915011949E-2},{"$f":"'Table 30'!AD20","v":2.2286821705426396E-2},null,null,null,{"$f":"'Table 30'!AF20","v":0},{"$f":"'Table 30'!AI20","v":0},null,null,null,2,null,null,null,null,null,null,null,0.46000000000000085,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 30'!$B$12","v":30.01},{"$f":"'Table 30'!$C$12","v":"Essential Household Item"},{"$f":"'Table 30'!C21","v":"Washing machine"},null,null,null,null,{"$f":"'Table 30'!D21","v":30.17},null,null,null,null,{"$f":"'Table 30'!K21","v":30.84},null,null,null,null,30.17,null,null,null,null,0,{"$f":"'Table 30'!AB21","v":"CPI"},{"$f":"'Table 30'!AC21","v":2.2239872915011949E-2},{"$f":"'Table 30'!AD21","v":2.2207490884984971E-2},null,null,null,{"$f":"'Table 30'!AF21","v":0},{"$f":"'Table 30'!AI21","v":0},null,null,null,2,null,null,null,null,null,null,null,0.66999999999999815,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 30'!$B$12","v":30.01},{"$f":"'Table 30'!$C$12","v":"Essential Household Item"},{"$f":"'Table 30'!C22","v":"Laundry/laundrette Costs"},null,null,null,null,{"$f":"'Table 30'!D22","v":30.17},null,null,null,null,{"$f":"'Table 30'!K22","v":30.84},null,null,null,null,30.17,null,null,null,null,0,{"$f":"'Table 30'!AB22","v":"CPI"},{"$f":"'Table 30'!AC22","v":2.2239872915011949E-2},{"$f":"'Table 30'!AD22","v":2.2207490884984971E-2},null,null,null,{"$f":"'Table 30'!AF22","v":0},{"$f":"'Table 30'!AI22","v":0},null,null,null,2,null,null,null,null,null,null,null,0.66999999999999815,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 30'!$B$12","v":30.01},{"$f":"'Table 30'!$C$12","v":"Essential Household Item"},{"$f":"'Table 30'!C23","v":"Dryer"},null,null,null,null,{"$f":"'Table 30'!D23","v":30.17},null,null,null,null,{"$f":"'Table 30'!K23","v":30.84},null,null,null,null,30.17,null,null,null,null,0,{"$f":"'Table 30'!AB23","v":"CPI"},{"$f":"'Table 30'!AC23","v":2.2239872915011949E-2},{"$f":"'Table 30'!AD23","v":2.2207490884984971E-2},null,null,null,{"$f":"'Table 30'!AF23","v":0},{"$f":"'Table 30'!AI23","v":0},null,null,null,2,null,null,null,null,null,null,null,0.66999999999999815,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 30'!$B$12","v":30.01},{"$f":"'Table 30'!$C$12","v":"Essential Household Item"},{"$f":"'Table 30'!C24","v":"Accommodation loading"},null,null,null,null,{"$f":"'Table 30'!D24","v":32.380000000000003},null,null,null,null,{"$f":"'Table 30'!K24","v":33.1},null,null,null,null,32.380000000000003,null,null,null,null,0,{"$f":"'Table 30'!AB24","v":"CPI"},{"$f":"'Table 30'!AC24","v":2.2239872915011949E-2},{"$f":"'Table 30'!AD24","v":2.2235948116120952E-2},null,null,null,{"$f":"'Table 30'!AF24","v":0},{"$f":"'Table 30'!AI24","v":0},null,null,null,2,"Rounding of a small number",null,null,null,null,null,null,0.71999999999999886,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 31'!$B$12","v":31.01},{"$f":"'Table 31'!$C$12","v":"Evacuee in Billeted Accomodation"},{"$f":"'Table 31'!C13","v":"Single Adult"},null,null,null,null,{"$f":"'Table 31'!D13","v":241},{"$f":"'Table 31'!E13","v":34.43},null,null,null,{"$f":"'Table 31'!F13","v":252},{"$f":"'Table 31'!G13","v":36},null,null,null,241,34.43,null,null,null,{"$f":"INDEX(AD531:AH531,AI531)","v":0},{"$f":"'Table 31'!AB13","v":"Nil"},{"$f":"'Table 31'!AC13","v":0},{"$f":"'Table 31'!AD13","v":4.5643153526971014E-2},{"$f":"'Table 31'!AE13","v":4.5599767644496136E-2},null,null,{"$f":"SUM('Table 31'!AH13:AI13)","v":9.1200000000000003E-2},{"$f":"SUM('Table 31'!AN13:AO13)","v":9.1242921171467151E-2},{"$f":"'Table 31'!AR13","v":0},null,null,3,null,null,null,null,null,null,null,{"$f":"IF(M531>0,M531-H531,0)","v":11},{"$f":"IF(N531>0,N531-I531,0)","v":1.5700000000000003},{"$f":"IF(O531>0,O531-J531,0)","v":0},{"$f":"IF(P531>0,P531-K531,0)","v":0},null,null,{"$f":"R531-H531","v":0},{"$f":"S531-I531","v":0},{"$f":"T531-J531","v":0},{"$f":"U531-K531","v":0}]
[{"$f":"'Table 31'!$B$12","v":31.01},{"$f":"'Table 31'!$C$12","v":"Evacuee in Billeted Accomodation"},{"$f":"'Table 31'!C14","v":"Married, Civil Union or Defacto Couple (with or without children)"},null,null,null,null,{"$f":"'Table 31'!D14","v":408},{"$f":"'Table 31'!E14","v":58.29},null,null,null,{"$f":"'Table 31'!F14","v":428},{"$f":"'Table 31'!G14","v":61.14},null,null,null,408,58.29,null,null,null,{"$f":"INDEX(AD532:AH532,AI532)","v":0},{"$f":"'Table 31'!AB14","v":"Nil"},{"$f":"'Table 31'!AC14","v":0},{"$f":"'Table 31'!AD14","v":4.9019607843137303E-2},{"$f":"'Table 31'!AE14","v":4.8893463715903307E-2},null,null,{"$f":"SUM('Table 31'!AH14:AI14)","v":9.7900000000000001E-2},{"$f":"SUM('Table 31'!AN14:AO14)","v":9.7962087562765809E-2},{"$f":"'Table 31'!AR14","v":0},null,null,3,null,null,null,null,null,null,null,20,2.8500000000000014,0,0,null,null,0,0,0,0]
[{"$f":"'Table 31'!$B$12","v":31.01},{"$f":"'Table 31'!$C$12","v":"Evacuee in Billeted Accomodation"},{"$f":"'Table 31'!C15","v":"Child"},null,null,null,null,{"$f":"'Table 31'!D15","v":120.5},{"$f":"'Table 31'!E15","v":17.21},null,null,null,{"$f":"'Table 31'!F15","v":126},{"$f":"'Table 31'!G15","v":18},null,null,null,120.5,17.21,null,null,null,{"$f":"INDEX(AD533:AH533,AI533)","v":0},{"$f":"'Table 31'!AB15","v":"Nil"},{"$f":"'Table 31'!AC15","v":0},{"$f":"'Table 31'!AD15","v":4.5643153526971014E-2},{"$f":"'Table 31'!AE15","v":4.5903544450900613E-2},null,null,{"$f":"SUM('Table 31'!AH15:AI15)","v":9.1499999999999998E-2},{"$f":"SUM('Table 31'!AN15:AO15)","v":9.1546697977871627E-2},{"$f":"'Table 31'!AR15","v":0},null,null,3,null,null,null,null,null,null,null,5.5,0.78999999999999915,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 31'!$B$20","v":31.020000000000003},{"$f":"'Table 31'!$C$20","v":"Evacuee in Tourist Accommodation"},{"$f":"'Table 31'!C21","v":"Single Adult"},null,null,null,null,{"$f":"'Table 31'!D21","v":1280},{"$f":"'Table 31'!E21","v":182.86},null,null,null,{"$f":"'Table 31'!F21","v":1333},{"$f":"'Table 31'!G21","v":190.43},null,null,null,1280,182.86,null,null,null,{"$f":"INDEX(AD535:AH535,AI535)","v":0},{"$f":"'Table 31'!AB21","v":"Evacuee"},{"$f":"'Table 31'!AC21","v":4.1212121212121255E-2},{"$f":"'Table 31'!AD21","v":4.1406250000000089E-2},{"$f":"'Table 31'!AE21","v":4.1397790659520872E-2},null,null,{"$f":"SUM('Table 31'!AH21:AI21)","v":4.0000000000000002E-4},{"$f":"SUM('Table 31'!AN21:AO21)","v":1.6268685195885979E-5},{"$f":"'Table 31'!AR21","v":0},null,null,3,null,null,null,null,null,null,null,53,7.5699999999999932,0,0,null,null,0,0,0,0]
[{"$f":"'Table 31'!$B$20","v":31.020000000000003},{"$f":"'Table 31'!$C$20","v":"Evacuee in Tourist Accommodation"},{"$f":"'Table 31'!C22","v":"Married, Civil Union or Defacto Couple (without children)"},null,null,null,null,{"$f":"'Table 31'!D22","v":1350},{"$f":"'Table 31'!E22","v":192.86},null,null,null,{"$f":"'Table 31'!F22","v":1406},{"$f":"'Table 31'!G22","v":200.86},null,null,null,1350,192.86,null,null,null,{"$f":"INDEX(AD536:AH536,AI536)","v":0},{"$f":"'Table 31'!AB22","v":"Evacuee"},{"$f":"'Table 31'!AC22","v":4.1212121212121255E-2},{"$f":"'Table 31'!AD22","v":4.1481481481481453E-2},{"$f":"'Table 31'!AE22","v":4.1480866950119211E-2},null,null,{"$f":"SUM('Table 31'!AH22:AI22)","v":5.9999999999999995E-4},{"$f":"SUM('Table 31'!AN22:AO22)","v":1.5425136238311765E-5},{"$f":"'Table 31'!AR22","v":0},null,null,3,null,null,null,null,null,null,null,56,8,0,0,null,null,0,0,0,0]
[{"$f":"'Table 31'!$B$20","v":31.020000000000003},{"$f":"'Table 31'!$C$20","v":"Evacuee in Tourist Accommodation"},{"$f":"'Table 31'!C23","v":"Married, Civil Union or Defacto Couple or Sole Parent (with children)"},null,null,null,null,{"$f":"'Table 31'!D23","v":1591},{"$f":"'Table 31'!E23","v":227.29},null,null,null,{"$f":"'Table 31'!F23","v":1657},{"$f":"'Table 31'!G23","v":236.71},null,null,null,1591,227.29,null,null,null,{"$f":"INDEX(AD537:AH537,AI537)","v":0},{"$f":"'Table 31'!AB23","v":"Evacuee"},{"$f":"'Table 31'!AC23","v":4.1212121212121255E-2},{"$f":"'Table 31'!AD23","v":4.1483343808925266E-2},{"$f":"'Table 31'!AE23","v":4.1444850191385552E-2},null,null,{"$f":"SUM('Table 31'!AH23:AI23)","v":5.0000000000000001E-4},{"$f":"SUM('Table 31'!AN23:AO23)","v":1.9632793621937594E-5},{"$f":"'Table 31'!AR23","v":0},null,null,3,null,null,null,null,null,null,null,66,9.4200000000000159,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 32'!$B$12","v":32.01},{"$f":"'Table 32'!$C$12","v":"Home Help Programme"},{"$f":"'Table 32'!C13","v":"Home Helper (Excluding Holiday Pay)"},null,null,null,null,{"$f":"'Table 32'!D13","v":24.37},null,null,null,null,{"$f":"'Table 32'!K13","v":24.74},null,null,null,null,24.37,null,null,null,null,{"$f":"INDEX(AD539:AH539,AI539)","v":0},{"$f":"'Table 32'!AB13","v":"MinWageIncrse"},{"$f":"'Table 32'!AC13","v":1.5118790496760237E-2},{"$f":"'Table 32'!AD13","v":1.5182601559294184E-2},null,null,null,{"$f":"'Table 32'!AF13","v":-1E-4},{"$f":"'Table 32'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,0.36999999999999744,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 32'!$B$12","v":32.01},{"$f":"'Table 32'!$C$12","v":"Home Help Programme"},{"$f":"'Table 32'!C14","v":"Home Helper (Including Holiday Pay)"},null,null,null,null,{"$f":"'Table 32'!D14","v":26.32},null,null,null,null,{"$f":"'Table 32'!K14","v":26.72},null,null,null,null,26.32,null,null,null,null,{"$f":"INDEX(AD540:AH540,AI540)","v":0},{"$f":"'Table 32'!AB14","v":"MinWageIncrse"},{"$f":"'Table 32'!AC14","v":1.5118790496760237E-2},{"$f":"'Table 32'!AD14","v":1.5197568389057725E-2},null,null,null,{"$f":"'Table 32'!AF14","v":-1E-4},null,{"$f":"'Table 32'!AM14","v":0},null,{"$f":"'Table 32'!AN14","v":0},3,null,null,null,null,null,null,null,0.39999999999999858,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 33'!$B$12","v":33.01},{"$f":"'Table 33'!$C$12","v":"Early Learning Payment"},{"$f":"'Table 33'!C13","v":"Maximum payment rate for each child"},null,null,null,null,{"$f":"'Table 33'!D13","v":9.51},null,null,null,null,{"$f":"'Table 33'!K13","v":9.7200000000000006},null,null,null,null,9.51,null,null,null,null,{"$f":"INDEX(AD542:AH542,AI542)","v":0},{"$f":"'Table 33'!AB13","v":"CPI"},{"$f":"'Table 33'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 33'!AD13","v":2.208201892744488E-2},null,null,null,{"$f":"'Table 33'!AF13","v":2.0000000000000001E-4},{"$f":"'Table 33'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,0.21000000000000085,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 33'!$B$12","v":33.01},{"$f":"'Table 33'!$C$12","v":"Early Learning Payment"},{"$f":"'Table 33'!C14","v":"Maximum weekly payment (20 hours) for each  aged 18 months to 36 months"},null,null,null,null,{"$f":"'Table 33'!D14","v":190.2},null,null,null,null,{"$f":"'Table 33'!K14","v":194.4},null,null,null,null,190.2,null,null,null,null,{"$f":"INDEX(AD543:AH543,AI543)","v":0},{"$f":"'Table 33'!AB14","v":"CPI"},{"$f":"'Table 33'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 33'!AD14","v":2.208201892744488E-2},null,null,null,{"$f":"'Table 33'!AF14","v":2.0000000000000001E-4},null,{"$f":"'Table 33'!AM14","v":0},null,{"$f":"'Table 33'!AN14","v":0},3,null,null,null,null,null,null,null,4.2000000000000171,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 34'!$B$11","v":34.01},{"$f":"'Table 34'!$C$11","v":"Maximum Weekly Rates of Employment Transition Assistance"},{"$f":"'Table 34'!C12","v":"Single 16-17 years old"},null,null,null,null,{"$f":"'Table 34'!D12","v":337.63},null,null,null,null,{"$f":"'Table 34'!E12","v":345.14},null,null,null,null,337.63,null,null,null,null,{"$f":"INDEX(AD545:AH545,AI545)","v":0},{"$f":"'Table 34'!AB12","v":"CPI"},{"$f":"'Table 34'!AC12","v":2.2239872915011949E-2},{"$f":"'Table 34'!AD12","v":2.2243284068358848E-2},null,null,null,{"$f":"'Table 34'!AF12","v":0},null,null,null,{"$f":"'Table 34'!AG12","v":0},1,"Underlying rate is CPI indexed rather than Wage Adj",null,null,null,null,null,null,7.5099999999999909,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 34'!$B$11","v":34.01},{"$f":"'Table 34'!$C$11","v":"Maximum Weekly Rates of Employment Transition Assistance"},{"$f":"'Table 34'!C13","v":"Single 18 years and over"},null,null,null,null,{"$f":"'Table 34'!D13","v":402.84},null,null,null,null,{"$f":"'Table 34'!E13","v":411.8},null,null,null,null,402.84,null,null,null,null,0,{"$f":"'Table 34'!AB13","v":"CPI"},{"$f":"'Table 34'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 34'!AD13","v":2.2242081223314614E-2},null,null,null,{"$f":"'Table 34'!AF13","v":0},null,null,null,{"$f":"'Table 34'!AG13","v":0},1,"Underlying rate is CPI indexed rather than Wage Adj",null,null,null,null,null,null,8.9600000000000364,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 34'!$B$11","v":34.01},{"$f":"'Table 34'!$C$11","v":"Maximum Weekly Rates of Employment Transition Assistance"},{"$f":"'Table 34'!C14","v":"Married, Civil Union or Defacto Couple (without children) each"},null,null,null,null,{"$f":"'Table 34'!D14","v":342.24},null,null,null,null,{"$f":"'Table 34'!E14","v":349.85},null,null,null,null,342.24,null,null,null,null,0,{"$f":"'Table 34'!AB14","v":"CPI"},{"$f":"'Table 34'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 34'!AD14","v":2.223585787751281E-2},null,null,null,{"$f":"'Table 34'!AF14","v":0},null,null,null,{"$f":"'Table 34'!AG14","v":0},1,"Underlying rate is CPI indexed rather than Wage Adj",null,null,null,null,null,null,7.6100000000000136,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 34'!$B$11","v":34.01},{"$f":"'Table 34'!$C$11","v":"Maximum Weekly Rates of Employment Transition Assistance"},{"$f":"'Table 34'!C15","v":"Married, Civil Union or Defacto Couple ( without children) total"},null,null,null,null,{"$f":"'Table 34'!D15","v":684.48},null,null,null,null,{"$f":"'Table 34'!E15","v":699.7},null,null,null,null,684.48,null,null,null,null,0,{"$f":"'Table 34'!AB15","v":"CPI"},{"$f":"'Table 34'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 34'!AD15","v":2.223585787751281E-2},null,null,null,{"$f":"'Table 34'!AF15","v":0},null,null,null,{"$f":"'Table 34'!AG15","v":0},1,"Underlying rate is CPI indexed rather than Wage Adj",null,null,null,null,null,null,15.220000000000027,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 34'!$B$11","v":34.01},{"$f":"'Table 34'!$C$11","v":"Maximum Weekly Rates of Employment Transition Assistance"},{"$f":"'Table 34'!C16","v":"Married, Civil Union or Defacto Couple (with children) each"},null,null,null,null,{"$f":"'Table 34'!D16","v":359.07},null,null,null,null,{"$f":"'Table 34'!E16","v":367.06},null,null,null,null,359.07,null,null,null,null,0,{"$f":"'Table 34'!AB16","v":"CPI"},{"$f":"'Table 34'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 34'!AD16","v":2.2251928593310488E-2},null,null,null,{"$f":"'Table 34'!AF16","v":0},null,null,null,{"$f":"'Table 34'!AG16","v":0},1,"Underlying rate is CPI indexed rather than Wage Adj",null,null,null,null,null,null,7.9900000000000091,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 34'!$B$11","v":34.01},{"$f":"'Table 34'!$C$11","v":"Maximum Weekly Rates of Employment Transition Assistance"},{"$f":"'Table 34'!C17","v":"Married, Civil Union or Defacto Couple (with children) total"},null,null,null,null,{"$f":"'Table 34'!D17","v":718.14},null,null,null,null,{"$f":"'Table 34'!E17","v":734.12},null,null,null,null,718.14,null,null,null,null,0,{"$f":"'Table 34'!AB17","v":"CPI"},{"$f":"'Table 34'!AC17","v":2.2239872915011949E-2},{"$f":"'Table 34'!AD17","v":2.2251928593310488E-2},null,null,null,{"$f":"'Table 34'!AF17","v":0},null,null,null,{"$f":"'Table 34'!AG17","v":0},1,"Underlying rate is CPI indexed rather than Wage Adj",null,null,null,null,null,null,15.980000000000018,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 34'!$B$11","v":34.01},{"$f":"'Table 34'!$C$11","v":"Maximum Weekly Rates of Employment Transition Assistance"},{"$f":"'Table 34'!C18","v":"Sole Parent"},null,null,null,null,{"$f":"'Table 34'!D18","v":552.14},null,null,null,null,{"$f":"'Table 34'!E18","v":564.41999999999996},null,null,null,null,552.14,null,null,null,null,0,{"$f":"'Table 34'!AB18","v":"CPI"},{"$f":"'Table 34'!AC18","v":2.2239872915011949E-2},{"$f":"'Table 34'!AD18","v":2.2240736045205933E-2},null,null,null,{"$f":"'Table 34'!AF18","v":0},null,null,null,{"$f":"'Table 34'!AG18","v":0},1,"Underlying rate is CPI indexed rather than Wage Adj",null,null,null,null,null,null,12.279999999999973,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 35'!$B$12","v":35.01},{"$f":"'Table 35'!$C$12","v":"Circumstance"},{"$f":"'Table 35'!C13","v":"Single person"},null,null,null,null,{"$f":"'Table 35'!D13","v":702.85},null,null,null,null,{"$f":"'Table 35'!K13","v":718.48},null,null,null,null,702.85,null,null,null,null,{"$f":"INDEX(AD553:AH553,AI553)","v":0},{"$f":"'Table 35'!AB13","v":"CPI"},{"$f":"'Table 35'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 35'!AD13","v":2.2238030874297543E-2},null,null,null,{"$f":"'Table 35'!AF13","v":0},{"$f":"'Table 35'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,15.629999999999995,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 35'!$B$12","v":35.01},{"$f":"'Table 35'!$C$12","v":"Circumstance"},{"$f":"'Table 35'!C14","v":"Married, civil union or defacto couple (with or without children) "},null,null,null,null,{"$f":"'Table 35'!D14","v":1020.9},null,null,null,null,{"$f":"'Table 35'!K14","v":1043.5999999999999},null,null,null,null,1020.9,null,null,null,null,{"$f":"INDEX(AD554:AH554,AI554)","v":0},{"$f":"'Table 35'!AB14","v":"CPI"},{"$f":"'Table 35'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 35'!AD14","v":2.2235282593789707E-2},null,null,null,{"$f":"'Table 35'!AF14","v":0},{"$f":"'Table 35'!AI14","v":0},null,null,null,2,null,null,null,null,null,null,null,22.699999999999932,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 35'!$B$12","v":35.01},{"$f":"'Table 35'!$C$12","v":"Circumstance"},{"$f":"'Table 35'!C15","v":"Sole parent with 1 dependent child"},null,null,null,null,{"$f":"'Table 35'!D15","v":852.89},null,null,null,null,{"$f":"'Table 35'!K15","v":871.86},null,null,null,null,852.89,null,null,null,null,{"$f":"INDEX(AD555:AH555,AI555)","v":0},{"$f":"'Table 35'!AB15","v":"CPI"},{"$f":"'Table 35'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 35'!AD15","v":2.2242024176623021E-2},null,null,null,{"$f":"'Table 35'!AF15","v":0},{"$f":"'Table 35'!AI15","v":0},null,null,null,2,null,null,null,null,null,null,null,18.970000000000027,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 35'!$B$12","v":35.01},{"$f":"'Table 35'!$C$12","v":"Circumstance"},{"$f":"'Table 35'!C16","v":"Sole parent with 2 or more dependent children"},null,null,null,null,{"$f":"'Table 35'!D16","v":898.56},null,null,null,null,{"$f":"'Table 35'!K16","v":918.54},null,null,null,null,898.56,null,null,null,null,{"$f":"INDEX(AD556:AH556,AI556)","v":0},{"$f":"'Table 35'!AB16","v":"CPI"},{"$f":"'Table 35'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 35'!AD16","v":2.2235576923076872E-2},null,null,null,{"$f":"'Table 35'!AF16","v":0},{"$f":"'Table 35'!AI16","v":0},null,null,null,2,null,null,null,null,null,null,null,19.980000000000018,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 36'!$B$12","v":36.01},{"$f":"'Table 36'!$C$12","v":"Residential Care Subsidy Income-from-Assets Exemption"},{"$f":"'Table 36'!C13","v":"Rate 1"},null,null,null,null,{"$f":"'Table 36'!D13","v":1235.5100529094784},{"$f":"'Table 36'!E13","v":1236},null,null,null,{"$f":"'Table 36'!L13","v":1266.7147267004045},{"$f":"'Table 36'!M13","v":1267},null,null,null,1235.5100529094784,1236,null,null,null,{"$f":"INDEX(AD558:AH558,AI558)","v":0},{"$f":"'Table 36'!AB13","v":"CPI RCS"},{"$f":"'Table 36'!AC13","v":2.5256511444356811E-2},{"$f":"'Table 36'!AD13","v":2.5256511444356811E-2},null,null,null,{"$f":"'Table 36'!AF13","v":0},{"$f":"'Table 36'!AI13","v":0},null,null,null,2,null,null,null,null,null,null,null,31.204673790926108,31,0,0,null,null,0,0,0,0]
[{"$f":"'Table 36'!$B$12","v":36.01},{"$f":"'Table 36'!$C$12","v":"Residential Care Subsidy Income-from-Assets Exemption"},{"$f":"'Table 36'!C14","v":"Rate 2"},null,null,null,null,{"$f":"'Table 36'!D14","v":2471.0201058189568},{"$f":"'Table 36'!E14","v":2472},null,null,null,{"$f":"'Table 36'!L14","v":2533.4294534008091},{"$f":"'Table 36'!M14","v":2534},null,null,null,2471.0201058189568,2472,null,null,null,{"$f":"INDEX(AD559:AH559,AI559)","v":0},{"$f":"'Table 36'!AB14","v":"CPI RCS"},{"$f":"'Table 36'!AC14","v":2.5256511444356811E-2},{"$f":"'Table 36'!AD14","v":2.5256511444356811E-2},null,null,null,{"$f":"'Table 36'!AF14","v":0},{"$f":"'Table 36'!AI14","v":0},null,null,null,2,null,null,null,null,null,null,null,62.409347581852217,62,0,0,null,null,0,0,0,0]
[{"$f":"'Table 36'!$B$12","v":36.01},{"$f":"'Table 36'!$C$12","v":"Residential Care Subsidy Income-from-Assets Exemption"},{"$f":"'Table 36'!C15","v":"Rate 3"},null,null,null,null,{"$f":"'Table 36'!D15","v":3706.5301587284339},{"$f":"'Table 36'!E15","v":3707},null,null,null,{"$f":"'Table 36'!L15","v":3800.1441801012124},{"$f":"'Table 36'!M15","v":3801},null,null,null,3706.5301587284339,3707,null,null,null,{"$f":"INDEX(AD560:AH560,AI560)","v":0},{"$f":"'Table 36'!AB15","v":"CPI RCS"},{"$f":"'Table 36'!AC15","v":2.5256511444356811E-2},{"$f":"'Table 36'!AD15","v":2.5256511444356811E-2},null,null,null,{"$f":"'Table 36'!AF15","v":0},{"$f":"'Table 36'!AI15","v":0},null,null,null,2,null,null,null,null,null,null,null,93.614021372778552,94,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 36'!$B$19","v":36.019999999999996},{"$f":"'Table 36'!$C$19","v":"Residential Care Subsidy Thresholds"},{"$f":"'Table 36'!C20","v":"Threshold A"},null,null,null,null,{"$f":"'Table 36'!D20","v":284635.40963596565},{"$f":"'Table 36'!E20","v":284636},null,null,null,{"$f":"'Table 36'!L20","v":291824.30711690563},{"$f":"'Table 36'!M20","v":291825},null,null,null,284635.40963596565,284636,null,null,null,{"$f":"INDEX(AD562:AH562,AI562)","v":0},{"$f":"'Table 36'!AB20","v":"CPI RCS"},{"$f":"'Table 36'!AC20","v":2.5256511444356811E-2},{"$f":"'Table 36'!AD20","v":2.5256511444356811E-2},null,null,null,{"$f":"'Table 36'!AF20","v":0},{"$f":"'Table 36'!AI20","v":0},null,null,null,2,null,null,null,null,null,null,null,7188.8974809399806,7189,0,0,null,null,0,0,0,0]
[{"$f":"'Table 36'!$B$19","v":36.019999999999996},{"$f":"'Table 36'!$C$19","v":"Residential Care Subsidy Thresholds"},{"$f":"'Table 36'!C21","v":"Threshold B"},null,null,null,null,{"$f":"'Table 36'!D21","v":155872.43917138362},{"$f":"'Table 36'!E21","v":155873},null,null,null,{"$f":"'Table 36'!L21","v":159809.23321517548},{"$f":"'Table 36'!M21","v":159810},null,null,null,155872.43917138362,155873,null,null,null,{"$f":"INDEX(AD563:AH563,AI563)","v":0},{"$f":"'Table 36'!AB21","v":"CPI RCS"},{"$f":"'Table 36'!AC21","v":2.5256511444356811E-2},{"$f":"'Table 36'!AD21","v":2.5256511444356811E-2},null,null,null,{"$f":"'Table 36'!AF21","v":0},{"$f":"'Table 36'!AI21","v":0},null,null,null,2,null,null,null,null,null,null,null,{"$f":"IF(M563>0,M563-H563,0)","v":3936.7940437918587},{"$f":"IF(N563>0,N563-I563,0)","v":3937},{"$f":"IF(O563>0,O563-J563,0)","v":0},{"$f":"IF(P563>0,P563-K563,0)","v":0},null,null,{"$f":"R563-H563","v":0},{"$f":"S563-I563","v":0},{"$f":"T563-J563","v":0},{"$f":"U563-K563","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 37'!$B$12","v":37.01},{"$f":"'Table 37'!$C$12","v":"Average Regional Rents"},{"$f":"'Table 37'!C13","v":"Auckland Region"},null,null,null,null,{"$f":"'Table 37'!D13","v":426},{"$f":"'Table 37'!E13","v":535},null,null,null,{"$f":"'Table 37'!F13","v":459},{"$f":"'Table 37'!G13","v":568},null,null,null,426,535,null,null,null,{"$f":"INDEX(AD565:AH565,AI565)","v":0.13919999999999999},{"$f":"'Table 37'!AB13","v":"Nil"},{"$f":"'Table 37'!AC13","v":0},{"$f":"'Table 37'!AD13","v":7.7464788732394263E-2},{"$f":"'Table 37'!AE13","v":6.1682242990654279E-2},null,null,{"$f":"SUM('Table 37'!AH13:AI13)","v":0.13919999999999999},null,null,null,null,1,"Hardcoded input assumption values",null,null,null,null,null,null,33,33,0,0,null,null,0,0,0,0]
[{"$f":"'Table 37'!$B$12","v":37.01},{"$f":"'Table 37'!$C$12","v":"Average Regional Rents"},{"$f":"'Table 37'!C14","v":"Wellington Region"},null,null,null,null,{"$f":"'Table 37'!D14","v":430},{"$f":"'Table 37'!E14","v":548},null,null,null,{"$f":"'Table 37'!F14","v":456},{"$f":"'Table 37'!G14","v":591},null,null,null,430,548,null,null,null,{"$f":"INDEX(AD566:AH566,AI566)","v":0.13900000000000001},{"$f":"'Table 37'!AB14","v":"Nil"},{"$f":"'Table 37'!AC14","v":0},{"$f":"'Table 37'!AD14","v":6.0465116279069697E-2},{"$f":"'Table 37'!AE14","v":7.8467153284671465E-2},null,null,{"$f":"SUM('Table 37'!AH14:AI14)","v":0.13900000000000001},null,null,null,null,1,"Hardcoded input assumption values",null,null,null,null,null,null,26,43,0,0,null,null,0,0,0,0]
[{"$f":"'Table 37'!$B$12","v":37.01},{"$f":"'Table 37'!$C$12","v":"Average Regional Rents"},{"$f":"'Table 37'!C15","v":"Rest of New Zealand"},null,null,null,null,{"$f":"'Table 37'!D15","v":329},{"$f":"'Table 37'!E15","v":426},null,null,null,{"$f":"'Table 37'!F15","v":360},{"$f":"'Table 37'!G15","v":460},null,null,null,329,426,null,null,null,{"$f":"INDEX(AD567:AH567,AI567)","v":0.17399999999999999},{"$f":"'Table 37'!AB15","v":"Nil"},{"$f":"'Table 37'!AC15","v":0},{"$f":"'Table 37'!AD15","v":9.4224924012157985E-2},{"$f":"'Table 37'!AE15","v":7.9812206572769995E-2},null,null,{"$f":"SUM('Table 37'!AH15:AI15)","v":0.17399999999999999},null,null,null,null,1,"Hardcoded input assumption values",null,null,null,null,null,null,31,34,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Table 39'!$B$12","v":39.01},{"$f":"'Table 39'!$C$12","v":"Age of child"},{"$f":"'Table 39'!C13","v":"0-4 years"},null,null,null,null,{"$f":"'Table 39'!D13","v":25.03},{"$f":"'Table 39'!E13","v":100.12},null,null,null,{"$f":"'Table 39'!L13","v":25.59},{"$f":"'Table 39'!M13","v":102.36},null,null,null,25.03,100.12,null,null,null,{"$f":"INDEX(AD569:AH569,AI569)","v":0},{"$f":"'Table 39'!AB13","v":"CPI"},{"$f":"'Table 39'!AC13","v":2.2239872915011949E-2},{"$f":"'Table 39'!AD13","v":2.2373152217339154E-2},{"$f":"'Table 39'!AE13","v":2.2373152217339154E-2},null,null,{"$f":"SUM('Table 39'!AH13:AI13)","v":2.0000000000000001E-4},{"$f":"SUM('Table 39'!AN13:AO13)","v":0},null,null,null,2,null,null,null,null,null,null,null,0.55999999999999872,2.2399999999999949,0,0,null,null,0,0,0,0]
[{"$f":"'Table 39'!$B$12","v":39.01},{"$f":"'Table 39'!$C$12","v":"Age of child"},{"$f":"'Table 39'!C14","v":"5-9 years"},null,null,null,null,{"$f":"'Table 39'!D14","v":28.39},{"$f":"'Table 39'!E14","v":113.56},null,null,null,{"$f":"'Table 39'!L14","v":29.02},{"$f":"'Table 39'!M14","v":116.08},null,null,null,28.39,113.56,null,null,null,{"$f":"INDEX(AD570:AH570,AI570)","v":0},{"$f":"'Table 39'!AB14","v":"CPI"},{"$f":"'Table 39'!AC14","v":2.2239872915011949E-2},{"$f":"'Table 39'!AD14","v":2.2190912293060805E-2},{"$f":"'Table 39'!AE14","v":2.2190912293060805E-2},null,null,{"$f":"SUM('Table 39'!AH14:AI14)","v":0},{"$f":"SUM('Table 39'!AN14:AO14)","v":0},null,null,null,2,null,null,null,null,null,null,null,0.62999999999999901,2.519999999999996,0,0,null,null,0,0,0,0]
[{"$f":"'Table 39'!$B$12","v":39.01},{"$f":"'Table 39'!$C$12","v":"Age of child"},{"$f":"'Table 39'!C15","v":"10-13 years"},null,null,null,null,{"$f":"'Table 39'!D15","v":35.06},{"$f":"'Table 39'!E15","v":140.24},null,null,null,{"$f":"'Table 39'!L15","v":35.840000000000003},{"$f":"'Table 39'!M15","v":143.36000000000001},null,null,null,35.06,140.24,null,null,null,{"$f":"INDEX(AD571:AH571,AI571)","v":0},{"$f":"'Table 39'!AB15","v":"CPI"},{"$f":"'Table 39'!AC15","v":2.2239872915011949E-2},{"$f":"'Table 39'!AD15","v":2.224757558471202E-2},{"$f":"'Table 39'!AE15","v":2.224757558471202E-2},null,null,{"$f":"SUM('Table 39'!AH15:AI15)","v":0},{"$f":"SUM('Table 39'!AN15:AO15)","v":0},null,null,null,2,null,null,null,null,null,null,null,0.78000000000000114,3.1200000000000045,0,0,null,null,0,0,0,0]
[{"$f":"'Table 39'!$B$12","v":39.01},{"$f":"'Table 39'!$C$12","v":"Age of child"},{"$f":"'Table 39'!C16","v":"14+ years"},null,null,null,null,{"$f":"'Table 39'!D16","v":42.06},{"$f":"'Table 39'!E16","v":168.24},null,null,null,{"$f":"'Table 39'!L16","v":43},{"$f":"'Table 39'!M16","v":172},null,null,null,42.06,168.24,null,null,null,{"$f":"INDEX(AD572:AH572,AI572)","v":0},{"$f":"'Table 39'!AB16","v":"CPI"},{"$f":"'Table 39'!AC16","v":2.2239872915011949E-2},{"$f":"'Table 39'!AD16","v":2.2349025202092143E-2},{"$f":"'Table 39'!AE16","v":2.2349025202092143E-2},null,null,{"$f":"SUM('Table 39'!AH16:AI16)","v":2.0000000000000001E-4},{"$f":"SUM('Table 39'!AN16:AO16)","v":0},null,null,null,2,null,null,null,null,null,null,null,0.93999999999999773,3.7599999999999909,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C10","v":"MSDHousingMarriedOrDependentIncomeThreshold"},null,null,null,null,{"$f":"'Social Housing Calcs'!D10","v":1205.22},null,null,null,null,{"$f":"'Social Housing Calcs'!E10","v":1242.51},null,null,null,null,1205.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.289999999999964,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C11","v":"MSDHousingSingleIncomeThreshold"},null,null,null,null,{"$f":"'Social Housing Calcs'!D11","v":782.43},null,null,null,null,{"$f":"'Social Housing Calcs'!E11","v":807.63},null,null,null,null,782.43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.200000000000045,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C12","v":"IRR Assessable Income Threshold – Single age 24 years or younger"},null,null,null,null,{"$f":"'Social Housing Calcs'!D12","v":521.62},null,null,null,null,{"$f":"'Social Housing Calcs'!E12","v":538.41999999999996},null,null,null,null,521.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.799999999999955,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C13","v":"IRR Assessable Income Threshold – Single age 25 years +"},null,null,null,null,{"$f":"'Social Housing Calcs'!D13","v":521.62},null,null,null,null,{"$f":"'Social Housing Calcs'!E13","v":538.41999999999996},null,null,null,null,521.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.799999999999955,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C14","v":"IRR Assessable Income Threshold – Single with child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D14","v":803.48},null,null,null,null,{"$f":"'Social Housing Calcs'!E14","v":828.34},null,null,null,null,803.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.860000000000014,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C15","v":"IRR Assessable Income Threshold – 2+ adults without child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D15","v":803.48},null,null,null,null,{"$f":"'Social Housing Calcs'!E15","v":828.34},null,null,null,null,803.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.860000000000014,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C16","v":"IRR Assessable Income Threshold – 2+ adults with child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D16","v":803.48},null,null,null,null,{"$f":"'Social Housing Calcs'!E16","v":828.34},null,null,null,null,803.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.860000000000014,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C17","v":"IRR Applicable Jobseeker support rates - Single age 24 years or younger"},null,null,null,null,{"$f":"'Social Housing Calcs'!D17","v":307.87},null,null,null,null,{"$f":"'Social Housing Calcs'!E17","v":314.72000000000003},null,null,null,null,307.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8500000000000227,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C18","v":"IRR Applicable Jobseeker support rates - Single age 25 years +"},null,null,null,null,{"$f":"'Social Housing Calcs'!D18","v":353.46},null,null,null,null,{"$f":"'Social Housing Calcs'!E18","v":361.32},null,null,null,null,353.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8600000000000136,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C19","v":"IRR Applicable Jobseeker support rates - Single with child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D19","v":494.8},null,null,null,null,{"$f":"'Social Housing Calcs'!E19","v":505.8},null,null,null,null,494.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C20","v":"IRR Applicable Jobseeker support rates - 2+ adults without child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D20","v":601.46},null,null,null,null,{"$f":"'Social Housing Calcs'!E20","v":614.84},null,null,null,null,601.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.379999999999995,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C21","v":"IRR Applicable Jobseeker support rates - 2+ adults with child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D21","v":635.1},null,null,null,null,{"$f":"'Social Housing Calcs'!E21","v":649.22},null,null,null,null,635.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.120000000000005,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C22","v":"IRR FTC Rate – first or only child, age 0 to 15 years"},null,null,null,null,{"$f":"'Social Housing Calcs'!D22","v":144.30000000000001},null,null,null,null,{"$f":"'Social Housing Calcs'!E22","v":144.30000000000001},null,null,null,null,144.30000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M586>0,M586-H586,0)","v":0},{"$f":"IF(N586>0,N586-I586,0)","v":0},{"$f":"IF(O586>0,O586-J586,0)","v":0},{"$f":"IF(P586>0,P586-K586,0)","v":0},null,null,{"$f":"R586-H586","v":0},{"$f":"S586-I586","v":0},{"$f":"T586-J586","v":0},{"$f":"U586-K586","v":0}]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C23","v":"NZS/VP 2 adults"},null,null,null,null,{"$f":"'Social Housing Calcs'!D23","v":803.48},null,null,null,null,{"$f":"'Social Housing Calcs'!E23","v":828.34},null,null,null,null,803.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.860000000000014,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C24","v":"NZS/VP Single with other applicants or partner or children or additional occupants"},null,null,null,null,{"$f":"'Social Housing Calcs'!D24","v":481.65999999999997},null,null,null,null,{"$f":"'Social Housing Calcs'!E24","v":497},null,null,null,null,481.65999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.340000000000032,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C25","v":"NZS/VP Single, no other applicants or partner or children or additional occupants"},null,null,null,null,{"$f":"'Social Housing Calcs'!D25","v":521.62},null,null,null,null,{"$f":"'Social Housing Calcs'!E25","v":538.41999999999996},null,null,null,null,521.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.799999999999955,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C26","v":"NZS/VP Non Qualified spouse 2 adults"},null,null,null,null,{"$f":"'Social Housing Calcs'!D26","v":763.94},null,null,null,null,{"$f":"'Social Housing Calcs'!E26","v":787.58},null,null,null,null,763.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.639999999999986,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C27","v":"YP 2 adults without child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D27","v":601.46},null,null,null,null,{"$f":"'Social Housing Calcs'!E27","v":614.84},null,null,null,null,601.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.379999999999995,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C28","v":"YP Single 16 or 17"},null,null,null,null,{"$f":"'Social Housing Calcs'!D28","v":307.87},null,null,null,null,{"$f":"'Social Housing Calcs'!E28","v":314.72000000000003},null,null,null,null,307.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8500000000000227,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C29","v":"YPP 2 adults with child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D29","v":635.1},null,null,null,null,{"$f":"'Social Housing Calcs'!E29","v":649.22},null,null,null,null,635.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.120000000000005,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C30","v":"YPP Single with child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D30","v":494.8},null,null,null,null,{"$f":"'Social Housing Calcs'!E30","v":505.8},null,null,null,null,494.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C31","v":"SLP 2 adults with child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D31","v":718.14},null,null,null,null,{"$f":"'Social Housing Calcs'!E31","v":734.12},null,null,null,null,718.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.980000000000018,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C32","v":"SLP Single with child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D32","v":552.14},null,null,null,null,{"$f":"'Social Housing Calcs'!E32","v":564.41999999999996},null,null,null,null,552.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.279999999999973,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C33","v":"SLP 2 adults without child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D33","v":684.48},null,null,null,null,{"$f":"'Social Housing Calcs'!E33","v":699.7},null,null,null,null,684.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.220000000000027,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C34","v":"SLP Single over 18"},null,null,null,null,{"$f":"'Social Housing Calcs'!D34","v":402.84},null,null,null,null,{"$f":"'Social Housing Calcs'!E34","v":411.8},null,null,null,null,402.84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9600000000000364,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C35","v":"SLP Single 16 or 17"},null,null,null,null,{"$f":"'Social Housing Calcs'!D35","v":337.63},null,null,null,null,{"$f":"'Social Housing Calcs'!E35","v":345.14},null,null,null,null,337.63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5099999999999909,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C36","v":"Sole Parent Support"},null,null,null,null,{"$f":"'Social Housing Calcs'!D36","v":494.8},null,null,null,null,{"$f":"'Social Housing Calcs'!E36","v":505.8},null,null,null,null,494.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C37","v":"JS 2 adults with child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D37","v":635.1},null,null,null,null,{"$f":"'Social Housing Calcs'!E37","v":649.22},null,null,null,null,635.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.120000000000005,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C38","v":"JS 2 adults without child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D38","v":601.46},null,null,null,null,{"$f":"'Social Housing Calcs'!E38","v":614.84},null,null,null,null,601.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.379999999999995,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C39","v":"JS Single with child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D39","v":494.8},null,null,null,null,{"$f":"'Social Housing Calcs'!E39","v":505.8},null,null,null,null,494.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C40","v":"JS Single receiving DPB-WA or Widows Benefit-WA prior to 15 July 2013"},null,null,null,null,{"$f":"'Social Housing Calcs'!D40","v":364.82},null,null,null,null,{"$f":"'Social Housing Calcs'!E40","v":372.93},null,null,null,null,364.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1100000000000136,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C41","v":"JS Single age 25 years +"},null,null,null,null,{"$f":"'Social Housing Calcs'!D41","v":353.46},null,null,null,null,{"$f":"'Social Housing Calcs'!E41","v":361.32},null,null,null,null,353.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8600000000000136,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C42","v":"JS Single age 24 years or younger"},null,null,null,null,{"$f":"'Social Housing Calcs'!D42","v":307.87},null,null,null,null,{"$f":"'Social Housing Calcs'!E42","v":314.72000000000003},null,null,null,null,307.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8500000000000227,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C43","v":"No Benefit – 2 adults with child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D43","v":635.1},null,null,null,null,{"$f":"'Social Housing Calcs'!E43","v":649.22},null,null,null,null,635.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.120000000000005,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C44","v":"No Benefit – 2 adults without child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D44","v":601.46},null,null,null,null,{"$f":"'Social Housing Calcs'!E44","v":614.84},null,null,null,null,601.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.379999999999995,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C45","v":"No Benefit – Single with child(ren)"},null,null,null,null,{"$f":"'Social Housing Calcs'!D45","v":494.8},null,null,null,null,{"$f":"'Social Housing Calcs'!E45","v":505.8},null,null,null,null,494.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C46","v":"No Benefit – Single receiving DPB-WA or Widows Benefit-WA prior to 15 July 2013"},null,null,null,null,{"$f":"'Social Housing Calcs'!D46","v":364.82},null,null,null,null,{"$f":"'Social Housing Calcs'!E46","v":372.93},null,null,null,null,364.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1100000000000136,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C47","v":"No Benefit – Single age 24 years or younger"},null,null,null,null,{"$f":"'Social Housing Calcs'!D47","v":307.87},null,null,null,null,{"$f":"'Social Housing Calcs'!E47","v":314.72000000000003},null,null,null,null,307.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8500000000000227,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$9","v":"SH.01"},{"$f":"'Social Housing Calcs'!$C$9","v":"General Housing"},{"$f":"'Social Housing Calcs'!C48","v":"No Benefit – JS Single age 25 years +"},null,null,null,null,{"$f":"'Social Housing Calcs'!D48","v":353.46},null,null,null,null,{"$f":"'Social Housing Calcs'!E48","v":361.32},null,null,null,null,353.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8600000000000136,0,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$51","v":"SH.02"},{"$f":"'Social Housing Calcs'!$C$51","v":"Housing Support Products - Income Limits"},"TTA - HSP Income Limits - HSP Accommodation Supplement Area 1 Single",null,null,null,null,{"$f":"'Social Housing Calcs'!D52","v":1325},null,null,null,null,{"$f":"'Social Housing Calcs'!E52","v":1337},null,null,null,null,1325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$51","v":"SH.02"},{"$f":"'Social Housing Calcs'!$C$51","v":"Housing Support Products - Income Limits"},"TTA - HSP Income Limits - HSP Accommodation Supplement Area 1 Sole Parent 1 child",null,null,null,null,{"$f":"'Social Housing Calcs'!D53","v":1807},null,null,null,null,{"$f":"'Social Housing Calcs'!E53","v":1823},null,null,null,null,1807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$51","v":"SH.02"},{"$f":"'Social Housing Calcs'!$C$51","v":"Housing Support Products - Income Limits"},"TTA - HSP Income Limits - HSP Accommodation Supplement Area 1 Sole Parent 2 or more children",null,null,null,null,{"$f":"'Social Housing Calcs'!D54","v":2087},null,null,null,null,{"$f":"'Social Housing Calcs'!E54","v":2103},null,null,null,null,2087,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$51","v":"SH.02"},{"$f":"'Social Housing Calcs'!$C$51","v":"Housing Support Products - Income Limits"},"TTA - HSP Income Limits - HSP Accommodation Supplement Area 1 Married without children",null,null,null,null,{"$f":"'Social Housing Calcs'!D55","v":1960},null,null,null,null,{"$f":"'Social Housing Calcs'!E55","v":1979},null,null,null,null,1960,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$51","v":"SH.02"},{"$f":"'Social Housing Calcs'!$C$51","v":"Housing Support Products - Income Limits"},"TTA - HSP Income Limits - HSP Accommodation Supplement Area 1 Married with children",null,null,null,null,{"$f":"'Social Housing Calcs'!D56","v":2288},null,null,null,null,{"$f":"'Social Housing Calcs'!E56","v":2308},null,null,null,null,2288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M618>0,M618-H618,0)","v":20},{"$f":"IF(N618>0,N618-I618,0)","v":0},{"$f":"IF(O618>0,O618-J618,0)","v":0},{"$f":"IF(P618>0,P618-K618,0)","v":0},null,null,{"$f":"R618-H618","v":0},{"$f":"S618-I618","v":0},{"$f":"T618-J618","v":0},{"$f":"U618-K618","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$59","v":"SH.03"},{"$f":"'Social Housing Calcs'!$C$59","v":"Housing Support Products - Income Limits for NZS/VP clients"},"HSP Income Limits - HSP NZS/VP Single",null,null,null,null,{"$f":"'Social Housing Calcs'!D60","v":702.85},null,null,null,null,{"$f":"'Social Housing Calcs'!E60","v":718.48},null,null,null,null,702.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.629999999999995,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$59","v":"SH.03"},{"$f":"'Social Housing Calcs'!$C$59","v":"Housing Support Products - Income Limits for NZS/VP clients"},"HSP Income Limits - HSP NZS/VP Couple, with or without children",null,null,null,null,{"$f":"'Social Housing Calcs'!D61","v":1020.9},null,null,null,null,{"$f":"'Social Housing Calcs'!E61","v":1043.5999999999999},null,null,null,null,1020.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.699999999999932,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$59","v":"SH.03"},{"$f":"'Social Housing Calcs'!$C$59","v":"Housing Support Products - Income Limits for NZS/VP clients"},"HSP Income Limits - HSP NZS/VP Sole parent, 1 child",null,null,null,null,{"$f":"'Social Housing Calcs'!D62","v":852.89},null,null,null,null,{"$f":"'Social Housing Calcs'!E62","v":871.86},null,null,null,null,852.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.970000000000027,0,0,0,null,null,0,0,0,0]
[{"$f":"'Social Housing Calcs'!$B$59","v":"SH.03"},{"$f":"'Social Housing Calcs'!$C$59","v":"Housing Support Products - Income Limits for NZS/VP clients"},"HSP Income Limits - HSP NZS/VP Sole parent, 2+ children",null,null,null,null,{"$f":"'Social Housing Calcs'!D63","v":898.56},null,null,null,null,{"$f":"'Social Housing Calcs'!E63","v":918.54},null,null,null,null,898.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.980000000000018,0,0,0,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Insert Rows here"]

{"sheet":"Table 1","index":11,"n_rows":89,"n_cols":76,"rows_kept":89,"cut":false,"hidden":false,"merged":[[8,3,8,5],[8,11,8,13],[8,17,8,21],[40,3,40,12],[8,14,8,16]]}
[]
["CPI General Adjustment Model"]
[]
["Main benefit rates"]
[]
[{"$f":"MAX(A$1:A5)+1","v":1},"NZ Superannuation / Veteran's Pension"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},null,null,null,null,null,null,null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"LEG 4. Gross Tax Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Base Rate Check"]
[null,null,"Name","Opening Net Rate \n(tax at M)","Opening Gross Rate","Opening Net Rate \n(tax at Sec)","Opening Tax Bracket","Gross Integer",null,"Opening Tax, Current Tax Rules","Opening Net Rate, Current Tax Rules","Intra-Year Adj (to Net Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Net Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated Net Rate (tax at M)","Tax Bracket","Tax at M from Tables","Calculated Gross Rate",{"$f":"\"Tax at Sec \"&SecTaxRate*Sec_Tax_Multiplier&\"%\"","v":"Tax at Sec 17.5%"},{"$f":"\"Calculated Net Rate (tax at Sec \" &SecTaxRate*Sec_Tax_Multiplier&\"%)\"","v":"Calculated Net Rate (tax at Sec 17.5%)"},{"$f":"\"Tax at Sec \"&SecTaxRate1*Sec_Tax_Multiplier&\"%\"","v":"Tax at Sec 10.5%"},{"$f":"\"Calculated Net Rate (tax at Sec \" &SecTaxRate1*Sec_Tax_Multiplier&\"%)\"","v":"Calculated Net Rate (tax at Sec 10.5%)"},{"$f":"\"Tax at Sec \"&SecTaxRate2*Sec_Tax_Multiplier&\"%\"","v":"Tax at Sec 30%"},{"$f":"\"Calculated Net Rate (tax at Sec \" &SecTaxRate2*Sec_Tax_Multiplier&\"%)\"","v":"Calculated Net Rate (tax at Sec 30%)"},{"$f":"\"Tax at Sec \"&SecTaxRate3*Sec_Tax_Multiplier&\"%\"","v":"Tax at Sec 33%"},{"$f":"\"Calculated Net Rate (tax at Sec \" &SecTaxRate3*Sec_Tax_Multiplier&\"%)\"","v":"Calculated Net Rate (tax at Sec 33%)"},{"$f":"\"Tax at Sec \"&SecTaxRate4*Sec_Tax_Multiplier&\"%\"","v":"Tax at Sec 39%"},{"$f":"\"Calculated Net Rate (tax at Sec \" &SecTaxRate4*Sec_Tax_Multiplier&\"%)\"","v":"Calculated Net Rate (tax at Sec 39%)"},"Statutory Reference","Intra/Post Year Error Check","Statutory Description",null,"Net to Gross Calc","Int Gross","Tax",null,"Net","Rounding Error",null,null,"Calc Net M $","Calc Net Sec $","Calc Gross $",null,null,"CHECK","Target","Actual","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)","Tax at M from Tables","Tax Bracket 1","Tax Bracket 2","Tax Bracket 3","Tax Bracket 4","Add: Rounding Error","Total","Leg.4 Variance","Tax at Sec","Tax at Sec 17.5%","Tax at Sec 10.5%","Tax at Sec 30%","Tax at Sec 33%","Tax at Sec 39%","Leg.4 Variance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate",0.105,0.17499999999999999,0.3,0.33,null,null,null,"Sec Rate",{"$f":"SecTaxRate","v":0.17499999999999999},{"$f":"SecTaxRate1","v":0.105},{"$f":"SecTaxRate2","v":0.3},{"$f":"SecTaxRate3","v":0.33},{"$f":"SecTaxRate4","v":0.39}]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":1.01},"Standard Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Weekly Threshold",{"$f":"GrossThresh1","v":0},{"$f":"GrossThresh2","v":300},{"$f":"GrossThresh3","v":1028.8499999999999},{"$f":"GrossThresh4","v":1501.92},null,null,null,"TRUNC","ROUNDOWN"]
[null,null,"Single Living Alone",{"$f":"'Rates Data'!R8","v":521.62},{"$f":"'Rates Data'!S8","v":606.66999999999996},{"$f":"'Rates Data'!T8","v":500.61999999999995},{"$f":"VLOOKUP(D13,TaxBracket,TaxBracketLookup)","v":2},{"$f":"INT(E13)","v":606},{"$f":"CHOOSE(G13,H13*TaxRate1,\n(H13*TaxRate1)+(H13-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H13*TaxRate1)+(H13-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H13-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H13*TaxRate1)+(H13-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(H13-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H13-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":85.05},{"$f":"TRUNC(I13,2)","v":85.05},{"$f":"E13-J13","v":521.62},null,null,null,null,null,null,{"$f":"CHOOSE(AprilRateRatios,ROUND(R17*NZSVPSingleLARatio,NTNRounding),K13)","v":538.41999999999996},{"$f":"VLOOKUP(R13,TaxBracket,TaxBracketLookup)","v":2},{"$f":"U13-R13","v":88.720000000000027},{"$f":"ROUND(AJ13+AO13,NTNRounding)","v":627.14},{"$f":"ROUNDDOWN(TRUNC(U13)*SecTaxRate,NTNRounding)","v":109.72},{"$f":"U13-V13","v":517.41999999999996},{"$f":"ROUNDDOWN(TRUNC(U13)*SecTaxRate1,NTNRounding)","v":65.83},{"$f":"U13-X13","v":561.30999999999995},{"$f":"ROUNDDOWN(TRUNC(U13)*SecTaxRate2,NTNRounding)","v":188.1},{"$f":"U13-Z13","v":439.03999999999996},{"$f":"ROUNDDOWN(TRUNC(U13)*SecTaxRate3,NTNRounding)","v":206.91},{"$f":"U13-AB13","v":420.23},{"$f":"ROUNDDOWN(TRUNC(U13)*SecTaxRate4,NTNRounding)","v":244.53},{"$f":"U13-AD13","v":382.61},"NZSRI Sch 1 Part 1 cl.1(a) ",null,"[Payable] to a single person who is living alone",null,{"$f":"CHOOSE(S13,\n   R13/(1-TaxRate1),\n   GrossThresh2+(R13-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R13-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R13-NetThresh4)/(1-TaxRate4))","v":627.17575757575753},{"$f":"INT(AJ13)","v":627},{"$f":"CHOOSE(S13,AK13*TaxRate1,\n(AK13*TaxRate1)+(AK13-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK13*TaxRate1)+(AK13-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK13-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK13*TaxRate1)+(AK13-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK13-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK13-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":88.724999999999994},{"$f":"TRUNC(AL13,2)","v":88.72},{"$f":"AJ13-AM13","v":538.4557575757575},{"$f":"R13-AN13","v":-3.5757575757543236E-2},null,null,{"$f":"R13-D13","v":16.799999999999955},{"$f":"W13-F13","v":16.800000000000011},{"$f":"U13-E13","v":20.470000000000027},null,null,{"$f":"'Rates Data'!$AL$8","v":"NZS / VP"},{"$f":"BA$37","v":3.0931697117538626E-2},{"$f":"R13/$D13-1","v":3.2207354012499412E-2},{"$f":"AX13-AY13","v":-1.275656894960786E-3},{"$f":"ROUND(AZ13,RoundLeg1)","v":-1.2999999999999999E-3},{"$f":"BB17*NZSVPSingleLARatio","v":538.41645000000005},{"$f":"BB13/$D13-1","v":3.2200548291860143E-2},{"$f":"$AX13-BC13","v":-1.268851174321517E-3},{"$f":"AJ13","v":627.17575757575753},{"$f":"IF($BE13>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE13-BF$12))*BF$11)","v":31.5},57.255757575757563,0,{"$f":"IF($BE13>BI$12,(BE13-BI$12)*BI$11,0)","v":0},{"$f":"AO13","v":-3.5757575757543236E-2},{"$f":"SUM(BF13:BJ13)","v":88.720000000000027},{"$f":"T13-BK13","v":0},{"$f":"TRUNC(U13)","v":627},{"$f":"ROUNDDOWN($BM13*BN$11,NTNRounding)","v":109.72},65.83,188.1,206.91,244.53,{"$f":"ABS(V13-BN13)","v":0},{"$f":"ABS(X13-BO13)","v":0},{"$f":"ABS(Z13-BP13)","v":0},{"$f":"ABS(AB13-BQ13)","v":0},{"$f":"ABS(AD13-BR13)","v":0}]
[null,null,"Single Sharing",{"$f":"'Rates Data'!R9","v":481.65999999999997},{"$f":"'Rates Data'!S9","v":558.30999999999995},{"$f":"'Rates Data'!T9","v":460.65999999999997},{"$f":"VLOOKUP(D14,TaxBracket,TaxBracketLookup)","v":2},{"$f":"INT(E14)","v":558},{"$f":"CHOOSE(G14,H14*TaxRate1,\n(H14*TaxRate1)+(H14-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H14*TaxRate1)+(H14-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H14-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H14*TaxRate1)+(H14-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(H14-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H14-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":76.649999999999991},{"$f":"TRUNC(I14,2)","v":76.650000000000006},{"$f":"E14-J14","v":481.65999999999997},null,null,null,null,null,null,{"$f":"CHOOSE(AprilRateRatios,ROUND(R17*NZSVPSingleSRatio,NTNRounding),K14)","v":497},2,{"$f":"U14-R14","v":79.799999999999955},{"$f":"ROUND(AJ14+AO14,NTNRounding)","v":576.79999999999995},{"$f":"ROUNDDOWN(TRUNC(U14)*SecTaxRate,NTNRounding)","v":100.8},{"$f":"U14-V14","v":475.99999999999994},{"$f":"ROUNDDOWN(TRUNC(U14)*SecTaxRate1,NTNRounding)","v":60.48},{"$f":"U14-X14","v":516.31999999999994},{"$f":"ROUNDDOWN(TRUNC(U14)*SecTaxRate2,NTNRounding)","v":172.8},{"$f":"U14-Z14","v":403.99999999999994},{"$f":"ROUNDDOWN(TRUNC(U14)*SecTaxRate3,NTNRounding)","v":190.08},{"$f":"U14-AB14","v":386.71999999999991},{"$f":"ROUNDDOWN(TRUNC(U14)*SecTaxRate4,NTNRounding)","v":224.64},{"$f":"U14-AD14","v":352.15999999999997},"NZSRI Sch 1 Part 1 cl.1(b) ",null,"[Payable]  to a single person who is not living alone",null,{"$f":"CHOOSE(S14,\n   R14/(1-TaxRate1),\n   GrossThresh2+(R14-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R14-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R14-NetThresh4)/(1-TaxRate4))","v":576.969696969697},{"$f":"INT(AJ14)","v":576},{"$f":"CHOOSE(S14,AK14*TaxRate1,\n(AK14*TaxRate1)+(AK14-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK14*TaxRate1)+(AK14-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK14-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK14*TaxRate1)+(AK14-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK14-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK14-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":79.8},{"$f":"TRUNC(AL14,2)","v":79.8},{"$f":"AJ14-AM14","v":497.16969696969699},{"$f":"R14-AN14","v":-0.16969696969698589},null,null,15.340000000000032,15.339999999999975,18.490000000000009,null,null,{"$f":"'Rates Data'!$AL$8","v":"NZS / VP"},3.0931697117538626E-2,3.1848191670472925E-2,-9.1649455293429938E-4,-8.9999999999999998E-4,{"$f":"BB17*NZSVPSingleSRatio","v":496.99979999999994},{"$f":"BB14/$D14-1","v":3.1847776439812181E-2},{"$f":"$AX14-BC14","v":-9.1607932227355526E-4},{"$f":"AJ14","v":576.969696969697},31.5,48.469696969696969,0,{"$f":"IF($BE14>BI$12,(BE14-BI$12)*BI$11,0)","v":0},{"$f":"AO14","v":-0.16969696969698589},{"$f":"SUM(BF14:BJ14)","v":79.799999999999983},{"$f":"T14-BK14","v":0},{"$f":"TRUNC(U14)","v":576},100.8,60.48,172.8,190.08,224.64,{"$f":"ABS(V14-BN14)","v":0},{"$f":"ABS(X14-BO14)","v":0},{"$f":"ABS(Z14-BP14)","v":0},{"$f":"ABS(AB14-BQ14)","v":0},{"$f":"ABS(AD14-BR14)","v":0}]
[null,null,"Single Living Alone Premium",{"$f":"'Rates Data'!R10","v":39.960000000000036},{"$f":"'Rates Data'!S10","v":48.360000000000014},{"$f":"'Rates Data'!T10","v":39.95999999999998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R13-R14","v":41.419999999999959},null,8.9200000000000728,{"$f":"U13-U14","v":50.340000000000032},8.9200000000000017,41.420000000000016,{"$f":"X13-X14","v":5.3500000000000014},44.990000000000009,15.299999999999983,35.04000000000002,16.829999999999984,33.510000000000105,{"$f":"AD13-AD14","v":19.890000000000015},30.450000000000017,"NZSRI Sch 1 Part 1 cl.1(a) less cl.1(b)",null,null,null,null,null,null,null,null,null,null,null,1.4599999999999227,1.4600000000000364,1.9800000000000182,null,null,{"$f":"'Rates Data'!$AL$8","v":"NZS / VP"},3.0931697117538626E-2,3.6536536536534658E-2,-5.6048394189960327E-3,-5.5999999999999999E-3,{"$f":"BB13-BB14","v":41.416650000000118},{"$f":"BB15/$D15-1","v":3.645270270270462E-2},{"$f":"$AX15-BC15","v":-5.5210055851659945E-3},null,null,null,null,null,null,null,{"$f":"ABS(BL13)+ABS(BL14)","v":0},null,null,null,null,null,null,{"$f":"ABS(BS13)+ABS(BS14)","v":0},0,0,0,0]
[null,null,"Married, Civil Union or Defacto Couple (both qualify) each",{"$f":"'Rates Data'!R11","v":401.74},{"$f":"'Rates Data'!S11","v":461.41},{"$f":"'Rates Data'!T11","v":380.74},{"$f":"VLOOKUP(D16,TaxBracket,TaxBracketLookup)","v":2},{"$f":"INT(E16)","v":461},{"$f":"CHOOSE(G16,H16*TaxRate1,\n(H16*TaxRate1)+(H16-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H16*TaxRate1)+(H16-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H16-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H16*TaxRate1)+(H16-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(H16-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H16-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":59.674999999999997},{"$f":"TRUNC(I16,2)","v":59.67},{"$f":"E16-J16","v":401.74},null,null,null,null,null,null,{"$f":"CHOOSE(AprilRateRatios,(ROUND(IF(ISBLANK(L16),\n                   MIN(MAX((K16*(1+CPI)*IF((O16=0),1,0)+(O16)*(O16<>0)),D34*NAOTWWLow/NZSVPCoupleMultiple),D34*NAOTWWHigh/NZSVPCoupleMultiple),\n                   MIN(MAX((L16*(1+CPI)*IF((O16=0),1,0)+(O16)*(O16<>0)),D34*NAOTWWLow/NZSVPCoupleMultiple),D34*NAOTWWHigh/NZSVPCoupleMultiple)),\n     NTNRounding)),K16)","v":414.17},2,62.300000000000011,{"$f":"ROUND(AJ16+AO16,NTNRounding)","v":476.47},{"$f":"ROUNDDOWN(TRUNC(U16)*SecTaxRate,NTNRounding)","v":83.3},{"$f":"U16-V16","v":393.17},{"$f":"ROUNDDOWN(TRUNC(U16)*SecTaxRate1,NTNRounding)","v":49.98},426.49,{"$f":"ROUNDDOWN(TRUNC(U16)*SecTaxRate2,NTNRounding)","v":142.80000000000001},{"$f":"U16-Z16","v":333.67},{"$f":"ROUNDDOWN(TRUNC(U16)*SecTaxRate3,NTNRounding)","v":157.08000000000001},{"$f":"U16-AB16","v":319.39},{"$f":"ROUNDDOWN(TRUNC(U16)*SecTaxRate4,NTNRounding)","v":185.64},290.83000000000004,"NZSRI Sch 1 Part 1 cl.1(c) ",null,"[Payable]  to a person who is married or in a civil union or in a de facto relationship",null,{"$f":"CHOOSE(S16,\n   R16/(1-TaxRate1),\n   GrossThresh2+(R16-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R16-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R16-NetThresh4)/(1-TaxRate4))","v":476.56969696969702},{"$f":"INT(AJ16)","v":476},{"$f":"CHOOSE(S16,AK16*TaxRate1,\n(AK16*TaxRate1)+(AK16-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK16*TaxRate1)+(AK16-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK16-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK16*TaxRate1)+(AK16-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK16-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK16-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":62.3},{"$f":"TRUNC(AL16,2)","v":62.3},{"$f":"AJ16-AM16","v":414.26969696969701},{"$f":"R16-AN16","v":-9.969696969699271E-2},null,null,12.430000000000007,12.430000000000007,15.060000000000002,null,null,{"$f":"'Rates Data'!$AL$8","v":"NZS / VP"},3.0931697117538626E-2,3.0940409219893494E-2,{"$f":"AX16-AY16","v":-8.7121023548686338E-6},0,{"$f":"IF(ISBLANK(L16),\n                   MIN(MAX((K16*(1+CPI)*IF((O16=0),1,0)+(O16)*(O16<>0)),D34*NAOTWWLow/NZSVPCoupleMultiple),D34*NAOTWWHigh/NZSVPCoupleMultiple),\n                   MIN(MAX((L16*(1+CPI)*IF((O16=0),1,0)+(O16)*(O16<>0)),D34*NAOTWWLow/NZSVPCoupleMultiple),D34*NAOTWWHigh/NZSVPCoupleMultiple))","v":414.16649999999998},{"$f":"BB16/$D16-1","v":3.0931697117538626E-2},{"$f":"$AX16-BC16","v":0},476.56969696969702,{"$f":"IF($BE16>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE16-BF$12))*BF$11)","v":31.5},{"$f":"IF($BE16>BH$12,(BH$12-BG$12)*BG$11,MAX(0,($BE16-BG$12))*BG$11)","v":30.899696969696976},{"$f":"IF($BE16>BI$12,(BI$12-BH$12)*BH$11,MAX(0,($BE16-BH$12))*BH$11)","v":0},{"$f":"IF($BE16>BI$12,(BE16-BI$12)*BI$11,0)","v":0},-9.969696969699271E-2,62.299999999999983,{"$f":"T16-BK16","v":0},{"$f":"TRUNC(U16)","v":476},{"$f":"ROUNDDOWN($BM16*BN$11,NTNRounding)","v":83.3},{"$f":"ROUNDDOWN($BM16*BO$11,NTNRounding)","v":49.98},{"$f":"ROUNDDOWN($BM16*BP$11,NTNRounding)","v":142.80000000000001},{"$f":"ROUNDDOWN($BM16*BQ$11,NTNRounding)","v":157.08000000000001},{"$f":"ROUNDDOWN($BM16*BR$11,NTNRounding)","v":185.64},{"$f":"ABS(V16-BN16)","v":0},{"$f":"ABS(X16-BO16)","v":0},{"$f":"ABS(Z16-BP16)","v":0},{"$f":"ABS(AB16-BQ16)","v":0},{"$f":"ABS(AD16-BR16)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (both qualify) total",{"$f":"'Rates Data'!R12","v":803.48},{"$f":"'Rates Data'!S12","v":922.82},{"$f":"'Rates Data'!T12","v":761.48},null,null,null,null,{"$f":"ROUND(K16*NZSVPCoupleMultiple,NTNRounding)","v":803.48},null,null,null,null,null,null,{"$f":"ROUND(R16*NZSVPCoupleMultiple,NTNRounding)","v":828.34},null,124.60000000000002,{"$f":"ROUND(U16*NZSVPCoupleMultiple,NTNRounding)","v":952.94},{"$f":"ROUND(V16*NZSVPCoupleMultiple,NTNRounding)","v":166.6},{"$f":"U17-V17","v":786.34},{"$f":"ROUND(X16*NZSVPCoupleMultiple,NTNRounding)","v":99.96},852.98,{"$f":"ROUND(Z16*NZSVPCoupleMultiple,NTNRounding)","v":285.60000000000002},{"$f":"U17-Z17","v":667.34},{"$f":"ROUND(AB16*NZSVPCoupleMultiple,NTNRounding)","v":314.16000000000003},{"$f":"U17-AB17","v":638.78},{"$f":"ROUND(AD16*NZSVPCoupleMultiple,NTNRounding)","v":371.28},581.66000000000008,{"$f":"AF16&\"*2\"","v":"NZSRI Sch 1 Part 1 cl.1(c) *2"},null,null,null,null,null,null,null,null,null,null,null,24.860000000000014,24.860000000000014,30.120000000000005,null,null,{"$f":"'Rates Data'!$AL$8","v":"NZS / VP"},3.0931697117538626E-2,3.0940409219893494E-2,{"$f":"AX17-AY17","v":-8.7121023548686338E-6},0,{"$f":"BB16*NZSVPCoupleMultiple","v":828.33299999999997},{"$f":"BB17/$D17-1","v":3.0931697117538626E-2},{"$f":"$AX17-BC17","v":0},null,null,null,null,null,null,null,{"$f":"BL16","v":0},null,null,null,null,null,null,{"$f":"BS16","v":0},0,0,0,0]
[null,null,"Married, Civil Union or Defacto Couple (NQP included) each",{"$f":"'Rates Data'!R13","v":381.97},{"$f":"'Rates Data'!S13","v":437.44},{"$f":"'Rates Data'!T13","v":360.97},{"$f":"VLOOKUP(D18,TaxBracket,TaxBracketLookup)","v":2},{"$f":"INT(E18)","v":437},{"$f":"CHOOSE(G18,H18*TaxRate1,\n(H18*TaxRate1)+(H18-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H18*TaxRate1)+(H18-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H18-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H18*TaxRate1)+(H18-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(H18-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H18-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":55.474999999999994},{"$f":"TRUNC(I18,2)","v":55.47},{"$f":"E18-J18","v":381.97},null,null,null,null,null,null,{"$f":"ROUND(R19*(1/NZSVPCoupleMultiple),NTNRounding)","v":393.79},2,57.919999999999959,{"$f":"ROUND(AJ18+AO18,NTNRounding)","v":451.71},{"$f":"ROUNDDOWN(TRUNC(U18)*SecTaxRate,NTNRounding)","v":78.92},{"$f":"U18-V18","v":372.78999999999996},{"$f":"ROUNDDOWN(TRUNC(U18)*SecTaxRate1,NTNRounding)","v":47.35},404.35999999999996,{"$f":"ROUNDDOWN(TRUNC(U18)*SecTaxRate2,NTNRounding)","v":135.30000000000001},{"$f":"U18-Z18","v":316.40999999999997},{"$f":"ROUNDDOWN(TRUNC(U18)*SecTaxRate3,NTNRounding)","v":148.83000000000001},{"$f":"U18-AB18","v":302.88},{"$f":"ROUNDDOWN(TRUNC(U18)*SecTaxRate4,NTNRounding)","v":175.89},275.82,{"$f":"AF19&\"/2\"","v":"NZSRI Sch 1 Part 2 cl.1(b) /2"},null,null,null,{"$f":"CHOOSE(S18,\n   R18/(1-TaxRate1),\n   GrossThresh2+(R18-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R18-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R18-NetThresh4)/(1-TaxRate4))","v":451.86666666666667},{"$f":"INT(AJ18)","v":451},{"$f":"CHOOSE(S18,AK18*TaxRate1,\n(AK18*TaxRate1)+(AK18-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK18*TaxRate1)+(AK18-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK18-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK18*TaxRate1)+(AK18-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK18-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK18-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":57.924999999999997},{"$f":"TRUNC(AL18,2)","v":57.92},{"$f":"AJ18-AM18","v":393.94666666666666},{"$f":"R18-AN18","v":-0.15666666666663787},null,null,11.819999999999993,11.819999999999936,14.269999999999982,null,null,{"$f":"'Rates Data'!$AL$8","v":"NZS / VP"},3.0931697117538626E-2,3.0944838599890057E-2,-1.3141482351430867E-5,0,{"$f":"BB19*(1/NZSVPCoupleMultiple)","v":393.78830810972278},{"$f":"BB18/$D18-1","v":3.0940409219893494E-2},{"$f":"$AX18-BC18","v":-8.7121023548686338E-6},451.86666666666667,{"$f":"IF($BE18>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE18-BF$12))*BF$11)","v":31.5},{"$f":"IF($BE18>BH$12,(BH$12-BG$12)*BG$11,MAX(0,($BE18-BG$12))*BG$11)","v":26.576666666666668},{"$f":"IF($BE18>BI$12,(BI$12-BH$12)*BH$11,MAX(0,($BE18-BH$12))*BH$11)","v":0},{"$f":"IF($BE18>BI$12,(BE18-BI$12)*BI$11,0)","v":0},-0.15666666666663787,57.92000000000003,{"$f":"T18-BK18","v":-7.1054273576010019E-14},{"$f":"TRUNC(U18)","v":451},{"$f":"ROUNDDOWN($BM18*BN$11,NTNRounding)","v":78.92},{"$f":"ROUNDDOWN($BM18*BO$11,NTNRounding)","v":47.35},{"$f":"ROUNDDOWN($BM18*BP$11,NTNRounding)","v":135.30000000000001},{"$f":"ROUNDDOWN($BM18*BQ$11,NTNRounding)","v":148.83000000000001},{"$f":"ROUNDDOWN($BM18*BR$11,NTNRounding)","v":175.89},{"$f":"ABS(V18-BN18)","v":0},{"$f":"ABS(X18-BO18)","v":0},{"$f":"ABS(Z18-BP18)","v":0},{"$f":"ABS(AB18-BQ18)","v":0},{"$f":"ABS(AD18-BR18)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (NQP included) total",{"$f":"'Rates Data'!R14","v":763.94},{"$f":"'Rates Data'!S14","v":874.88},{"$f":"'Rates Data'!T14","v":721.94},null,null,null,null,{"$f":"ROUND(K18*NZSVPCoupleMultiple,NTNRounding)","v":763.94},null,null,null,null,null,null,{"$f":"CEILING(ROUND(IF(D36=D37,\n                                 K19*(1+CPI),\n                                 (K19/K17)*R17),\n     NTNRounding),NQSAddnRounding)","v":787.58},null,115.83999999999992,{"$f":"ROUND(U18*NZSVPCoupleMultiple,NTNRounding)","v":903.42},{"$f":"ROUND(V18*NZSVPCoupleMultiple,NTNRounding)","v":157.84},{"$f":"U19-V19","v":745.57999999999993},{"$f":"ROUND(X18*NZSVPCoupleMultiple,NTNRounding)","v":94.7},808.71999999999991,{"$f":"ROUND(Z18*NZSVPCoupleMultiple,NTNRounding)","v":270.60000000000002},{"$f":"U19-Z19","v":632.81999999999994},{"$f":"ROUND(AB18*NZSVPCoupleMultiple,NTNRounding)","v":297.66000000000003},{"$f":"U19-AB19","v":605.76},{"$f":"ROUND(AD18*NZSVPCoupleMultiple,NTNRounding)","v":351.78},551.64,"NZSRI Sch 1 Part 2 cl.1(b) ",null,"Rate payable under clause 7 of Schedule 1AA to a person who is married or in a civil union or in a de facto relationship and whose spouse or partner is not entitled to receive New Zealand superannuation or a veteran's pension - in any other case [ie other than case in clause 1 (a)]",null,null,null,null,null,null,null,null,null,23.639999999999986,23.639999999999873,28.539999999999964,null,null,{"$f":"'Rates Data'!$AL$8","v":"NZS / VP"},3.0931697117538626E-2,3.0944838599890057E-2,-1.3141482351430867E-5,0,{"$f":"IF(D36=D37,K19*(1+CPI),(K19/K17)*R17)","v":787.57661621944555},3.0940409219893494E-2,-8.7121023548686338E-6,true,false,"Result","Rounding","CEILING",null,null,null,null,null,null,null,null,null,{"$f":"BS18","v":0},{"$f":"BT18","v":0},0,0,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K19*(1+CPI)","v":780.92992851469432},{"$f":"(K19/K17)*R17","v":787.57661621944555},{"$f":"IF(D36=D37,BE20,BF20)","v":787.57661621944555},{"$f":"ROUND(BG20,NTNRounding)","v":787.58},{"$f":"CEILING(BH20,NQSAddnRounding)","v":787.58},null,null,{"$f":"R19-BI20","v":0}]
[]
[null,{"$f":"IF(MAX(B$1:B21)=0,MAX(A$1:A21)+0.01,(MAX(B$1:B21,A$1:A21))+0.01)","v":1.02},"Non Standard Rates"]
[null,null,"Married, Civil Union or Defacto Couple (NQP included pre 1/10/91) each",{"$f":"'Rates Data'!R16","v":401.74},{"$f":"'Rates Data'!S16","v":461.41},{"$f":"'Rates Data'!T16","v":380.74},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R16","v":414.17},{"$f":"VLOOKUP(R23,TaxBracket,TaxBracketLookup)","v":2},{"$f":"U23-R23","v":62.300000000000011},{"$f":"ROUND(AJ23+AO23,NTNRounding)","v":476.47},{"$f":"ROUNDDOWN(TRUNC(U23)*SecTaxRate,NTNRounding)","v":83.3},{"$f":"U23-V23","v":393.17},{"$f":"ROUNDDOWN(TRUNC(U23)*SecTaxRate1,NTNRounding)","v":49.98},{"$f":"U23-X23","v":426.49},{"$f":"ROUNDDOWN(TRUNC(U23)*SecTaxRate2,NTNRounding)","v":142.80000000000001},{"$f":"U23-Z23","v":333.67},{"$f":"ROUNDDOWN(TRUNC(U23)*SecTaxRate3,NTNRounding)","v":157.08000000000001},{"$f":"U23-AB23","v":319.39},{"$f":"ROUNDDOWN(TRUNC(U23)*SecTaxRate4,NTNRounding)","v":185.64},{"$f":"U23-AD23","v":290.83000000000004},{"$f":"AF24&\"/2\"","v":"NZSRI Sch 1 Part 2 cl.1(a) /2"},null,null,null,{"$f":"CHOOSE(S23,\n   R23/(1-TaxRate1),\n   GrossThresh2+(R23-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R23-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R23-NetThresh4)/(1-TaxRate4))","v":476.56969696969702},{"$f":"INT(AJ23)","v":476},{"$f":"CHOOSE(S23,AK23*TaxRate1,\n(AK23*TaxRate1)+(AK23-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK23*TaxRate1)+(AK23-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK23-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK23*TaxRate1)+(AK23-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK23-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK23-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":62.3},{"$f":"TRUNC(AL23,2)","v":62.3},{"$f":"AJ23-AM23","v":414.26969696969701},{"$f":"R23-AN23","v":-9.969696969699271E-2},null,null,{"$f":"R23-D23","v":12.430000000000007},{"$f":"W23-F23","v":12.430000000000007},{"$f":"U23-E23","v":15.060000000000002},null,null,{"$f":"'Rates Data'!$AL$8","v":"NZS / VP"},{"$f":"BA$37","v":3.0931697117538626E-2},{"$f":"R23/$D23-1","v":3.0940409219893494E-2},{"$f":"AX23-AY23","v":-8.7121023548686338E-6},{"$f":"ROUND(AZ23,RoundLeg1)","v":0},{"$f":"BB16","v":414.16649999999998},{"$f":"BB23/$D23-1","v":3.0931697117538626E-2},{"$f":"$AX23-BC23","v":0},{"$f":"AJ23","v":476.56969696969702},{"$f":"IF($BE23>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE23-BF$12))*BF$11)","v":31.5},{"$f":"IF($BE23>BH$12,(BH$12-BG$12)*BG$11,MAX(0,($BE23-BG$12))*BG$11)","v":30.899696969696976},{"$f":"IF($BE23>BI$12,(BI$12-BH$12)*BH$11,MAX(0,($BE23-BH$12))*BH$11)","v":0},{"$f":"IF($BE23>BI$12,(BE23-BI$12)*BI$11,0)","v":0},{"$f":"AO23","v":-9.969696969699271E-2},{"$f":"SUM(BF23:BJ23)","v":62.299999999999983},{"$f":"T23-BK23","v":0},{"$f":"TRUNC(U23)","v":476},{"$f":"ROUNDDOWN($BM23*BN$11,NTNRounding)","v":83.3},{"$f":"ROUNDDOWN($BM23*BO$11,NTNRounding)","v":49.98},{"$f":"ROUNDDOWN($BM23*BP$11,NTNRounding)","v":142.80000000000001},{"$f":"ROUNDDOWN($BM23*BQ$11,NTNRounding)","v":157.08000000000001},{"$f":"ROUNDDOWN($BM23*BR$11,NTNRounding)","v":185.64},{"$f":"ABS(V23-BN23)","v":0},{"$f":"ABS(X23-BO23)","v":0},{"$f":"ABS(Z23-BP23)","v":0},{"$f":"ABS(AB23-BQ23)","v":0},{"$f":"ABS(AD23-BR23)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (NQP included pre 1/10/91) total",{"$f":"'Rates Data'!R17","v":803.48},{"$f":"'Rates Data'!S17","v":922.82},{"$f":"'Rates Data'!T17","v":761.48},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R17","v":828.34},null,{"$f":"U24-R24","v":124.60000000000002},{"$f":"ROUND(U23*NZSVPCoupleMultiple,NTNRounding)","v":952.94},{"$f":"ROUND(V23*NZSVPCoupleMultiple,NTNRounding)","v":166.6},{"$f":"U24-V24","v":786.34},{"$f":"ROUND(X23*NZSVPCoupleMultiple,NTNRounding)","v":99.96},{"$f":"U24-X24","v":852.98},{"$f":"ROUND(Z23*NZSVPCoupleMultiple,NTNRounding)","v":285.60000000000002},{"$f":"U24-Z24","v":667.34},{"$f":"ROUND(AB23*NZSVPCoupleMultiple,NTNRounding)","v":314.16000000000003},{"$f":"U24-AB24","v":638.78},{"$f":"ROUND(AD23*NZSVPCoupleMultiple,NTNRounding)","v":371.28},581.66000000000008,"NZSRI Sch 1 Part 2 cl.1(a) ",null,"Rate payable under clause 7 of Schedule 1AA to a person who is married or in a civil union or in a de facto relationship and whose spouse or partner is not entitled to receive New Zealand superannuation or a veteran's pension - if, before 1 October 1991, the person was receiving (or had applied for and was entitled to receive) New Zealand superannuation, or a veteran’s pension, at the alternative rate specified in clause 2 of Schedule 1 of the Social Welfare (Transitional Provisions) Act 1990.",null,null,null,null,null,null,null,null,null,{"$f":"R24-D24","v":24.860000000000014},{"$f":"W24-F24","v":24.860000000000014},{"$f":"U24-E24","v":30.120000000000005},null,null,{"$f":"'Rates Data'!$AL$8","v":"NZS / VP"},{"$f":"BA$37","v":3.0931697117538626E-2},{"$f":"R24/$D24-1","v":3.0940409219893494E-2},{"$f":"AX24-AY24","v":-8.7121023548686338E-6},0,{"$f":"BB17","v":828.33299999999997},3.0931697117538626E-2,0,null,null,null,null,null,null,null,{"$f":"BL23","v":0},null,null,null,null,null,null,{"$f":"BS23","v":0},{"$f":"BT23","v":0},0,{"$f":"BV23","v":0},0]
[null,null,"Partner in rest home",{"$f":"'Rates Data'!R18","v":402.84},{"$f":"'Rates Data'!S18","v":462.69},{"$f":"'Rates Data'!T18","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 2'!L52","v":411.8},{"$f":"VLOOKUP(R25,TaxBracket,TaxBracketLookup)","v":2},{"$f":"U25-R25","v":61.899999999999977},{"$f":"'Table 2'!N52","v":473.7},null,null,null,null,null,null,null,null,null,null,"NZSRI Section 17(2) (C)",null,"[entitled to receive] an emergency benefit under section 63 of the Social Security Act 2018 at the appropriate rate of a supported living payment payable to a person who is single or is single with 1 or more dependent children, as the case may be, in any other case.",null,null,null,null,null,null,null,null,null,{"$f":"R25-D25","v":8.9600000000000364},null,{"$f":"U25-E25","v":11.009999999999991},null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AW25,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"R25/$D25-1","v":2.2242081223314614E-2},{"$f":"AX25-AY25","v":-2.2083083026647188E-6},{"$f":"ROUND(AZ25,RoundLeg1)","v":0},null,null,null,0,{"$f":"IF($BE25>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE25-BF$12))*BF$11)","v":0},0,0,{"$f":"IF($BE25>BI$12,(BE25-BI$12)*BI$11,0)","v":0},0,0,{"$f":"T25-BK25","v":61.899999999999977},{"$f":"TRUNC(U25)","v":473},{"$f":"ROUNDDOWN($BM25*BN$11,NTNRounding)","v":82.77},49.66,141.9,156.09,184.47,{"$f":"ABS(V25-BN25)","v":82.77},{"$f":"ABS(X25-BO25)","v":49.66},{"$f":"ABS(Z25-BP25)","v":141.9},{"$f":"ABS(AB25-BQ25)","v":156.09},{"$f":"ABS(AD25-BR25)","v":184.47},{"$f":"'Table 2'!AI52","v":0}]
[null,null,"Hospital Rate",{"$f":"'Rates Data'!R19","v":55.35},{"$f":"'Rates Data'!S19","v":61.75},{"$f":"'Rates Data'!T19","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(L26),\n                   D26*(1+CPI),\n                   L26*(1+CPI))*IF((O26=0),1,0)+(O26)*(O26<>0),\n     NTNRounding)","v":56.58},{"$f":"VLOOKUP(R26,TaxBracket,TaxBracketLookup)","v":1},{"$f":"U26-R26","v":6.6099999999999994},{"$f":"ROUND(AJ26+AO26,NTNRounding)","v":63.19},null,null,null,null,null,null,null,null,null,null,"NZSRI Sch 1 Part 1 cl.3",null,"Hospital rate payable under section 19 to a person who is married or in a civil union or in a de facto relationship and who has no dependent children, or a single person, who receives New Zealand superannuation. An amount that, after income tax is deducted under tax code M is equal to the [specified net rate] a week.",null,{"$f":"CHOOSE(S26,\n   R26/(1-TaxRate1),\n   GrossThresh2+(R26-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R26-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R26-NetThresh4)/(1-TaxRate4))","v":63.217877094972067},{"$f":"INT(AJ26)","v":63},{"$f":"CHOOSE(S26,AK26*TaxRate1,\n(AK26*TaxRate1)+(AK26-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK26*TaxRate1)+(AK26-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK26-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK26*TaxRate1)+(AK26-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK26-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK26-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":6.6149999999999993},{"$f":"TRUNC(AL26,2)","v":6.61},{"$f":"AJ26-AM26","v":56.607877094972068},{"$f":"R26-AN26","v":-2.7877094972069472E-2},null,null,{"$f":"R26-D26","v":1.2299999999999969},null,{"$f":"U26-E26","v":1.4399999999999977},null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AW26,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"R26/$D26-1","v":2.2222222222222143E-2},{"$f":"AX26-AY26","v":1.7650692789805689E-5},{"$f":"ROUND(AZ26,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(L26),\n                   D26*(1+CPI),\n                   L26*(1+CPI))*IF((O26=0),1,0)+(O26)*(O26<>0)","v":56.580976965845913},{"$f":"BB26/$D26-1","v":2.2239872915011949E-2},{"$f":"$AX26-BC26","v":0},63.217877094972067,6.6378770949720671,0,0,{"$f":"IF($BE26>BI$12,(BE26-BI$12)*BI$11,0)","v":0},-2.7877094972069472E-2,6.6099999999999977,{"$f":"T26-BK26","v":0},{"$f":"TRUNC(U26)","v":63},11.02,6.61,18.899999999999999,20.79,24.57,{"$f":"ABS(V26-BN26)","v":11.02},{"$f":"ABS(X26-BO26)","v":6.61},{"$f":"ABS(Z26-BP26)","v":18.899999999999999},{"$f":"ABS(AB26-BQ26)","v":20.79},{"$f":"ABS(AD26-BR26)","v":24.57}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B28)=0,MAX(A$1:A28)+0.01,(MAX(B$1:B28,A$1:A28))+0.01)","v":1.03},"Net Average Ordinary Time Weekly Wage Calculation"]
[]
[null,null,"Average Ordinary Time Weekly Earnings",{"$f":"AOTWE","v":1622.73},null,null,null,null,null,null,null,{"$f":"INT(D31)","v":1622},{"$f":"CHOOSE(S31,L31*TaxRateQES1,\n(L31*TaxRateQES1)+(L31-ThreshQES1/Weeks)*(TaxRateQES2-TaxRateQES1),\n(L31*TaxRateQES1)+(L31-ThreshQES2/Weeks)*(TaxRateQES3-TaxRateQES2)+(L31-ThreshQES1/Weeks)*(TaxRateQES2-TaxRateQES1),\n(L31*TaxRateQES1)+(L31-ThreshQES3/Weeks)*(TaxRateQES4-TaxRateQES3)+(L31-ThreshQES2/Weeks)*(TaxRateQES3-TaxRateQES2)+(L31-ThreshQES1/Weeks)*(TaxRateQES2-TaxRateQES1))","v":367.68393846153845},null,null,null,null,null,{"$f":"VLOOKUP(D31,TaxBracketQES,TaxBracketLookupQES)","v":4}]
[null,null,"less: Tax @ M (including ACC levy)",{"$f":"TRUNC(M31,2)","v":367.68}]
[]
[null,null,"NAOTWW",{"$f":"D31-D32","v":1255.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Married, Civil Union or Defacto Couple (both qualify) each"]
[null,null,"CPI Adjusted Net Married or Civil Union Couple (both qualify) total rate",{"$f":"ROUND(ROUND(IF(ISBLANK(L16),\n                   K16*(1+CPI)*IF((O16=0),1,0)+(O16)*(O16<>0),\n                   L16*(1+CPI)*IF((O16=0),1,0)+(O16)*(O16<>0)),\n               NTNRounding)*NZSVPCoupleMultiple,NTNRounding)","v":821.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI","High","Low","Selected Rate (Unrounded)","Target"]
[null,null,"Net Married or Civil Union Couple (both qualify) total rate in use",{"$f":"R17","v":828.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K16*(1+CPI)*IF((O16=0),1,0)+(O16)*(O16<>0)","v":410.67464654487691},{"$f":"D34*NAOTWWHigh/NZSVPCoupleMultiple","v":454.955625},{"$f":"D34*NAOTWWLow/NZSVPCoupleMultiple","v":414.16649999999998},{"$f":"MIN(MAX(AW37,AY37),AX37)","v":414.16649999999998},{"$f":"AZ37/D16-1","v":3.0931697117538626E-2}]
[null,null,null,{"$f":"D37-D36","v":7}]
[null,null,"CPI Adjusted Net Married or Civil Union Couple (both qualify) total Rate as % of NAOTWW",{"$f":"D36/D34","v":0.6544281104338473}]
[]
[null,null,"Check:",{"$f":"IF(OR(D39<NAOTWWLow,D39>NAOTWWHigh),\"Net Married or Civil Union Couple (both qualify) rate was outside allowable range, an adjustment has been made\",\"Net Married or Civil Union Couple (both qualify) rate satisfies NAOTWW condition\")","v":"Net Married or Civil Union Couple (both qualify) rate was outside allowable range, an adjustment has been made"}]
[]
[]
[null,{"$f":"IF(MAX(B$1:B43)=0,MAX(A$1:A43)+0.01,(MAX(B$1:B43,A$1:A43))+0.01)","v":1.04},"Personal Allowances for NZS and VP"]
[null,null,"Older People Receiving RCS",{"$f":"'Rates Data'!R21","v":55.35},{"$f":"'Rates Data'!S21","v":61.75},null,{"$f":"VLOOKUP(D45,TaxBracket,TaxBracketLookup)","v":1},{"$f":"INT(E45)","v":61},{"$f":"CHOOSE(G45,H45*TaxRate1,\n(H45*TaxRate1)+(H45-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H45*TaxRate1)+(H45-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H45-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H45*TaxRate1)+(H45-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(H45-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H45-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":6.4049999999999994},{"$f":"TRUNC(I45,2)","v":6.4},{"$f":"E45-J45","v":55.35},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(L45),\n                   D45*(1+CPI),\n                   L45*(1+CPI))*IF((O45=0),1,0)+(O45)*(O45<>0),\n     NTNRounding)","v":56.58},{"$f":"VLOOKUP(R45,TaxBracket,TaxBracketLookup)","v":1},{"$f":"U45-R45","v":6.6099999999999994},{"$f":"ROUND(AJ45+AO45,NTNRounding)","v":63.19},null,null,null,null,null,null,null,null,null,null,"RC & DSS Regs 2018, Reg 19",{"$f":"IF((L45<>0)*AND(O45<>0),1,0)","v":0},null,null,{"$f":"CHOOSE(S45,\n   R45/(1-TaxRate1),\n   GrossThresh2+(R45-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R45-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R45-NetThresh4)/(1-TaxRate4))","v":63.217877094972067},{"$f":"INT(AJ45)","v":63},{"$f":"CHOOSE(S45,AK45*TaxRate1,\n(AK45*TaxRate1)+(AK45-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK45*TaxRate1)+(AK45-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK45-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK45*TaxRate1)+(AK45-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK45-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK45-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":6.6149999999999993},{"$f":"TRUNC(AL45,2)","v":6.61},{"$f":"AJ45-AM45","v":56.607877094972068},{"$f":"R45-AN45","v":-2.7877094972069472E-2},null,null,{"$f":"R45-D45","v":1.2299999999999969},{"$f":"W45-F45","v":0},{"$f":"U45-E45","v":1.4399999999999977},null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AW45,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"R45/$D45-1","v":2.2222222222222143E-2},{"$f":"AX45-AY45","v":1.7650692789805689E-5},{"$f":"ROUND(AZ45,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(L45),\n                   D45*(1+CPI),\n                   L45*(1+CPI))*IF((O45=0),1,0)+(O45)*(O45<>0)","v":56.580976965845913},{"$f":"BB45/$D45-1","v":2.2239872915011949E-2},{"$f":"$AX45-BC45","v":0},{"$f":"AJ45","v":63.217877094972067},{"$f":"IF($BE45>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE45-BF$12))*BF$11)","v":6.6378770949720671},0,0,{"$f":"IF($BE45>BI$12,(BE45-BI$12)*BI$11,0)","v":0},{"$f":"AO45","v":-2.7877094972069472E-2},{"$f":"SUM(BF45:BJ45)","v":6.6099999999999977},{"$f":"T45-BK45","v":0}]
[null,null,"People with Psychiatric or Intellectual Disabilities",{"$f":"'Rates Data'!R22","v":80.67},{"$f":"'Rates Data'!S22","v":90.12},null,{"$f":"VLOOKUP(D46,TaxBracket,TaxBracketLookup)","v":1},{"$f":"INT(E46)","v":90},{"$f":"CHOOSE(G46,H46*TaxRate1,\n(H46*TaxRate1)+(H46-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H46*TaxRate1)+(H46-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H46-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H46*TaxRate1)+(H46-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(H46-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H46-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":9.4499999999999993},{"$f":"TRUNC(I46,2)","v":9.4499999999999993},{"$f":"E46-J46","v":80.67},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(L46),\n                   D46*(1+CPI),\n                   L46*(1+CPI))*IF((O46=0),1,0)+(O46)*(O46<>0),\n     NTNRounding)","v":82.46},{"$f":"VLOOKUP(R46,TaxBracket,TaxBracketLookup)","v":1},{"$f":"U46-R46","v":9.6600000000000108},{"$f":"ROUND(AJ46+AO46,NTNRounding)","v":92.12},null,null,null,null,null,null,null,null,null,null,"SOC Min (10) 23/2\"",{"$f":"IF((L46<>0)*AND(O46<>0),1,0)","v":0},null,null,{"$f":"CHOOSE(S46,\n   R46/(1-TaxRate1),\n   GrossThresh2+(R46-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R46-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R46-NetThresh4)/(1-TaxRate4))","v":92.13407821229049},{"$f":"INT(AJ46)","v":92},{"$f":"CHOOSE(S46,AK46*TaxRate1,\n(AK46*TaxRate1)+(AK46-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK46*TaxRate1)+(AK46-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK46-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK46*TaxRate1)+(AK46-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK46-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK46-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":9.66},{"$f":"TRUNC(AL46,2)","v":9.66},{"$f":"AJ46-AM46","v":82.474078212290493},{"$f":"R46-AN46","v":-1.4078212290499437E-2},null,null,{"$f":"R46-D46","v":1.789999999999992},{"$f":"W46-F46","v":0},{"$f":"U46-E46","v":2},null,null,"CPI",2.2239872915011949E-2,{"$f":"R46/$D46-1","v":2.2189165736952843E-2},5.0707178059106184E-5,1E-4,{"$f":"IF(ISBLANK(L46),\n                   D46*(1+CPI),\n                   L46*(1+CPI))*IF((O46=0),1,0)+(O46)*(O46<>0)","v":82.464090548054017},2.2239872915011949E-2,0,92.13407821229049,{"$f":"IF($BE46>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE46-BF$12))*BF$11)","v":9.6740782122905014},0,0,0,-1.4078212290499437E-2,9.6600000000000019,{"$f":"T46-BK46","v":0}]
[null,null,"People with Physical or Sensory Disabilities",{"$f":"'Rates Data'!R23","v":131.07},{"$f":"'Rates Data'!S23","v":146.4},null,{"$f":"VLOOKUP(D47,TaxBracket,TaxBracketLookup)","v":1},{"$f":"INT(E47)","v":146},{"$f":"CHOOSE(G47,H47*TaxRate1,\n(H47*TaxRate1)+(H47-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H47*TaxRate1)+(H47-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H47-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(H47*TaxRate1)+(H47-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(H47-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(H47-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":15.33},{"$f":"TRUNC(I47,2)","v":15.33},{"$f":"E47-J47","v":131.07},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(L47),\n                   D47*(1+CPI),\n                   L47*(1+CPI))*IF((O47=0),1,0)+(O47)*(O47<>0),\n     NTNRounding)","v":133.97999999999999},{"$f":"VLOOKUP(R47,TaxBracket,TaxBracketLookup)","v":1},{"$f":"U47-R47","v":15.640000000000015},{"$f":"ROUND(AJ47+AO47,NTNRounding)","v":149.62},null,null,null,null,null,null,null,null,null,null,"SOC Min (10) 23/2\"",{"$f":"IF((L47<>0)*AND(O47<>0),1,0)","v":0},null,null,{"$f":"CHOOSE(S47,\n   R47/(1-TaxRate1),\n   GrossThresh2+(R47-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R47-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R47-NetThresh4)/(1-TaxRate4))","v":149.69832402234636},{"$f":"INT(AJ47)","v":149},{"$f":"CHOOSE(S47,AK47*TaxRate1,\n(AK47*TaxRate1)+(AK47-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK47*TaxRate1)+(AK47-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK47-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK47*TaxRate1)+(AK47-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK47-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK47-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":15.645},{"$f":"TRUNC(AL47,2)","v":15.64},{"$f":"AJ47-AM47","v":134.05832402234637},{"$f":"R47-AN47","v":-7.8324022346379252E-2},null,null,{"$f":"R47-D47","v":2.9099999999999966},{"$f":"W47-F47","v":0},{"$f":"U47-E47","v":3.2199999999999989},null,null,"CPI",2.2239872915011949E-2,{"$f":"R47/$D47-1","v":2.2201876859693215E-2},3.7996055318734179E-5,0,{"$f":"IF(ISBLANK(L47),\n                   D47*(1+CPI),\n                   L47*(1+CPI))*IF((O47=0),1,0)+(O47)*(O47<>0)","v":133.98498014297061},2.2239872915011949E-2,0,149.69832402234636,{"$f":"IF($BE47>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE47-BF$12))*BF$11)","v":15.718324022346367},0,0,0,-7.8324022346379252E-2,15.639999999999988,{"$f":"T47-BK47","v":2.6645352591003757E-14}]
[null,null,"Insertion row for new rates"]
[]
[null,null,null,"Opening Single rates below are used for calculation purposes only.  This is done as 60% / 65% relativites are not used "]
[null,{"$f":"IF(MAX(B$1:B50)=0,MAX(A$1:A50)+0.01,(MAX(B$1:B50,A$1:A50))+0.01)","v":1.05},"Supplementary Standard Rates (CPI)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI only as per NZSRI s15 (2) "]
[null,null,"Single Living Alone",{"$f":"D13","v":521.62},606.66999999999996,500.61999999999995,{"$f":"G13","v":2},606,85.05,85.05,521.62,null,null,null,null,null,null,{"$f":"CHOOSE(AprilRateRatios,ROUND(R56*NZSVPSingleLARatio,NTNRounding),K52)","v":533.87},{"$f":"VLOOKUP(R52,TaxBracket,TaxBracketLookup)","v":2},{"$f":"U52-R52","v":87.669999999999959},{"$f":"ROUND(AJ52+AO52,NTNRounding)","v":621.54},{"$f":"ROUNDDOWN(TRUNC(U52)*SecTaxRate,NTNRounding)","v":108.67},{"$f":"U52-V52","v":512.87},{"$f":"ROUNDDOWN(TRUNC(U52)*SecTaxRate1,NTNRounding)","v":65.2},{"$f":"U52-X52","v":556.33999999999992},{"$f":"ROUNDDOWN(TRUNC(U52)*SecTaxRate2,NTNRounding)","v":186.3},{"$f":"U52-Z52","v":435.23999999999995},{"$f":"ROUNDDOWN(TRUNC(U52)*SecTaxRate3,NTNRounding)","v":204.93},{"$f":"U52-AB52","v":416.60999999999996},{"$f":"ROUNDDOWN(TRUNC(U52)*SecTaxRate4,NTNRounding)","v":242.19},{"$f":"U52-AD52","v":379.34999999999997},"NZSRI Sch 1 Part 1 cl.1(a) ",{"$f":"IF((L52<>0)*AND(O52<>0),1,0)","v":0},null,null,{"$f":"CHOOSE(S52,\n   R52/(1-TaxRate1),\n   GrossThresh2+(R52-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R52-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R52-NetThresh4)/(1-TaxRate4))","v":621.66060606060614},{"$f":"INT(AJ52)","v":621},{"$f":"CHOOSE(S52,AK52*TaxRate1,\n(AK52*TaxRate1)+(AK52-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK52*TaxRate1)+(AK52-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK52-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK52*TaxRate1)+(AK52-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK52-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK52-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":87.674999999999997},{"$f":"TRUNC(AL52,2)","v":87.67},{"$f":"AJ52-AM52","v":533.99060606060618},{"$f":"R52-AN52","v":-0.12060606060617829},null,null,{"$f":"R52-D52","v":12.25},{"$f":"W52-F52","v":12.250000000000057},{"$f":"U52-E52","v":14.870000000000005},null,null,"CPI",{"$f":"AW$37/D$55-1","v":2.2239872915011949E-2},{"$f":"R52/$D52-1","v":2.348452896744746E-2},{"$f":"AX52-AY52","v":-1.244656052435511E-3},{"$f":"ROUND(AZ52,RoundLeg1)","v":-1.1999999999999999E-3},{"$f":"BB56*NZSVPSingleLARatio","v":533.87704050833997},{"$f":"BB52/$D52-1","v":2.3498026357003043E-2},{"$f":"$AX52-BC52","v":-1.2581534419910945E-3},{"$f":"AJ52","v":621.66060606060614},{"$f":"IF($BE52>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE52-BF$12))*BF$11)","v":31.5},56.290606060606073,0,{"$f":"IF($BE52>BI$12,(BE52-BI$12)*BI$11,0)","v":0},{"$f":"AO52","v":-0.12060606060617829},{"$f":"SUM(BF52:BJ52)","v":87.669999999999902},{"$f":"T52-BK52","v":0},{"$f":"TRUNC(U52)","v":621},{"$f":"ROUNDDOWN($BM52*BN$11,NTNRounding)","v":108.67},65.2,186.3,204.93,242.19,{"$f":"ABS(V52-BN52)","v":0},{"$f":"ABS(X52-BO52)","v":0},{"$f":"ABS(Z52-BP52)","v":0},{"$f":"ABS(AB52-BQ52)","v":0},{"$f":"ABS(AD52-BR52)","v":0}]
[null,null,"Single Sharing",481.65999999999997,558.30999999999995,460.65999999999997,2,558,76.649999999999991,76.650000000000006,481.65999999999997,null,null,null,null,null,null,{"$f":"CHOOSE(AprilRateRatios,ROUND(R56*NZSVPSingleSRatio,NTNRounding),K53)","v":492.8},2,{"$f":"U53-R53","v":78.920000000000016},{"$f":"ROUND(AJ53+AO53,NTNRounding)","v":571.72},{"$f":"ROUNDDOWN(TRUNC(U53)*SecTaxRate,NTNRounding)","v":99.92},{"$f":"U53-V53","v":471.8},{"$f":"ROUNDDOWN(TRUNC(U53)*SecTaxRate1,NTNRounding)","v":59.95},{"$f":"U53-X53","v":511.77000000000004},{"$f":"ROUNDDOWN(TRUNC(U53)*SecTaxRate2,NTNRounding)","v":171.3},{"$f":"U53-Z53","v":400.42},{"$f":"ROUNDDOWN(TRUNC(U53)*SecTaxRate3,NTNRounding)","v":188.43},{"$f":"U53-AB53","v":383.29},{"$f":"ROUNDDOWN(TRUNC(U53)*SecTaxRate4,NTNRounding)","v":222.69},349.03000000000003,"NZSRI Sch 1 Part 1 cl.1(b) ",0,null,null,{"$f":"CHOOSE(S53,\n   R53/(1-TaxRate1),\n   GrossThresh2+(R53-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R53-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R53-NetThresh4)/(1-TaxRate4))","v":571.87878787878799},{"$f":"INT(AJ53)","v":571},{"$f":"CHOOSE(S53,AK53*TaxRate1,\n(AK53*TaxRate1)+(AK53-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK53*TaxRate1)+(AK53-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK53-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK53*TaxRate1)+(AK53-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK53-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK53-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":78.924999999999997},{"$f":"TRUNC(AL53,2)","v":78.92},{"$f":"AJ53-AM53","v":492.95878787878797},{"$f":"R53-AN53","v":-0.15878787878796174},null,null,11.140000000000043,11.140000000000043,13.410000000000082,null,null,"CPI",2.2239872915011949E-2,2.3128347797201521E-2,-8.884748821895716E-4,-8.9999999999999998E-4,{"$f":"BB56*NZSVPSingleSRatio","v":492.80957585385227},{"$f":"BB53/$D53-1","v":2.3148228737807308E-2},{"$f":"$AX53-BC53","v":-9.083558227953592E-4},{"$f":"AJ53","v":571.87878787878799},31.5,47.578787878787892,0,{"$f":"IF($BE53>BI$12,(BE53-BI$12)*BI$11,0)","v":0},{"$f":"AO53","v":-0.15878787878796174},{"$f":"SUM(BF53:BJ53)","v":78.919999999999931},{"$f":"T53-BK53","v":0},{"$f":"TRUNC(U53)","v":571},99.92,59.95,171.3,188.43,222.69,{"$f":"ABS(V53-BN53)","v":0},{"$f":"ABS(X53-BO53)","v":0},{"$f":"ABS(Z53-BP53)","v":0},{"$f":"ABS(AB53-BQ53)","v":0},{"$f":"ABS(AD53-BR53)","v":0}]
[null,null,"Single Living Alone Premium",39.960000000000036,48.360000000000014,39.95999999999998,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R52-R53","v":41.069999999999993},null,8.7499999999999432,{"$f":"U52-U53","v":49.819999999999936},8.75,41.069999999999993,5.25,44.569999999999879,15,34.819999999999936,16.5,33.319999999999936,{"$f":"AD52-AD53","v":19.5},30.319999999999936,"NZSRI Sch1 Pt1 cl.1(a) less cl.1(b)",0,null,null,null,null,null,null,null,null,null,null,1.1099999999999568,1.1100000000000136,1.4599999999999227,null,null,"CPI",2.2239872915011949E-2,2.7777777777776569E-2,-5.5379048627646199E-3,-5.4999999999999997E-3,{"$f":"BB52-BB53","v":41.067464654487708},{"$f":"BB54/$D54-1","v":2.7714330692884648E-2},{"$f":"$AX54-BC54","v":-5.4744577778726988E-3},null,null,null,null,null,null,null,{"$f":"ABS(BL52)+ABS(BL53)","v":0},null,null,null,null,null,null,{"$f":"ABS(BS52)+ABS(BS53)","v":0},{"$f":"ABS(BT52)+ABS(BT53)","v":0},{"$f":"ABS(BU52)+ABS(BU53)","v":0},0,{"$f":"ABS(BW52)+ABS(BW53)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (both qualify) each",401.74,461.41,380.74,2,461,59.674999999999997,59.67,401.74,{"$f":"IF(L16=\"\",\"\",L16)","v":""},null,null,null,null,null,{"$f":"CHOOSE(AprilRateRatios,(ROUND(IF(L55=\"\",\n                   (K55*(1+CPI)*IF((O55=0),1,0)+(O55)*(O55<>0)),\n                   (L55*(1+CPI)*IF((O55=0),1,0)+(O55)*(O55<>0))),\n     NTNRounding)),K55)","v":410.67},2,61.599999999999966,{"$f":"ROUND(AJ55+AO55,NTNRounding)","v":472.27},{"$f":"ROUNDDOWN(TRUNC(U55)*SecTaxRate,NTNRounding)","v":82.6},{"$f":"U55-V55","v":389.66999999999996},{"$f":"ROUNDDOWN(TRUNC(U55)*SecTaxRate1,NTNRounding)","v":49.56},422.71,{"$f":"ROUNDDOWN(TRUNC(U55)*SecTaxRate2,NTNRounding)","v":141.6},{"$f":"U55-Z55","v":330.66999999999996},{"$f":"ROUNDDOWN(TRUNC(U55)*SecTaxRate3,NTNRounding)","v":155.76},{"$f":"U55-AB55","v":316.51},{"$f":"ROUNDDOWN(TRUNC(U55)*SecTaxRate4,NTNRounding)","v":184.08},288.18999999999994,"NZSRI Sch 1 Part 1 cl.1(c) ",0,null,null,{"$f":"CHOOSE(S55,\n   R55/(1-TaxRate1),\n   GrossThresh2+(R55-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R55-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R55-NetThresh4)/(1-TaxRate4))","v":472.32727272727277},{"$f":"INT(AJ55)","v":472},{"$f":"CHOOSE(S55,AK55*TaxRate1,\n(AK55*TaxRate1)+(AK55-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK55*TaxRate1)+(AK55-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK55-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK55*TaxRate1)+(AK55-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK55-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK55-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":61.599999999999994},{"$f":"TRUNC(AL55,2)","v":61.6},{"$f":"AJ55-AM55","v":410.72727272727275},{"$f":"R55-AN55","v":-5.7272727272732027E-2},null,null,8.9300000000000068,8.92999999999995,10.859999999999957,null,null,"CPI",2.2239872915011949E-2,2.2228306865136771E-2,{"$f":"AX55-AY55","v":1.1566049875177953E-5},0,{"$f":"IF(L55=\"\",\n                   (K55*(1+CPI)*IF((O55=0),1,0)+(O55)*(O55<>0)),\n                   (L55*(1+CPI)*IF((O55=0),1,0)+(O55)*(O55<>0)))","v":410.67464654487691},{"$f":"BB55/$D55-1","v":2.2239872915011949E-2},{"$f":"$AX55-BC55","v":0},{"$f":"AJ55","v":472.32727272727277},{"$f":"IF($BE55>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE55-BF$12))*BF$11)","v":31.5},{"$f":"IF($BE55>BH$12,(BH$12-BG$12)*BG$11,MAX(0,($BE55-BG$12))*BG$11)","v":30.157272727272733},{"$f":"IF($BE55>BI$12,(BI$12-BH$12)*BH$11,MAX(0,($BE55-BH$12))*BH$11)","v":0},{"$f":"IF($BE55>BI$12,(BE55-BI$12)*BI$11,0)","v":0},{"$f":"AO55","v":-5.7272727272732027E-2},{"$f":"SUM(BF55:BJ55)","v":61.6},{"$f":"T55-BK55","v":0},{"$f":"TRUNC(U55)","v":472},{"$f":"ROUNDDOWN($BM55*BN$11,NTNRounding)","v":82.6},{"$f":"ROUNDDOWN($BM55*BO$11,NTNRounding)","v":49.56},{"$f":"ROUNDDOWN($BM55*BP$11,NTNRounding)","v":141.6},{"$f":"ROUNDDOWN($BM55*BQ$11,NTNRounding)","v":155.76},{"$f":"ROUNDDOWN($BM55*BR$11,NTNRounding)","v":184.08},{"$f":"ABS(V55-BN55)","v":0},{"$f":"ABS(X55-BO55)","v":0},{"$f":"ABS(Z55-BP55)","v":0},{"$f":"ABS(AB55-BQ55)","v":0},{"$f":"ABS(AD55-BR55)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (both qualify) total",803.48,922.82,761.48,null,null,null,null,803.48,null,null,null,null,null,null,{"$f":"ROUND(R55*NZSVPCoupleMultiple,NTNRounding)","v":821.34},null,123.19999999999993,{"$f":"ROUND(U55*NZSVPCoupleMultiple,NTNRounding)","v":944.54},{"$f":"ROUND(V55*NZSVPCoupleMultiple,NTNRounding)","v":165.2},{"$f":"U56-V56","v":779.33999999999992},{"$f":"ROUND(X55*NZSVPCoupleMultiple,NTNRounding)","v":99.12},845.42,{"$f":"ROUND(Z55*NZSVPCoupleMultiple,NTNRounding)","v":283.2},{"$f":"U56-Z56","v":661.33999999999992},{"$f":"ROUND(AB55*NZSVPCoupleMultiple,NTNRounding)","v":311.52},{"$f":"U56-AB56","v":633.02},{"$f":"ROUND(AD55*NZSVPCoupleMultiple,NTNRounding)","v":368.16},576.37999999999988,{"$f":"AF55&\"*2\"","v":"NZSRI Sch 1 Part 1 cl.1(c) *2"},0,null,null,null,null,null,null,null,null,null,null,17.860000000000014,17.8599999999999,21.719999999999914,null,null,"CPI",2.2239872915011949E-2,2.2228306865136771E-2,{"$f":"AX56-AY56","v":1.1566049875177953E-5},0,{"$f":"BB55*NZSVPCoupleMultiple","v":821.34929308975381},{"$f":"BB56/$D56-1","v":2.2239872915011949E-2},{"$f":"$AX56-BC56","v":0},null,null,null,null,null,null,null,{"$f":"BL55","v":0},null,null,null,null,null,null,{"$f":"BS55","v":0},{"$f":"BT55","v":0},{"$f":"BU55","v":0},0,{"$f":"BW55","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (NQP included) each",{"$f":"D18","v":381.97},437.44,360.97,2,437,55.474999999999994,55.47,381.97,null,null,null,null,null,null,{"$f":"ROUND(R58*(1/NZSVPCoupleMultiple),NTNRounding)","v":390.47},2,57.21999999999997,{"$f":"ROUND(AJ57+AO57,NTNRounding)","v":447.69},{"$f":"ROUNDDOWN(TRUNC(U57)*SecTaxRate,NTNRounding)","v":78.22},{"$f":"U57-V57","v":369.47},{"$f":"ROUNDDOWN(TRUNC(U57)*SecTaxRate1,NTNRounding)","v":46.93},400.76,{"$f":"ROUNDDOWN(TRUNC(U57)*SecTaxRate2,NTNRounding)","v":134.1},{"$f":"U57-Z57","v":313.59000000000003},{"$f":"ROUNDDOWN(TRUNC(U57)*SecTaxRate3,NTNRounding)","v":147.51},{"$f":"U57-AB57","v":300.18},{"$f":"ROUNDDOWN(TRUNC(U57)*SecTaxRate4,NTNRounding)","v":174.33},273.36,{"$f":"AF58&\"/2\"","v":"NZSRI Sch 1 Part 2 cl.1(b) /2"},0,null,null,{"$f":"CHOOSE(S57,\n   R57/(1-TaxRate1),\n   GrossThresh2+(R57-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R57-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R57-NetThresh4)/(1-TaxRate4))","v":447.84242424242427},{"$f":"INT(AJ57)","v":447},{"$f":"CHOOSE(S57,AK57*TaxRate1,\n(AK57*TaxRate1)+(AK57-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK57*TaxRate1)+(AK57-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK57-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK57*TaxRate1)+(AK57-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK57-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK57-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":57.224999999999994},{"$f":"TRUNC(AL57,2)","v":57.22},{"$f":"AJ57-AM57","v":390.62242424242424},{"$f":"R57-AN57","v":-0.15242424242421748},null,null,8.5,8.5,10.25,null,null,"CPI",2.2239872915011949E-2,2.2253056522763659E-2,-1.3183607751710014E-5,0,{"$f":"BB58*(1/NZSVPCoupleMultiple)","v":390.46496425734716},{"$f":"BB57/$D57-1","v":2.2239872915011949E-2},{"$f":"$AX57-BC57","v":0},{"$f":"AJ57","v":447.84242424242427},{"$f":"IF($BE57>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE57-BF$12))*BF$11)","v":31.5},{"$f":"IF($BE57>BH$12,(BH$12-BG$12)*BG$11,MAX(0,($BE57-BG$12))*BG$11)","v":25.872424242424245},{"$f":"IF($BE57>BI$12,(BI$12-BH$12)*BH$11,MAX(0,($BE57-BH$12))*BH$11)","v":0},{"$f":"IF($BE57>BI$12,(BE57-BI$12)*BI$11,0)","v":0},{"$f":"AO57","v":-0.15242424242421748},{"$f":"SUM(BF57:BJ57)","v":57.220000000000027},{"$f":"T57-BK57","v":-5.6843418860808015E-14},{"$f":"TRUNC(U57)","v":447},{"$f":"ROUNDDOWN($BM57*BN$11,NTNRounding)","v":78.22},{"$f":"ROUNDDOWN($BM57*BO$11,NTNRounding)","v":46.93},{"$f":"ROUNDDOWN($BM57*BP$11,NTNRounding)","v":134.1},{"$f":"ROUNDDOWN($BM57*BQ$11,NTNRounding)","v":147.51},{"$f":"ROUNDDOWN($BM57*BR$11,NTNRounding)","v":174.33},{"$f":"ABS(V57-BN57)","v":0},{"$f":"ABS(X57-BO57)","v":0},{"$f":"ABS(Z57-BP57)","v":0},{"$f":"ABS(AB57-BQ57)","v":0},{"$f":"ABS(AD57-BR57)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (NQP included) total",763.94,874.88,721.94,null,null,null,null,763.94,null,null,null,null,null,null,{"$f":"CEILING(ROUND(K58*(1+CPI),\n     NTNRounding),NQSAddnRounding)","v":780.94},null,114.43999999999994,{"$f":"ROUND(U57*NZSVPCoupleMultiple,NTNRounding)","v":895.38},{"$f":"ROUND(V57*NZSVPCoupleMultiple,NTNRounding)","v":156.44},{"$f":"U58-V58","v":738.94},{"$f":"ROUND(X57*NZSVPCoupleMultiple,NTNRounding)","v":93.86},801.52,{"$f":"ROUND(Z57*NZSVPCoupleMultiple,NTNRounding)","v":268.2},{"$f":"U58-Z58","v":627.18000000000006},{"$f":"ROUND(AB57*NZSVPCoupleMultiple,NTNRounding)","v":295.02},{"$f":"U58-AB58","v":600.36},{"$f":"ROUND(AD57*NZSVPCoupleMultiple,NTNRounding)","v":348.66},546.72,"NZSRI Sch 1 Part 2 cl.1(b) ",0,null,null,null,null,null,null,null,null,null,null,17,17,20.5,null,null,"CPI",2.2239872915011949E-2,2.2253056522763659E-2,-1.3183607751710014E-5,0,{"$f":"K58*(1+CPI)","v":780.92992851469432},2.2239872915011949E-2,0,true,null,"Result","Rounding","CEILING",null,null,null,null,null,null,null,null,null,{"$f":"BS57","v":0},{"$f":"BT57","v":0},{"$f":"BU57","v":0},0,{"$f":"BW57","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K58*(1+CPI)","v":780.92992851469432},null,{"$f":"BE59","v":780.92992851469432},{"$f":"ROUND(BG59,NTNRounding)","v":780.93},{"$f":"CEILING(BH59,NQSAddnRounding)","v":780.94},null,null,{"$f":"R58-BI59","v":0}]
[]
[null,null,"Supplementary Standard Rates (max of 65% of NAOTWW or CPI adjusted rate)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retained for comparisons with old 65% wage floor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NAOTWW 65%",{"$f":"D34*NAOTWW65/NZSVPCoupleMultiple","v":407.89125000000001},{"$f":"MAX($AW$37,$AX$61)/D65-1","v":2.2239872915011949E-2}]
[null,null,"Single Living Alone",{"$f":"D13","v":521.62},606.66999999999996,500.61999999999995,{"$f":"G13","v":2},606,85.05,85.05,521.62,null,null,null,null,null,null,{"$f":"ROUND(R66*NZSVPSingleLARatio,NTNRounding)","v":533.87},{"$f":"VLOOKUP(R62,TaxBracket,TaxBracketLookup)","v":2},{"$f":"U62-R62","v":87.669999999999959},{"$f":"ROUND(AJ62+AO62,NTNRounding)","v":621.54},{"$f":"ROUNDDOWN(TRUNC(U62)*SecTaxRate,NTNRounding)","v":108.67},{"$f":"U62-V62","v":512.87},{"$f":"ROUNDDOWN(TRUNC(U62)*SecTaxRate1,NTNRounding)","v":65.2},{"$f":"U62-X62","v":556.33999999999992},{"$f":"ROUNDDOWN(TRUNC(U62)*SecTaxRate2,NTNRounding)","v":186.3},{"$f":"U62-Z62","v":435.23999999999995},{"$f":"ROUNDDOWN(TRUNC(U62)*SecTaxRate3,NTNRounding)","v":204.93},{"$f":"U62-AB62","v":416.60999999999996},{"$f":"ROUNDDOWN(TRUNC(U62)*SecTaxRate4,NTNRounding)","v":242.19},{"$f":"U62-AD62","v":379.34999999999997},null,{"$f":"IF((L62<>0)*AND(O62<>0),1,0)","v":0},null,null,{"$f":"CHOOSE(S62,\n   R62/(1-TaxRate1),\n   GrossThresh2+(R62-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R62-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R62-NetThresh4)/(1-TaxRate4))","v":621.66060606060614},{"$f":"INT(AJ62)","v":621},{"$f":"CHOOSE(S62,AK62*TaxRate1,\n(AK62*TaxRate1)+(AK62-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK62*TaxRate1)+(AK62-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK62-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK62*TaxRate1)+(AK62-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK62-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK62-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":87.674999999999997},{"$f":"TRUNC(AL62,2)","v":87.67},{"$f":"AJ62-AM62","v":533.99060606060618},{"$f":"R62-AN62","v":-0.12060606060617829},null,null,{"$f":"R62-D62","v":12.25},{"$f":"W62-F62","v":12.250000000000057},{"$f":"U62-E62","v":14.870000000000005},null,null,null,{"$f":"AY$61","v":2.2239872915011949E-2},{"$f":"R62/$D62-1","v":2.348452896744746E-2},{"$f":"AX62-AY62","v":-1.244656052435511E-3},{"$f":"ROUND(AZ62,RoundLeg1)","v":-1.1999999999999999E-3},{"$f":"BB66*NZSVPSingleLARatio","v":533.87704050833997},{"$f":"BB62/$D62-1","v":2.3498026357003043E-2},{"$f":"$AX62-BC62","v":-1.2581534419910945E-3},{"$f":"AJ62","v":621.66060606060614},{"$f":"IF($BE62>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE62-BF$12))*BF$11)","v":31.5},56.290606060606073,0,{"$f":"IF($BE62>BI$12,(BE62-BI$12)*BI$11,0)","v":0},{"$f":"AO62","v":-0.12060606060617829},{"$f":"SUM(BF62:BJ62)","v":87.669999999999902},{"$f":"T62-BK62","v":0},{"$f":"TRUNC(U62)","v":621},{"$f":"ROUNDDOWN($BM62*BN$11,NTNRounding)","v":108.67},65.2,186.3,204.93,242.19,{"$f":"ABS(V62-BN62)","v":0},{"$f":"ABS(X62-BO62)","v":0},{"$f":"ABS(Z62-BP62)","v":0},{"$f":"ABS(AB62-BQ62)","v":0},{"$f":"ABS(AD62-BR62)","v":0}]
[null,null,"Single Sharing",481.65999999999997,558.30999999999995,460.65999999999997,2,558,76.649999999999991,76.650000000000006,481.65999999999997,null,null,null,null,null,null,{"$f":"ROUND(R66*NZSVPSingleSRatio,NTNRounding)","v":492.8},2,{"$f":"U63-R63","v":78.920000000000016},{"$f":"ROUND(AJ63+AO63,NTNRounding)","v":571.72},{"$f":"ROUNDDOWN(TRUNC(U63)*SecTaxRate,NTNRounding)","v":99.92},{"$f":"U63-V63","v":471.8},{"$f":"ROUNDDOWN(TRUNC(U63)*SecTaxRate1,NTNRounding)","v":59.95},{"$f":"U63-X63","v":511.77000000000004},{"$f":"ROUNDDOWN(TRUNC(U63)*SecTaxRate2,NTNRounding)","v":171.3},{"$f":"U63-Z63","v":400.42},{"$f":"ROUNDDOWN(TRUNC(U63)*SecTaxRate3,NTNRounding)","v":188.43},{"$f":"U63-AB63","v":383.29},{"$f":"ROUNDDOWN(TRUNC(U63)*SecTaxRate4,NTNRounding)","v":222.69},349.03000000000003,null,0,null,null,{"$f":"CHOOSE(S63,\n   R63/(1-TaxRate1),\n   GrossThresh2+(R63-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R63-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R63-NetThresh4)/(1-TaxRate4))","v":571.87878787878799},{"$f":"INT(AJ63)","v":571},{"$f":"CHOOSE(S63,AK63*TaxRate1,\n(AK63*TaxRate1)+(AK63-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK63*TaxRate1)+(AK63-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK63-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK63*TaxRate1)+(AK63-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK63-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK63-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":78.924999999999997},{"$f":"TRUNC(AL63,2)","v":78.92},{"$f":"AJ63-AM63","v":492.95878787878797},{"$f":"R63-AN63","v":-0.15878787878796174},null,null,11.140000000000043,11.140000000000043,13.410000000000082,null,null,null,{"$f":"AY$61","v":2.2239872915011949E-2},2.3128347797201521E-2,-8.884748821895716E-4,-8.9999999999999998E-4,{"$f":"BB66*NZSVPSingleSRatio","v":492.80957585385227},{"$f":"BB63/$D63-1","v":2.3148228737807308E-2},{"$f":"$AX63-BC63","v":-9.083558227953592E-4},{"$f":"AJ63","v":571.87878787878799},31.5,47.578787878787892,0,{"$f":"IF($BE63>BI$12,(BE63-BI$12)*BI$11,0)","v":0},{"$f":"AO63","v":-0.15878787878796174},{"$f":"SUM(BF63:BJ63)","v":78.919999999999931},{"$f":"T63-BK63","v":0},{"$f":"TRUNC(U63)","v":571},99.92,59.95,171.3,188.43,222.69,{"$f":"ABS(V63-BN63)","v":0},{"$f":"ABS(X63-BO63)","v":0},{"$f":"ABS(Z63-BP63)","v":0},{"$f":"ABS(AB63-BQ63)","v":0},{"$f":"ABS(AD63-BR63)","v":0}]
[null,null,"Single Living Alone Premium",39.960000000000036,48.360000000000014,39.95999999999998,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R62-R63","v":41.069999999999993},null,8.7499999999999432,{"$f":"U62-U63","v":49.819999999999936},8.75,41.069999999999993,5.25,44.569999999999879,15,34.819999999999936,16.5,33.319999999999936,{"$f":"AD62-AD63","v":19.5},30.319999999999936,null,0,null,null,null,null,null,null,null,null,null,null,1.1099999999999568,1.1100000000000136,1.4599999999999227,null,null,null,2.2239872915011949E-2,2.7777777777776569E-2,-5.5379048627646199E-3,-5.4999999999999997E-3,{"$f":"BB62-BB63","v":41.067464654487708},{"$f":"BB64/$D64-1","v":2.7714330692884648E-2},{"$f":"$AX64-BC64","v":-5.4744577778726988E-3},null,null,null,null,null,null,null,{"$f":"ABS(BL62)+ABS(BL63)","v":0},null,null,null,null,null,null,{"$f":"ABS(BS62)+ABS(BS63)","v":0},{"$f":"ABS(BT62)+ABS(BT63)","v":0},{"$f":"ABS(BU62)+ABS(BU63)","v":0},0,{"$f":"ABS(BW62)+ABS(BW63)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (both qualify) each",401.74,461.41,380.74,2,461,59.674999999999997,59.67,401.74,null,null,null,null,null,null,{"$f":"MAX(ROUND(D34*NAOTWW65/NZSVPCoupleMultiple, NTNRounding),R55)","v":410.67},2,61.599999999999966,{"$f":"ROUND(AJ65+AO65,NTNRounding)","v":472.27},{"$f":"ROUNDDOWN(TRUNC(U65)*SecTaxRate,NTNRounding)","v":82.6},{"$f":"U65-V65","v":389.66999999999996},{"$f":"ROUNDDOWN(TRUNC(U65)*SecTaxRate1,NTNRounding)","v":49.56},422.71,{"$f":"ROUNDDOWN(TRUNC(U65)*SecTaxRate2,NTNRounding)","v":141.6},{"$f":"U65-Z65","v":330.66999999999996},{"$f":"ROUNDDOWN(TRUNC(U65)*SecTaxRate3,NTNRounding)","v":155.76},{"$f":"U65-AB65","v":316.51},{"$f":"ROUNDDOWN(TRUNC(U65)*SecTaxRate4,NTNRounding)","v":184.08},288.18999999999994,"CPI then wage adj as per NZSRI s16 (1) (a)",0,null,null,{"$f":"CHOOSE(S65,\n   R65/(1-TaxRate1),\n   GrossThresh2+(R65-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R65-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R65-NetThresh4)/(1-TaxRate4))","v":472.32727272727277},{"$f":"INT(AJ65)","v":472},{"$f":"CHOOSE(S65,AK65*TaxRate1,\n(AK65*TaxRate1)+(AK65-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK65*TaxRate1)+(AK65-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK65-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK65*TaxRate1)+(AK65-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK65-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK65-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":61.599999999999994},{"$f":"TRUNC(AL65,2)","v":61.6},{"$f":"AJ65-AM65","v":410.72727272727275},{"$f":"R65-AN65","v":-5.7272727272732027E-2},null,null,8.9300000000000068,8.92999999999995,10.859999999999957,null,null,null,2.2239872915011949E-2,2.2228306865136771E-2,{"$f":"AX65-AY65","v":1.1566049875177953E-5},0,{"$f":"MAX(D34*NAOTWW65/NZSVPCoupleMultiple,BB55)","v":410.67464654487691},{"$f":"BB65/$D65-1","v":2.2239872915011949E-2},{"$f":"$AX65-BC65","v":0},{"$f":"AJ65","v":472.32727272727277},{"$f":"IF($BE65>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE65-BF$12))*BF$11)","v":31.5},{"$f":"IF($BE65>BH$12,(BH$12-BG$12)*BG$11,MAX(0,($BE65-BG$12))*BG$11)","v":30.157272727272733},{"$f":"IF($BE65>BI$12,(BI$12-BH$12)*BH$11,MAX(0,($BE65-BH$12))*BH$11)","v":0},{"$f":"IF($BE65>BI$12,(BE65-BI$12)*BI$11,0)","v":0},{"$f":"AO65","v":-5.7272727272732027E-2},{"$f":"SUM(BF65:BJ65)","v":61.6},{"$f":"T65-BK65","v":0},{"$f":"TRUNC(U65)","v":472},{"$f":"ROUNDDOWN($BM65*BN$11,NTNRounding)","v":82.6},{"$f":"ROUNDDOWN($BM65*BO$11,NTNRounding)","v":49.56},{"$f":"ROUNDDOWN($BM65*BP$11,NTNRounding)","v":141.6},{"$f":"ROUNDDOWN($BM65*BQ$11,NTNRounding)","v":155.76},{"$f":"ROUNDDOWN($BM65*BR$11,NTNRounding)","v":184.08},{"$f":"ABS(V65-BN65)","v":0},{"$f":"ABS(X65-BO65)","v":0},{"$f":"ABS(Z65-BP65)","v":0},{"$f":"ABS(AB65-BQ65)","v":0},{"$f":"ABS(AD65-BR65)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (both qualify) total",803.48,922.82,761.48,null,null,null,null,803.48,null,null,null,null,null,null,{"$f":"ROUND(R65*NZSVPCoupleMultiple,NTNRounding)","v":821.34},null,123.19999999999993,{"$f":"ROUND(U65*NZSVPCoupleMultiple,NTNRounding)","v":944.54},{"$f":"ROUND(V65*NZSVPCoupleMultiple,NTNRounding)","v":165.2},{"$f":"U66-V66","v":779.33999999999992},{"$f":"ROUND(X65*NZSVPCoupleMultiple,NTNRounding)","v":99.12},845.42,{"$f":"ROUND(Z65*NZSVPCoupleMultiple,NTNRounding)","v":283.2},{"$f":"U66-Z66","v":661.33999999999992},{"$f":"ROUND(AB65*NZSVPCoupleMultiple,NTNRounding)","v":311.52},{"$f":"U66-AB66","v":633.02},{"$f":"ROUND(AD65*NZSVPCoupleMultiple,NTNRounding)","v":368.16},576.37999999999988,null,0,null,null,null,null,null,null,null,null,null,null,17.860000000000014,17.8599999999999,21.719999999999914,null,null,null,2.2239872915011949E-2,2.2228306865136771E-2,{"$f":"AX66-AY66","v":1.1566049875177953E-5},0,{"$f":"BB65*NZSVPCoupleMultiple","v":821.34929308975381},{"$f":"BB66/$D66-1","v":2.2239872915011949E-2},{"$f":"$AX66-BC66","v":0},null,null,null,null,null,null,null,{"$f":"BL65","v":0},null,null,null,null,null,null,{"$f":"BS65","v":0},{"$f":"BT65","v":0},{"$f":"BU65","v":0},0,{"$f":"BW65","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (NQP included) each",{"$f":"D18","v":381.97},437.44,360.97,2,437,55.474999999999994,55.47,381.97,null,null,null,null,null,null,{"$f":"ROUND(R68*(1/NZSVPCoupleMultiple),NTNRounding)","v":390.47},2,57.21999999999997,{"$f":"ROUND(AJ67+AO67,NTNRounding)","v":447.69},{"$f":"ROUNDDOWN(TRUNC(U67)*SecTaxRate,NTNRounding)","v":78.22},{"$f":"U67-V67","v":369.47},{"$f":"ROUNDDOWN(TRUNC(U67)*SecTaxRate1,NTNRounding)","v":46.93},400.76,{"$f":"ROUNDDOWN(TRUNC(U67)*SecTaxRate2,NTNRounding)","v":134.1},{"$f":"U67-Z67","v":313.59000000000003},{"$f":"ROUNDDOWN(TRUNC(U67)*SecTaxRate3,NTNRounding)","v":147.51},{"$f":"U67-AB67","v":300.18},{"$f":"ROUNDDOWN(TRUNC(U67)*SecTaxRate4,NTNRounding)","v":174.33},273.36,null,0,null,null,{"$f":"CHOOSE(S67,\n   R67/(1-TaxRate1),\n   GrossThresh2+(R67-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R67-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R67-NetThresh4)/(1-TaxRate4))","v":447.84242424242427},{"$f":"INT(AJ67)","v":447},{"$f":"CHOOSE(S67,AK67*TaxRate1,\n(AK67*TaxRate1)+(AK67-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK67*TaxRate1)+(AK67-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK67-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK67*TaxRate1)+(AK67-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK67-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK67-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":57.224999999999994},{"$f":"TRUNC(AL67,2)","v":57.22},{"$f":"AJ67-AM67","v":390.62242424242424},{"$f":"R67-AN67","v":-0.15242424242421748},null,null,8.5,8.5,10.25,null,null,null,2.2239872915011949E-2,2.2253056522763659E-2,-1.3183607751710014E-5,0,{"$f":"BB68*(1/NZSVPCoupleMultiple)","v":390.46496425734716},{"$f":"BB67/$D67-1","v":2.2239872915011949E-2},{"$f":"$AX67-BC67","v":0},{"$f":"AJ67","v":447.84242424242427},{"$f":"IF($BE67>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE67-BF$12))*BF$11)","v":31.5},{"$f":"IF($BE67>BH$12,(BH$12-BG$12)*BG$11,MAX(0,($BE67-BG$12))*BG$11)","v":25.872424242424245},{"$f":"IF($BE67>BI$12,(BI$12-BH$12)*BH$11,MAX(0,($BE67-BH$12))*BH$11)","v":0},{"$f":"IF($BE67>BI$12,(BE67-BI$12)*BI$11,0)","v":0},{"$f":"AO67","v":-0.15242424242421748},{"$f":"SUM(BF67:BJ67)","v":57.220000000000027},{"$f":"T67-BK67","v":-5.6843418860808015E-14},{"$f":"TRUNC(U67)","v":447},{"$f":"ROUNDDOWN($BM67*BN$11,NTNRounding)","v":78.22},{"$f":"ROUNDDOWN($BM67*BO$11,NTNRounding)","v":46.93},{"$f":"ROUNDDOWN($BM67*BP$11,NTNRounding)","v":134.1},{"$f":"ROUNDDOWN($BM67*BQ$11,NTNRounding)","v":147.51},{"$f":"ROUNDDOWN($BM67*BR$11,NTNRounding)","v":174.33},{"$f":"ABS(V67-BN67)","v":0},{"$f":"ABS(X67-BO67)","v":0},{"$f":"ABS(Z67-BP67)","v":0},{"$f":"ABS(AB67-BQ67)","v":0},{"$f":"ABS(AD67-BR67)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (NQP included) total",763.94,874.88,721.94,null,null,null,null,763.94,null,null,null,null,null,null,{"$f":"CEILING(ROUND(IF(D84=D85,\n                                 K68*(1+CPI),\n                                 (K68/K66)*R66),\n     NTNRounding),NQSAddnRounding)","v":780.94},null,114.43999999999994,{"$f":"ROUND(U67*NZSVPCoupleMultiple,NTNRounding)","v":895.38},{"$f":"ROUND(V67*NZSVPCoupleMultiple,NTNRounding)","v":156.44},{"$f":"U68-V68","v":738.94},{"$f":"ROUND(X67*NZSVPCoupleMultiple,NTNRounding)","v":93.86},801.52,{"$f":"ROUND(Z67*NZSVPCoupleMultiple,NTNRounding)","v":268.2},{"$f":"U68-Z68","v":627.18000000000006},{"$f":"ROUND(AB67*NZSVPCoupleMultiple,NTNRounding)","v":295.02},{"$f":"U68-AB68","v":600.36},{"$f":"ROUND(AD67*NZSVPCoupleMultiple,NTNRounding)","v":348.66},546.72,null,0,null,null,null,null,null,null,null,null,null,null,17,17,20.5,null,null,null,2.2239872915011949E-2,2.2253056522763659E-2,-1.3183607751710014E-5,0,{"$f":"IF(D84=D85,K68*(1+CPI),(K68/K66)*BB66)","v":780.92992851469432},2.2239872915011949E-2,0,true,null,"Result","Rounding","CEILING",null,null,null,null,null,null,null,null,null,{"$f":"BS67","v":0},{"$f":"BT67","v":0},{"$f":"BU67","v":0},0,{"$f":"BW67","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K68*(1+CPI)","v":780.92992851469432},null,{"$f":"BE69","v":780.92992851469432},{"$f":"ROUND(BG69,NTNRounding)","v":780.93},{"$f":"CEILING(BH69,NQSAddnRounding)","v":780.94},null,null,{"$f":"R68-BI69","v":0}]
[]
[null,null,"Supplementary Standard Rates (max of 66% of NAOTWW or CPI adjusted rate)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI then wage adj as per NZSRI s16 (1) (a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NAOTWW 66%",{"$f":"D34*NAOTWW66/NZSVPCoupleMultiple","v":414.16649999999998},{"$f":"MAX($AW$37,$AX$71)/D75-1","v":3.0931697117538626E-2}]
[null,null,"Single Living Alone",{"$f":"D13","v":521.62},606.66999999999996,500.61999999999995,{"$f":"G13","v":2},606,85.05,85.05,521.62,null,null,null,null,null,null,{"$f":"ROUND(R76*NZSVPSingleLARatio,NTNRounding)","v":538.41999999999996},{"$f":"VLOOKUP(R72,TaxBracket,TaxBracketLookup)","v":2},{"$f":"U72-R72","v":88.720000000000027},{"$f":"ROUND(AJ72+AO72,NTNRounding)","v":627.14},{"$f":"ROUNDDOWN(TRUNC(U72)*SecTaxRate,NTNRounding)","v":109.72},{"$f":"U72-V72","v":517.41999999999996},{"$f":"ROUNDDOWN(TRUNC(U72)*SecTaxRate1,NTNRounding)","v":65.83},{"$f":"U72-X72","v":561.30999999999995},{"$f":"ROUNDDOWN(TRUNC(U72)*SecTaxRate2,NTNRounding)","v":188.1},{"$f":"U72-Z72","v":439.03999999999996},{"$f":"ROUNDDOWN(TRUNC(U72)*SecTaxRate3,NTNRounding)","v":206.91},{"$f":"U72-AB72","v":420.23},{"$f":"ROUNDDOWN(TRUNC(U72)*SecTaxRate4,NTNRounding)","v":244.53},{"$f":"U72-AD72","v":382.61},"NZSRI Sch 1 Part 1 cl.1(a) ",{"$f":"IF((L72<>0)*AND(O72<>0),1,0)","v":0},null,null,{"$f":"CHOOSE(S72,\n   R72/(1-TaxRate1),\n   GrossThresh2+(R72-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R72-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R72-NetThresh4)/(1-TaxRate4))","v":627.17575757575753},{"$f":"INT(AJ72)","v":627},{"$f":"CHOOSE(S72,AK72*TaxRate1,\n(AK72*TaxRate1)+(AK72-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK72*TaxRate1)+(AK72-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK72-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK72*TaxRate1)+(AK72-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK72-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK72-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":88.724999999999994},{"$f":"TRUNC(AL72,2)","v":88.72},{"$f":"AJ72-AM72","v":538.4557575757575},{"$f":"R72-AN72","v":-3.5757575757543236E-2},null,null,{"$f":"R72-D72","v":16.799999999999955},{"$f":"W72-F72","v":16.800000000000011},{"$f":"U72-E72","v":20.470000000000027},null,null,null,{"$f":"AY$71","v":3.0931697117538626E-2},{"$f":"R72/$D72-1","v":3.2207354012499412E-2},{"$f":"AX72-AY72","v":-1.275656894960786E-3},{"$f":"ROUND(AZ72,RoundLeg1)","v":-1.2999999999999999E-3},{"$f":"BB76*NZSVPSingleLARatio","v":538.41645000000005},{"$f":"BB72/$D72-1","v":3.2200548291860143E-2},{"$f":"$AX72-BC72","v":-1.268851174321517E-3},{"$f":"AJ72","v":627.17575757575753},{"$f":"IF($BE72>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE72-BF$12))*BF$11)","v":31.5},57.255757575757563,0,{"$f":"IF($BE72>BI$12,(BE72-BI$12)*BI$11,0)","v":0},{"$f":"AO72","v":-3.5757575757543236E-2},{"$f":"SUM(BF72:BJ72)","v":88.720000000000027},{"$f":"T72-BK72","v":0},{"$f":"TRUNC(U72)","v":627},{"$f":"ROUNDDOWN($BM72*BN$11,NTNRounding)","v":109.72},65.83,188.1,206.91,244.53,{"$f":"ABS(V72-BN72)","v":0},{"$f":"ABS(X72-BO72)","v":0},{"$f":"ABS(Z72-BP72)","v":0},{"$f":"ABS(AB72-BQ72)","v":0},{"$f":"ABS(AD72-BR72)","v":0}]
[null,null,"Single Sharing",481.65999999999997,558.30999999999995,460.65999999999997,2,558,76.649999999999991,76.650000000000006,481.65999999999997,null,null,null,null,null,null,{"$f":"ROUND(R76*NZSVPSingleSRatio,NTNRounding)","v":497},2,{"$f":"U73-R73","v":79.799999999999955},{"$f":"ROUND(AJ73+AO73,NTNRounding)","v":576.79999999999995},{"$f":"ROUNDDOWN(TRUNC(U73)*SecTaxRate,NTNRounding)","v":100.8},{"$f":"U73-V73","v":475.99999999999994},{"$f":"ROUNDDOWN(TRUNC(U73)*SecTaxRate1,NTNRounding)","v":60.48},{"$f":"U73-X73","v":516.31999999999994},{"$f":"ROUNDDOWN(TRUNC(U73)*SecTaxRate2,NTNRounding)","v":172.8},{"$f":"U73-Z73","v":403.99999999999994},{"$f":"ROUNDDOWN(TRUNC(U73)*SecTaxRate3,NTNRounding)","v":190.08},{"$f":"U73-AB73","v":386.71999999999991},{"$f":"ROUNDDOWN(TRUNC(U73)*SecTaxRate4,NTNRounding)","v":224.64},352.15999999999997,"NZSRI Sch 1 Part 1 cl.1(b) ",0,null,null,{"$f":"CHOOSE(S73,\n   R73/(1-TaxRate1),\n   GrossThresh2+(R73-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R73-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R73-NetThresh4)/(1-TaxRate4))","v":576.969696969697},{"$f":"INT(AJ73)","v":576},{"$f":"CHOOSE(S73,AK73*TaxRate1,\n(AK73*TaxRate1)+(AK73-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK73*TaxRate1)+(AK73-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK73-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK73*TaxRate1)+(AK73-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK73-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK73-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":79.8},{"$f":"TRUNC(AL73,2)","v":79.8},{"$f":"AJ73-AM73","v":497.16969696969699},{"$f":"R73-AN73","v":-0.16969696969698589},null,null,15.340000000000032,15.339999999999975,18.490000000000009,null,null,null,{"$f":"AY$71","v":3.0931697117538626E-2},3.1848191670472925E-2,-9.1649455293429938E-4,-8.9999999999999998E-4,{"$f":"BB76*NZSVPSingleSRatio","v":496.99979999999994},{"$f":"BB73/$D73-1","v":3.1847776439812181E-2},{"$f":"$AX73-BC73","v":-9.1607932227355526E-4},{"$f":"AJ73","v":576.969696969697},31.5,48.469696969696969,0,{"$f":"IF($BE73>BI$12,(BE73-BI$12)*BI$11,0)","v":0},{"$f":"AO73","v":-0.16969696969698589},{"$f":"SUM(BF73:BJ73)","v":79.799999999999983},{"$f":"T73-BK73","v":0},{"$f":"TRUNC(U73)","v":576},100.8,60.48,172.8,190.08,224.64,{"$f":"ABS(V73-BN73)","v":0},{"$f":"ABS(X73-BO73)","v":0},{"$f":"ABS(Z73-BP73)","v":0},{"$f":"ABS(AB73-BQ73)","v":0},{"$f":"ABS(AD73-BR73)","v":0}]
[null,null,"Single Living Alone Premium",39.960000000000036,48.360000000000014,39.95999999999998,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R72-R73","v":41.419999999999959},null,8.9200000000000728,{"$f":"U72-U73","v":50.340000000000032},8.9200000000000017,41.420000000000016,5.3500000000000014,44.990000000000009,15.299999999999983,35.04000000000002,16.829999999999984,33.510000000000105,{"$f":"AD72-AD73","v":19.890000000000015},30.450000000000017,"NZSRI Sch1 Pt1 cl.1(a) less cl.1(b)",0,null,null,null,null,null,null,null,null,null,null,1.4599999999999227,1.4600000000000364,1.9800000000000182,null,null,null,3.0931697117538626E-2,3.6536536536534658E-2,-5.6048394189960327E-3,-5.5999999999999999E-3,{"$f":"BB72-BB73","v":41.416650000000118},{"$f":"BB74/$D74-1","v":3.645270270270462E-2},{"$f":"$AX74-BC74","v":-5.5210055851659945E-3},null,null,null,null,null,null,null,{"$f":"ABS(BL72)+ABS(BL73)","v":0},null,null,null,null,null,null,{"$f":"ABS(BS72)+ABS(BS73)","v":0},{"$f":"ABS(BT72)+ABS(BT73)","v":0},{"$f":"ABS(BU72)+ABS(BU73)","v":0},0,{"$f":"ABS(BW72)+ABS(BW73)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (both qualify) each",401.74,461.41,380.74,2,461,59.674999999999997,59.67,401.74,null,null,null,null,null,null,{"$f":"MAX(ROUND(D34*NAOTWW66/NZSVPCoupleMultiple, NTNRounding),R55)","v":414.17},2,62.300000000000011,{"$f":"ROUND(AJ75+AO75,NTNRounding)","v":476.47},{"$f":"ROUNDDOWN(TRUNC(U75)*SecTaxRate,NTNRounding)","v":83.3},{"$f":"U75-V75","v":393.17},{"$f":"ROUNDDOWN(TRUNC(U75)*SecTaxRate1,NTNRounding)","v":49.98},426.49,{"$f":"ROUNDDOWN(TRUNC(U75)*SecTaxRate2,NTNRounding)","v":142.80000000000001},{"$f":"U75-Z75","v":333.67},{"$f":"ROUNDDOWN(TRUNC(U75)*SecTaxRate3,NTNRounding)","v":157.08000000000001},{"$f":"U75-AB75","v":319.39},{"$f":"ROUNDDOWN(TRUNC(U75)*SecTaxRate4,NTNRounding)","v":185.64},290.83000000000004,"NZSRI Sch 1 Part 1 cl.1(c) ",0,null,null,{"$f":"CHOOSE(S75,\n   R75/(1-TaxRate1),\n   GrossThresh2+(R75-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R75-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R75-NetThresh4)/(1-TaxRate4))","v":476.56969696969702},{"$f":"INT(AJ75)","v":476},{"$f":"CHOOSE(S75,AK75*TaxRate1,\n(AK75*TaxRate1)+(AK75-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK75*TaxRate1)+(AK75-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK75-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK75*TaxRate1)+(AK75-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK75-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK75-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":62.3},{"$f":"TRUNC(AL75,2)","v":62.3},{"$f":"AJ75-AM75","v":414.26969696969701},{"$f":"R75-AN75","v":-9.969696969699271E-2},null,null,12.430000000000007,12.430000000000007,15.060000000000002,null,null,null,3.0931697117538626E-2,3.0940409219893494E-2,{"$f":"AX75-AY75","v":-8.7121023548686338E-6},0,{"$f":"MAX(D34*NAOTWW66/NZSVPCoupleMultiple,BB55)","v":414.16649999999998},{"$f":"BB75/$D75-1","v":3.0931697117538626E-2},{"$f":"$AX75-BC75","v":0},{"$f":"AJ75","v":476.56969696969702},{"$f":"IF($BE75>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE75-BF$12))*BF$11)","v":31.5},{"$f":"IF($BE75>BH$12,(BH$12-BG$12)*BG$11,MAX(0,($BE75-BG$12))*BG$11)","v":30.899696969696976},{"$f":"IF($BE75>BI$12,(BI$12-BH$12)*BH$11,MAX(0,($BE75-BH$12))*BH$11)","v":0},{"$f":"IF($BE75>BI$12,(BE75-BI$12)*BI$11,0)","v":0},{"$f":"AO75","v":-9.969696969699271E-2},{"$f":"SUM(BF75:BJ75)","v":62.299999999999983},{"$f":"T75-BK75","v":0},{"$f":"TRUNC(U75)","v":476},{"$f":"ROUNDDOWN($BM75*BN$11,NTNRounding)","v":83.3},{"$f":"ROUNDDOWN($BM75*BO$11,NTNRounding)","v":49.98},{"$f":"ROUNDDOWN($BM75*BP$11,NTNRounding)","v":142.80000000000001},{"$f":"ROUNDDOWN($BM75*BQ$11,NTNRounding)","v":157.08000000000001},{"$f":"ROUNDDOWN($BM75*BR$11,NTNRounding)","v":185.64},{"$f":"ABS(V75-BN75)","v":0},{"$f":"ABS(X75-BO75)","v":0},{"$f":"ABS(Z75-BP75)","v":0},{"$f":"ABS(AB75-BQ75)","v":0},{"$f":"ABS(AD75-BR75)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (both qualify) total",803.48,922.82,761.48,null,null,null,null,803.48,null,null,null,null,null,null,{"$f":"ROUND(R75*NZSVPCoupleMultiple,NTNRounding)","v":828.34},null,124.60000000000002,{"$f":"ROUND(U75*NZSVPCoupleMultiple,NTNRounding)","v":952.94},{"$f":"ROUND(V75*NZSVPCoupleMultiple,NTNRounding)","v":166.6},{"$f":"U76-V76","v":786.34},{"$f":"ROUND(X75*NZSVPCoupleMultiple,NTNRounding)","v":99.96},852.98,{"$f":"ROUND(Z75*NZSVPCoupleMultiple,NTNRounding)","v":285.60000000000002},{"$f":"U76-Z76","v":667.34},{"$f":"ROUND(AB75*NZSVPCoupleMultiple,NTNRounding)","v":314.16000000000003},{"$f":"U76-AB76","v":638.78},{"$f":"ROUND(AD75*NZSVPCoupleMultiple,NTNRounding)","v":371.28},581.66000000000008,{"$f":"AF75&\"*2\"","v":"NZSRI Sch 1 Part 1 cl.1(c) *2"},0,null,null,null,null,null,null,null,null,null,null,24.860000000000014,24.860000000000014,30.120000000000005,null,null,null,3.0931697117538626E-2,3.0940409219893494E-2,{"$f":"AX76-AY76","v":-8.7121023548686338E-6},0,{"$f":"BB75*NZSVPCoupleMultiple","v":828.33299999999997},{"$f":"BB76/$D76-1","v":3.0931697117538626E-2},{"$f":"$AX76-BC76","v":0},null,null,null,null,null,null,null,{"$f":"BL75","v":0},null,null,null,null,null,null,{"$f":"BS75","v":0},{"$f":"BT75","v":0},{"$f":"BU75","v":0},0,{"$f":"BW75","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (NQP included) each",{"$f":"D18","v":381.97},437.44,360.97,2,437,55.474999999999994,55.47,381.97,null,null,null,null,null,null,{"$f":"ROUND(R78*(1/NZSVPCoupleMultiple),NTNRounding)","v":393.79},2,57.919999999999959,{"$f":"ROUND(AJ77+AO77,NTNRounding)","v":451.71},{"$f":"ROUNDDOWN(TRUNC(U77)*SecTaxRate,NTNRounding)","v":78.92},{"$f":"U77-V77","v":372.78999999999996},{"$f":"ROUNDDOWN(TRUNC(U77)*SecTaxRate1,NTNRounding)","v":47.35},404.35999999999996,{"$f":"ROUNDDOWN(TRUNC(U77)*SecTaxRate2,NTNRounding)","v":135.30000000000001},{"$f":"U77-Z77","v":316.40999999999997},{"$f":"ROUNDDOWN(TRUNC(U77)*SecTaxRate3,NTNRounding)","v":148.83000000000001},{"$f":"U77-AB77","v":302.88},{"$f":"ROUNDDOWN(TRUNC(U77)*SecTaxRate4,NTNRounding)","v":175.89},275.82,{"$f":"AF78&\"/2\"","v":"NZSRI Sch 1 Part 2 cl.1(b) /2"},0,null,null,{"$f":"CHOOSE(S77,\n   R77/(1-TaxRate1),\n   GrossThresh2+(R77-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(R77-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(R77-NetThresh4)/(1-TaxRate4))","v":451.86666666666667},{"$f":"INT(AJ77)","v":451},{"$f":"CHOOSE(S77,AK77*TaxRate1,\n(AK77*TaxRate1)+(AK77-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK77*TaxRate1)+(AK77-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK77-Thresh1/Weeks)*(TaxRate2-TaxRate1),\n(AK77*TaxRate1)+(AK77-Thresh3/Weeks)*(TaxRate4-TaxRate3)+(AK77-Thresh2/Weeks)*(TaxRate3-TaxRate2)+(AK77-Thresh1/Weeks)*(TaxRate2-TaxRate1))","v":57.924999999999997},{"$f":"TRUNC(AL77,2)","v":57.92},{"$f":"AJ77-AM77","v":393.94666666666666},{"$f":"R77-AN77","v":-0.15666666666663787},null,null,11.819999999999993,11.819999999999936,14.269999999999982,null,null,null,3.0931697117538626E-2,3.0944838599890057E-2,-1.3141482351430867E-5,0,{"$f":"BB78*(1/NZSVPCoupleMultiple)","v":393.78498034798628},{"$f":"BB77/$D77-1","v":3.0931697117538626E-2},{"$f":"$AX77-BC77","v":0},{"$f":"AJ77","v":451.86666666666667},{"$f":"IF($BE77>BG$12,(BG$12-BF$12)*BF$11,MAX(0,($BE77-BF$12))*BF$11)","v":31.5},{"$f":"IF($BE77>BH$12,(BH$12-BG$12)*BG$11,MAX(0,($BE77-BG$12))*BG$11)","v":26.576666666666668},{"$f":"IF($BE77>BI$12,(BI$12-BH$12)*BH$11,MAX(0,($BE77-BH$12))*BH$11)","v":0},{"$f":"IF($BE77>BI$12,(BE77-BI$12)*BI$11,0)","v":0},{"$f":"AO77","v":-0.15666666666663787},{"$f":"SUM(BF77:BJ77)","v":57.92000000000003},{"$f":"T77-BK77","v":-7.1054273576010019E-14},{"$f":"TRUNC(U77)","v":451},{"$f":"ROUNDDOWN($BM77*BN$11,NTNRounding)","v":78.92},{"$f":"ROUNDDOWN($BM77*BO$11,NTNRounding)","v":47.35},{"$f":"ROUNDDOWN($BM77*BP$11,NTNRounding)","v":135.30000000000001},{"$f":"ROUNDDOWN($BM77*BQ$11,NTNRounding)","v":148.83000000000001},{"$f":"ROUNDDOWN($BM77*BR$11,NTNRounding)","v":175.89},{"$f":"ABS(V77-BN77)","v":0},{"$f":"ABS(X77-BO77)","v":0},{"$f":"ABS(Z77-BP77)","v":0},{"$f":"ABS(AB77-BQ77)","v":0},{"$f":"ABS(AD77-BR77)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (NQP included) total",763.94,874.88,721.94,null,null,null,null,763.94,null,null,null,null,null,null,{"$f":"CEILING(ROUND(IF(D88=D89,\n                                 K78*(1+CPI),\n                                 (K78/K76)*R76),\n     NTNRounding),NQSAddnRounding)","v":787.58},null,115.83999999999992,{"$f":"ROUND(U77*NZSVPCoupleMultiple,NTNRounding)","v":903.42},{"$f":"ROUND(V77*NZSVPCoupleMultiple,NTNRounding)","v":157.84},{"$f":"U78-V78","v":745.57999999999993},{"$f":"ROUND(X77*NZSVPCoupleMultiple,NTNRounding)","v":94.7},808.71999999999991,{"$f":"ROUND(Z77*NZSVPCoupleMultiple,NTNRounding)","v":270.60000000000002},{"$f":"U78-Z78","v":632.81999999999994},{"$f":"ROUND(AB77*NZSVPCoupleMultiple,NTNRounding)","v":297.66000000000003},{"$f":"U78-AB78","v":605.76},{"$f":"ROUND(AD77*NZSVPCoupleMultiple,NTNRounding)","v":351.78},551.64,"NZSRI Sch 1 Part 2 cl.1(b) ",0,null,null,null,null,null,null,null,null,null,null,23.639999999999986,23.639999999999873,28.539999999999964,null,null,null,3.0931697117538626E-2,3.0944838599890057E-2,-1.3141482351430867E-5,0,{"$f":"IF(D88=D89,K78*(1+CPI),(K78/K76)*BB76)","v":787.56996069597255},3.0931697117538626E-2,0,true,null,"Result","Rounding","CEILING",null,null,null,null,null,null,null,null,null,{"$f":"BS77","v":0},{"$f":"BT77","v":0},{"$f":"BU77","v":0},0,{"$f":"BW77","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K78*(1+CPI)","v":780.92992851469432},null,{"$f":"BE79","v":780.92992851469432},{"$f":"ROUND(BG79,NTNRounding)","v":780.93},{"$f":"CEILING(BH79,NQSAddnRounding)","v":780.94},null,null,{"$f":"R78-BI79","v":6.6399999999999864}]
[]
[]
[]
[null,null,"At 65% test"]
[null,null,"CPI Adjusted Net Married or Civil Union Couple (both qualify) total rate",{"$f":"R56","v":821.34}]
[null,null,"Net Married or Civil Union Couple (both qualify) total rate in use",{"$f":"R66","v":821.34}]
[]
[null,null,"At 66% test"]
[null,null,"CPI Adjusted Net Married or Civil Union Couple (both qualify) total rate",{"$f":"R56","v":821.34}]
[null,null,"Net Married or Civil Union Couple (both qualify) total rate in use",{"$f":"R76","v":828.34}]

{"sheet":"Table 2","index":12,"n_rows":78,"n_cols":44,"rows_kept":78,"cut":false,"hidden":false,"merged":[[8,11,8,13],[8,8,8,10],[11,3,11,4],[49,3,49,4],[60,3,60,4],[33,3,33,4],[8,3,8,4],[8,5,8,7]]}
[]
["CPI General Adjustment Model"]
[]
["Main benefit rates"]
[]
[{"$f":"MAX(A$1:A5)+2","v":2},"Weekly Benefit Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copy of Stat refs based on Social Security Act 1964 "]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: (CPI) \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: (CPI) 01/04/2025"},null,null,null,null,null,"Replaced 31 January 2018 with corresponding refs to SSA 2018",null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround New)",null,null,"LEG 4. Gross Tax Check",null,null,null,null,null,null,null,"NARRATION"]
[null,null,"Name","Opening Net Rate","Opening Gross Rate","Intra-Year Adj (to Net Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Net Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated\nNet Rate","Tax Bracket","Calculated\nGross Rate","Statutory Reference","Intra/Post Year Error Check",null,"Statutory Reference",null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)","Tax at M from Tables","Tax Bracket 1","Tax Bracket 2","Tax Bracket 3","Tax Bracket 4","Total Tax","Calculate Net","Leg.4 Variance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate",0.105,0.17499999999999999,0.3,0.33]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":2.0099999999999998},"Jobseeker Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Weekly Threshold",{"$f":"GrossThresh1","v":0},{"$f":"GrossThresh2","v":300},{"$f":"GrossThresh3","v":1028.8499999999999},{"$f":"GrossThresh4","v":1501.92}]
[null,null,"Single 18-19 years old - at home",{"$f":"'Rates Data'!R25","v":262.3},{"$f":"'Rates Data'!S25","v":293.07},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0),\n     NTNRounding)","v":268.13},{"$f":"VLOOKUP(L13,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":1},{"$f":"ROUND(ROUND(CHOOSE(M13,\n   L13/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L13-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L13-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L13-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":299.58999999999997},"SSA 2018 Schedule 4 Part 1 cl. 1(a)",{"$f":"IF((F13<>0)*AND(I13<>0),1,0)","v":0},null,"SSA Schedule 9 cl. 1(aa)","[Payable] To a single beneficiary under the age of 20 years who is living with a parent (as that term is defined in clause 8), and whose benefit commenced on or after 1 July 1998.",null,{"$f":"L13-D13","v":5.8299999999999841},{"$f":"N13-E13","v":6.5199999999999818},{"$f":"C13","v":"Single 18-19 years old - at home"},null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L13/D13-1","v":2.2226458253907788E-2},{"$f":"AC13-AD13","v":1.3414661104160785E-5},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0)","v":268.13351866560765},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0},{"$f":"CHOOSE(M13,\n   L13/(1-TaxRate1),\n   GrossThresh2+(L13-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L13-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L13-NetThresh4)/(1-TaxRate4))","v":299.58659217877096},{"$f":"IF($AJ13>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ13-AK$12))*AK$11)","v":31.456592178770951},{"$f":"IF($AJ13>AM$12,(AM$12-AL$12)*AL$11,MAX(0,($AJ13-AL$12))*AL$11)","v":0},0,{"$f":"IF($AJ13>AN$12,(AJ13-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK13:AN13)","v":31.456592178770951},{"$f":"AJ13-AO13","v":268.13},{"$f":"L13-AP13","v":0}]
[null,null,"Single 18-19 years old - away from home",{"$f":"'Rates Data'!R26","v":307.87},{"$f":"'Rates Data'!S26","v":347.72},null,null,null,null,null,null,{"$f":"L15","v":314.72000000000003},{"$f":"VLOOKUP(L14,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M14,\n   L14/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L14-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L14-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L14-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":356.02},"SSA Schedule 4 Part 1 cl. 1(b)",0,null,"SSA Schedule 9 cl. 1(a)","[Payable] To any other single beneficiary under the age of 25 years without dependent children [(including <20 not living at home)]",null,{"$f":"L14-D14","v":6.8500000000000227},{"$f":"N14-E14","v":8.2999999999999545},{"$f":"C14","v":"Single 18-19 years old - away from home"},null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"L14/D14-1","v":2.2249650826647649E-2},-9.7779116356999651E-6,0,{"$f":"AG15","v":314.71698967434475},2.2239872915011949E-2,0,{"$f":"CHOOSE(M14,\n   L14/(1-TaxRate1),\n   GrossThresh2+(L14-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L14-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L14-NetThresh4)/(1-TaxRate4))","v":356.02424242424246},{"$f":"IF($AJ14>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ14-AK$12))*AK$11)","v":31.5},9.80424242424243,0,{"$f":"IF($AJ14>AN$12,(AJ14-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK14:AN14)","v":41.304242424242432},{"$f":"AJ14-AO14","v":314.72000000000003},{"$f":"L14-AP14","v":0}]
[null,null,"Single 20-24 years old",{"$f":"'Rates Data'!R27","v":307.87},{"$f":"'Rates Data'!S27","v":347.72},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F15),\n                   D15*(1+CPI),\n                   F15*(1+CPI))*IF((I15=0),1,0)+(I15)*(I15<>0),\n     NTNRounding)","v":314.72000000000003},{"$f":"VLOOKUP(L15,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M15,\n   L15/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L15-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L15-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L15-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":356.02},"SSA Schedule 4 Part 1 cl. 1(b)",0,null,"SSA Schedule 9 cl. 1(a)","[Payable] To any other single beneficiary under the age of 25 years without dependent children",null,6.8500000000000227,8.2999999999999545,"Single 20-24 years old",null,null,null,null,"CPI",2.2239872915011949E-2,2.2249650826647649E-2,-9.7779116356999651E-6,0,{"$f":"IF(ISBLANK(F15),\n                   D15*(1+CPI),\n                   F15*(1+CPI))*IF((I15=0),1,0)+(I15)*(I15<>0)","v":314.71698967434475},2.2239872915011949E-2,0,{"$f":"CHOOSE(M15,\n   L15/(1-TaxRate1),\n   GrossThresh2+(L15-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L15-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L15-NetThresh4)/(1-TaxRate4))","v":356.02424242424246},{"$f":"IF($AJ15>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ15-AK$12))*AK$11)","v":31.5},9.80424242424243,0,0,41.304242424242432,314.72000000000003,0]
[null,null,"Single 25 years and over",{"$f":"'Rates Data'!R28","v":353.46},{"$f":"'Rates Data'!S28","v":402.98},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F16),\n                   D16*(1+CPI),\n                   F16*(1+CPI))*IF((I16=0),1,0)+(I16)*(I16<>0),\n     NTNRounding)","v":361.32},{"$f":"VLOOKUP(L16,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M16,\n   L16/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L16-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L16-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L16-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":412.51},"SSA Schedule 4 Part 1 cl. 1(d)",0,null,"SSA Schedule 9 cl. 1(b)","[Payable] To any other single beneficiary without dependent children",null,7.8600000000000136,9.5299999999999727,"Single 25 years and over",null,null,null,null,"CPI",2.2239872915011949E-2,2.2237311152605743E-2,2.5617624062057587E-6,0,{"$f":"IF(ISBLANK(F16),\n                   D16*(1+CPI),\n                   F16*(1+CPI))*IF((I16=0),1,0)+(I16)*(I16<>0)","v":361.32090548054009},2.2239872915011949E-2,0,{"$f":"CHOOSE(M16,\n   L16/(1-TaxRate1),\n   GrossThresh2+(L16-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L16-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L16-NetThresh4)/(1-TaxRate4))","v":412.5090909090909},{"$f":"IF($AJ16>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ16-AK$12))*AK$11)","v":31.5},19.689090909090908,0,0,51.189090909090908,361.32,0]
[null,null,"Married, Civil Union or Defacto Couple (without children) each",{"$f":"'Rates Data'!R29","v":300.73},{"$f":"'Rates Data'!S29","v":339.07},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F17),\n                   D17*(1+CPI),\n                   F17*(1+CPI))*IF((I17=0),1,0)+(I17)*(I17<>0),\n     NTNRounding)","v":307.42},{"$f":"VLOOKUP(L17,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M17,\n   L17/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L17-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L17-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L17-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":347.18},"SSA Schedule 4 Part 1 cl. 1(g)(i) or (h)(i)",0,null,"SSA Schedule 9 cl. 1(d)-(f)","[Payable] To a beneficiary who is in a relationship whose spouse or partner is granted, in the spouse’s or partner’s own right, a main benefit under this Act, [(h)(i) or NZS or VP] ... subject to Income Test 4 if the beneficiary and his or her spouse or partner do not have 1 or more dependent children",null,6.6899999999999977,8.1100000000000136,"Married, Civil Union or Defacto Couple (without children) each",null,null,null,null,"CPI",2.2239872915011949E-2,2.2245868386925105E-2,-5.9954719131560807E-6,0,{"$f":"IF(ISBLANK(F17),\n                   D17*(1+CPI),\n                   F17*(1+CPI))*IF((I17=0),1,0)+(I17)*(I17<>0)","v":307.41819698173157},2.2239872915011949E-2,0,{"$f":"CHOOSE(M17,\n   L17/(1-TaxRate1),\n   GrossThresh2+(L17-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L17-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L17-NetThresh4)/(1-TaxRate4))","v":347.17575757575759},{"$f":"IF($AJ17>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ17-AK$12))*AK$11)","v":31.5},8.2557575757575776,0,0,39.755757575757578,307.42,0]
[null,null,"Married, Civil Union or Defacto Couple (without children) total",{"$f":"'Rates Data'!R30","v":601.46},{"$f":"'Rates Data'!S30","v":678.14},null,null,null,null,null,null,{"$f":"ROUND(L17*JSCoupleMultiple,NTNRounding)","v":614.84},null,{"$f":"ROUND(N17*JSCoupleMultiple,NTNRounding)","v":694.36},{"$f":"O17&\"*2\"","v":"SSA Schedule 4 Part 1 cl. 1(g)(i) or (h)(i)*2"},null,null,null,null,null,13.379999999999995,16.220000000000027,"Married, Civil Union or Defacto Couple (without children) total",null,null,null,null,"CPI",2.2239872915011949E-2,2.2245868386925105E-2,-5.9954719131560807E-6,0,{"$f":"AG17*JSCoupleMultiple","v":614.83639396346314},2.2239872915011949E-2,0,null,null,null,null,null,null,null,{"$f":"AQ17","v":0}]
[null,null,"Married, Civil Union or Defacto Couple with partner on benefit (with children) each",{"$f":"'Rates Data'!R31","v":317.55},{"$f":"'Rates Data'!S31","v":359.46},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F19),\n                   D19*(1+CPI),\n                   F19*(1+CPI))*IF((I19=0),1,0)+(I19)*(I19<>0),\n     NTNRounding)","v":324.61},{"$f":"VLOOKUP(L19,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M19,\n   L19/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L19-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L19-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L19-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":368.01},"SSA Schedule 4 Part 1 cl. 1(g)(ii)",0,null,"SSA Schedule 9 cl. 1(d)-(f)","[Payable] To a beneficiary who is in a relationship whose spouse or partner is granted, in the spouse’s or partner’s own right, a main benefit under this Act, ... subject to Income Test 4 if the beneficiary and his or her spouse or partner have 1 or more dependent children",null,7.0600000000000023,8.5500000000000114,"Married, Civil Union or Defacto Couple with partner on benefit (with children) each",null,null,null,null,"CPI",2.2239872915011949E-2,2.2232719256809919E-2,7.1536582020303996E-6,0,{"$f":"IF(ISBLANK(F19),\n                   D19*(1+CPI),\n                   F19*(1+CPI))*IF((I19=0),1,0)+(I19)*(I19<>0)","v":324.61227164416204},2.2239872915011949E-2,0,{"$f":"CHOOSE(M19,\n   L19/(1-TaxRate1),\n   GrossThresh2+(L19-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L19-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L19-NetThresh4)/(1-TaxRate4))","v":368.0121212121212},31.5,11.902121212121209,0,{"$f":"IF($AJ19>AN$12,(AJ19-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK19:AN19)","v":43.402121212121209},{"$f":"AJ19-AO19","v":324.61},{"$f":"L19-AP19","v":0}]
[null,null,"Married, Civil Union or Defacto Couple with partner on benefit (with children) total",{"$f":"'Rates Data'!R32","v":635.1},{"$f":"'Rates Data'!S32","v":718.92},null,null,null,null,null,null,{"$f":"ROUND(L19*JSCoupleMultiple,NTNRounding)","v":649.22},null,{"$f":"ROUND(N19*JSCoupleMultiple,NTNRounding)","v":736.02},{"$f":"O19&\"*2\"","v":"SSA Schedule 4 Part 1 cl. 1(g)(ii)*2"},null,null,null,null,null,14.120000000000005,17.100000000000023,"Married, Civil Union or Defacto Couple with partner on benefit (with children) total",null,null,null,null,"CPI",2.2239872915011949E-2,2.2232719256809919E-2,7.1536582020303996E-6,0,{"$f":"AG19*JSCoupleMultiple","v":649.22454328832407},2.2239872915011949E-2,0,null,null,null,null,null,null,null,{"$f":"AQ19","v":0}]
[null,null,"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total",{"$f":"'Rates Data'!R33","v":317.55},{"$f":"'Rates Data'!S33","v":359.46},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F21),\n                   D21*(1+CPI),\n                   F21*(1+CPI))*IF((I21=0),1,0)+(I21)*(I21<>0),\n     NTNRounding)","v":324.61},{"$f":"VLOOKUP(L21,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M21,\n   L21/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L21-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L21-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L21-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":368.01},"SSA Schedule 4 Part 1 cl. 1(h)(ii)",0,null,"SSA Schedule 9 cl. 1(d)-(f)","[Payable] To a beneficiary who is in a relationship whose spouse or partner is granted, in the spouse’s or partner’s own right, New Zealand superannuation or a veteran’s pension, … subject to Income Test 4 if the beneficiary and his or her spouse or partner have 1 or more dependent children",null,7.0600000000000023,8.5500000000000114,"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total",null,null,null,null,"CPI",2.2239872915011949E-2,2.2232719256809919E-2,7.1536582020303996E-6,0,{"$f":"IF(ISBLANK(F21),\n                   D21*(1+CPI),\n                   F21*(1+CPI))*IF((I21=0),1,0)+(I21)*(I21<>0)","v":324.61227164416204},2.2239872915011949E-2,0,{"$f":"CHOOSE(M21,\n   L21/(1-TaxRate1),\n   GrossThresh2+(L21-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L21-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L21-NetThresh4)/(1-TaxRate4))","v":368.0121212121212},{"$f":"IF($AJ21>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ21-AK$12))*AK$11)","v":31.5},11.902121212121209,0,{"$f":"IF($AJ21>AN$12,(AJ21-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK21:AN21)","v":43.402121212121209},{"$f":"AJ21-AO21","v":324.61},{"$f":"L21-AP21","v":0}]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R34","v":494.8},{"$f":"'Rates Data'!S34","v":574.29999999999995},null,null,null,null,null,null,505.8,2,587.64,"SSA Schedule 4 Part 1 cl. 1(e)",0,null,"SSA Schedule 9 cl. 5(a,b,c)","[Payable to] To any single beneficiary whose youngest dependent child is aged at least 14 years (including, without limitation, any such beneficiary who is a beneficiary of a kind specified in clause 4(a), (b), or (c), and see also MSD’s discretion (to disregard specified income used to meet the cost of childcare) under clause 5)",null,11,13.340000000000032,"Sole Parent",null,null,null,null,"CPI",2.2239872915011949E-2,2.2231204527081605E-2,8.6683879303439682E-6,0,505.80428911834792,2.2239872915011949E-2,0,587.63636363636374,{"$f":"IF($AJ22>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ22-AK$12))*AK$11)","v":31.5},50.33636363636365,0,0,81.836363636363643,505.80000000000007,0]
[null,null,"Special 88M(4) Rate - without children",{"$f":"'Rates Data'!R35","v":300.73},{"$f":"'Rates Data'!S35","v":339.07},null,null,null,null,null,null,307.42,2,347.18,"SSA Schedule 4 Part 1 cl. 3 (a, b,c) (i)",{"$f":"IF((F23<>0)*AND(I23<>0),1,0)","v":0},null,"SSA Schedule 9 cl. 5 ","[A] Special rate of benefit (and a rate to be received by the person during the period of non-entitlement of the person’s spouse or partner) for a person who has a spouse or partner who is ineligible for a benefit for a period because of - \n(a)\tthe application of sections 225 to 229 (which relate to voluntary unemployment or loss of employment through misconduct, etc); or\n(b)\tthe application of sections 234 to 238 (which relate to sanctions that may be imposed for failures to comply with work-test or other obligations and work-preparation interviews and exercises); or\n(c)\ta strike, either by the spouse or partner, or by fellow members of the same union at the same place of employment \nsubject to Income Test 4 if the beneficiary does not have 1 or more dependent children\n",null,6.6899999999999977,8.1100000000000136,"Special 88M(4) Rate - without children",null,null,null,null,"CPI",2.2239872915011949E-2,2.2245868386925105E-2,-5.9954719131560807E-6,0,307.41819698173157,2.2239872915011949E-2,0,347.17575757575759,{"$f":"IF($AJ23>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ23-AK$12))*AK$11)","v":31.5},8.2557575757575776,0,0,39.755757575757578,307.42,0]
[null,null,"Special 88M(4) Rate - with children",{"$f":"'Rates Data'!R36","v":317.55},{"$f":"'Rates Data'!S36","v":359.46},null,null,null,null,null,null,324.61,2,368.01,"SSA Schedule 4 Part 1 cl. 3 (a, b,c) (ii)",0,null,"SSA Schedule 9 cl. 5 ","[A] Special rate of benefit (and a rate to be received by the person during the period of non-entitlement of the person’s spouse or partner) for a person who has a spouse or partner who is ineligible for a benefit for a period because of - ...as above... \nsubject to Income Test 4 if the beneficiary has 1 or more dependent children",null,7.0600000000000023,8.5500000000000114,"Special 88M(4) Rate - with children",null,null,null,null,"CPI",2.2239872915011949E-2,2.2232719256809919E-2,7.1536582020303996E-6,0,324.61227164416204,2.2239872915011949E-2,0,368.0121212121212,{"$f":"IF($AJ24>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ24-AK$12))*AK$11)","v":31.5},11.902121212121209,0,0,43.402121212121209,324.61,0]
[null,null,"Grandparented Widow woman alone and DPB woman alone (granted before 15/7/2013)",{"$f":"'Rates Data'!R37","v":364.82},{"$f":"'Rates Data'!S37","v":416.75},null,null,null,null,null,null,372.93,2,426.58,"SSA Schedule 4 Part 1 cl. 1(c)",0,null,"SSA Schedule 9 cl. 1(ab) ","[Payable] To any other single beneficiary without dependent children and who was on 15 July 2013 transferred to jobseeker support by clause 2(9) and (11), or by clause 10(6) and (8), of Schedule 32 of the Social Security Act 1964 ",null,8.1100000000000136,9.8299999999999841,"Grandparented Widow woman alone and DPB woman alone (granted before 15/7/2013)",null,null,null,null,"CPI",2.2239872915011949E-2,2.223014089139852E-2,9.7320236134290639E-6,0,372.93355043685466,2.2239872915011949E-2,0,426.58181818181822,{"$f":"IF($AJ25>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ25-AK$12))*AK$11)","v":31.5},22.151818181818186,0,0,53.651818181818186,372.93000000000006,0]
[null,null,"Student Hardship for 16-17 year olds single without dependent children",{"$f":"'Rates Data'!R38","v":307.87},{"$f":"'Rates Data'!S38","v":347.72},null,null,null,null,null,null,314.72000000000003,2,356.02,"SSA Schedule 4 Part 1 cl. 1(b)",0,null,"SSA Schedule 9 cl. 1(a) ","[Payable] To any other single beneficiary under the age of 25 years without dependent children",null,6.8500000000000227,8.2999999999999545,"Student Hardship for 16-17 year olds single without dependent children",null,null,null,null,"CPI",2.2239872915011949E-2,2.2249650826647649E-2,-9.7779116356999651E-6,0,314.71698967434475,2.2239872915011949E-2,0,356.02424242424246,{"$f":"IF($AJ26>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ26-AK$12))*AK$11)","v":31.5},9.80424242424243,0,0,41.304242424242432,314.72000000000003,0]
[null,null,"Student Hardship for 16-17 year olds sole parent",{"$f":"'Rates Data'!R39","v":494.8},{"$f":"'Rates Data'!S39","v":574.29999999999995},null,null,null,null,null,null,505.8,2,587.64,"SSA Schedule 4 Part 1 cl. 1(f)",0,null,"SSA Schedule 9 cl. 1(c) ","[Payable] To any other single beneficiary with 1 or more dependent children",null,11,13.340000000000032,"Student Hardship for 16-17 year olds sole parent",null,null,null,null,"CPI",2.2239872915011949E-2,2.2231204527081605E-2,8.6683879303439682E-6,0,{"$f":"(IF(ISBLANK(F27),\nD27*(1+CPI),\nF27*(1+CPI))*IF((I27=0),1,0)+(I27)*(I27<>0))","v":505.80428911834792},2.2239872915011949E-2,0,587.63636363636374,{"$f":"IF($AJ27>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ27-AK$12))*AK$11)","v":31.5},50.33636363636365,0,0,81.836363636363643,505.80000000000007,0]
[null,null,"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (without children) each",{"$f":"'Rates Data'!R40","v":300.73},{"$f":"'Rates Data'!S40","v":339.07},null,null,null,null,null,null,307.42,2,347.18,{"$f":"O29&\"/2\"","v":"SSA Schedule 4 Part 1 cl. 1(j)(i)/2"},0,null,null,null,null,6.6899999999999977,8.1100000000000136,"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (without children) each",null,null,null,null,"CPI",2.2239872915011949E-2,2.2245868386925105E-2,-5.9954719131560807E-6,0,{"$f":"IF(ISBLANK(F28),\n                   D28*(1+CPI),\n                   F28*(1+CPI))*IF((I28=0),1,0)+(I28)*(I28<>0)","v":307.41819698173157},2.2239872915011949E-2,0,347.17575757575759,{"$f":"IF($AJ28>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ28-AK$12))*AK$11)","v":31.5},8.2557575757575776,0,0,39.755757575757578,307.42,0]
[null,null,"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (without children) total",{"$f":"'Rates Data'!R41","v":601.46},{"$f":"'Rates Data'!S41","v":678.14},null,null,null,null,null,null,{"$f":"ROUND(L28*JSCoupleMultiple,NTNRounding)","v":614.84},null,{"$f":"ROUND(N28*JSCoupleMultiple,NTNRounding)","v":694.36},"SSA Schedule 4 Part 1 cl. 1(j)(i)",0,null,"SSA Schedule 9 cl. 1(d)-(f)","[Payable] To a beneficiary who is in a relationship whose spouse or partner is not granted a main benefit under this Act, New Zealand superannuation, or a veteran’s pension, in the spouse’s or partner’s own right… subject to Income Test 3 if the beneficiary and his or her spouse or partner do not have 1 or more dependent children",null,13.379999999999995,16.220000000000027,"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (without children) total",null,null,null,null,"CPI",2.2239872915011949E-2,2.2245868386925105E-2,-5.9954719131560807E-6,0,{"$f":"AG28*JSCoupleMultiple","v":614.83639396346314},2.2239872915011949E-2,0,null,null,null,null,null,null,null,{"$f":"AQ28","v":0}]
[null,null,"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (with children) each",{"$f":"'Rates Data'!R42","v":317.55},{"$f":"'Rates Data'!S42","v":359.46},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F30),\n                   D30*(1+CPI),\n                   F30*(1+CPI))*IF((I30=0),1,0)+(I30)*(I30<>0),\n     NTNRounding)","v":324.61},{"$f":"VLOOKUP(L30,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M30,\n   L30/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L30-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L30-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L30-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":368.01},{"$f":"O31&\"/2\"","v":"SSA Schedule 4 Part 1 cl. 1(j)(ii)/2"},0,null,null,null,null,7.0600000000000023,8.5500000000000114,"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (with children) each",null,null,null,null,"CPI",2.2239872915011949E-2,2.2232719256809919E-2,7.1536582020303996E-6,0,{"$f":"IF(ISBLANK(F30),\n                   D30*(1+CPI),\n                   F30*(1+CPI))*IF((I30=0),1,0)+(I30)*(I30<>0)","v":324.61227164416204},2.2239872915011949E-2,0,{"$f":"CHOOSE(M30,\n   L30/(1-TaxRate1),\n   GrossThresh2+(L30-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L30-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L30-NetThresh4)/(1-TaxRate4))","v":368.0121212121212},{"$f":"IF($AJ30>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ30-AK$12))*AK$11)","v":31.5},11.902121212121209,0,{"$f":"IF($AJ30>AN$12,(AJ30-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK30:AN30)","v":43.402121212121209},{"$f":"AJ30-AO30","v":324.61},{"$f":"L30-AP30","v":0}]
[null,null,"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (with children) total",{"$f":"'Rates Data'!R43","v":635.1},{"$f":"'Rates Data'!S43","v":718.92},null,null,null,null,null,null,{"$f":"ROUND(L30*JSCoupleMultiple,NTNRounding)","v":649.22},null,{"$f":"ROUND(N30*JSCoupleMultiple,NTNRounding)","v":736.02},"SSA Schedule 4 Part 1 cl. 1(j)(ii)",0,null,"SSA Schedule 9 cl. 1(d)-(f)","[Payable] To a beneficiary who is in a relationship whose spouse or partner is not granted a main benefit under this Act, New Zealand superannuation, or a veteran’s pension, in the spouse’s or partner’s own right… subject to Income Test 3 if the beneficiary and his or her spouse or partner have 1 or more dependent children",null,14.120000000000005,17.100000000000023,"Student Hardship for 16-17 year olds Married, Civil Union or Defacto (with children) total",null,null,null,null,"CPI",2.2239872915011949E-2,2.2232719256809919E-2,7.1536582020303996E-6,0,{"$f":"AG30*JSCoupleMultiple","v":649.22454328832407},2.2239872915011949E-2,0,null,null,null,null,null,null,null,{"$f":"AQ30","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Insertion row for new rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"IF(MAX(B$1:B33)=0,MAX(A$1:A33)+0.01,(MAX(B$1:B33,A$1:A33))+0.01)","v":2.0199999999999996},"Youth Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Youth Payment"]
[null,null,"Single, 16-17 Year old ",{"$f":"'Rates Data'!R45","v":307.87},{"$f":"'Rates Data'!S45","v":347.72},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F35),\n                   D35*(1+CPI),\n                   F35*(1+CPI))*IF((I35=0),1,0)+(I35)*(I35<>0),\n     NTNRounding)","v":314.72000000000003},{"$f":"VLOOKUP(L35,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M35,\n   L35/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L35-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L35-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L35-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":356.02},"SSA 2018 Schedule 4 Part 6 subpart 1 cl. 1",{"$f":"IF((F35<>0)*AND(I35<>0),1,0)","v":0},null,"Social Security Act schedule 26 clause 1-5","[Payable to] a single young person without dependent children subject to cl. 11",null,6.8500000000000227,8.2999999999999545,"Single, 16-17 Year old ",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB35,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L35/D35-1","v":2.2249650826647649E-2},{"$f":"AC35-AD35","v":-9.7779116356999651E-6},{"$f":"ROUND(AE35,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F35),\n                   D35*(1+CPI),\n                   F35*(1+CPI))*IF((I35=0),1,0)+(I35)*(I35<>0)","v":314.71698967434475},{"$f":"AG35/D35-1","v":2.2239872915011949E-2},{"$f":"AC35-AH35","v":0},{"$f":"CHOOSE(M35,\n   L35/(1-TaxRate1),\n   GrossThresh2+(L35-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L35-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L35-NetThresh4)/(1-TaxRate4))","v":356.02424242424246},{"$f":"IF($AJ35>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ35-AK$12))*AK$11)","v":31.5},9.80424242424243,0,{"$f":"IF($AJ35>AN$12,(AJ35-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK35:AN35)","v":41.304242424242432},{"$f":"AJ35-AO35","v":314.72000000000003},{"$f":"L35-AP35","v":0}]
[null,null,"Married, civil union or de facto couple (without children) each",{"$f":"'Rates Data'!R46","v":300.73},{"$f":"'Rates Data'!S46","v":339.07},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F36),\n                   D36*(1+CPI),\n                   F36*(1+CPI))*IF((I36=0),1,0)+(I36)*(I36<>0),\n     NTNRounding)","v":307.42},{"$f":"VLOOKUP(L36,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M36,\n   L36/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L36-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L36-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L36-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":347.18},"SSA Schedule 4 Part 6 subpart 1 cl. 4",{"$f":"IF((F36<>0)*AND(I36<>0),1,0)","v":0},null,"Social Security Act schedule 26 clause 1-5","[Payable to] a  young person who is in a relationship and is without dependent children, subject to cl. 12",null,{"$f":"L36-D36","v":6.6899999999999977},{"$f":"N36-E36","v":8.1100000000000136},"Married, civil union or de facto couple (without children) each",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB36,CheckTarget,0))","v":2.2239872915011949E-2},2.2245868386925105E-2,{"$f":"AC36-AD36","v":-5.9954719131560807E-6},{"$f":"ROUND(AE36,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F36),\n                   D36*(1+CPI),\n                   F36*(1+CPI))*IF((I36=0),1,0)+(I36)*(I36<>0)","v":307.41819698173157},{"$f":"AG36/D36-1","v":2.2239872915011949E-2},{"$f":"AC36-AH36","v":0},{"$f":"CHOOSE(M36,\n   L36/(1-TaxRate1),\n   GrossThresh2+(L36-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L36-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L36-NetThresh4)/(1-TaxRate4))","v":347.17575757575759},{"$f":"IF($AJ36>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ36-AK$12))*AK$11)","v":31.5},8.2557575757575776,0,0,39.755757575757578,307.42,0]
[null,null,"Married, civil union or de facto couple (without children) total",{"$f":"'Rates Data'!R47","v":601.46},{"$f":"'Rates Data'!S47","v":678.14},null,null,null,null,null,null,{"$f":"ROUND(L36*YPCoupleMultiple,NTNRounding)","v":614.84},null,{"$f":"ROUND(N36*YPCoupleMultiple,NTNRounding)","v":694.36},{"$f":"O36&\"*2\"","v":"SSA Schedule 4 Part 6 subpart 1 cl. 4*2"},null,null,null,null,null,13.379999999999995,16.220000000000027,"Married, civil union or de facto couple (without children) total",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB37,CheckTarget,0))","v":2.2239872915011949E-2},2.2245868386925105E-2,{"$f":"AC37-AD37","v":-5.9954719131560807E-6},{"$f":"ROUND(AE37,RoundLeg1)","v":0},{"$f":"AG36*YPCoupleMultiple","v":614.83639396346314},{"$f":"AG37/D37-1","v":2.2239872915011949E-2},{"$f":"AC37-AH37","v":0},null,null,null,null,null,null,null,{"$f":"AQ36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Young Parent Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Young Parent Payment"]
[null,null,"Sole parent 16-17 year old, living at home \nor financially supported by parents or guardian (earning less than FTC threshold)",{"$f":"'Rates Data'!R49","v":285.44},{"$f":"'Rates Data'!S49","v":320.52999999999997},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F40),\n                   D40*(1+CPI),\n                   F40*(1+CPI))*IF((I40=0),1,0)+(I40)*(I40<>0),\n     NTNRounding)","v":291.79000000000002},{"$f":"VLOOKUP(L40,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M40,\n   L40/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L40-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L40-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L40-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":328.23},"SSA Schedule 4 Part 6 subpart 1 cl. 2",{"$f":"IF((F40<>0)*AND(I40<>0),1,0)","v":0},null,"Social Security Act schedule 26 clause 2-5","[Payable to] a single young person who - •is aged 16 to 17 years; and •is living with or being financially supported by a parent or guardian; and •has a dependent child or children; subject to cl. 11",null,{"$f":"L40-D40","v":6.3500000000000227},{"$f":"N40-E40","v":7.7000000000000455},"Sole parent 16-17 year old, living at home \nor financially supported by parents or guardian (earning less than FTC threshold)",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB40,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L40/D40-1","v":2.2246356502242159E-2},{"$f":"AC40-AD40","v":-6.4835872302104747E-6},{"$f":"ROUND(AE40,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F40),\n                   D40*(1+CPI),\n                   F40*(1+CPI))*IF((I40=0),1,0)+(I40)*(I40<>0)","v":291.78814932486102},{"$f":"AG40/D40-1","v":2.2239872915011949E-2},{"$f":"AC40-AH40","v":0},{"$f":"CHOOSE(M40,\n   L40/(1-TaxRate1),\n   GrossThresh2+(L40-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L40-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L40-NetThresh4)/(1-TaxRate4))","v":328.23030303030305},{"$f":"IF($AJ40>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ40-AK$12))*AK$11)","v":31.5},4.9403030303030331,0,{"$f":"IF($AJ40>AN$12,(AJ40-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK40:AN40)","v":36.440303030303035},{"$f":"AJ40-AO40","v":291.79000000000002},{"$f":"L40-AP40","v":0}]
[null,null,"Married, civil union or de facto couple both qualify (with children) each",{"$f":"'Rates Data'!R50","v":317.55},{"$f":"'Rates Data'!S50","v":359.46},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F41),\n                   D41*(1+CPI),\n                   F41*(1+CPI))*IF((I41=0),1,0)+(I41)*(I41<>0),\n     NTNRounding)","v":324.61},{"$f":"VLOOKUP(L41,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M41,\n   L41/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L41-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L41-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L41-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":368.01},"SSA Schedule 4 Part 6 subpart 1 cl. 5 (b)",{"$f":"IF((F41<>0)*AND(I41<>0),1,0)","v":0},null,"Social Security Act schedule 26 clause 2-5","[Payable to] a young person who is in a relationship and has a dependent child or children, subject to clause 12 if the young person’s spouse or partner is receiving a main benefit under this Act",null,7.0600000000000023,8.5500000000000114,"Married, civil union or de facto couple both qualify (with children) each",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB41,CheckTarget,0))","v":2.2239872915011949E-2},2.2232719256809919E-2,{"$f":"AC41-AD41","v":7.1536582020303996E-6},{"$f":"ROUND(AE41,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F41),\n                   D41*(1+CPI),\n                   F41*(1+CPI))*IF((I41=0),1,0)+(I41)*(I41<>0)","v":324.61227164416204},{"$f":"AG41/D41-1","v":2.2239872915011949E-2},{"$f":"AC41-AH41","v":0},{"$f":"CHOOSE(M41,\n   L41/(1-TaxRate1),\n   GrossThresh2+(L41-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L41-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L41-NetThresh4)/(1-TaxRate4))","v":368.0121212121212},{"$f":"IF($AJ41>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ41-AK$12))*AK$11)","v":31.5},11.902121212121209,0,0,43.402121212121209,324.61,0]
[null,null,"Married, civil union or de facto couple both qualify (with children) total",{"$f":"'Rates Data'!R51","v":635.1},{"$f":"'Rates Data'!S51","v":718.92},null,null,null,null,null,null,{"$f":"ROUND(L41*YPCoupleMultiple,NTNRounding)","v":649.22},null,{"$f":"ROUND(N41*YPCoupleMultiple,NTNRounding)","v":736.02},{"$f":"O41&\"*2\"","v":"SSA Schedule 4 Part 6 subpart 1 cl. 5 (b)*2"},null,null,null,null,null,14.120000000000005,17.100000000000023,"Married, civil union or de facto couple both qualify (with children) total",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB42,CheckTarget,0))","v":2.2239872915011949E-2},2.2232719256809919E-2,{"$f":"AC42-AD42","v":7.1536582020303996E-6},{"$f":"ROUND(AE42,RoundLeg1)","v":0},{"$f":"AG41*YPCoupleMultiple","v":649.22454328832407},{"$f":"AG42/D42-1","v":2.2239872915011949E-2},{"$f":"AC42-AH42","v":0},null,null,null,null,null,null,null,{"$f":"AQ41","v":0}]
[null,null,"Married, Civil Union or Defacto Couple with partner not on benefit (with children) total",{"$f":"'Rates Data'!R52","v":317.55},{"$f":"'Rates Data'!S52","v":359.46},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F43),\n                   D43*(1+CPI),\n                   F43*(1+CPI))*IF((I43=0),1,0)+(I43)*(I43<>0),\n     NTNRounding)","v":324.61},{"$f":"VLOOKUP(L43,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M43,\n   L43/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L43-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L43-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L43-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":368.01},"SSA Schedule 4 Part 6 subpart 1 cl. 5 (a)",{"$f":"IF((F43<>0)*AND(I43<>0),1,0)","v":0},null,"Social Security Act schedule 26 clause 2-5","[Payable to] a young person who is in a relationship and has a dependent child or children, subject to Cl 12 if the young person’s spouse or partner is not receiving a main benefit under this Act; or",null,7.0600000000000023,8.5500000000000114,"Married, Civil Union or Defacto Couple with partner not on benefit (with children) total",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB43,CheckTarget,0))","v":2.2239872915011949E-2},2.2232719256809919E-2,{"$f":"AC43-AD43","v":7.1536582020303996E-6},{"$f":"ROUND(AE43,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F43),\n                   D43*(1+CPI),\n                   F43*(1+CPI))*IF((I43=0),1,0)+(I43)*(I43<>0)","v":324.61227164416204},{"$f":"AG43/D43-1","v":2.2239872915011949E-2},{"$f":"AC43-AH43","v":0},{"$f":"CHOOSE(M43,\n   L43/(1-TaxRate1),\n   GrossThresh2+(L43-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L43-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L43-NetThresh4)/(1-TaxRate4))","v":368.0121212121212},{"$f":"IF($AJ43>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ43-AK$12))*AK$11)","v":31.5},11.902121212121209,0,{"$f":"IF($AJ43>AN$12,(AJ43-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK43:AN43)","v":43.402121212121209},{"$f":"AJ43-AO43","v":324.61},{"$f":"L43-AP43","v":0}]
[null,null,"Sole parent ",{"$f":"'Rates Data'!R53","v":494.8},{"$f":"'Rates Data'!S53","v":574.29999999999995},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F44),\n                   D44*(1+CPI),\n                   F44*(1+CPI))*IF((I44=0),1,0)+(I44)*(I44<>0),\n     NTNRounding)","v":505.8},{"$f":"VLOOKUP(L44,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M44,\n   L44/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L44-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L44-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L44-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":587.64},"SSA Schedule 4 Part 6 subpart 1 cl. 3",{"$f":"IF((F44<>0)*AND(I44<>0),1,0)","v":0},null,"Social Security Act schedule 26 clause 2-5","[Payable to] any other single young person with a dependent child or children, subject to Cl. 11",null,11,13.340000000000032,"Sole parent ",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB44,CheckTarget,0))","v":2.2239872915011949E-2},2.2231204527081605E-2,{"$f":"AC44-AD44","v":8.6683879303439682E-6},{"$f":"ROUND(AE44,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F44),\n                   D44*(1+CPI),\n                   F44*(1+CPI))*IF((I44=0),1,0)+(I44)*(I44<>0)","v":505.80428911834792},{"$f":"AG44/D44-1","v":2.2239872915011949E-2},{"$f":"AC44-AH44","v":0},{"$f":"CHOOSE(M44,\n   L44/(1-TaxRate1),\n   GrossThresh2+(L44-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L44-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L44-NetThresh4)/(1-TaxRate4))","v":587.63636363636374},{"$f":"IF($AJ44>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ44-AK$12))*AK$11)","v":31.5},50.33636363636365,0,0,81.836363636363643,505.80000000000007,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B46)=0,MAX(A$1:A46)+0.01,(MAX(B$1:B46,A$1:A46))+0.01)","v":2.0299999999999994},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B49)=0,MAX(A$1:A49)+0.01,(MAX(B$1:B49,A$1:A49))+0.01)","v":2.0399999999999991},"Supported Living Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Supported Living Payment"]
[null,null,"Single 16-17 years old",{"$f":"'Rates Data'!R55","v":337.63},{"$f":"'Rates Data'!S55","v":383.79},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F51),\n                   D51*(1+CPI),\n                   F51*(1+CPI))*IF((I51=0),1,0)+(I51)*(I51<>0),\n     NTNRounding)","v":345.14},{"$f":"VLOOKUP(L51,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M51,\n   L51/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L51-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L51-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L51-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":392.9},"SSA 2018 Schedule 4 Part 3 cl. 1 (a)",{"$f":"IF((F51<>0)*AND(I51<>0),1,0)","v":0},null,"SSA Schedule 6 cl. 1(a)","[Payable] To a single beneficiary under the age of 18 years without dependent children, … subject to income test 1.",null,7.5099999999999909,9.1099999999999568,"Single 16-17 years old",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB51,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L51/D51-1","v":2.2243284068358848E-2},{"$f":"AC51-AD51","v":-3.4111533468994537E-6},{"$f":"ROUND(AE51,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F51),\n                   D51*(1+CPI),\n                   F51*(1+CPI))*IF((I51=0),1,0)+(I51)*(I51<>0)","v":345.13884829229551},{"$f":"AG51/D51-1","v":2.2239872915011949E-2},{"$f":"AC51-AH51","v":0},{"$f":"CHOOSE(M51,\n   L51/(1-TaxRate1),\n   GrossThresh2+(L51-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L51-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L51-NetThresh4)/(1-TaxRate4))","v":392.89696969696968},{"$f":"IF($AJ51>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ51-AK$12))*AK$11)","v":31.5},16.256969696969694,0,{"$f":"IF($AJ51>AN$12,(AJ51-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK51:AN51)","v":47.756969696969691},{"$f":"AJ51-AO51","v":345.14},{"$f":"L51-AP51","v":0}]
[null,null,"Single 18 years and over",{"$f":"'Rates Data'!R56","v":402.84},{"$f":"'Rates Data'!S56","v":462.84},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F52),\n                   D52*(1+CPI),\n                   F52*(1+CPI))*IF((I52=0),1,0)+(I52)*(I52<>0),\n     NTNRounding)","v":411.8},{"$f":"VLOOKUP(L52,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M52,\n   L52/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L52-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L52-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L52-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":473.7},"SSA Schedule 4 Part 3 cl. 1 (b)",{"$f":"IF((F52<>0)*AND(I52<>0),1,0)","v":0},null,"SSA Schedule 6 cl. 1(b)","[Payable] To any other single beneficiary without dependent children … Subject to income test 1.",null,8.9600000000000364,10.860000000000014,"Single 18 years and over",null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"L52/D52-1","v":2.2242081223314614E-2},-2.2083083026647188E-6,0,{"$f":"IF(ISBLANK(F52),\n                   D52*(1+CPI),\n                   F52*(1+CPI))*IF((I52=0),1,0)+(I52)*(I52<>0)","v":411.79911040508341},2.2239872915011949E-2,0,{"$f":"CHOOSE(M52,\n   L52/(1-TaxRate1),\n   GrossThresh2+(L52-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L52-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L52-NetThresh4)/(1-TaxRate4))","v":473.69696969696975},{"$f":"IF($AJ52>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ52-AK$12))*AK$11)","v":31.5},30.396969696969702,0,0,61.896969696969705,411.80000000000007,0]
[null,null,"Married, Civil Union or Defacto Couple (without children) each",{"$f":"'Rates Data'!R57","v":342.24},{"$f":"'Rates Data'!S57","v":389.38},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F53),\n                   D53*(1+CPI),\n                   F53*(1+CPI))*IF((I53=0),1,0)+(I53)*(I53<>0),\n     NTNRounding)","v":349.85},{"$f":"VLOOKUP(L53,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M53,\n   L53/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L53-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L53-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L53-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":398.61},"SSA Schedule 4 Part 3 cl. 1 (d,e,h) (i); cl 7(a)",0,null,"SSA Schedule 6 cl. 1(d)-(g)","[Payable] To a beneficiary receiving a supported living payment under section 40 on the ground of caring for another person, if the beneficiary is in a relationship, and the beneficiary’s spouse or partner is not granted, in the spouse’s or partner’s own right, a main benefit under this Act or New Zealand superannuation or a veteran’s pension, ... subject to Income Test 1 if the beneficiary and his or her spouse or partner do not have 1 or more dependent children","the rate of a supported living payment on the ground of caring for another person under any of ... paragraphs [(d), (e) and (g)] must not be less than the rates that would be payable if the beneficiary and the spouse or partner of the beneficiary were both entitled to receive the benefit on those grounds; but the rate of benefit payable by virtue of this clause must not exceed if the beneficiary and the spouse or partner of the beneficiary have no dependent children",7.6100000000000136,9.2300000000000182,"Married, Civil Union or Defacto Couple (without children) each",null,null,null,null,"CPI",2.2239872915011949E-2,2.223585787751281E-2,4.0150374991387849E-6,0,{"$f":"IF(ISBLANK(F53),\n                   D53*(1+CPI),\n                   F53*(1+CPI))*IF((I53=0),1,0)+(I53)*(I53<>0)","v":349.8513741064337},2.2239872915011949E-2,0,{"$f":"CHOOSE(M53,\n   L53/(1-TaxRate1),\n   GrossThresh2+(L53-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L53-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L53-NetThresh4)/(1-TaxRate4))","v":398.60606060606062},{"$f":"IF($AJ53>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ53-AK$12))*AK$11)","v":31.5},17.256060606060608,0,0,48.756060606060608,349.85,0]
[null,null,"Married, Civil Union or Defacto Couple (without children) total",{"$f":"'Rates Data'!R58","v":684.48},{"$f":"'Rates Data'!S58","v":778.76},null,null,null,null,null,null,{"$f":"ROUND(L53*JSCoupleMultiple,NTNRounding)","v":699.7},null,{"$f":"ROUND(N53*JSCoupleMultiple,NTNRounding)","v":797.22},"SSA Schedule 4 Part 3 cl. 1 (g) (i)",null,null,"SSA Schedule 6 cl. 1(d)-(g)","[Payable] To a beneficiary receiving a supported living payment under section 34 on the ground of restricted work capacity or total blindness who is in a relationship, whose spouse or partner is not granted, in the spouse’s or partner’s own right, a main benefit under this Act or New Zealand superannuation or a veteran’s pension...subject to Income Test 1 if the beneficiary and his or her spouse or partner do not have 1 or more dependent children.",null,15.220000000000027,18.460000000000036,"Married, Civil Union or Defacto Couple (without children) total",null,null,null,null,"CPI",2.2239872915011949E-2,2.223585787751281E-2,4.0150374991387849E-6,0,{"$f":"AG53*JSCoupleMultiple","v":699.70274821286739},2.2239872915011949E-2,0,null,null,null,null,null,null,null,{"$f":"AQ53","v":0}]
[null,null,"Married, Civil Union or Defacto Couple partner on benefit (with children) each",{"$f":"'Rates Data'!R59","v":359.07},{"$f":"'Rates Data'!S59","v":409.78},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F55),\n                   D55*(1+CPI),\n                   F55*(1+CPI))*IF((I55=0),1,0)+(I55)*(I55<>0),\n     NTNRounding)","v":367.06},{"$f":"VLOOKUP(L55,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M55,\n   L55/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L55-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L55-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L55-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":419.47},"SSA Schedule 4 Part 3 cl. 1 (d) (ii)",0,null,"SSA Schedule 6 cl. 1(b)-(h)","[Payable] To a beneficiary who is in a relationship, whose spouse or partner is granted, in the spouse’s or partner’s own right, a main benefit under this Act … subject to Income Test 2 if the beneficiary and his or her spouse or partner have 1 or more dependent children.",null,7.9900000000000091,9.6900000000000546,"Married, Civil Union or Defacto Couple partner on benefit (with children) each",null,null,null,null,"CPI",2.2239872915011949E-2,2.2251928593310488E-2,-1.2055678298539263E-5,0,{"$f":"IF(ISBLANK(F55),\n                   D55*(1+CPI),\n                   F55*(1+CPI))*IF((I55=0),1,0)+(I55)*(I55<>0)","v":367.05567116759335},2.2239872915011949E-2,0,{"$f":"CHOOSE(M55,\n   L55/(1-TaxRate1),\n   GrossThresh2+(L55-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L55-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L55-NetThresh4)/(1-TaxRate4))","v":419.4666666666667},{"$f":"IF($AJ55>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ55-AK$12))*AK$11)","v":31.5},20.90666666666667,0,{"$f":"IF($AJ55>AN$12,(AJ55-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK55:AN55)","v":52.406666666666666},{"$f":"AJ55-AO55","v":367.06000000000006},{"$f":"L55-AP55","v":0}]
[null,null,"Married, Civil Union or Defacto Couple partner on benefit (with children) total",{"$f":"'Rates Data'!R60","v":718.14},{"$f":"'Rates Data'!S60","v":819.56},null,null,null,null,null,null,{"$f":"ROUND(L55*JSCoupleMultiple,NTNRounding)","v":734.12},null,{"$f":"ROUND(N55*JSCoupleMultiple,NTNRounding)","v":838.94},"SSA Schedule 4 Part 3 cl. 1 (g) (ii)",null,null,"SSA Schedule 6 cl. 1(b)-(h)","[Payable] To a beneficiary receiving a supported living payment under section 34 on the ground of restricted work capacity or total blindness who is in a relationship, whose spouse or partner is not granted, in the spouse’s or partner’s own right, a main benefit under this Act or New Zealand superannuation or a veteran’s pension...subject to Income Test 1 if the beneficiary and his or her spouse or partner have 1 or more dependent children.",null,15.980000000000018,19.380000000000109,"Married, Civil Union or Defacto Couple partner on benefit (with children) total",null,null,null,null,"CPI",2.2239872915011949E-2,2.2251928593310488E-2,-1.2055678298539263E-5,0,{"$f":"AG55*JSCoupleMultiple","v":734.11134233518669},2.2239872915011949E-2,0,null,null,null,null,null,null,null,{"$f":"AQ55","v":0}]
[null,null,"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total",{"$f":"'Rates Data'!R61","v":372.81},{"$f":"'Rates Data'!S61","v":426.44},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F57),\n                   D57*(1+CPI),\n                   F57*(1+CPI))*IF((I57=0),1,0)+(I57)*(I57<>0),\n     NTNRounding)","v":381.1},{"$f":"VLOOKUP(L57,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M57,\n   L57/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L57-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L57-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L57-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":436.49},"SSA Schedule 4 Part 3 cl. 1 (e, h) (ii); cl 7(b)",0,null,"SSA Schedule 6 cl. 1(b)-(h)","[Payable] To a beneficiary receiving a supported living payment under section 40 on the ground of caring for another person, if the beneficiary is in a relationship, and the beneficiary’s spouse or partner is not granted, in the spouse’s or partner’s own right, a main benefit under this Act or New Zealand superannuation or a veteran’s pension, ... subject to Income Test 1 if the beneficiary and his or her spouse or partner have 1 or more dependent children","the rate of a supported living payment on the ground of caring for another person under any of ... paragraphs [(d), (e) and (g)] must not be less than the rates that would be payable if the beneficiary and the spouse or partner of the beneficiary were both entitled to receive the benefit on those grounds; but the rate of benefit payable by virtue of this clause must not exceed  if the beneficiary and the spouse or partner of the beneficiary have 1 or more dependent children",8.2900000000000205,10.050000000000011,"Married, Civil Union or Defacto Couple with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children) total",null,null,null,null,"CPI",2.2239872915011949E-2,2.2236527990129096E-2,3.3449248828532063E-6,0,{"$f":"IF(ISBLANK(F57),\n                   D57*(1+CPI),\n                   F57*(1+CPI))*IF((I57=0),1,0)+(I57)*(I57<>0)","v":381.1012470214456},2.2239872915011949E-2,0,{"$f":"CHOOSE(M57,\n   L57/(1-TaxRate1),\n   GrossThresh2+(L57-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L57-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L57-NetThresh4)/(1-TaxRate4))","v":436.4848484848485},{"$f":"IF($AJ57>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ57-AK$12))*AK$11)","v":31.5},23.884848484848487,0,{"$f":"IF($AJ57>AN$12,(AJ57-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK57:AN57)","v":55.38484848484849},{"$f":"AJ57-AO57","v":381.1},{"$f":"L57-AP57","v":0}]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R62","v":552.14},{"$f":"'Rates Data'!S62","v":643.80999999999995},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F58),\n                   D58*(1+CPI),\n                   F58*(1+CPI))*IF((I58=0),1,0)+(I58)*(I58<>0),\n     NTNRounding)","v":564.41999999999996},{"$f":"VLOOKUP(L58,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M58,\n   L58/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L58-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L58-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L58-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":658.69},"SSA Schedule 4 Part 3 cl. 1 (c)",0,null,"SSA Schedule 6 cl. 1(b)-(h)","[Payable] To a single beneficiary with 1 or more dependent children… subject to income test 1.",null,12.279999999999973,14.880000000000109,"Sole Parent",null,null,null,null,"CPI",2.2239872915011949E-2,2.2240736045205933E-2,-8.6313019398431834E-7,0,{"$f":"IF(ISBLANK(F58),\n                   D58*(1+CPI),\n                   F58*(1+CPI))*IF((I58=0),1,0)+(I58)*(I58<>0)","v":564.41952343129469},2.2239872915011949E-2,0,{"$f":"CHOOSE(M58,\n   L58/(1-TaxRate1),\n   GrossThresh2+(L58-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L58-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L58-NetThresh4)/(1-TaxRate4))","v":658.69090909090914},{"$f":"IF($AJ58>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ58-AK$12))*AK$11)","v":31.5},62.770909090909093,0,0,94.2709090909091,564.42000000000007,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Insertion row for new rates",null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(MAX(B$1:B60)=0,MAX(A$1:A60)+0.01,(MAX(B$1:B60,A$1:A60))+0.01)","v":2.0499999999999989},"Sole Parent Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Sole Parent Support"]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R64","v":494.8},{"$f":"'Rates Data'!S64","v":574.29999999999995},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F62),\n                   D62*(1+CPI),\n                   F62*(1+CPI))*IF((I62=0),1,0)+(I62)*(I62<>0),\n     NTNRounding)","v":505.8},{"$f":"VLOOKUP(L62,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M62,\n   L62/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L62-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L62-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L62-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":587.64},"SSA Schedule 4 Part 2 cl. 1",{"$f":"IF((F62<>0)*AND(I62<>0),1,0)","v":0},null,"SSA Schedule 3A cl. 1","[Payable] To a beneficiary with 1 or more dependent children … subject to Income test 1",null,11,13.340000000000032,"Sole Parent",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB62,CheckTarget,0))","v":2.2239872915011949E-2},2.2231204527081605E-2,{"$f":"AC62-AD62","v":8.6683879303439682E-6},{"$f":"ROUND(AE62,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F62),\n                   D62*(1+CPI),\n                   F62*(1+CPI))*IF((I62=0),1,0)+(I62)*(I62<>0)","v":505.80428911834792},{"$f":"AG62/D62-1","v":2.2239872915011949E-2},{"$f":"AC62-AH62","v":0},{"$f":"CHOOSE(M62,\n   L62/(1-TaxRate1),\n   GrossThresh2+(L62-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L62-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L62-NetThresh4)/(1-TaxRate4))","v":587.63636363636374},{"$f":"IF($AJ62>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ62-AK$12))*AK$11)","v":31.5},50.33636363636365,0,{"$f":"IF($AJ62>AN$12,(AJ62-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK62:AN62)","v":81.836363636363643},{"$f":"AJ62-AO62","v":505.80000000000007},{"$f":"L62-AP62","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Insertion row for new rates",null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[]
[null,{"$f":"IF(MAX(B$1:B64)=0,MAX(A$1:A64)+0.01,(MAX(B$1:B64,A$1:A64))+0.01)","v":2.0599999999999987},"Grandparented Widow and Domestic Purposes Benefit (granted before 15/7/2013): Paid Overseas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Grandparented Widow and Domestic Purposes Benefit (granted before 15/7/2013): Paid Overseas"]
[null,null,"Woman Alone (Single Adult)",{"$f":"'Rates Data'!R66","v":364.82},{"$f":"'Rates Data'!S66","v":416.75},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F66),\n                   D66*(1+CPI),\n                   F66*(1+CPI))*IF((I66=0),1,0)+(I66)*(I66<>0),\n     NTNRounding)","v":372.93},{"$f":"VLOOKUP(L66,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M66,\n   L66/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L66-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L66-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L66-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":426.58},"SSA Schedule 4 Part 10 cl. 2 and Schedule 4 Part 11 cl. 2",{"$f":"IF((F66<>0)*AND(I66<>0),1,0)","v":0},null,"SSA Schedule 16 cl. 2 and Schedule 3 cl. 2","[Payable] To a beneficiary with 1 or more dependent children, subject to income test 1",null,8.1100000000000136,9.8299999999999841,"Woman Alone (Single Adult)",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB66,CheckTarget,0))","v":2.2239872915011949E-2},2.223014089139852E-2,{"$f":"AC66-AD66","v":9.7320236134290639E-6},{"$f":"ROUND(AE66,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F66),\n                   D66*(1+CPI),\n                   F66*(1+CPI))*IF((I66=0),1,0)+(I66)*(I66<>0)","v":372.93355043685466},{"$f":"AG66/D66-1","v":2.2239872915011949E-2},{"$f":"AC66-AH66","v":0},{"$f":"CHOOSE(M66,\n   L66/(1-TaxRate1),\n   GrossThresh2+(L66-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L66-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L66-NetThresh4)/(1-TaxRate4))","v":426.58181818181822},{"$f":"IF($AJ66>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ66-AK$12))*AK$11)","v":31.5},22.151818181818186,0,{"$f":"IF($AJ66>AN$12,(AJ66-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK66:AN66)","v":53.651818181818186},{"$f":"AJ66-AO66","v":372.93000000000006},{"$f":"L66-AP66","v":0}]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R67","v":494.8},{"$f":"'Rates Data'!S67","v":574.29999999999995},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F67),\n                   D67*(1+CPI),\n                   F67*(1+CPI))*IF((I67=0),1,0)+(I67)*(I67<>0),\n     NTNRounding)","v":505.8},{"$f":"VLOOKUP(L67,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M67,\n   L67/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L67-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L67-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L67-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":587.64},"SSA Schedule 4 Part 10 cl. 1 and Schedule 4 Part 11 cl. 1",{"$f":"IF((F67<>0)*AND(I67<>0),1,0)","v":0},null,"SSA Schedule 16 cl. 1 and Schedule 3 cl. 1","[Payable] To a beneficiary without any dependent children, subject to Income Test 1",null,11,13.340000000000032,"Sole Parent",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB67,CheckTarget,0))","v":2.2239872915011949E-2},2.2231204527081605E-2,{"$f":"AC67-AD67","v":8.6683879303439682E-6},{"$f":"ROUND(AE67,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F67),\n                   D67*(1+CPI),\n                   F67*(1+CPI))*IF((I67=0),1,0)+(I67)*(I67<>0)","v":505.80428911834792},{"$f":"AG67/D67-1","v":2.2239872915011949E-2},{"$f":"AC67-AH67","v":0},{"$f":"CHOOSE(M67,\n   L67/(1-TaxRate1),\n   GrossThresh2+(L67-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L67-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L67-NetThresh4)/(1-TaxRate4))","v":587.63636363636374},{"$f":"IF($AJ67>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ67-AK$12))*AK$11)","v":31.5},50.33636363636365,0,0,81.836363636363643,505.80000000000007,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B69)=0,MAX(A$1:A69)+0.01,(MAX(B$1:B69,A$1:A69))+0.01)","v":2.0699999999999985},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B72)=0,MAX(A$1:A72)+0.01,(MAX(B$1:B72,A$1:A72))+0.01)","v":2.0799999999999983},"Orphans and Unsupported Childs Benefit (CPI adjusted)"]
[null,null,"14 years old and over",{"$f":"'Rates Data'!R69","v":332.61},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F74),\n                   D74*(1+CPI),\n                   F74*(1+CPI))*IF((I74=0),1,0)+(I74)*(I74<>0),\n     NTNRounding)","v":340.01},null,null,"SSA 2018 Schedule 4 Part 4 cl. 1(a) and Part 5 cl. 1(a)",{"$f":"IF((F74<>0)*AND(I74<>0),1,0)","v":0},null,"SSA Schedule 4 cl. 1(a)","[Payable] In respect of a child aged 14 years or over",null,7.3999999999999773,0,"14 years old and over",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB74,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L74/D74-1","v":2.224827876491986E-2},{"$f":"AC74-AD74","v":-8.4058499079109339E-6},{"$f":"ROUND(AE74,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F74),\n                   D74*(1+CPI),\n                   F74*(1+CPI))*IF((I74=0),1,0)+(I74)*(I74<>0)","v":340.00720413026215},{"$f":"AG74/D74-1","v":2.2239872915011949E-2},{"$f":"AC74-AH74","v":0}]
[null,null,"10-13 years old",{"$f":"'Rates Data'!R70","v":310.39999999999998},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F75),\n                   D75*(1+CPI),\n                   F75*(1+CPI))*IF((I75=0),1,0)+(I75)*(I75<>0),\n     NTNRounding)","v":317.3},null,null,"SSA Schedule 4 Part 4 cl. 1(b) and Part 5 cl. 1(b)",{"$f":"IF((F75<>0)*AND(I75<>0),1,0)","v":0},null,"SSA Schedule 4 cl. 1(b)","[Payable] In respect of a child aged over 10 years and under 14 years",null,6.9000000000000341,0,"10-13 years old",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB75,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L75/D75-1","v":2.2229381443299001E-2},{"$f":"AC75-AD75","v":1.0491471712947842E-5},{"$f":"ROUND(AE75,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F75),\n                   D75*(1+CPI),\n                   F75*(1+CPI))*IF((I75=0),1,0)+(I75)*(I75<>0)","v":317.30325655281968},{"$f":"AG75/D75-1","v":2.2239872915011949E-2},{"$f":"AC75-AH75","v":0}]
[null,null,"5-9 years old",{"$f":"'Rates Data'!R71","v":288.06},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F76),\n                   D76*(1+CPI),\n                   F76*(1+CPI))*IF((I76=0),1,0)+(I76)*(I76<>0),\n     NTNRounding)","v":294.47000000000003},null,null,"SSA Schedule 4 Part 4 cl. 1(c) and Part 5 cl. 1(c)",{"$f":"IF((F76<>0)*AND(I76<>0),1,0)","v":0},null,"SSA Schedule 4 cl. 1(c) ","[Payable] In respect of a child aged over 5 years and under 10 years",null,6.410000000000025,0,"5-9 years old",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB76,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L76/D76-1","v":2.225230854683069E-2},{"$f":"AC76-AD76","v":-1.24356318187413E-5},{"$f":"ROUND(AE76,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F76),\n                   D76*(1+CPI),\n                   F76*(1+CPI))*IF((I76=0),1,0)+(I76)*(I76<>0)","v":294.46641779189832},{"$f":"AG76/D76-1","v":2.2239872915011949E-2},{"$f":"AC76-AH76","v":0}]
[null,null,"Under 5 years old",{"$f":"'Rates Data'!R72","v":286.08},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F77),\n                   D77*(1+CPI),\n                   F77*(1+CPI))*IF((I77=0),1,0)+(I77)*(I77<>0),\n     NTNRounding)","v":292.44},null,null,"SSA Schedule 4 Part 4 cl. 1(d) and Part 5 cl. 1(d)",{"$f":"IF((F77<>0)*AND(I77<>0),1,0)","v":0},null,"SSA Schedule 4 cl. 1(d)","[Payable] In respect of a child aged under 5 years",null,6.3600000000000136,0,"Under 5 years old",null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB77,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L77/D77-1","v":2.2231543624161132E-2},{"$f":"AC77-AD77","v":8.3292908508170171E-6},{"$f":"ROUND(AE77,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F77),\n                   D77*(1+CPI),\n                   F77*(1+CPI))*IF((I77=0),1,0)+(I77)*(I77<>0)","v":292.44238284352662},{"$f":"AG77/D77-1","v":2.2239872915011949E-2},{"$f":"AC77-AH77","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"C78","v":"Insertion row for new rates"}]

{"sheet":"Table 3","index":13,"n_rows":102,"n_cols":53,"rows_kept":102,"cut":false,"hidden":false,"merged":[[94,3,94,4],[94,5,94,7],[94,8,94,10],[95,3,95,4],[95,11,95,13],[88,11,88,13],[87,3,87,4],[87,5,87,7],[87,8,87,10],[88,3,88,4],[68,8,68,10],[78,3,78,4],[78,11,78,13],[77,3,77,4],[77,5,77,7],[77,8,77,10],[68,3,68,4],[68,5,68,7],[69,11,69,14],[69,3,69,4],[58,11,58,13],[58,3,58,4],[8,11,8,13],[8,8,8,10],[57,3,57,4],[57,5,57,7],[57,8,57,10],[8,3,8,4],[8,5,8,7]]}
[]
["CPI General Adjustment Model"]
[]
["Student allowances and student loan living costs maximum rates"]
[]
[{"$f":"MAX(A$1:A5)+3","v":3},"Student Allowance Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"3 REPERFORM",null,null,null,null,null,null,null,"LEG 4 Gross Tax Check",null,null,null,null,null,null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name","Opening Net Rate","Opening Gross Rate","Intra-Year Adj (to Net Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Net Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated\nNet Rate","Tax Bracket","Calculated\nGross Rate","Gross Rate (Annually)","Statutory Reference","Intra/Post Year Error Check","Additonal Net Rate check (must =0)",null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)\n(4dp rounded)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)",null,null,null,null,null,null,null,"Leg.3 Variance","Tax at M from Tables","Tax Bracket 1","Tax Bracket 2","Tax Bracket 3","Tax Bracket 4","Total Tax","Calculate Net","Leg.4 Variance"]
[null,null,null,null,null,null,null,null,null,"tax bracket (gross base)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate",0.105,0.17499999999999999,0.3,0.33]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":3.01},"Single Students",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Weekly Threshold",{"$f":"GrossThresh1","v":0},{"$f":"GrossThresh2","v":300},{"$f":"GrossThresh3","v":1028.8499999999999},{"$f":"GrossThresh4","v":1501.92}]
[null,null,"Under 24, childless, living in parental home",{"$f":"'Rates Data'!R74","v":271.68},{"$f":"'Rates Data'!S74","v":303.85000000000002},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0),\n     NTNRounding)","v":277.72000000000003},{"$f":"VLOOKUP(L13,TaxBracket,TaxBracketLookup)","v":2},{"$f":"ROUND(CHOOSE(M13,\n   L13/(1-TaxRate1),\n   GrossThresh2+(L13-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L13-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L13-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":311.18},{"$f":"N13*StuAllowWeeks","v":16181.36},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 5",{"$f":"IF((F13<>0)*AND(I13<>0),1,0)","v":0},{"$f":"ROUND(LAMBDA_SA_GrossToNet(N13,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L13","v":0},null,{"$f":"L13-D13","v":6.0400000000000205},{"$f":"N13-E13","v":7.3299999999999841},null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L13/D13-1","v":2.2232037691401807E-2},{"$f":"AC13-AD13","v":7.8352236101419948E-6},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0)","v":277.72212867355046},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(M13,\n   L13/(1-TaxRate1),\n   GrossThresh2+(L13-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L13-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L13-NetThresh4)/(1-TaxRate4))","v":311.17575757575759},{"$f":"IF($AR13>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR13-AS$12))*AS$11)","v":31.5},{"$f":"IF($AR13>AU$12,(AU$12-AT$12)*AT$11,MAX(0,($AR13-AT$12))*AT$11)","v":1.9557575757575776},0,{"$f":"IF($AR13>AV$12,(AR13-AV$12)*AV$11,0)","v":0},{"$f":"SUM(AS13:AV13)","v":33.45575757575758},{"$f":"AR13-AW13","v":277.72000000000003},{"$f":"L13-AX13","v":0}]
[null,null,"Under 24, childless, not living in a parental home",{"$f":"'Rates Data'!R75","v":316.3},{"$f":"'Rates Data'!S75","v":357.94},null,null,null,null,null,null,323.33,2,366.46,19055.919999999998,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 4",0,{"$f":"ROUND(LAMBDA_SA_GrossToNet(N14,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L14","v":0},null,{"$f":"L14-D14","v":7.0299999999999727},{"$f":"N14-E14","v":8.5199999999999818},null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2225735061650154E-2,1.4137853361795294E-5,{"$f":"ROUND(AE14,RoundLeg1)","v":0},323.33447180301829,2.2239872915011949E-2,0,null,null,null,null,null,null,null,null,366.46060606060604,{"$f":"IF($AR14>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR14-AS$12))*AS$11)","v":31.5},11.630606060606056,0,{"$f":"IF($AR14>AV$12,(AR14-AV$12)*AV$11,0)","v":0},{"$f":"SUM(AS14:AV14)","v":43.130606060606056},{"$f":"AR14-AW14","v":323.33},0]
[null,null,"Independent Circumstances Allowance",{"$f":"'Rates Data'!R76","v":316.3},{"$f":"'Rates Data'!S76","v":357.94},null,null,null,null,null,null,323.33,2,366.46,19055.919999999998,"Student Allowances Regulations 1998 Schedule 2 Part 2 cl. 4(1)",0,{"$f":"ROUND(LAMBDA_SA_GrossToNet(N15,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L15","v":0},null,7.0299999999999727,8.5199999999999818,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2225735061650154E-2,1.4137853361795294E-5,0,323.33447180301829,2.2239872915011949E-2,0,null,null,null,null,null,null,null,null,366.46060606060604,{"$f":"IF($AR15>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR15-AS$12))*AS$11)","v":31.5},11.630606060606056,0,0,43.130606060606056,323.33,0]
[null,null,"24 or older, childless, living in parental home",{"$f":"'Rates Data'!R77","v":307.37},{"$f":"'Rates Data'!S77","v":347.12},null,null,null,null,null,null,314.20999999999998,2,355.41,18481.32,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 3",0,{"$f":"ROUND(LAMBDA_SA_GrossToNet(N16,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L16","v":0},null,6.839999999999975,{"$f":"N16-E16","v":8.2900000000000205},null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.225331034258371E-2,-1.3437427571760807E-5,0,314.20586973788721,2.2239872915011949E-2,0,null,null,null,null,null,null,null,null,355.40606060606058,{"$f":"IF($AR16>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR16-AS$12))*AS$11)","v":31.5},9.6960606060606001,0,0,41.196060606060598,314.20999999999998,0]
[null,null,"24 or older, childless, not living in parental home",{"$f":"'Rates Data'!R78","v":360.93},{"$f":"'Rates Data'!S78","v":412.04},null,null,null,null,null,null,368.96,2,421.77,21932.04,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 2",0,{"$f":"ROUND(LAMBDA_SA_GrossToNet(N17,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L17","v":0},null,8.0299999999999727,9.7299999999999613,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2248081345413118E-2,-8.2084304011686982E-6,0,368.95703733121525,2.2239872915011949E-2,0,null,null,null,null,null,null,null,null,421.76969696969695,{"$f":"IF($AR17>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR17-AS$12))*AS$11)","v":31.5},21.309696969696965,0,0,52.809696969696965,368.96,0]
[null,null,"Single Student (1+ children)",{"$f":"'Rates Data'!R79","v":508.5},{"$f":"'Rates Data'!S79","v":590.91},null,null,null,null,null,null,519.80999999999995,2,604.62,31440.240000000002,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 3(1) Item 1",0,{"$f":"ROUND(LAMBDA_SA_GrossToNet(N18,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L18","v":0},null,11.309999999999945,13.710000000000036,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2241887905604552E-2,-2.0149905926025724E-6,0,519.80897537728356,2.2239872915011949E-2,0,null,null,null,null,null,null,null,null,604.61818181818171,{"$f":"IF($AR18>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR18-AS$12))*AS$11)","v":31.5},53.308181818181794,0,0,84.808181818181794,519.80999999999995,0]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B20)=0,MAX(A$1:A20)+0.01,(MAX(B$1:B20,A$1:A20))+0.01)","v":3.0199999999999996},{"$f":"\"Married or partnered student - combined income between \"&TEXT(L83,\"$0.00\")&\" to \"&TEXT(L84,\"$0.00\")&\" for week\"","v":"Married or partnered student - combined income between $552.22 to $1150.00 for week"},null,null,null,null,null,null,null,null,null,null,null,null,"Income excludes Student Allowance"]
[null,null,"Childless - living in the same home as spouse or partner",{"$f":"'Rates Data'!R81","v":187.77},{"$f":"'Rates Data'!S81","v":209.8},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F22),\n                   D22*(1+CPI),\n                   F22*(1+CPI))*IF((I22=0),1,0)+(I22)*(I22<>0),\n     NTNRounding)","v":191.95},{"$f":"VLOOKUP(L22,TaxBracket,TaxBracketLookup)","v":1},{"$f":"ROUND(CHOOSE(M22,\n   L22/(1-TaxRate1),\n   GrossThresh2+(L22-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L22-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L22-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":214.47},{"$f":"N22*StuAllowWeeks","v":11152.44},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 1(a)",{"$f":"IF((F22<>0)*AND(I22<>0),1,0)","v":0},{"$f":"ROUND(LAMBDA_SA_GrossToNet(N22,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L22","v":0},null,{"$f":"L22-D22","v":4.1799999999999784},{"$f":"N22-E22","v":4.6699999999999875},null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB22,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L22/D22-1","v":2.2261277094317355E-2},{"$f":"AC22-AD22","v":-2.1404179305406501E-5},{"$f":"ROUND(AE22,RoundLeg1)","v":0},{"$f":"(IF(ISBLANK(F22),\nD22*(1+CPI),\nF22*(1+CPI))*IF((I22=0),1,0)+(I22)*(I22<>0))","v":191.94598093725182},{"$f":"AG22/D22-1","v":2.2239872915011949E-2},{"$f":"AC22-AH22","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(M22,\n   L22/(1-TaxRate1),\n   GrossThresh2+(L22-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L22-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L22-NetThresh4)/(1-TaxRate4))","v":214.46927374301674},{"$f":"IF($AR22>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR22-AS$12))*AS$11)","v":22.519273743016758},0,0,{"$f":"IF($AR22>AV$12,(AR22-AV$12)*AV$11,0)","v":0},{"$f":"SUM(AS22:AV22)","v":22.519273743016758},{"$f":"AR22-AW22","v":191.95},{"$f":"L22-AX22","v":0}]
[null,null,"Childless - not living in the same home as spouse or partner",{"$f":"'Rates Data'!R82","v":235.12},{"$f":"'Rates Data'!S82","v":262.7},null,null,null,null,null,null,240.35,1,268.55,13964.6,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 1(b)",{"$f":"IF((F23<>0)*AND(I23<>0),1,0)","v":0},{"$f":"ROUND(LAMBDA_SA_GrossToNet(N23,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L23","v":0},null,{"$f":"L23-D23","v":5.2299999999999898},{"$f":"N23-E23","v":5.8500000000000227},null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2243960530792695E-2,-4.0876157807456792E-6,0,{"$f":"(IF(ISBLANK(F23),\nD23*(1+CPI),\nF23*(1+CPI))*IF((I23=0),1,0)+(I23)*(I23<>0))","v":240.34903891977763},2.2239872915011949E-2,0,null,null,null,null,null,null,null,null,268.54748603351953,{"$f":"IF($AR23>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR23-AS$12))*AS$11)","v":28.197486033519549},0,0,0,28.197486033519549,240.35,0]
[null,null,"1 or more supported children - living in the same home as spouse or partner - either; not enrolled in more than half of a full-time course OR is enrolled in more than half of a full-time course and is eligible for but does not receive, or is not eligible for, a grant",{"$f":"'Rates Data'!R83","v":219.63},{"$f":"'Rates Data'!S83","v":245.4},null,null,null,null,null,null,224.51,1,250.85,13044.199999999999,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 2(a) & Item 2(b)(ii)",{"$f":"IF((F24<>0)*AND(I24<>0),1,0)","v":0},{"$f":"ROUND(LAMBDA_SA_GrossToNet(N24,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L24","v":0},null,4.8799999999999955,5.4499999999999886,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2219186814187442E-2,2.0686100824507392E-5,0,{"$f":"IF(ISBLANK(F24),\n                   D24*(1+CPI),\n                   F24*(1+CPI))*IF((I24=0),1,0)+(I24)*(I24<>0)","v":224.51454328832406},2.2239872915011949E-2,0,null,null,null,null,null,null,null,null,250.84916201117318,{"$f":"IF($AR24>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR24-AS$12))*AS$11)","v":26.339162011173183},0,0,0,26.339162011173183,224.51,0]
[null,null,"1 or more supported children - not living in the same home as spouse or partner - either; not enrolled in more than half of a full-time course OR is enrolled in more than half of a full-time course and is eligible for but does not receive, or is not eligible for, a grant",{"$f":"'Rates Data'!R84","v":269.14},{"$f":"'Rates Data'!S84","v":300.77999999999997},null,null,null,null,null,null,275.13,2,308.04000000000002,16018.080000000002,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) Item 3(a) & Item 3(b)(ii)",0,{"$f":"ROUND(LAMBDA_SA_GrossToNet(N25,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L25","v":0},null,5.9900000000000091,7.2600000000000477,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2256074905253831E-2,-1.6201990241881958E-5,0,{"$f":"(IF(ISBLANK(F25),\nD25*(1+CPI),\nF25*(1+CPI))*IF((I25=0),1,0)+(I25)*(I25<>0))","v":275.12563939634629},2.2239872915011949E-2,0,null,null,null,null,null,null,null,null,308.0363636363636,{"$f":"IF($AR25>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR25-AS$12))*AS$11)","v":31.5},1.4063636363636305,0,0,32.906363636363629,275.13,0]
[null,null,"1 or more supported children - living in the same home as spouse or partner - enrolled in more than half of a full-time course - receives a grant",{"$f":"'Rates Data'!R85","v":203.72},{"$f":"'Rates Data'!S85","v":227.62},null,null,null,null,null,null,208.25,1,232.68,12099.36,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2(1) item 2(b)(i)",0,{"$f":"ROUND(LAMBDA_SA_GrossToNet(N26,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L26","v":0},null,4.5300000000000011,5.0600000000000023,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2236402905949415E-2,3.4700090625339186E-6,0,{"$f":"(IF(ISBLANK(F26),\nD26*(1+CPI),\nF26*(1+CPI))*IF((I26=0),1,0)+(I26)*(I26<>0))","v":208.25070691024624},2.2239872915011949E-2,0,null,null,null,null,null,null,null,null,232.68156424581005,{"$f":"IF($AR26>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR26-AS$12))*AS$11)","v":24.431564245810055},0,0,0,24.431564245810055,208.25,0]
[null,null,"1 or more supported children - not living in the same home as spouse or partner - enrolled in more than half of a full-time course - receives a grant",{"$f":"'Rates Data'!R86","v":251.91},{"$f":"'Rates Data'!S86","v":281.45999999999998},null,null,null,null,null,null,257.51,1,287.72000000000003,14961.440000000002,"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 2 tem 3(b)(i)",0,{"$f":"ROUND(LAMBDA_SA_GrossToNet(N27,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L27","v":0},null,5.5999999999999943,6.2600000000000477,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2230161565638396E-2,9.7113493735534462E-6,0,{"$f":"IF(ISBLANK(F27),\n                   D27*(1+CPI),\n                   F27*(1+CPI))*IF((I27=0),1,0)+(I27)*(I27<>0)","v":257.51244638602066},2.2239872915011949E-2,0,null,null,null,null,null,null,null,null,287.72067039106145,{"$f":"IF($AR27>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR27-AS$12))*AS$11)","v":30.210670391061452},0,0,0,30.210670391061452,257.51,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CHOOSE(M28,\n   I28/(1-TaxRate1),\n   GrossThresh2+(I28-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(I28-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(I28-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"IF(MAX(B$1:B29)=0,MAX(A$1:A29)+0.01,(MAX(B$1:B29,A$1:A29))+0.01)","v":3.0299999999999994},{"$f":"\"Married or partnered student - childless - combined income not more than \"&TEXT(L83,\"$0.00\")&\" for week\"","v":"Married or partnered student - childless - combined income not more than $552.22 for week"},null,null,null,null,null,null,null,null,null,null,null,null,"Income excludes Student Allowance"]
[null,null,"Spouse or partner enrolled in more than half of a full time course - either; receives grant OR does not receive grant but is eligible - childless",{"$f":"'Rates Data'!R88","v":316.3},{"$f":"'Rates Data'!S88","v":357.94},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F31),\n                   D31*(1+CPI),\n                   F31*(1+CPI))*IF((I31=0),1,0)+(I31)*(I31<>0),\n     NTNRounding)","v":323.33},{"$f":"VLOOKUP(L31,TaxBracket,TaxBracketLookup)","v":2},{"$f":"ROUND(CHOOSE(M31,\n   L31/(1-TaxRate1),\n   GrossThresh2+(L31-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L31-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L31-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":366.46},{"$f":"N31*StuAllowWeeks","v":19055.919999999998},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 3(a) or 4(a)",{"$f":"IF((F31<>0)*AND(I31<>0),1,0)","v":0},{"$f":"ROUND(LAMBDA_SA_GrossToNet(N31,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L31","v":0},null,{"$f":"L31-D31","v":7.0299999999999727},{"$f":"N31-E31","v":8.5199999999999818},null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB31,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L31/D31-1","v":2.2225735061650154E-2},{"$f":"AC31-AD31","v":1.4137853361795294E-5},{"$f":"ROUND(AE31,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F31),\n                   D31*(1+CPI),\n                   F31*(1+CPI))*IF((I31=0),1,0)+(I31)*(I31<>0)","v":323.33447180301829},{"$f":"AG31/D31-1","v":2.2239872915011949E-2},{"$f":"AC31-AH31","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(M31,\n   L31/(1-TaxRate1),\n   GrossThresh2+(L31-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L31-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L31-NetThresh4)/(1-TaxRate4))","v":366.46060606060604},{"$f":"IF($AR31>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR31-AS$12))*AS$11)","v":31.5},11.630606060606056,0,{"$f":"IF($AR31>AV$12,(AR31-AV$12)*AV$11,0)","v":0},{"$f":"SUM(AS31:AV31)","v":43.130606060606056},{"$f":"AR31-AW31","v":323.33},{"$f":"L31-AX31","v":0}]
[null,null,"Spouse or partner enrolled in more than half of a full time course - does not receive and is not eligible for grant - childless",{"$f":"'Rates Data'!R89","v":360.93},{"$f":"'Rates Data'!S89","v":412.04},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F32),\n                   D32*(1+CPI),\n                   F32*(1+CPI))*IF((I32=0),1,0)+(I32)*(I32<>0),\n     NTNRounding)","v":368.96},{"$f":"VLOOKUP(L32,TaxBracket,TaxBracketLookup)","v":2},{"$f":"ROUND(CHOOSE(M32,\n   L32/(1-TaxRate1),\n   GrossThresh2+(L32-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L32-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L32-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":421.77},{"$f":"N32*StuAllowWeeks","v":21932.04},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 2(a)",{"$f":"IF((F32<>0)*AND(I32<>0),1,0)","v":0},{"$f":"ROUND(LAMBDA_SA_GrossToNet(N32,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L32","v":0},null,{"$f":"L32-D32","v":8.0299999999999727},{"$f":"N32-E32","v":9.7299999999999613},null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB32,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L32/D32-1","v":2.2248081345413118E-2},{"$f":"AC32-AD32","v":-8.2084304011686982E-6},0,{"$f":"IF(ISBLANK(F32),\n                   D32*(1+CPI),\n                   F32*(1+CPI))*IF((I32=0),1,0)+(I32)*(I32<>0)","v":368.95703733121525},{"$f":"AG32/D32-1","v":2.2239872915011949E-2},{"$f":"AC32-AH32","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(M32,\n   L32/(1-TaxRate1),\n   GrossThresh2+(L32-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L32-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L32-NetThresh4)/(1-TaxRate4))","v":421.76969696969695},{"$f":"IF($AR32>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR32-AS$12))*AS$11)","v":31.5},21.309696969696965,0,0,52.809696969696965,368.96,{"$f":"L32-AX32","v":0}]
[null,null,"Spouse or partner not enrolled in more than half of a full time course - childless",{"$f":"'Rates Data'!R90","v":630.44000000000005},{"$f":"'Rates Data'!S90","v":738.71},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F33),\n                   D33*(1+CPI),\n                   F33*(1+CPI))*IF((I33=0),1,0)+(I33)*(I33<>0),\n     NTNRounding)","v":644.46},{"$f":"VLOOKUP(L33,TaxBracket,TaxBracketLookup)","v":2},{"$f":"ROUND(CHOOSE(M33,\n   L33/(1-TaxRate1),\n   GrossThresh2+(L33-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L33-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L33-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":755.71},{"$f":"N33*StuAllowWeeks","v":39296.92},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 1(a)",{"$f":"IF((F33<>0)*AND(I33<>0),1,0)","v":0},{"$f":"ROUND(LAMBDA_SA_GrossToNet(N33,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L33","v":0},null,14.019999999999982,17,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB33,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L33/D33-1","v":2.2238436647420867E-2},{"$f":"AC33-AD33","v":1.4362675910817302E-6},0,{"$f":"IF(ISBLANK(F33),\n                   D33*(1+CPI),\n                   F33*(1+CPI))*IF((I33=0),1,0)+(I33)*(I33<>0)","v":644.46090548054019},{"$f":"AG33/D33-1","v":2.2239872915011949E-2},{"$f":"AC33-AH33","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(M33,\n   L33/(1-TaxRate1),\n   GrossThresh2+(L33-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L33-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L33-NetThresh4)/(1-TaxRate4))","v":755.70909090909095},{"$f":"IF($AR33>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR33-AS$12))*AS$11)","v":31.5},79.74909090909091,0,0,111.24909090909091,644.46,{"$f":"L33-AX33","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CHOOSE(M34,\n   I34/(1-TaxRate1),\n   GrossThresh2+(I34-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(I34-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(I34-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"IF(MAX(B$1:B35)=0,MAX(A$1:A35)+0.01,(MAX(B$1:B35,A$1:A35))+0.01)","v":3.0399999999999991},{"$f":"\"Married or partnered student with 1 or more supported children - combined income not more than \"&TEXT(L83,\"$0.00\")&\" for week\"","v":"Married or partnered student with 1 or more supported children - combined income not more than $552.22 for week"},null,null,null,null,null,null,null,null,null,null,null,null,"Income excludes Student Allowance"]
[null,null,"Spouse or partner enrolled in more than half of a full time course - does not receive and is not eligible for a grant - 1 or more supported children",{"$f":"'Rates Data'!R92","v":508.5},{"$f":"'Rates Data'!S92","v":590.91},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F37),\n                   D37*(1+CPI),\n                   F37*(1+CPI))*IF((I37=0),1,0)+(I37)*(I37<>0),\n     NTNRounding)","v":519.80999999999995},{"$f":"VLOOKUP(L37,TaxBracket,TaxBracketLookup)","v":2},{"$f":"ROUND(CHOOSE(M37,\n   L37/(1-TaxRate1),\n   GrossThresh2+(L37-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L37-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L37-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":604.62},{"$f":"N37*StuAllowWeeks","v":31440.240000000002},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 2(b)",{"$f":"IF((F37<>0)*AND(I37<>0),1,0)","v":0},{"$f":"ROUND(LAMBDA_SA_GrossToNet(N37,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L37","v":0},null,{"$f":"L37-D37","v":11.309999999999945},{"$f":"N37-E37","v":13.710000000000036},null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB37,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L37/D37-1","v":2.2241887905604552E-2},{"$f":"AC37-AD37","v":-2.0149905926025724E-6},{"$f":"ROUND(AE37,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F37),\n                   D37*(1+CPI),\n                   F37*(1+CPI))*IF((I37=0),1,0)+(I37)*(I37<>0)","v":519.80897537728356},{"$f":"AG37/D37-1","v":2.2239872915011949E-2},{"$f":"AC37-AH37","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(M37,\n   L37/(1-TaxRate1),\n   GrossThresh2+(L37-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L37-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L37-NetThresh4)/(1-TaxRate4))","v":604.61818181818171},{"$f":"IF($AR37>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR37-AS$12))*AS$11)","v":31.5},53.308181818181794,0,{"$f":"IF($AR37>AV$12,(AR37-AV$12)*AV$11,0)","v":0},{"$f":"SUM(AS37:AV37)","v":84.808181818181794},{"$f":"AR37-AW37","v":519.80999999999995},{"$f":"L37-AX37","v":0}]
[null,null,"Spouse or partner enrolled in more than half of a full time course - does not receive, but is eligible for, a grant - 1 or more supported children",{"$f":"'Rates Data'!R93","v":348.15},{"$f":"'Rates Data'!S93","v":396.54},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F38),\n                   D38*(1+CPI),\n                   F38*(1+CPI))*IF((I38=0),1,0)+(I38)*(I38<>0),\n     NTNRounding)","v":355.89},{"$f":"VLOOKUP(L38,TaxBracket,TaxBracketLookup)","v":2},{"$f":"ROUND(CHOOSE(M38,\n   L38/(1-TaxRate1),\n   GrossThresh2+(L38-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L38-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L38-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":405.93},{"$f":"N38*StuAllowWeeks","v":21108.36},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 3(b)",{"$f":"IF((F38<>0)*AND(I38<>0),1,0)","v":0},{"$f":"ROUND(LAMBDA_SA_GrossToNet(N38,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L38","v":0},null,{"$f":"L38-D38","v":7.7400000000000091},{"$f":"N38-E38","v":9.3899999999999864},null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB38,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L38/D38-1","v":2.2231796639379686E-2},{"$f":"AC38-AD38","v":8.0762756322627638E-6},0,{"$f":"IF(ISBLANK(F38),\n                   D38*(1+CPI),\n                   F38*(1+CPI))*IF((I38=0),1,0)+(I38)*(I38<>0)","v":355.89281175536138},{"$f":"AG38/D38-1","v":2.2239872915011949E-2},{"$f":"AC38-AH38","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(M38,\n   L38/(1-TaxRate1),\n   GrossThresh2+(L38-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L38-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L38-NetThresh4)/(1-TaxRate4))","v":405.92727272727274},{"$f":"IF($AR38>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR38-AS$12))*AS$11)","v":31.5},18.537272727272729,0,0,50.037272727272729,355.89,{"$f":"L38-AX38","v":0}]
[null,null,"Spouse or partner enrolled in more than half of a full time course - receives grant - 1 or more supported children",{"$f":"'Rates Data'!R94","v":332.23},{"$f":"'Rates Data'!S94","v":377.25},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F39),\n                   D39*(1+CPI),\n                   F39*(1+CPI))*IF((I39=0),1,0)+(I39)*(I39<>0),\n     NTNRounding)","v":339.62},{"$f":"VLOOKUP(L39,TaxBracket,TaxBracketLookup)","v":2},{"$f":"ROUND(CHOOSE(M39,\n   L39/(1-TaxRate1),\n   GrossThresh2+(L39-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L39-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L39-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":386.21},{"$f":"N39*StuAllowWeeks","v":20082.919999999998},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 4(b)",{"$f":"IF((F39<>0)*AND(I39<>0),1,0)","v":0},{"$f":"ROUND(LAMBDA_SA_GrossToNet(N39,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L39","v":0},null,7.3899999999999864,8.9599999999999795,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB39,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L39/D39-1","v":2.2243626403395167E-2},{"$f":"AC39-AD39","v":-3.7534883832179844E-6},0,{"$f":"IF(ISBLANK(F39),\n                   D39*(1+CPI),\n                   F39*(1+CPI))*IF((I39=0),1,0)+(I39)*(I39<>0)","v":339.61875297855443},{"$f":"AG39/D39-1","v":2.2239872915011949E-2},{"$f":"AC39-AH39","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(M39,\n   L39/(1-TaxRate1),\n   GrossThresh2+(L39-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L39-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L39-NetThresh4)/(1-TaxRate4))","v":386.20606060606065},{"$f":"IF($AR39>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR39-AS$12))*AS$11)","v":31.5},15.086060606060611,0,0,46.586060606060613,339.62,{"$f":"L39-AX39","v":0}]
[null,null,"Spouse or partner not enrolled in more than half of a full time course - 1 or more supported children",{"$f":"'Rates Data'!R95","v":662.3},{"$f":"'Rates Data'!S95","v":777.33},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F40),\n                   D40*(1+CPI),\n                   F40*(1+CPI))*IF((I40=0),1,0)+(I40)*(I40<>0),\n     NTNRounding)","v":677.03},{"$f":"VLOOKUP(L40,TaxBracket,TaxBracketLookup)","v":2},{"$f":"ROUND(CHOOSE(M40,\n   L40/(1-TaxRate1),\n   GrossThresh2+(L40-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L40-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L40-NetThresh4)/(1-TaxRate4)),NTNRounding)","v":795.19},{"$f":"N40*StuAllowWeeks","v":41349.880000000005},"Student Allowances Regulations 1998 Schedule 2 Part 1 cl. 1 item 1(b)",0,{"$f":"ROUND(LAMBDA_SA_GrossToNet(N40,'Wage Calc (Gross to net)'!$D$34:$F$39),2)-L40","v":0},null,14.730000000000018,17.860000000000014,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB40,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L40/D40-1","v":2.2240676430620665E-2},{"$f":"AC40-AD40","v":-8.0351560871605443E-7},0,{"$f":"IF(ISBLANK(F40),\n                   D40*(1+CPI),\n                   F40*(1+CPI))*IF((I40=0),1,0)+(I40)*(I40<>0)","v":677.02946783161235},{"$f":"AG40/D40-1","v":2.2239872915011949E-2},{"$f":"AC40-AH40","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(M40,\n   L40/(1-TaxRate1),\n   GrossThresh2+(L40-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L40-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L40-NetThresh4)/(1-TaxRate4))","v":795.18787878787884},{"$f":"IF($AR40>AT$12,(AT$12-AS$12)*AS$11,MAX(0,($AR40-AS$12))*AS$11)","v":31.5},86.657878787878786,0,0,118.15787878787879,677.03000000000009,{"$f":"L40-AX40","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B42)=0,MAX(A$1:A42)+0.01,(MAX(B$1:B42,A$1:A42))+0.01)","v":3.0499999999999989},"Other Allowances"]
[null,null,"Accommodation Benefit (varies between regions)",{"$f":"'Rates Data'!R97","v":60},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F44),D44,F44)","v":60},null,null,null,"Student Allowances Regulations 1998 – Regulations 24(1) and 24A and Schedule 3 ",null,null,null,{"$f":"L44-D44","v":0}]
[null,null,"Accommodation Benefit, Sole Parents - Entry Threshold - Rent/Board",{"$f":"'Rates Data'!R98","v":160},null,null,null,null,null,null,null,{"$f":"'Table 12'!H48","v":163},null,null,null,"Student Allowances Regulations 1998 Clause 24A",null,null,null,{"$f":"L45-D45","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 12'!AS48","v":0}]
[null,null,"Accommodation Benefit, Sole Parents - Entry Threshold - Mortgage",{"$f":"'Rates Data'!R99","v":192},null,null,null,null,null,null,null,{"$f":"'Table 12'!I48","v":195},null,null,null,"Student Allowances Regulations 1998 Clause 24A",null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 12'!AT48","v":0}]
[null,null,"Accommodation Benefit, Sole Parents (1 child) - Cut out - Area 1",{"$f":"'Rates Data'!R100","v":1807},null,null,null,null,null,null,null,{"$f":"'Table 15'!H18","v":1823},null,null,null,"Student Allowances Regulations 1998 Clause 24A",null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 15'!AM18","v":0}]
[null,null,"Accommodation Benefit, Sole Parents (2+ children) - Cut out - Area 1",{"$f":"'Rates Data'!R101","v":2087},null,null,null,null,null,null,null,{"$f":"'Table 15'!H19","v":2103},null,null,null,"Student Allowances Regulations 1998 Clause 24A",null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 15'!AM19","v":0}]
[null,null,"Accommodation Benefit, Sole Parents (1 child) - Cut out - Area 2",{"$f":"'Rates Data'!R102","v":1487},null,null,null,null,null,null,null,{"$f":"'Table 15'!H29","v":1503},null,null,null,"Student Allowances Regulations 1998 Clause 24A",null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 15'!AM29","v":0}]
[null,null,"Accommodation Benefit, Sole Parents (2+ children) - Cut out - Area 2",{"$f":"'Rates Data'!R103","v":1747},null,null,null,null,null,null,null,{"$f":"'Table 15'!H30","v":1763},null,null,null,"Student Allowances Regulations 1998 Clause 24A",null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 15'!AM30","v":0}]
[null,null,"Accommodation Benefit, Sole Parents (1 child) - Cut out - Area 3",{"$f":"'Rates Data'!R104","v":1287},null,null,null,null,null,null,null,{"$f":"'Table 15'!H40","v":1303},null,null,null,"Student Allowances Regulations 1998 Clause 24A",null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 15'!AM40","v":0}]
[null,null,"Accommodation Benefit, Sole Parents (2+ children) - Cut out - Area 3",{"$f":"'Rates Data'!R105","v":1507},null,null,null,null,null,null,null,{"$f":"'Table 15'!H41","v":1523},null,null,null,"Student Allowances Regulations 1998 Clause 24A",null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 15'!AM41","v":0}]
[null,null,"Accommodation Benefit, Sole Parents (1 child) - Cut out - Area 4",{"$f":"'Rates Data'!R106","v":1187},null,null,null,null,null,null,null,{"$f":"'Table 15'!H51","v":1203},null,null,null,"Student Allowances Regulations 1998 Clause 24A",null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 15'!AM51","v":0}]
[null,null,"Accommodation Benefit, Sole Parents (2+ children) - Cut out - Area 4",{"$f":"'Rates Data'!R107","v":1347},null,null,null,null,null,null,null,{"$f":"'Table 15'!H52","v":1363},null,null,null,"Student Allowances Regulations 1998 Clause 24A",null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 15'!AM52","v":0}]
[null,null,"Insertion row for new rates"]
[]
[]
[null,null,null,{"$f":"CONCATENATE(\"Opening Threshold: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Threshold: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Threshold: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Threshold: 01/04/2025"}]
[null,null,"Name","Opening Gross Threshold",null,"Intra-Year Adj (to Annual Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Annual Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated Gross Threshold",null,null,null,"Statutory Reference"]
[]
[null,{"$f":"IF(MAX(B$1:B60)=0,MAX(A$1:A60)+0.01,(MAX(B$1:B60,A$1:A60))+0.01)","v":3.0599999999999987},"Parental Income Abatement Threshold"]
[null,null,"Weekly Parental Income",{"$f":"'Rates Data'!R109","v":1315.65},null,null,null,null,null,null,null,{"$f":"ROUNDUP(IF(ISBLANK(F62),\n                   D62*(1+CPI),\n                   F62*(1+CPI))*IF((I62=0),1,0)+(I62)*(I62<>0),\n     NTNRounding)","v":1344.91},null,null,null,"Student Allowances Regulations 1998 Schedule 2 Clause 3(3) & clause 3(4)",{"$f":"IF((F62<>0)*AND(I62<>0),1,0)","v":0},null,null,{"$f":"L62-D62","v":29.259999999999991},null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB62,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L62/D62-1","v":2.2239957435488122E-2},{"$f":"AC62-AD62","v":-8.4520476173466363E-8},{"$f":"ROUND(AE62,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F62),\n                   D62*(1+CPI),\n                   F62*(1+CPI))*IF((I62=0),1,0)+(I62)*(I62<>0)","v":1344.9098888006356},{"$f":"AG62/D62-1","v":2.2239872915011949E-2},{"$f":"AC62-AH62","v":0}]
[null,null,"Annual Parental Income",{"$f":"'Rates Data'!R110","v":68413.8},null,null,null,null,null,null,null,{"$f":"L62*StuAllowWeeks","v":69935.320000000007},null,null,null,"Student Allowances Regulations 1998 regulation 5(1)",null,null,null,1521.5200000000041,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB63,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L63/D63-1","v":2.2239957435488122E-2},{"$f":"AC63-AD63","v":-8.4520476173466363E-8},0,{"$f":"AG62*StuAllowWeeks","v":69935.314217633044},{"$f":"AG63/D63-1","v":2.2239872915011949E-2},{"$f":"AC63-AH63","v":0}]
[null,null,"Weekly Parental Abatement Change point - At Home",{"$f":"'Rates Data'!R111","v":12.71},null,null,null,null,null,null,null,{"$f":"MAX(0,ROUND((N13-GrossThresh2)/StuAllowAbate2,2))","v":36.89},null,null,null,"Student Allowances Regulations 1998 Schedule 2 Clause 3(4)",null,null,null,24.18]
[null,null,"Weekly Parental Abatement Change point - Away from Home",{"$f":"'Rates Data'!R112","v":191.2},null,null,null,null,null,null,null,{"$f":"MAX(0,ROUND((N14-GrossThresh2)/StuAllowAbate2,2))","v":219.32},null,null,null,"Student Allowances Regulations 1998 Schedule 2 Clause 3(3)",null,null,null,28.120000000000005]
[null,null,"Insertion row for new rates"]
[]
[]
[null,null,null,{"$f":"CONCATENATE(\"Opening Cut-Out Points: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Cut-Out Points: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Cut-Out Points: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Cut-Out Points: 01/04/2025"}]
[null,null,"Name","Opening Gross Annual Cut-Out",null,"Intra-Year Adj (to Net Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Net Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated Gross Annual Cut-Out",null,null,null,"Statutory Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weekly Base Rate","Abatement  %","Gross-up (cut-off point)","Annualised","Parental Income Abatement Start Point","Parental income cut-off point","Rounded","Diff"]
[null,{"$f":"IF(MAX(B$1:B71)=0,MAX(A$1:A71)+0.01,(MAX(B$1:B71,A$1:A71))+0.01)","v":3.0699999999999985},"Parental Income Cut-Out Point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abatement Rate 1"]
[null,null,"At Home",{"$f":"'Rates Data'!R114","v":124922.46},null,null,null,null,null,null,null,{"$f":"IF(N13*BftCutOutWeeks>Thresh1,ROUND(((N13*BftCutOutWeeks-Thresh1)/StuAllowAbate2+Thresh1/StuAllowAbate1)+L63,NTNRounding),ROUND((N13*BftCutOutWeeks/StuAllowAbate1)+L63,NTNRounding))","v":127701.81},null,null,null,"Student Allowances Regulations 1998 Schedule 2 Clause 3(3)",null,null,null,{"$f":"L73-D73","v":2779.3499999999913},null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB73,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L73/D73-1","v":2.2248601252328859E-2},{"$f":"AC73-AD73","v":-8.7283373169100287E-6},{"$f":"ROUND(AE73,RoundLeg1)","v":0},{"$f":"(N13/StuAllowAbate1)*BftCutOutWeeks+AG63","v":127864.58487136971},{"$f":"AG73/D73-1","v":2.3551608504745358E-2},{"$f":"AC73-AH73","v":-1.3117355897334093E-3},{"$f":"GrossThresh2","v":300},{"$f":"StuAllowAbate1","v":0.27932960000000001},{"$f":"AJ73/AK73","v":1074.000034368001},{"$f":"AL73*BftCutOutWeeks","v":55848.001787136054},{"$f":"L$63","v":69935.320000000007},{"$f":"AN73+AM73+AM76","v":127701.80980632093},{"$f":"ROUND(AO73,NTNRounding)","v":127701.81},{"$f":"L73-AP73","v":0},null,null,null,null,null,null,null,null,{"$f":"AI13","v":0}]
[null,null,"Away From Home",{"$f":"'Rates Data'!R115","v":134204.31},null,null,null,null,null,null,null,{"$f":"IF(N14*BftCutOutWeeks>Thresh1,ROUND(((N14*BftCutOutWeeks-Thresh1)/StuAllowAbate2+Thresh1/StuAllowAbate1)+L63,NTNRounding),ROUND((N14*BftCutOutWeeks/StuAllowAbate1)+L63,NTNRounding))","v":137187.85999999999},null,null,null,"Student Allowances Regulations 1998 Schedule 2 Clause 3(3)",null,null,null,2983.5499999999884,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB74,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L74/D74-1","v":2.2231402255262767E-2},{"$f":"AC74-AD74","v":8.4706597491823743E-6},0,{"$f":"(N14/StuAllowAbate1)*BftCutOutWeeks+AG63","v":138155.51000067929},{"$f":"AG74/D74-1","v":2.9441677399774324E-2},{"$f":"AC74-AH74","v":-7.2018044847623752E-3},{"$f":"GrossThresh2","v":300},{"$f":"StuAllowAbate1","v":0.27932960000000001},{"$f":"AJ74/AK74","v":1074.000034368001},{"$f":"AL74*BftCutOutWeeks","v":55848.001787136054},{"$f":"L$63","v":69935.320000000007},{"$f":"AN74+AM74+AM77","v":137187.85790118141},{"$f":"ROUND(AO74,NTNRounding)","v":137187.85999999999},{"$f":"L74-AP74","v":0},null,null,null,null,null,null,null,null,{"$f":"AI14","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abatement Rate 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N13-GrossThresh2","v":11.180000000000007},{"$f":"StuAllowAbate2","v":0.30303029999999997},{"$f":"AJ76/AK76","v":36.894000368940027},{"$f":"AL76*StuAllowWeeks","v":1918.4880191848815}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N14-GrossThresh2","v":66.45999999999998},{"$f":"StuAllowAbate2","v":0.30303029999999997},{"$f":"AJ77/AK77","v":219.31800219317998},{"$f":"AL77*StuAllowWeeks","v":11404.536114045359}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Threshold: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Threshold: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Threshold: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Threshold: 01/04/2025"}]
[null,null,"Name","Opening Gross Threshold",null,"Intra-Year Adj (to Annual Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Annual Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated Gross Threshold",null,null,null,"Statutory Reference"]
[]
[null,{"$f":"IF(MAX(B$1:B80)=0,MAX(A$1:A80)+0.01,(MAX(B$1:B80,A$1:A80))+0.01)","v":3.0799999999999983},"Personal and Combined Income Thresholds"]
[null,null,"Weekly Personal Income(abatement threshold)",{"$f":"'Rates Data'!R117","v":270.10000000000002},null,null,null,null,null,null,null,{"$f":"ROUNDUP(IF(ISBLANK(F82),\n                   D82*(1+CPI),\n                   F82*(1+CPI))*IF((I82=0),1,0)+(I82)*(I82<>0),\n     NTNRounding)","v":276.11},null,null,null,"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 1(2) & 2(2) & 3(5) & Part 2 clause 4(2)",{"$f":"IF((F82<>0)*AND(I82<>0),1,0)","v":0},null,null,{"$f":"L82-D82","v":6.0099999999999909},null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB82,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L82/D82-1","v":2.2251018141429046E-2},{"$f":"AC82-AD82","v":-1.1145226417097476E-5},{"$f":"ROUND(AE82,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F82),\n                   D82*(1+CPI),\n                   F82*(1+CPI))*IF((I82=0),1,0)+(I82)*(I82<>0)","v":276.10698967434473},{"$f":"AG82/D82-1","v":2.2239872915011949E-2},{"$f":"AC82-AH82","v":0}]
[null,null,"Weekly Combined Income Threshold – Dependent Spouse or Partner",{"$f":"'Rates Data'!R118","v":540.20000000000005},null,null,null,null,null,null,null,{"$f":"L82*DependentSpouseRatio","v":552.22},null,null,null,"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 1 Title & 1(1) & Clause 2 Title & 2(1)",null,null,null,12.019999999999982,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB83,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L83/D83-1","v":2.2251018141429046E-2},{"$f":"AC83-AD83","v":-1.1145226417097476E-5},0,{"$f":"AG82*DependentSpouseRatio","v":552.21397934868946},{"$f":"AG83/D83-1","v":2.2239872915011949E-2},{"$f":"AC83-AH83","v":0}]
[null,null,"Weekly Combined Income Threshold – Earning Spouse or Partner",{"$f":"'Rates Data'!R119","v":1124.98},null,null,null,null,null,null,null,{"$f":"ROUNDUP(IF(ISBLANK(F84),\n                   D84*(1+CPI),\n                   F84*(1+CPI))*IF((I84=0),1,0)+(I84)*(I84<>0),\n     NTNRounding)","v":1150},null,null,null,"Student Allowances Regulations 1998 Schedule 2 Part 1 Clause 2 Title & Clause 2(3)",{"$f":"IF((F84<>0)*AND(I84<>0),1,0)","v":0},null,null,25.019999999999982,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB84,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L84/D84-1","v":2.2240395384806932E-2},{"$f":"AC84-AD84","v":-5.2246979498349333E-7},0,{"$f":"IF(ISBLANK(F84),\n                   D84*(1+CPI),\n                   F84*(1+CPI))*IF((I84=0),1,0)+(I84)*(I84<>0)","v":1149.9994122319301},{"$f":"AG84/D84-1","v":2.2239872915011949E-2},{"$f":"AC84-AH84","v":0}]
[null,null,"Insertion row for new rates"]
[]
[]
[null,null,null,{"$f":"CONCATENATE(\"Opening Threshold: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Threshold: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Threshold: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Threshold: 01/04/2025"}]
[null,null,"Name","Opening Weekly Maximum",null,"Intra-Year Adj (to Annual Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Annual Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated Weekly Maximum",null,null,null,"Statutory Reference"]
[]
[null,{"$f":"IF(MAX(B$1:B90)=0,MAX(A$1:A90)+0.01,(MAX(B$1:B90,A$1:A90))+0.01)","v":3.0899999999999981},"Student Loan Living Cost Weekly Maximum"]
[null,null,"Student Loan Living Cost Weekly Maximum",{"$f":"'Rates Data'!$R$121","v":316.39},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F92),\n                   D92*(1+CPI),\n                   F92*(1+CPI))*IF((I92=0),1,0)+(I92)*(I92<>0),\n     NTNRounding)","v":323.43},null,null,null,"CAB Min (08) 14/1 (46)",{"$f":"IF((F92<>0)*AND(I92<>0),1,0)","v":0},null,null,{"$f":"L92-D92","v":7.0400000000000205},null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB92,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L92/D92-1","v":2.2251019311609221E-2},{"$f":"AC92-AD92","v":-1.1146396597272457E-5},{"$f":"ROUND(AE92,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F92),\n                   D92*(1+CPI),\n                   F92*(1+CPI))*IF((I92=0),1,0)+(I92)*(I92<>0)","v":323.4264733915806},{"$f":"AG92/D92-1","v":2.2239872915011949E-2},{"$f":"AC92-AH92","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,null,null,{"$f":"CONCATENATE(\"Opening Threshold: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Threshold: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Threshold: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Threshold: 01/04/2025"}]
[null,null,"Name","Opening Weekly Threshold",null,"Intra-Year Adj (to Annual Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Annual Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated Weekly Threshold",null,null,null,"Statutory Reference"]
[]
[null,{"$f":"IF(MAX(B$1:B97)=0,MAX(A$1:A97)+0.01,(MAX(B$1:B97,A$1:A97))+0.01)","v":3.0999999999999979},"Student Loan Scheme Deduction"]
[null,null,"Student Loan Scheme Deduction - Paycycle 1",{"$f":"'Rates Data'!R123","v":464},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I99),D99,I99)","v":464},null,null,null,"Student Loan Scheme Act 2011 - section 37 (4)",{"$f":"IF((F99<>0)*AND(I99<>0),1,0)","v":0},null,null,{"$f":"L99-D99","v":0},null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB99,CheckTarget,0))","v":0},{"$f":"L99/D99-1","v":0},{"$f":"AC99-AD99","v":0},{"$f":"ROUND(AE99,RoundLeg1)","v":0}]
[null,null,"Student Loan Scheme Deduction - Paycycle 2",{"$f":"'Rates Data'!R124","v":464},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I100),D100,I100)","v":464},null,null,null,null,{"$f":"IF((F100<>0)*AND(I100<>0),1,0)","v":0},null,null,0,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB100,CheckTarget,0))","v":0},{"$f":"L100/D100-1","v":0},{"$f":"AC100-AD100","v":0},0]
[null,null,"Student Loan Scheme Deduction - Paycycle 3",{"$f":"'Rates Data'!R125","v":464},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I101),D101,I101)","v":464},null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB101,CheckTarget,0))","v":0},{"$f":"L101/D101-1","v":0},{"$f":"AC101-AD101","v":0},0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Table 4","index":14,"n_rows":46,"n_cols":36,"rows_kept":46,"cut":false,"hidden":false,"merged":[[8,3,8,4],[8,5,8,7],[8,8,8,10]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+4","v":4},"Supplementary Assistance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"NARRATION"]
[null,null,"Name","Opening Rate","Opening Gross Rate","Intra-Year Adj (to Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated\nRate","Tax Bracket","Calculated\nGross Rate","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":4.01},"Child Disability Allowance"]
[null,null,"Child Disability Allowance",{"$f":"'Rates Data'!$R$127","v":59.23},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0),\n     NTNRounding)","v":60.55},null,null,"SSA Schedule 4 Part 9 cl. 1",{"$f":"IF((F13<>0)*AND(I13<>0),1,0)","v":0},null,null,null,null,null,{"$f":"L13-D13","v":1.3200000000000003},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L13/D13-1","v":2.228600371433398E-2},{"$f":"AC13-AD13","v":-4.6130799322030569E-5},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0)","v":60.547267672756156},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B15)=0,MAX(A$1:A15)+0.01,(MAX(B$1:B15,A$1:A15))+0.01)","v":4.0199999999999996},"Training Incentive Allowance Maximum Rate"]
[null,null,"Weekly maximum rate",{"$f":"'Rates Data'!R129","v":135.75},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F17),\n                   D17*(1+CPI),\n                   F17*(1+CPI))*IF((I17=0),1,0)+(I17)*(I17<>0),\n     NTNRounding)","v":138.77000000000001},null,null,"Training Incentive Allowance Welfare Program (Clause 11.1)",{"$f":"IF((F17<>0)*AND(I17<>0),1,0)","v":0},null,null,null,null,null,{"$f":"L17-D17","v":3.0200000000000102},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB17,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L17/D17-1","v":2.224677716390433E-2},{"$f":"AC17-AD17","v":-6.9042488923809486E-6},{"$f":"ROUND(AE17,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F17),\n                   D17*(1+CPI),\n                   F17*(1+CPI))*IF((I17=0),1,0)+(I17)*(I17<>0)","v":138.76906274821286},{"$f":"AG17/D17-1","v":2.2239872915011949E-2},{"$f":"AC17-AH17","v":0}]
[null,null,"Annual maximum rate",{"$f":"'Rates Data'!R130","v":5430},null,null,null,null,null,null,null,{"$f":"L17*TrainIncWeeks","v":5550.8},null,null,"Training Incentive Allowance Welfare Program (Clause 11.1)",null,null,null,null,null,null,120.80000000000018,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB18,CheckTarget,0))","v":2.2239872915011949E-2},2.224677716390433E-2,-6.9042488923809486E-6,0,{"$f":"AG17*TrainIncWeeks","v":5550.7625099285142},{"$f":"AG18/D18-1","v":2.2239872915011727E-2},{"$f":"AC18-AH18","v":2.2204460492503131E-16}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B20)=0,MAX(A$1:A20)+0.01,(MAX(B$1:B20,A$1:A20))+0.01)","v":4.0299999999999994},"Disability Allowance"]
[null,null,"Standard Disability Allowance (Maximum)",{"$f":"'Rates Data'!R132","v":78.599999999999994},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F22),\n                   D22*(1+CPI),\n                   F22*(1+CPI))*IF((I22=0),1,0)+(I22)*(I22<>0),\n     NTNRounding)","v":80.349999999999994},null,null,"SSA Schedule 4 Part 9 cl. 2",{"$f":"IF((F22<>0)*AND(I22<>0),1,0)","v":0},null,null,null,null,null,{"$f":"L22-D22","v":1.75},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB22,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L22/D22-1","v":2.2264631043257044E-2},{"$f":"AC22-AD22","v":-2.4758128245094824E-5},{"$f":"ROUND(AE22,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F22),\n                   D22*(1+CPI),\n                   F22*(1+CPI))*IF((I22=0),1,0)+(I22)*(I22<>0)","v":80.348054011119928},{"$f":"AG22/D22-1","v":2.2239872915011949E-2},{"$f":"AC22-AH22","v":0}]
[null,null,"Special Disability Allowance",{"$f":"'Rates Data'!R133","v":49.02},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F23),\n                   D23*(1+CPI),\n                   F23*(1+CPI))*IF((I23=0),1,0)+(I23)*(I23<>0),\n     NTNRounding)","v":50.11},null,null,"SSA Schedule 4 Part 9 cl. 3",{"$f":"IF((F23<>0)*AND(I23<>0),1,0)","v":0},null,null,null,null,null,1.0899999999999963,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB23,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L23/D23-1","v":2.223582211342312E-2},{"$f":"AC23-AD23","v":4.0508015888285342E-6},0,{"$f":"(IF(ISBLANK(F23),\nD23*(1+CPI),\nF23*(1+CPI))*IF((I23=0),1,0)+(I23)*(I23<>0))","v":50.110198570293889},{"$f":"AG23/D23-1","v":2.2239872915011949E-2},{"$f":"AC23-AH23","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B25)=0,MAX(A$1:A25)+0.01,(MAX(B$1:B25,A$1:A25))+0.01)","v":4.0399999999999991},"Foster Care Allowance (board payments)"]
[null,null,"Child 14+ years",{"$f":"'Rates Data'!R135","v":332.61},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F27),\n                   D27*(1+CPI),\n                   F27*(1+CPI))*IF((I27=0),1,0)+(I27)*(I27<>0),\n     NTNRounding)","v":340.01},null,null,"Set by CE OT-MfC as per s.363(1) OT Act 1989",{"$f":"IF((F27<>0)*AND(I27<>0),1,0)","v":0},null,null,null,null,null,{"$f":"L27-D27","v":7.3999999999999773},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB27,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L27/D27-1","v":2.224827876491986E-2},{"$f":"AC27-AD27","v":-8.4058499079109339E-6},{"$f":"ROUND(AE27,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F27),\n                   D27*(1+CPI),\n                   F27*(1+CPI))*IF((I27=0),1,0)+(I27)*(I27<>0)","v":340.00720413026215},{"$f":"AG27/D27-1","v":2.2239872915011949E-2},{"$f":"AC27-AH27","v":0}]
[null,null,"Child 10-13 years",{"$f":"'Rates Data'!R136","v":310.39999999999998},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F28),\n                   D28*(1+CPI),\n                   F28*(1+CPI))*IF((I28=0),1,0)+(I28)*(I28<>0),\n     NTNRounding)","v":317.3},null,null,"Set by CE OT-MfC as per s.363(1) OT Act 1989",{"$f":"IF((F28<>0)*AND(I28<>0),1,0)","v":0},null,null,null,null,null,6.9000000000000341,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB28,CheckTarget,0))","v":2.2239872915011949E-2},2.2229381443299001E-2,1.0491471712947842E-5,0,{"$f":"IF(ISBLANK(F28),\n                   D28*(1+CPI),\n                   F28*(1+CPI))*IF((I28=0),1,0)+(I28)*(I28<>0)","v":317.30325655281968},{"$f":"AG28/D28-1","v":2.2239872915011949E-2},{"$f":"AC28-AH28","v":0}]
[null,null,"Child 5-9 years",{"$f":"'Rates Data'!R137","v":288.06},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F29),\n                   D29*(1+CPI),\n                   F29*(1+CPI))*IF((I29=0),1,0)+(I29)*(I29<>0),\n     NTNRounding)","v":294.47000000000003},null,null,"Set by CE OT-MfC as per s.363(1) OT Act 1989",{"$f":"IF((F29<>0)*AND(I29<>0),1,0)","v":0},null,null,null,null,null,6.410000000000025,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB29,CheckTarget,0))","v":2.2239872915011949E-2},2.225230854683069E-2,-1.24356318187413E-5,0,{"$f":"IF(ISBLANK(F29),\n                   D29*(1+CPI),\n                   F29*(1+CPI))*IF((I29=0),1,0)+(I29)*(I29<>0)","v":294.46641779189832},{"$f":"AG29/D29-1","v":2.2239872915011949E-2},{"$f":"AC29-AH29","v":0}]
[null,null,"Child 0-4 years",{"$f":"'Rates Data'!R138","v":286.08},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F30),\n                   D30*(1+CPI),\n                   F30*(1+CPI))*IF((I30=0),1,0)+(I30)*(I30<>0),\n     NTNRounding)","v":292.44},null,null,"Set by CE OT-MfC as per s.363(1) OT Act 1989",{"$f":"IF((F30<>0)*AND(I30<>0),1,0)","v":0},null,null,null,null,null,6.3600000000000136,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB30,CheckTarget,0))","v":2.2239872915011949E-2},2.2231543624161132E-2,8.3292908508170171E-6,0,{"$f":"IF(ISBLANK(F30),\n                   D30*(1+CPI),\n                   F30*(1+CPI))*IF((I30=0),1,0)+(I30)*(I30<>0)","v":292.44238284352662},{"$f":"AG30/D30-1","v":2.2239872915011949E-2},{"$f":"AC30-AH30","v":0}]
[null,null,"Family Home",{"$f":"'Rates Data'!R139","v":315.01},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F31),\n                   D31*(1+CPI),\n                   F31*(1+CPI))*IF((I31=0),1,0)+(I31)*(I31<>0),\n     NTNRounding)","v":322.02},null,null,"Set by CE OT-MfC as per s.363(1) OT Act 1989",{"$f":"IF((F31<>0)*AND(I31<>0),1,0)","v":0},null,null,null,null,null,7.0099999999999909,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB31,CheckTarget,0))","v":2.2239872915011949E-2},2.2253261801212565E-2,-1.3388886200615957E-5,0,{"$f":"(IF(ISBLANK(F31),\nD31*(1+CPI),\nF31*(1+CPI))*IF((I31=0),1,0)+(I31)*(I31<>0))","v":322.01578236695792},{"$f":"AG31/D31-1","v":2.2239872915011949E-2},{"$f":"AC31-AH31","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B33)=0,MAX(A$1:A33)+0.01,(MAX(B$1:B33,A$1:A33))+0.01)","v":4.0499999999999989},"Birthday Allowance OB/UCB"]
[null,null,"Child 14+ years",{"$f":"'Rates Data'!R141","v":166.31},null,null,null,null,null,null,null,{"$f":"ROUND(L27/Bday_Allow_ratio, NTNRounding)","v":170.01},null,null,null,null,null,null,null,null,null,{"$f":"L35-D35","v":3.6999999999999886},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB35,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L35/D35-1","v":2.2247609885154063E-2},{"$f":"AC35-AD35","v":-7.7369701421137194E-6},{"$f":"ROUND(AE35,RoundLeg1)","v":0},{"$f":"(IF(ISBLANK(F35),\nD35*(1+CPI),\nF35*(1+CPI))*IF((I35=0),1,0)+(I35)*(I35<>0))","v":170.00871326449564},{"$f":"AG35/D35-1","v":2.2239872915011949E-2},{"$f":"AC35-AH35","v":0}]
[null,null,"Child 10-13 years",{"$f":"'Rates Data'!R142","v":155.19999999999999},null,null,null,null,null,null,null,{"$f":"ROUND(L28/Bday_Allow_ratio, NTNRounding)","v":158.65},null,null,null,null,null,null,null,null,null,3.4500000000000171,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB36,CheckTarget,0))","v":2.2239872915011949E-2},2.2229381443299001E-2,1.0491471712947842E-5,0,{"$f":"(IF(ISBLANK(F36),\nD36*(1+CPI),\nF36*(1+CPI))*IF((I36=0),1,0)+(I36)*(I36<>0))","v":158.65162827640984},2.2239872915011949E-2,0]
[null,null,"Child 5-9 years",{"$f":"'Rates Data'!R143","v":144.03},null,null,null,null,null,null,null,{"$f":"ROUND(L29/Bday_Allow_ratio, NTNRounding)","v":147.24},null,null,null,null,null,null,null,null,null,3.210000000000008,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB37,CheckTarget,0))","v":2.2239872915011949E-2},2.2287023536763151E-2,-4.7150621751201882E-5,0,{"$f":"(IF(ISBLANK(F37),\nD37*(1+CPI),\nF37*(1+CPI))*IF((I37=0),1,0)+(I37)*(I37<>0))","v":147.23320889594916},2.2239872915011949E-2,0]
[null,null,"Child 0-4 years",{"$f":"'Rates Data'!R144","v":143.04},null,null,null,null,null,null,null,{"$f":"ROUND(L30/Bday_Allow_ratio, NTNRounding)","v":146.22},null,null,null,null,null,null,null,null,null,3.1800000000000068,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB38,CheckTarget,0))","v":2.2239872915011949E-2},2.2231543624161132E-2,8.3292908508170171E-6,0,{"$f":"(IF(ISBLANK(F38),\nD38*(1+CPI),\nF38*(1+CPI))*IF((I38=0),1,0)+(I38)*(I38<>0))","v":146.22119142176331},2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"IF(MAX(B$1:B40)=0,MAX(A$1:A40)+0.01,(MAX(B$1:B40,A$1:A40))+0.01)","v":4.0599999999999987},"Holiday Allowance OB/UCB"]
[null,null,"Child 14+ years",{"$f":"'Rates Data'!R146","v":166.31},null,null,null,null,null,null,null,{"$f":"ROUND(L27/Bday_Allow_ratio, NTNRounding)","v":170.01},null,null,null,null,null,null,null,null,null,3.6999999999999886,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB42,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L42/D42-1","v":2.2247609885154063E-2},{"$f":"AC42-AD42","v":-7.7369701421137194E-6},{"$f":"ROUND(AE42,RoundLeg1)","v":0},{"$f":"(IF(ISBLANK(F42),\nD42*(1+CPI),\nF42*(1+CPI))*IF((I42=0),1,0)+(I42)*(I42<>0))","v":170.00871326449564},{"$f":"AG42/D42-1","v":2.2239872915011949E-2},{"$f":"AC42-AH42","v":0}]
[null,null,"Child 10-13 years",{"$f":"'Rates Data'!R147","v":155.19999999999999},null,null,null,null,null,null,null,{"$f":"ROUND(L28/Bday_Allow_ratio, NTNRounding)","v":158.65},null,null,null,null,null,null,null,null,null,3.4500000000000171,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB43,CheckTarget,0))","v":2.2239872915011949E-2},2.2229381443299001E-2,1.0491471712947842E-5,0,{"$f":"(IF(ISBLANK(F43),\nD43*(1+CPI),\nF43*(1+CPI))*IF((I43=0),1,0)+(I43)*(I43<>0))","v":158.65162827640984},2.2239872915011949E-2,0]
[null,null,"Child 5-9 years",{"$f":"'Rates Data'!R148","v":144.03},null,null,null,null,null,null,null,{"$f":"ROUND(L29/Bday_Allow_ratio, NTNRounding)","v":147.24},null,null,null,null,null,null,null,null,null,3.210000000000008,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB44,CheckTarget,0))","v":2.2239872915011949E-2},2.2287023536763151E-2,-4.7150621751201882E-5,0,{"$f":"(IF(ISBLANK(F44),\nD44*(1+CPI),\nF44*(1+CPI))*IF((I44=0),1,0)+(I44)*(I44<>0))","v":147.23320889594916},2.2239872915011949E-2,0]
[null,null,"Child 0-4 years",{"$f":"'Rates Data'!R149","v":143.04},null,null,null,null,null,null,null,{"$f":"ROUND(L30/Bday_Allow_ratio, NTNRounding)","v":146.22},null,null,null,null,null,null,null,null,null,3.1800000000000068,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB45,CheckTarget,0))","v":2.2239872915011949E-2},2.2231543624161132E-2,8.3292908508170171E-6,0,{"$f":"(IF(ISBLANK(F45),\nD45*(1+CPI),\nF45*(1+CPI))*IF((I45=0),1,0)+(I45)*(I45<>0))","v":146.22119142176331},2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 5","index":15,"n_rows":67,"n_cols":36,"rows_kept":67,"cut":false,"hidden":false,"merged":[[8,3,8,4],[8,5,8,7],[8,8,8,10]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+5","v":5},"Childcare Subsidy and OSCAR Subsidy Payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"NARRATION"]
[null,null,"Name","Opening Rate","Opening Gross Rate","Intra-Year Adj (to Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated\nRate","Tax Bracket","Calculated\nGross Rate","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":5.01},"Childcare Subsidy"]
[null,null,"Hourly Rate - Rate 0",{"$f":"'Rates Data'!R151","v":6.38},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0),\n     NTNRounding)","v":6.52},null,null,"SS Regs 2018 Schedule 2 (1)(a)",{"$f":"IF((F13<>0)*AND(I13<>0),1,0)","v":0},null,null,{"$f":"L13-D13","v":0.13999999999999968},null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L13/D13-1","v":2.1943573667711602E-2},{"$f":"AC13-AD13","v":2.9629924730034674E-4},{"$f":"ROUND(AE13,RoundLeg1)","v":2.9999999999999997E-4},{"$f":"IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0)","v":6.5218903891977762},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Hourly Rate - Rate 1",{"$f":"'Rates Data'!R152","v":5.09},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F14),\n                   D14*(1+CPI),\n                   F14*(1+CPI))*IF((I14=0),1,0)+(I14)*(I14<>0),\n     NTNRounding)","v":5.2},null,null,"SS Regs 2018 Schedule 2 (1)(b)",{"$f":"IF((F14<>0)*AND(I14<>0),1,0)","v":0},null,null,{"$f":"L14-D14","v":0.11000000000000032},null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"L14/D14-1","v":2.16110019646365E-2},{"$f":"AC14-AD14","v":6.288709503754486E-4},{"$f":"ROUND(AE14,RoundLeg1)","v":5.9999999999999995E-4},{"$f":"IF(ISBLANK(F14),\n                   D14*(1+CPI),\n                   F14*(1+CPI))*IF((I14=0),1,0)+(I14)*(I14<>0)","v":5.2032009531374106},2.2239872915011949E-2,0]
[null,null,"Hourly Rate - Rate 2",{"$f":"'Rates Data'!R153","v":3.56},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F15),\n                   D15*(1+CPI),\n                   F15*(1+CPI))*IF((I15=0),1,0)+(I15)*(I15<>0),\n     NTNRounding)","v":3.64},null,null,"SS Regs 2018 Schedule 2 (1)(c)",{"$f":"IF((F15<>0)*AND(I15<>0),1,0)","v":0},null,null,8.0000000000000071E-2,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2471910112359605E-2,-2.3203719734765649E-4,-2.0000000000000001E-4,{"$f":"(IF(ISBLANK(F15),\nD15*(1+CPI),\nF15*(1+CPI))*IF((I15=0),1,0)+(I15)*(I15<>0))","v":3.6391739475774427},2.2239872915011949E-2,0]
[null,null,"Hourly Rate - Rate 3",{"$f":"'Rates Data'!R154","v":1.99},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F16),\n                   D16*(1+CPI),\n                   F16*(1+CPI))*IF((I16=0),1,0)+(I16)*(I16<>0),\n     NTNRounding)","v":2.0299999999999998},null,null,"SS Regs 2018 Schedule 2 (1)(d)",{"$f":"IF((F16<>0)*AND(I16<>0),1,0)","v":0},null,null,3.9999999999999813E-2,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.0100502512562679E-2,2.1393704024492699E-3,2.0999999999999999E-3,{"$f":"IF(ISBLANK(F16),\n                   D16*(1+CPI),\n                   F16*(1+CPI))*IF((I16=0),1,0)+(I16)*(I16<>0)","v":2.0342573471008736},2.2239872915011949E-2,0]
[null,null,"Maximum Weekly - Rate 0",{"$f":"'Rates Data'!R155","v":319},null,null,null,null,null,null,null,{"$f":"L13*CCSHours","v":326},null,null,"SS Regs 2018 Schedule 2 (1)(a)",null,null,null,7,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.1943573667711602E-2,2.9629924730034674E-4,2.9999999999999997E-4,{"$f":"AG13*CCSHours","v":326.09451945988883},2.2239872915011949E-2,0]
[null,null,"Maximum Weekly - Rate 1",{"$f":"'Rates Data'!R156","v":254.5},null,null,null,null,null,null,null,{"$f":"L14*CCSHours","v":260},null,null,"SS Regs 2018 Schedule 2 (1)(b)",null,null,null,5.5,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.16110019646365E-2,6.288709503754486E-4,5.9999999999999995E-4,{"$f":"AG14*CCSHours","v":260.16004765687052},2.2239872915011949E-2,0]
[null,null,"Maximum Weekly - Rate 2",{"$f":"'Rates Data'!R157","v":178},null,null,null,null,null,null,null,{"$f":"L15*CCSHours","v":182},null,null,"SS Regs 2018 Schedule 2 (1)(c)",null,null,null,4,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2471910112359605E-2,-2.3203719734765649E-4,-2.0000000000000001E-4,{"$f":"AG15*CCSHours","v":181.95869737887213},2.2239872915011949E-2,0]
[null,null,"Maximum Weekly - Rate 3",{"$f":"'Rates Data'!R158","v":99.5},null,null,null,null,null,null,null,{"$f":"L16*CCSHours","v":101.49999999999999},null,null,"SS Regs 2018 Schedule 2 (1)(d)",null,null,null,1.9999999999999858,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.0100502512562679E-2,2.1393704024492699E-3,2.0999999999999999E-3,{"$f":"AG16*CCSHours","v":101.71286735504368},2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"IF(MAX(B$1:B22)=0,MAX(A$1:A22)+0.01,(MAX(B$1:B22,A$1:A22))+0.01)","v":5.0199999999999996},"OSCAR Subsidy"]
[null,null,"Hourly Rate - Rate 0",{"$f":"'Rates Data'!R160","v":6.38},null,null,null,null,null,null,null,{"$f":"L13","v":6.52},null,null,"SS Regs 2018 Schedule 2 (1)(a)",null,null,null,0.13999999999999968,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB24,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L24/D24-1","v":2.1943573667711602E-2},{"$f":"AC24-AD24","v":2.9629924730034674E-4},{"$f":"ROUND(AE24,RoundLeg1)","v":2.9999999999999997E-4},{"$f":"AG13","v":6.5218903891977762},{"$f":"AG24/D24-1","v":2.2239872915011949E-2},{"$f":"AC24-AH24","v":0}]
[null,null,"Hourly Rate - Rate 1",{"$f":"'Rates Data'!R161","v":5.09},null,null,null,null,null,null,null,{"$f":"L14","v":5.2},null,null,"SS Regs 2018 Schedule 2 (1)(b)",null,null,null,0.11000000000000032,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.16110019646365E-2,6.288709503754486E-4,5.9999999999999995E-4,{"$f":"AG14","v":5.2032009531374106},2.2239872915011949E-2,0]
[null,null,"Hourly Rate - Rate 2",{"$f":"'Rates Data'!R162","v":3.56},null,null,null,null,null,null,null,{"$f":"L15","v":3.64},null,null,"SS Regs 2018 Schedule 2 (1)(c)",null,null,null,8.0000000000000071E-2,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2471910112359605E-2,-2.3203719734765649E-4,-2.0000000000000001E-4,{"$f":"AG15","v":3.6391739475774427},2.2239872915011949E-2,0]
[null,null,"Hourly Rate - Rate 3",{"$f":"'Rates Data'!R163","v":1.99},null,null,null,null,null,null,null,{"$f":"L16","v":2.0299999999999998},null,null,"SS Regs 2018 Schedule 2 (1)(d)",null,null,null,3.9999999999999813E-2,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.0100502512562679E-2,2.1393704024492699E-3,2.0999999999999999E-3,{"$f":"AG16","v":2.0342573471008736},2.2239872915011949E-2,0]
[null,null,"Maximum Weekly (Term Time) - Rate 0",{"$f":"'Rates Data'!R164","v":127.6},null,null,null,null,null,null,null,{"$f":"L24*OSCARTermHours","v":130.39999999999998},null,null,"SS Regs 2018 Schedule 2 (1)(a)",null,null,null,2.7999999999999829,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.194357366771138E-2,2.9629924730056878E-4,2.9999999999999997E-4,{"$f":"AG24*OSCARTermHours","v":130.43780778395552},2.2239872915011949E-2,0]
[null,null,"Maximum Weekly (Term Time) - Rate 1",{"$f":"'Rates Data'!R165","v":101.8},null,null,null,null,null,null,null,{"$f":"L25*OSCARTermHours","v":104},null,null,"SS Regs 2018 Schedule 2 (1)(b)",null,null,null,2.2000000000000028,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.16110019646365E-2,6.288709503754486E-4,5.9999999999999995E-4,{"$f":"AG25*OSCARTermHours","v":104.06401906274822},2.2239872915011949E-2,0]
[null,null,"Maximum Weekly (Term Time) - Rate 2",{"$f":"'Rates Data'!R166","v":71.2},null,null,null,null,null,null,null,{"$f":"L26*OSCARTermHours","v":72.8},null,null,"SS Regs 2018 Schedule 2 (1)(c)",null,null,null,1.5999999999999943,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2471910112359383E-2,-2.3203719734743444E-4,-2.0000000000000001E-4,{"$f":"AG26*OSCARTermHours","v":72.783478951548858},2.2239872915011949E-2,0]
[null,null,"Maximum Weekly (Term Time) - Rate 3",{"$f":"'Rates Data'!R167","v":39.799999999999997},null,null,null,null,null,null,null,{"$f":"L27*OSCARTermHours","v":40.599999999999994},null,null,"SS Regs 2018 Schedule 2 (1)(d)",null,null,null,0.79999999999999716,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.0100502512562679E-2,2.1393704024492699E-3,2.0999999999999999E-3,{"$f":"AG27*OSCARTermHours","v":40.685146942017468},2.2239872915011727E-2,2.2204460492503131E-16]
[null,null,"Maximum Weekly (Holidays) - Rate 0",{"$f":"'Rates Data'!R168","v":319},null,null,null,null,null,null,null,{"$f":"L24*OSCARHolidaysHours","v":326},null,null,"SS Regs 2018 Schedule 2 (1)(a)",null,null,null,7,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.1943573667711602E-2,2.9629924730034674E-4,2.9999999999999997E-4,{"$f":"AG24*OSCARHolidaysHours","v":326.09451945988883},2.2239872915011949E-2,0]
[null,null,"Maximum Weekly (Holidays) - Rate 1",{"$f":"'Rates Data'!R169","v":254.5},null,null,null,null,null,null,null,{"$f":"L25*OSCARHolidaysHours","v":260},null,null,"SS Regs 2018 Schedule 2 (1)(b)",null,null,null,5.5,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.16110019646365E-2,6.288709503754486E-4,5.9999999999999995E-4,{"$f":"AG25*OSCARHolidaysHours","v":260.16004765687052},2.2239872915011949E-2,0]
[null,null,"Maximum Weekly (Holidays) - Rate 2",{"$f":"'Rates Data'!R170","v":178},null,null,null,null,null,null,null,{"$f":"L26*OSCARHolidaysHours","v":182},null,null,"SS Regs 2018 Schedule 2 (1)(c)",null,null,null,4,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2471910112359605E-2,-2.3203719734765649E-4,-2.0000000000000001E-4,{"$f":"AG26*OSCARHolidaysHours","v":181.95869737887213},2.2239872915011949E-2,0]
[null,null,"Maximum Weekly (Holidays) - Rate 3",{"$f":"'Rates Data'!R171","v":99.5},null,null,null,null,null,null,null,{"$f":"L27*OSCARHolidaysHours","v":101.49999999999999},null,null,"SS Regs 2018 Schedule 2 (1)(d)",null,null,null,1.9999999999999858,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.0100502512562679E-2,2.1393704024492699E-3,2.0999999999999999E-3,{"$f":"AG27*OSCARHolidaysHours","v":101.71286735504368},2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"IF(MAX(B$1:B37)=0,MAX(A$1:A37)+0.01,(MAX(B$1:B37,A$1:A37))+0.01)","v":5.0299999999999994},"Guaranteed Childcare Assistance Payment"]
[null,null,"Hourly Rate",{"$f":"'Rates Data'!R173","v":6.38},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F39),\n                   D39*(1+CPI),\n                   F39*(1+CPI))*IF((I39=0),1,0)+(I39)*(I39<>0),\n     NTNRounding)","v":6.52},null,null,"Clause 9 (2) c: GCAP Rates",{"$f":"IF((F39<>0)*AND(I39<>0),1,0)","v":0},null,null,0.13999999999999968,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB39,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L39/D39-1","v":2.1943573667711602E-2},{"$f":"AC39-AD39","v":2.9629924730034674E-4},{"$f":"ROUND(AE39,RoundLeg1)","v":2.9999999999999997E-4},{"$f":"IF(ISBLANK(F39),\nD39*(1+CPI),\nF39*(1+CPI))*IF((I39=0),1,0)+(I39)*(I39<>0)","v":6.5218903891977762},{"$f":"AG39/D39-1","v":2.2239872915011949E-2},{"$f":"AC39-AH39","v":0}]
[null,null,"Maximum Weekly Rate",{"$f":"'Rates Data'!R174","v":319},null,null,null,null,null,null,null,{"$f":"L39*GCAP_Multiple","v":326},null,null,"Clause 9 (2) c: GCAP Rates",null,null,null,7,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB40,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L40/D40-1","v":2.1943573667711602E-2},2.9629924730034674E-4,2.9999999999999997E-4,{"$f":"AG39*GCAP_Multiple","v":326.09451945988883},{"$f":"AG40/D40-1","v":2.2239872915011949E-2},0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,{"$f":"IF(MAX(B$1:B43)=0,MAX(A$1:A43)+0.01,(MAX(B$1:B43,A$1:A43))+0.01)","v":5.0399999999999991},"CCS and OSCAR Thresholds"]
[null,null,"Rate 0 - 1 child",{"$f":"'Rates Data'!R176","v":1062},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F45),\n                   D45*(1+Wage_Adj),\n                   F45*(1+Wage_Adj))*IF((I45=0),1,0)+(I45)*(I45<>0),\n     CCSOscarRounding)","v":1099},null,null,"SS Regs 2018 Schedule 2 (1)(a)",{"$f":"IF((F45<>0)*AND(I45<>0),1,0)","v":0},null,null,{"$f":"L45-D45","v":37},null,null,null,null,null,null,null,null,"Wage Adj",{"$f":"INDEX(CheckTargetRate,MATCH(AB45,CheckTarget,0))","v":3.513546950389701E-2},{"$f":"L45/D45-1","v":3.4839924670433176E-2},{"$f":"AC45-AD45","v":2.9554483346383442E-4},{"$f":"ROUND(AE45,RoundLeg1)","v":2.9999999999999997E-4},{"$f":"IF(ISBLANK(F45),\n                   D45*(1+Wage_Adj),\n                   F45*(1+Wage_Adj))*IF((I45=0),1,0)+(I45)*(I45<>0)","v":1099.3138686131385},{"$f":"AG45/D45-1","v":3.513546950389701E-2},{"$f":"AH45-AC45","v":0}]
[null,null,"Rate 0 - 2 children",{"$f":"'Rates Data'!R177","v":1221},null,null,null,null,null,null,null,1264,null,null,"SS Regs 2018 Schedule 2 (2)(a)",{"$f":"IF((F46<>0)*AND(I46<>0),1,0)","v":0},null,null,43,null,null,null,null,null,null,null,null,"Wage Adj",3.513546950389701E-2,3.521703521703512E-2,-8.1565713138109786E-5,-1E-4,1263.9004082642582,{"$f":"AG46/D46-1","v":3.513546950389701E-2},{"$f":"AH46-AC46","v":0}]
[null,null,"Rate 0 - 3+ children",{"$f":"'Rates Data'!R178","v":1368},null,null,null,null,null,null,null,1416,null,null,"SS Regs 2018 Schedule 2 (3)(a)",0,null,null,48,null,null,null,null,null,null,null,null,"Wage Adj",3.513546950389701E-2,3.5087719298245723E-2,4.7750205651286848E-5,0,1416.0653222813312,3.513546950389701E-2,0]
[null,null,"Rate 1 - 1 child",{"$f":"'Rates Data'!R179","v":1934},null,null,null,null,null,null,null,2002,null,null,"SS Regs 2018 Schedule 2 (1)(b)",{"$f":"IF((F48<>0)*AND(I48<>0),1,0)","v":0},null,null,68,null,null,null,null,null,null,null,null,"Wage Adj",3.513546950389701E-2,3.5160289555325797E-2,-2.4820051428786627E-5,0,2001.9519980205368,3.513546950389701E-2,0]
[null,null,"Rate 1 - 2 children",{"$f":"'Rates Data'!R180","v":2225},null,null,null,null,null,null,null,2303,null,null,"SS Regs 2018 Schedule 2 (2)(b)",{"$f":"IF((F49<>0)*AND(I49<>0),1,0)","v":0},null,null,78,null,null,null,null,null,null,null,null,"Wage Adj",3.513546950389701E-2,3.505617977528086E-2,7.9289728616149802E-5,1E-4,2303.1764196461709,3.513546950389701E-2,0]
[null,null,"Rate 1 - 3+ children",{"$f":"'Rates Data'!R181","v":2482},null,null,null,null,null,null,null,2569,null,null,"SS Regs 2018 Schedule 2 (3)(b)",0,null,null,87,null,null,null,null,null,null,null,null,"Wage Adj",3.513546950389701E-2,3.5052377115229572E-2,8.3092388667438399E-5,1E-4,2569.2062353086726,3.513546950389701E-2,0]
[null,null,"Rate 2 - 1 child",{"$f":"'Rates Data'!R182","v":2095},null,null,null,null,null,null,null,2169,null,null,"SS Regs 2018 Schedule 2 (1)(c)",0,null,null,74,null,null,null,null,null,null,null,null,"Wage Adj",3.513546950389701E-2,3.5322195704057258E-2,-1.8672620016024766E-4,-2.0000000000000001E-4,2168.6088086106643,3.513546950389701E-2,0]
[null,null,"Rate 2 - 2 children",{"$f":"'Rates Data'!R183","v":2401},null,null,null,null,null,null,null,2485,null,null,"SS Regs 2018 Schedule 2 (2)(c)",0,null,null,84,null,null,null,null,null,null,null,null,"Wage Adj",3.513546950389701E-2,3.4985422740524852E-2,1.5004676337215805E-4,2.0000000000000001E-4,2485.3602622788567,3.513546950389701E-2,0]
[null,null,"Rate 2 - 3+ children",{"$f":"'Rates Data'!R184","v":2692},null,null,null,null,null,null,null,2787,null,null,"SS Regs 2018 Schedule 2 (3)(c)",0,null,null,95,null,null,null,null,null,null,null,null,"Wage Adj",3.513546950389701E-2,3.528974739970292E-2,-1.5427789580590989E-4,-2.0000000000000001E-4,2786.5846839044907,3.513546950389701E-2,0]
[null,null,"Rate 3 - 1 child",{"$f":"'Rates Data'!R185","v":2257},null,null,null,null,null,null,null,2336,null,null,"SS Regs 2018 Schedule 2 (1)(d)",0,null,null,79,null,null,null,null,null,null,null,null,"Wage Adj",3.513546950389701E-2,3.5002215330084185E-2,1.3325417381282456E-4,1E-4,2336.3007546702956,3.513546950389701E-2,0]
[null,null,"Rate 3 - 2 children",{"$f":"'Rates Data'!R186","v":2579},null,null,null,null,null,null,null,2670,null,null,"SS Regs 2018 Schedule 2 (2)(d)",0,null,null,91,null,null,null,null,null,null,null,null,"Wage Adj",3.513546950389701E-2,3.5284994183792273E-2,-1.4952467989526319E-4,-1E-4,2669.6143758505505,3.513546950389701E-2,0]
[null,null,"Rate 3 - 3+ children",{"$f":"'Rates Data'!R187","v":2902},null,null,null,null,null,null,null,3004,null,null,"SS Regs 2018 Schedule 2 (3)(d)",0,null,null,102,null,null,null,null,null,null,null,null,"Wage Adj",3.513546950389701E-2,3.5148173673328786E-2,-1.2704169431776435E-5,0,3003.9631325003093,3.513546950389701E-2,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,{"$f":"IF(MAX(B$1:B59)=0,MAX(A$1:A59)+0.01,(MAX(B$1:B59,A$1:A59))+0.01)","v":5.0499999999999989},"Flexible Childcare Assistance"]
[null,null,"Weekly Base Rate",{"$f":"'Rates Data'!R189","v":32.01},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F61),\n                   D61*(1+CPI),\n                   F61*(1+CPI))*IF((I61=0),1,0)+(I61)*(I61<>0),\n     NTNRounding)","v":32.72},null,null,"EmploymentProgramme:flexible-childcare-assistance.html",{"$f":"IF((F61<>0)*AND(I61<>0),1,0)","v":0},null,null,0.71000000000000085,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB61,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L61/D61-1","v":2.2180568572321091E-2},{"$f":"AC61-AD61","v":5.9304342690857936E-5},{"$f":"ROUND(AE61,RoundLeg1)","v":1E-4},{"$f":"(IF(ISBLANK(F61),\nD61*(1+CPI),\nF61*(1+CPI))*IF((I61=0),1,0)+(I61)*(I61<>0))","v":32.72189833200953},{"$f":"AG61/D61-1","v":2.2239872915011949E-2},{"$f":"AH61-AC61","v":0}]
[null,null,"Weekly Rate - 1 Child",{"$f":"'Rates Data'!R190","v":64.02},null,null,null,null,null,null,null,{"$f":"$L$61*FCA_Multiplier1","v":65.44},null,null,"EmploymentProgramme:flexible-childcare-assistance.html",null,null,null,1.4200000000000017,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2180568572321091E-2,5.9304342690857936E-5,1E-4,65.443796664019061,{"$f":"AG62/D62-1","v":2.2239872915011949E-2},{"$f":"AH62-AC62","v":0}]
[null,null,"Weekly Rate - 2 Children",{"$f":"'Rates Data'!R191","v":96.03},null,null,null,null,null,null,null,{"$f":"$L$61*FCA_Multiplier2","v":98.16},null,null,"EmploymentProgramme:flexible-childcare-assistance.html",null,null,null,2.1299999999999955,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2180568572321091E-2,5.9304342690857936E-5,1E-4,98.165694996028606,2.2239872915011949E-2,0]
[null,null,"Weekly Rate - 3 Children",{"$f":"'Rates Data'!R192","v":128.04},null,null,null,null,null,null,null,{"$f":"$L$61*FCA_Multiplier3","v":130.88},null,null,"EmploymentProgramme:flexible-childcare-assistance.html",null,null,null,2.8400000000000034,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2180568572321091E-2,5.9304342690857936E-5,1E-4,130.88759332803812,2.2239872915011949E-2,0]
[null,null,"Weekly Rate - 4 Children",{"$f":"'Rates Data'!R193","v":160.04999999999998},null,null,null,null,null,null,null,{"$f":"$L$61*FCA_Multiplier4","v":163.6},null,null,"EmploymentProgramme:flexible-childcare-assistance.html",null,null,null,3.5500000000000114,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2180568572321313E-2,5.9304342690635892E-5,1E-4,163.60949166004764,2.2239872915011949E-2,0]
[null,null,"Weekly Rate - 5+ Children",{"$f":"'Rates Data'!R194","v":192.06},null,null,null,null,null,null,null,{"$f":"$L$61*FCA_Multiplier5","v":196.32},null,null,"EmploymentProgramme:flexible-childcare-assistance.html",null,null,null,4.2599999999999909,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2180568572321091E-2,5.9304342690857936E-5,1E-4,196.33138999205721,2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 6","index":16,"n_rows":19,"n_cols":39,"rows_kept":19,"cut":false,"hidden":false,"merged":[[8,3,8,4],[8,5,8,7],[8,8,8,10]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+6","v":6},"Maximum Weekly Amounts of Seasonal Work Assistance Payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,"Opening Rates: 27/11/2020",null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"NARRATION",null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"}]
[null,null,"Total period of work missed (per week)","Opening Rate","Opening Gross Rate","Intra-Year Adj (to Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated\nRate","Tax Bracket","Calculated\nGross Rate","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":6.01},"Maximum weekly amounts of Seasonal Work Assistance payments"]
[null,null,"8 hours or less",{"$f":"'Rates Data'!R196","v":153},null,null,null,null,null,null,null,{"$f":"ROUNDUP(IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0),\n     SeasonalWAPRounding)","v":157},null,null,"Seasonal Work Assistance Payment Programme Schedule 1",{"$f":"IF((F13<>0)*AND(I13<>0),1,0)","v":0},null,null,null,null,null,null,null,{"$f":"L13-D13","v":4},null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L13/D13-1","v":2.614379084967311E-2},{"$f":"AC13-AD13","v":-3.9039179346611608E-3},{"$f":"ROUND(AE13,RoundLeg1)","v":-3.8999999999999998E-3},{"$f":"(IF(ISBLANK(F13),\nD13*(1+CPI),\nF13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0))","v":156.40270055599683},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"More than 8 and not more than 16 hours",{"$f":"'Rates Data'!R197","v":306},null,null,null,null,null,null,null,{"$f":"L13*SeasonalWAP816to8Multiple","v":314},null,null,"Seasonal Work Assistance Payment Programme Schedule 1",null,null,null,null,null,null,{"$f":"D14/$D$13","v":2},null,{"$f":"L14-D14","v":8},null,null,null,"CPI",2.2239872915011949E-2,{"$f":"L14/D14-1","v":2.614379084967311E-2},{"$f":"AC14-AD14","v":-3.9039179346611608E-3},{"$f":"ROUND(AE14,RoundLeg1)","v":-3.8999999999999998E-3},{"$f":"AG13*SeasonalWAP816to8Multiple","v":312.80540111199366},2.2239872915011949E-2,0]
[null,null,"More than 16 and not more than 24 hours",{"$f":"'Rates Data'!R198","v":459},null,null,null,null,null,null,null,{"$f":"L13*SeasonalWAP1624to8Multiple","v":471},null,null,"Seasonal Work Assistance Payment Programme Schedule 1",null,null,null,null,null,null,{"$f":"D15/$D$13","v":3},null,12,null,null,null,"CPI",2.2239872915011949E-2,2.614379084967311E-2,-3.9039179346611608E-3,-3.8999999999999998E-3,{"$f":"AG13*SeasonalWAP1624to8Multiple","v":469.20810166799049},2.2239872915011949E-2,0]
[null,null,"More than 24 and not more than 32 hours",{"$f":"'Rates Data'!R199","v":612},null,null,null,null,null,null,null,{"$f":"L13*SeasonalWAP2432to8Multiple","v":628},null,null,"Seasonal Work Assistance Payment Programme Schedule 1",null,null,null,null,null,null,4,null,16,null,null,null,"CPI",2.2239872915011949E-2,2.614379084967311E-2,-3.9039179346611608E-3,-3.8999999999999998E-3,{"$f":"AG13*SeasonalWAP2432to8Multiple","v":625.61080222398732},2.2239872915011949E-2,0]
[null,null,"More than 32 hours",{"$f":"'Rates Data'!R200","v":765},null,null,null,null,null,null,null,{"$f":"L13*SeasonalWAP32to8Multiple","v":785},null,null,"Seasonal Work Assistance Payment Programme Schedule 1",null,null,null,null,null,null,5,null,20,null,null,null,"CPI",2.2239872915011949E-2,2.614379084967311E-2,-3.9039179346611608E-3,-3.8999999999999998E-3,{"$f":"AG13*SeasonalWAP32to8Multiple","v":782.01350277998415},2.2239872915011949E-2,0]
[null,null,"Limit of payment",{"$f":"'Rates Data'!R201","v":2601},null,null,null,null,null,null,null,{"$f":"L13*SeasonalWAPLimitto8Multiple","v":2669},null,null,"Seasonal Work Assistance Payment Programme Clause 7(3)",null,null,null,null,null,null,17,null,68,null,null,null,"CPI",2.2239872915011949E-2,2.614379084967311E-2,-3.9039179346611608E-3,-3.8999999999999998E-3,{"$f":"AG13*SeasonalWAPLimitto8Multiple","v":2658.8459094519462},2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 7","index":17,"n_rows":15,"n_cols":36,"rows_kept":15,"cut":false,"hidden":false,"merged":[[8,3,8,4],[8,5,8,7],[8,8,8,10]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+7","v":7},"New Employment Transition Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"NARRATION"]
[null,null,"Name","Opening Rate","Opening Gross Rate","Intra-Year Adj (to Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated\nRate","Tax Bracket","Calculated\nGross Rate","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":7.01},"Category"]
[null,null,"Daily Rate",{"$f":"'Rates Data'!R204","v":90.5},null,null,null,null,null,null,null,{"$f":"CEILING(IF(ISBLANK(F13),D13*(1+CPI),F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0),NewEmpTransRounding)","v":93},null,null,"New Employment Transition Grant Programme Clause 5.1.1",{"$f":"IF((F13<>0)*AND(I13<>0),1,0)","v":0},null,null,null,null,null,{"$f":"L13-D13","v":2.5},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L13/D13-1","v":2.7624309392265234E-2},{"$f":"AC13-AD13","v":-5.3844364772532849E-3},{"$f":"ROUND(AE13,RoundLeg1)","v":-5.4000000000000003E-3},{"$f":"IF(ISBLANK(F13),D13*(1+CPI),F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0)","v":92.512708498808578},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Maximum Payment",{"$f":"'Rates Data'!R205","v":905},null,null,null,null,null,null,null,{"$f":"L13*NewEmpTransLimitMultiple","v":930},null,null,"New Employment Transition Grant Programme Clause 5.2",null,null,null,null,null,null,{"$f":"L14-D14","v":25},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L14/D14-1","v":2.7624309392265234E-2},{"$f":"AC14-AD14","v":-5.3844364772532849E-3},{"$f":"ROUND(AE14,RoundLeg1)","v":-5.4000000000000003E-3},{"$f":"AG13*NewEmpTransLimitMultiple","v":925.12708498808581},{"$f":"AG14/D14-1","v":2.2239872915011949E-2},{"$f":"AC14-AH14","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 8","index":18,"n_rows":34,"n_cols":49,"rows_kept":34,"cut":false,"hidden":false,"merged":[[8,3,8,4],[8,5,8,7],[8,8,8,10]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+8","v":8},"Non-Taxable Annual Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"LEG 3 Reperform",null,null,null,null,null,null,null,null,null,null,"5 Base Rate Check",null,"NARRATION"]
[null,null,"Name","Opening Rate","Opening Gross Rate","Intra-Year Adj (to Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated\nRate","Tax Bracket","Calculated\nGross Rate","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %Δ (Leg.1)\n(4dp rounded)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)","Base Rate 1","Base Rate 2","Upper Threshold","Abatement Free Threshold","Lower Abatement Rate","Max Abatement","Abatement Free Threshold","Weekly Rate (Max Abatement)","Annualised Limit","Rounding","Leg.3 Variance"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":8.01},"Clothing Allowance"]
[null,null,"Annual Amount",{"$f":"'Rates Data'!$R$207","v":347.17},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0),\n     NTNRounding)","v":354.89},null,null,"Residential Care and Disability Support Services Regulations 2018 cl. 8",{"$f":"IF((F13<>0)*AND(I13<>0),1,0)","v":0},null,null,null,null,null,{"$f":"L13-D13","v":7.7199999999999704},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L13/D13-1","v":2.2236944436443196E-2},{"$f":"AC13-AD13","v":2.9284785687533343E-6},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0)","v":354.89101667990474},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B15)=0,MAX(A$1:A15)+0.01,(MAX(B$1:B15,A$1:A15))+0.01)","v":8.02},"Funeral Grants"]
[null,null,"Maximum Amount",{"$f":"'Rates Data'!$R$209","v":2559.1999999999998},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F17),\n                   D17*(1+CPI),\n                   F17*(1+CPI))*IF((I17=0),1,0)+(I17)*(I17<>0),\n     NTNRounding)","v":2616.12},null,null,"SS Regs. reg 55",{"$f":"IF((F17<>0)*AND(I17<>0),1,0)","v":0},null,null,null,null,null,{"$f":"L17-D17","v":56.920000000000073},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB17,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L17/D17-1","v":2.2241325414191992E-2},{"$f":"AC17-AD17","v":-1.4524991800435316E-6},{"$f":"ROUND(AE17,RoundLeg1)","v":0},{"$f":"(IF(ISBLANK(F17),\nD17*(1+CPI),\nF17*(1+CPI))*IF((I17=0),1,0)+(I17)*(I17<>0))","v":2616.1162827640983},{"$f":"AG17/D17-1","v":2.2239872915011949E-2},{"$f":"AC17-AH17","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B19)=0,MAX(A$1:A19)+0.01,(MAX(B$1:B19,A$1:A19))+0.01)","v":8.0299999999999994},"Payment on Death of a Veteran or Veteran's Spouse, Civil union or Defacto Partner "]
[null,null,"World War One Veteran",{"$f":"'Rates Data'!R211","v":18698.759999999998},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F21),\n                   D21*(1+ROUND(CPI,4)),\n                   F21*(1+ROUND(CPI,4)))*IF((I21=0),1,0)+(I21)*(I21<>0),\n     NTNRounding)","v":19113.87},null,null,"World War One Veteran - Veterans’ Support Regulations 2014 cl. 43(3)",{"$f":"IF((F21<>0)*AND(I21<>0),1,0)","v":0},"Round(CPI,4) from VetsSupport Regs 2014 16(4)",null,null,null,null,{"$f":"L21-D21","v":415.11000000000058},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB21,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L21/D21-1","v":2.2199867798720296E-2},{"$f":"AC21-AD21","v":4.0005116291652598E-5},{"$f":"ROUND(AE21,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F21),\n                   D21*(1+CPI),\n                   F21*(1+CPI))*IF((I21=0),1,0)+(I21)*(I21<>0)","v":19114.618046068306},{"$f":"AG21/D21-1","v":2.2239872915011949E-2},{"$f":"AC21-AH21","v":0}]
[null,null,"Other Veterans",{"$f":"'Rates Data'!R212","v":7415.97},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F22),\n                   D22*(1+ROUND(CPI,4)),\n                   F22*(1+ROUND(CPI,4)))*IF((I22=0),1,0)+(I22)*(I22<>0),\n     NTNRounding)","v":7580.6},null,null,"Other Veterans - Veterans’ Support Regulations 2014 cl. 43(2)",{"$f":"IF((F22<>0)*AND(I22<>0),1,0)","v":0},"Round(CPI,4) from VetsSupport Regs 2014 16(4)",null,null,null,null,164.63000000000011,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB22,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L22/D22-1","v":2.2199388616728433E-2},4.0484298283516296E-5,0,{"$f":"IF(ISBLANK(F22),\n                   D22*(1+CPI),\n                   F22*(1+CPI))*IF((I22=0),1,0)+(I22)*(I22<>0)","v":7580.9002303415418},{"$f":"AG22/D22-1","v":2.2239872915011949E-2},{"$f":"AC22-AH22","v":0}]
[null,null,"Veteran's Spouse, Civil union or Defacto Partner ",{"$f":"'Rates Data'!R213","v":5654.89},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F23),\n                   D23*(1+ROUND(CPI,4)),\n                   F23*(1+ROUND(CPI,4)))*IF((I23=0),1,0)+(I23)*(I23<>0),\n     NTNRounding)","v":5780.43},null,null,"Veteran's spouse, civil union or defacto partner - Veterans’ Support Regulations 2014 cl. 44(2)",{"$f":"IF((F23<>0)*AND(I23<>0),1,0)","v":0},"Round(CPI,4) from VetsSupport Regs 2014 16(4)",null,null,null,null,125.53999999999996,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB23,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L23/D23-1","v":2.2200255000539348E-2},3.9617914472600546E-5,0,{"$f":"IF(ISBLANK(F23),\n                   D23*(1+CPI),\n                   F23*(1+CPI))*IF((I23=0),1,0)+(I23)*(I23<>0)","v":5780.6540349483721},{"$f":"AG23/D23-1","v":2.2239872915011949E-2},{"$f":"AC23-AH23","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B25)=0,MAX(A$1:A25)+0.01,(MAX(B$1:B25,A$1:A25))+0.01)","v":8.0399999999999991},"Blind Subsidy (Maximum Allowable Gross Annual Earnings)"]
[null,null,"Married, Civil union or Defacto Partner ",{"$f":"'Rates Data'!R215","v":28707.89},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F27),\n                   D27*(1+CPI),\n                   F27*(1+CPI))*IF((I27=0),1,0)+(I27)*(I27<>0),\n      NTNRounding)","v":29346.35},null,null,"No longer linked to SLP rates",{"$f":"IF((F27<>0)*AND(I27<>0),1,0)","v":0},null,null,null,null,null,{"$f":"L27-D27","v":638.45999999999913},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB27,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L27/D27-1","v":2.2239879001904939E-2},{"$f":"AC27-AD27","v":-6.0868929896429336E-9},{"$f":"ROUND(AE27,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F27),\n                   D27*(1+CPI),\n                   F27*(1+CPI))*IF((I27=0),1,0)+(I27)*(I27<>0)","v":29346.349825258141},{"$f":"AG27/D27-1","v":2.2239872915011949E-2},{"$f":"AH27-AC27","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 2'!AI53","v":0}]
[null,null,"Single Supplement",{"$f":"'Rates Data'!R216","v":3715.92},null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F28),\n                   D28*(1+CPI),\n                   F28*(1+CPI))*IF((I28=0),1,0)+(I28)*(I28<>0),\n     NTNRounding)","v":3798.56},null,null,"From Apr 24 CPI adjusted",{"$f":"IF((F28<>0)*AND(I28<>0),1,0)","v":0},null,null,null,null,null,82.639999999999873,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB28,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L28/D28-1","v":2.2239445413248848E-2},4.2750176310057952E-7,0,{"$f":"IF(ISBLANK(F28),\n                   D28*(1+CPI),\n                   F28*(1+CPI))*IF((I28=0),1,0)+(I28)*(I28<>0)","v":3798.5615885623511},{"$f":"AG28/D28-1","v":2.2239872915011949E-2},{"$f":"AH28-AC28","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 2'!AI52","v":0},{"$f":"'Table 2'!AI53","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B30)=0,MAX(A$1:A30)+0.01,(MAX(B$1:B30,A$1:A30))+0.01)","v":8.0499999999999989},"Blind Subsidy (Maximum Allowable Gross Weekly Earnings)"]
[null,null,"Married, Civil union or Defacto Partner ",{"$f":"'Rates Data'!R218","v":552.07000000000005},null,null,null,null,null,null,null,{"$f":"ROUND(L27/Weeks,NTNRounding)","v":564.35},null,null,"SSA 2018 Schedule 4 Part 3 cl. 2",null,null,null,null,null,null,{"$f":"L32-D32","v":12.279999999999973},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB32,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L32/D32-1","v":2.2243556070788095E-2},{"$f":"AC32-AD32","v":-3.6831557761463074E-6},{"$f":"ROUND(AE32,RoundLeg1)","v":0},{"$f":"AG27/Weeks","v":564.35288125496425},{"$f":"AG32/D32-1","v":2.2248775073748339E-2},{"$f":"AH32-AC32","v":8.9021587363902199E-6}]
[null,null,"Single Supplement",{"$f":"'Rates Data'!R219","v":71.459999999999994},null,null,null,null,null,null,null,{"$f":"ROUND(L28/Weeks,NTNRounding)","v":73.05},null,null,"SSA 2018 Schedule 4 Part 3 cl. 2",null,null,null,null,null,null,1.5900000000000034,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB33,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L33/D33-1","v":2.2250209907640706E-2},-1.0336992628756647E-5,0,{"$f":"AG28/Weeks","v":73.049261318506751},{"$f":"AG33/D33-1","v":2.2239872915011949E-2},{"$f":"AH33-AC33","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 9","index":19,"n_rows":24,"n_cols":44,"rows_kept":24,"cut":false,"hidden":false,"merged":[[8,3,8,4],[8,5,8,7],[8,11,8,13],[8,8,8,10]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+9","v":9},"Other Taxable Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"LEG 4 Gross Tax Check",null,null,null,null,null,null,null,"NARRATION"]
[null,null,"Name","Opening Net Rate","Opening Gross Rate","Intra-Year Adj (to Net Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Net Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated\nNet Rate","Tax Bracket","Calculated\nGross Rate","Statutory Reference","Intra/Post Year Error Check","Statutory Description",null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)","Tax at M from Tables","Tax Bracket 1","Tax Bracket 2","Tax Bracket 3","Tax Bracket 4","Total Tax","Calculate Net","Leg.4 Variance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate",0.105,0.17499999999999999,0.3,0.33]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":9.01},"Housekeeper's Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Weekly Threshold",{"$f":"GrossThresh1","v":0},{"$f":"GrossThresh2","v":300},{"$f":"GrossThresh3","v":1028.8499999999999},{"$f":"GrossThresh4","v":1501.92}]
[null,null,"Maximum Amount",{"$f":"'Rates Data'!R221","v":300.73},{"$f":"'Rates Data'!S221","v":339.07},null,null,null,null,null,null,{"$f":"'Table 2'!L17","v":307.42},{"$f":"VLOOKUP(L13,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":2},{"$f":"ROUND(ROUND(CHOOSE(M13,\n   L13/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L13-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L13-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L13-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":347.18},"SSA 2018 Schedule 4 Part 1 cl. 2",null,"Maximum increase in respect of a housekeeper",null,null,null,{"$f":"L13-D13","v":6.6899999999999977},{"$f":"N13-E13","v":8.1100000000000136},null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L13/D13-1","v":2.2245868386925105E-2},{"$f":"AC13-AD13","v":-5.9954719131560807E-6},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"'Table 2'!AG17","v":307.41819698173157},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0},{"$f":"CHOOSE(M13,\n   L13/(1-TaxRate1),\n   GrossThresh2+(L13-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L13-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L13-NetThresh4)/(1-TaxRate4))","v":347.17575757575759},{"$f":"IF($AJ13>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ13-AK$12))*AK$11)","v":31.5},{"$f":"IF($AJ13>AM$12,(AM$12-AL$12)*AL$11,MAX(0,($AJ13-AL$12))*AL$11)","v":8.2557575757575776},0,{"$f":"IF($AJ13>AN$12,(AJ13-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK13:AN13)","v":39.755757575757578},{"$f":"AJ13-AO13","v":307.42},{"$f":"L13-AP13","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14-D14","v":0},{"$f":"N14-E14","v":0}]
[]
[null,{"$f":"IF(MAX(B$1:B15)=0,MAX(A$1:A15)+0.01,(MAX(B$1:B15,A$1:A15))+0.01)","v":9.02},"Personal Allowances"]
[null,null,"Older People Receiving RCS",{"$f":"'Rates Data'!R223","v":55.35},{"$f":"'Rates Data'!S223","v":61.84},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F17),\n                   D17*(1+CPI),\n                   F17*(1+CPI))*IF((I17=0),1,0)+(I17)*(I17<>0),\n     NTNRounding)","v":56.58},{"$f":"VLOOKUP(L17,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":1},{"$f":"ROUND(ROUND(CHOOSE(M17,\n   L17/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L17-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L17-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L17-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":63.22},"RC & DSS Regs 2018, cl 19",{"$f":"IF((F17<>0)*AND(I17<>0),1,0)","v":0},null,null,null,null,1.2299999999999969,1.3799999999999955,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB17,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L17/D17-1","v":2.2222222222222143E-2},{"$f":"AC17-AD17","v":1.7650692789805689E-5},{"$f":"ROUND(AE17,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F17),\n                   D17*(1+CPI),\n                   F17*(1+CPI))*IF((I17=0),1,0)+(I17)*(I17<>0)","v":56.580976965845913},{"$f":"AG17/D17-1","v":2.2239872915011949E-2},{"$f":"AC17-AH17","v":0},{"$f":"CHOOSE(M17,\n   L17/(1-TaxRate1),\n   GrossThresh2+(L17-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L17-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L17-NetThresh4)/(1-TaxRate4))","v":63.217877094972067},{"$f":"IF($AJ17>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ17-AK$12))*AK$11)","v":6.6378770949720671},0,0,{"$f":"IF($AJ17>AN$12,(AJ17-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK17:AN17)","v":6.6378770949720671},{"$f":"AJ17-AO17","v":56.58},{"$f":"L17-AP17","v":0}]
[null,null,"People with Psychiatric or Intellectual Disabilities",{"$f":"'Rates Data'!R224","v":80.67},{"$f":"'Rates Data'!S224","v":90.13},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F18),\n                   D18*(1+CPI),\n                   F18*(1+CPI))*IF((I18=0),1,0)+(I18)*(I18<>0),\n    NTNRounding)","v":82.46},{"$f":"VLOOKUP(L18,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":1},{"$f":"ROUND(ROUND(CHOOSE(M18,\n   L18/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L18-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L18-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L18-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":92.13},"SOC Min (10) 23/2\"",{"$f":"IF((F18<>0)*AND(I18<>0),1,0)","v":0},null,null,null,null,1.789999999999992,2,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB18,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L18/D18-1","v":2.2189165736952843E-2},5.0707178059106184E-5,1E-4,{"$f":"IF(ISBLANK(F18),\n                   D18*(1+CPI),\n                   F18*(1+CPI))*IF((I18=0),1,0)+(I18)*(I18<>0)","v":82.464090548054017},{"$f":"AG18/D18-1","v":2.2239872915011949E-2},{"$f":"AC18-AH18","v":0},{"$f":"CHOOSE(M18,\n   L18/(1-TaxRate1),\n   GrossThresh2+(L18-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L18-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L18-NetThresh4)/(1-TaxRate4))","v":92.13407821229049},{"$f":"IF($AJ18>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ18-AK$12))*AK$11)","v":9.6740782122905014},0,0,0,9.6740782122905014,82.46,{"$f":"L18-AP18","v":0}]
[null,null,"People with Physical or Sensory Disabilities",{"$f":"'Rates Data'!R225","v":131.07},{"$f":"'Rates Data'!S225","v":146.44999999999999},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F19),\n                   D19*(1+CPI),\n                   F19*(1+CPI))*IF((I19=0),1,0)+(I19)*(I19<>0),\n     NTNRounding)","v":133.97999999999999},{"$f":"VLOOKUP(L19,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":1},{"$f":"ROUND(ROUND(CHOOSE(M19,\n   L19/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L19-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L19-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L19-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":149.69999999999999},"SOC Min (10) 23/2\"",{"$f":"IF((F19<>0)*AND(I19<>0),1,0)","v":0},null,null,null,null,2.9099999999999966,3.25,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB19,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L19/D19-1","v":2.2201876859693215E-2},3.7996055318734179E-5,0,{"$f":"IF(ISBLANK(F19),\n                   D19*(1+CPI),\n                   F19*(1+CPI))*IF((I19=0),1,0)+(I19)*(I19<>0)","v":133.98498014297061},{"$f":"AG19/D19-1","v":2.2239872915011949E-2},{"$f":"AC19-AH19","v":0},{"$f":"CHOOSE(M19,\n   L19/(1-TaxRate1),\n   GrossThresh2+(L19-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L19-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L19-NetThresh4)/(1-TaxRate4))","v":149.69832402234636},{"$f":"IF($AJ19>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ19-AK$12))*AK$11)","v":15.718324022346367},0,0,0,15.718324022346367,133.97999999999999,{"$f":"L19-AP19","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"IF(MAX(B$1:B21)=0,MAX(A$1:A21)+0.01,(MAX(B$1:B21,A$1:A21))+0.01)","v":9.0299999999999994},"Hospital Rate"]
[null,null,"Hospital Rate",{"$f":"'Rates Data'!R227","v":55.35},{"$f":"'Rates Data'!S227","v":61.84},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F23),\n                   D23*(1+CPI),\n                   F23*(1+CPI))*IF((I23=0),1,0)+(I23)*(I23<>0),\n     NTNRounding)","v":56.58},{"$f":"VLOOKUP(L23,TaxBracket_SWIFTT,TaxBracketLookup_SWIFTT)","v":1},{"$f":"ROUND(ROUND(CHOOSE(M23,\n   L23/(1-TaxRate1),\n   GrossThresh2_SWIFTT+(L23-NetThresh2_SWIFTT)/(1-TaxRate2),\n   GrossThresh3_SWIFTT+(L23-NetThresh3_SWIFTT)/(1-TaxRate3),\n   GrossThresh4_SWIFTT+(L23-NetThresh4_SWIFTT)/(1-TaxRate4)),\nSWIFTT_Rounding),NTNRounding)","v":63.22},"SSA 2018 Schedule 4 Part 12 cls. 1",{"$f":"IF((F23<>0)*AND(I23<>0),1,0)","v":0},"[Payable] To a person without dependent children who is in a relationship, or a single person, who is receiving a main benefit under this Act.",null,null,null,1.2299999999999969,1.3799999999999955,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB23,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L23/D23-1","v":2.2222222222222143E-2},{"$f":"AC23-AD23","v":1.7650692789805689E-5},{"$f":"ROUND(AE23,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F23),\n                   D23*(1+CPI),\n                   F23*(1+CPI))*IF((I23=0),1,0)+(I23)*(I23<>0)","v":56.580976965845913},{"$f":"AG23/D23-1","v":2.2239872915011949E-2},{"$f":"AC23-AH23","v":0},{"$f":"CHOOSE(M23,\n   L23/(1-TaxRate1),\n   GrossThresh2+(L23-NetThresh2)/(1-TaxRate2),\n   GrossThresh3+(L23-NetThresh3)/(1-TaxRate3),\n   GrossThresh4+(L23-NetThresh4)/(1-TaxRate4))","v":63.217877094972067},{"$f":"IF($AJ23>AL$12,(AL$12-AK$12)*AK$11,MAX(0,($AJ23-AK$12))*AK$11)","v":6.6378770949720671},{"$f":"IF($AJ23>AM$12,(AM$12-AL$12)*AL$11,MAX(0,($AJ23-AL$12))*AL$11)","v":0},0,{"$f":"IF($AJ23>AN$12,(AJ23-AN$12)*AN$11,0)","v":0},{"$f":"SUM(AK23:AN23)","v":6.6378770949720671},{"$f":"AJ23-AO23","v":56.58},{"$f":"L23-AP23","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 10","index":20,"n_rows":76,"n_cols":45,"rows_kept":76,"cut":false,"hidden":false,"merged":[[64,4,64,5],[8,4,8,5],[8,6,8,8],[33,4,33,5],[33,6,33,8],[56,4,56,5],[56,6,56,8]]}
[]
["CPI General Adjustment Model"]
[]
["Benefit cut-out points, limits and thresholds"]
[]
[{"$f":"MAX(A$1:A5)+10","v":10},"NZ Superannuation / Veteran's Pensions and Weekly Benefit Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,null,{"$f":"CONCATENATE(\"Cut-Out Points: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Cut-Out Points: 31/07/2024"},null,{"$f":"CONCATENATE(\"Calculated Cut-Out Points: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Cut-Out Points: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"3 REPERFORM",null,null,null,null,null,null,null,null,null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name",null,"Opening Gross Weekly Cut-Out","Opening Gross Annual Cut-Out","Net Weekly Benefit Rate","Calculated Gross Weekly Cut-Out","Calculated Gross Annual Cut-Out","Income Test","Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Abatement Rate 1","Abatement Rate 2","Abatement Threshold 1","Abatement Threshold 2","Unrounded Limit","Excess above upper limit","Abatement of Upper Limit","Upper and Lower Limit Diff","Abatement of Diff","Total Abatment","Leg.3 Variance"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":10.01},"Jobseeker Support"]
[null,null,"Single 18-19 years old - at home",null,{"$f":"'Rates Data'!R229","v":535},null,{"$f":"'Table 2'!L13","v":268.13},{"$f":"ROUNDUP(CHOOSE(J13,\n    (G13/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G13/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G13/IncTest3Rate1)+IncTest3Thres1,\n    (G13/IncTest4Rate1)+IncTest4Thres1,\n    (G13/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":544},null,3,"Calculated - MAP",null,{"$f":"H13-E13","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H13/E13-1","v":1.6822429906542036E-2},{"$f":"AC13-AD13","v":5.4174430084699132E-3},{"$f":"ROUND(AE13,RoundLeg1)","v":5.4000000000000003E-3},{"$f":"CHOOSE($J13,IncTest1Rate1,IncTest2Rate1,IncTest3Rate1,IncTest4Rate1,IncTest5Rate1)","v":0.7},{"$f":"CHOOSE($J13,IncTest1Rate2,IncTest2Rate2,0,0,0)","v":0},{"$f":"CHOOSE($J13,IncTest1Thres1,IncTest2Thres1,IncTest3Thres1,IncTest4Thres1,IncTest5Thres1)","v":160},{"$f":"CHOOSE($J13,IncTest1Thres2,IncTest2Thres2,0,0,0)","v":0},{"$f":"CHOOSE(J13,\n    (G13/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G13/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G13/IncTest3Rate1)+IncTest3Thres1,\n    (G13/IncTest4Rate1)+IncTest4Thres1,\n    (G13/IncTest5Rate1)+IncTest5Thres1)","v":543.0428571428572},{"$f":"AK13-AI13","v":383.0428571428572},{"$f":"AL13*AG13","v":268.13000000000005},null,null,{"$f":"AM13+AO13","v":268.13000000000005},{"$f":"G13-AP13","v":0},{"$f":"'Table 2'!AI13","v":0}]
[null,null,"Single 18-19 years old - away from home",null,{"$f":"'Rates Data'!R230","v":600},null,{"$f":"'Table 2'!L14","v":314.72000000000003},610,null,3,"Calculated - MAP",null,{"$f":"H14-E14","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"H14/E14-1","v":1.6666666666666607E-2},{"$f":"AC14-AD14","v":5.5732062483453415E-3},{"$f":"ROUND(AE14,RoundLeg1)","v":5.5999999999999999E-3},0.7,0,160,0,609.60000000000014,449.60000000000014,314.72000000000008,null,null,314.72000000000008,0,{"$f":"'Table 2'!AI14","v":0}]
[null,null,"Single 20-24 years old",null,{"$f":"'Rates Data'!R231","v":600},null,{"$f":"'Table 2'!L15","v":314.72000000000003},610,null,3,"Calculated - MAP",null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.6666666666666607E-2,5.5732062483453415E-3,5.5999999999999999E-3,0.7,0,160,0,609.60000000000014,449.60000000000014,314.72000000000008,null,null,314.72000000000008,0,{"$f":"'Table 2'!AI15","v":0}]
[null,null,"Single 25 years and over",null,{"$f":"'Rates Data'!R232","v":665},null,{"$f":"'Table 2'!L16","v":361.32},677,null,3,"Calculated - MAP",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8045112781954975E-2,4.1947601330569739E-3,4.1999999999999997E-3,0.7,0,160,0,676.17142857142858,516.17142857142858,361.32,null,null,361.32,0,{"$f":"'Table 2'!AI16","v":0}]
[null,null,"Person who is Married, Civil Union or Defacto",null,{"$f":"'Rates Data'!R233","v":1020},null,{"$f":"'Table 2'!L17","v":307.42},{"$f":"ROUNDUP(CHOOSE(J17,\n    (G17/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G17/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G17/IncTest3Rate1)+IncTest3Thres1,\n    (G17/IncTest4Rate1)+IncTest4Thres1,\n    (G17/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":1039},null,4,"Calculated - MAP",null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8627450980392091E-2,3.6124219346198583E-3,3.5999999999999999E-3,0.35,0,160,0,1038.3428571428572,878.34285714285716,307.41999999999996,null,null,307.41999999999996,0,{"$f":"'Table 2'!AI17","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (without children)",null,{"$f":"'Rates Data'!R234","v":1020},null,{"$f":"'Table 2'!L18","v":614.84},{"$f":"ROUNDUP(CHOOSE(J18,\n    (G18/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G18/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G18/IncTest3Rate1)+IncTest3Thres1,\n    (G18/IncTest4Rate1)+IncTest4Thres1,\n    (G18/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":1039},null,3,"Calculated - MAP",null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8627450980392091E-2,3.6124219346198583E-3,3.5999999999999999E-3,0.7,0,160,0,1038.3428571428572,878.34285714285716,614.83999999999992,null,null,614.83999999999992,0,{"$f":"'Table 2'!AI18","v":0}]
[null,null,"Married, Civil Union or Defacto Couple partner on benefit (with children)",null,{"$f":"'Rates Data'!R235","v":1068},null,{"$f":"'Table 2'!L20","v":649.22},1088,null,3,"Calculated - MAP",null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8726591760299671E-2,3.5132811547122778E-3,3.5000000000000001E-3,0.7,0,160,0,1087.457142857143,927.45714285714303,649.22,null,null,649.22,0,{"$f":"'Table 2'!AI20","v":0}]
[null,null,"Married, Civil Union or Defacto person with partner not on benefit or with partner receiving NZS or Vetaran's Pension (with children)",null,{"$f":"'Rates Data'!R236","v":1068},null,{"$f":"'Table 2'!L21","v":324.61},{"$f":"ROUNDUP(CHOOSE(J20,\n    (G20/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G20/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G20/IncTest3Rate1)+IncTest3Thres1,\n    (G20/IncTest4Rate1)+IncTest4Thres1,\n    (G20/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":1088},null,4,"Calculated - MAP",null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8726591760299671E-2,3.5132811547122778E-3,3.5000000000000001E-3,0.35,0,160,0,1087.457142857143,927.45714285714303,324.61,null,null,324.61,0,{"$f":"'Table 2'!AI21","v":0}]
[null,null,"Sole Parent",null,{"$f":"'Rates Data'!R237","v":919},null,{"$f":"'Table 2'!L22","v":505.8},934,null,1,"Calculated - MAP",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.6322089227421177E-2,5.9177836875907719E-3,5.8999999999999999E-3,0.3,0.7,160,250,934.00000000000011,{"$f":"AK21-AJ21","v":684.00000000000011},{"$f":"AL21*AH21","v":478.80000000000007},{"$f":"AJ21-AI21","v":90},{"$f":"AN21*AG21","v":27},{"$f":"AM21+AO21","v":505.80000000000007},0,{"$f":"'Table 2'!AI22","v":0}]
[null,null,"Non-beneficiary Sole Parent",null,{"$f":"'Rates Data'!R238","v":867},null,{"$f":"'Table 2'!L22","v":505.8},{"$f":"ROUNDUP(CHOOSE(J22,\n    (G22/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G22/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G22/IncTest3Rate1)+IncTest3Thres1,\n    (G22/IncTest4Rate1)+IncTest4Thres1,\n    (G22/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":883},null,3,"Calculated - MAP",null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8454440599769306E-2,3.7854323152426428E-3,3.8E-3,0.7,0,160,0,882.57142857142867,{"$f":"AK22-AI22","v":722.57142857142867},{"$f":"AL22*AG22","v":505.8},null,null,505.8,0,{"$f":"'Table 2'!AI22","v":0}]
[null,null,"Special 88M(4) Rate - without children",null,{"$f":"'Rates Data'!R239","v":1020},null,{"$f":"'Table 2'!L23","v":307.42},{"$f":"ROUNDUP(CHOOSE(J23,\n    (G23/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G23/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G23/IncTest3Rate1)+IncTest3Thres1,\n    (G23/IncTest4Rate1)+IncTest4Thres1,\n    (G23/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":1039},null,4,"Calculated - MAP",null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8627450980392091E-2,3.6124219346198583E-3,3.5999999999999999E-3,0.35,0,160,0,1038.3428571428572,{"$f":"AK23-AI23","v":878.34285714285716},{"$f":"AL23*AG23","v":307.41999999999996},null,null,307.41999999999996,0,{"$f":"'Table 2'!AI23","v":0}]
[null,null,"Special 88M(4) Rate - with children",null,{"$f":"'Rates Data'!R240","v":1068},null,{"$f":"'Table 2'!L24","v":324.61},{"$f":"ROUNDUP(CHOOSE(J24,\n    (G24/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G24/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G24/IncTest3Rate1)+IncTest3Thres1,\n    (G24/IncTest4Rate1)+IncTest4Thres1,\n    (G24/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":1088},null,4,"Calculated - MAP",null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8726591760299671E-2,3.5132811547122778E-3,3.5000000000000001E-3,0.35,0,160,0,1087.457142857143,{"$f":"AK24-AI24","v":927.45714285714303},{"$f":"AL24*AG24","v":324.61},null,null,324.61,0,{"$f":"'Table 2'!AI24","v":0}]
[null,null,"Grandparented Widow woman alone and DPB woman alone (granted before 15/7/2013)",null,{"$f":"'Rates Data'!R241","v":733},{"$f":"'Rates Data'!S241","v":38096},{"$f":"'Table 2'!L25","v":372.93},{"$f":"ROUNDUP(CHOOSE(J25,\n    (G25/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G25/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G25/IncTest3Rate1)+IncTest3Thres1,\n    (G25/IncTest4Rate1)+IncTest4Thres1,\n    (G25/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":745},{"$f":"ROUNDUP(BftCutOutWeeks*CHOOSE(J25,\n    (G25/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G25/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G25/IncTest3Rate1)+IncTest3Thres1,\n    (G25/IncTest4Rate1)+IncTest4Thres1,\n    (G25/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":38698},1,"Calculated - MAP",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"H25/E25-1","v":1.6371077762619368E-2},5.8687951523925808E-3,5.8999999999999999E-3,0.3,0.7,160,250,744.18571428571431,{"$f":"AK25-AJ25","v":494.18571428571431},{"$f":"AL25*AH25","v":345.93},{"$f":"AJ25-AI25","v":90},{"$f":"AN25*AG25","v":27},{"$f":"AM25+AO25","v":372.93},0,{"$f":"'Table 2'!AI25","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B27)=0,MAX(A$1:A27)+0.01,(MAX(B$1:B27,A$1:A27))+0.01)","v":10.02},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B30)=0,MAX(A$1:A30)+0.01,(MAX(B$1:B30,A$1:A30))+0.01)","v":10.029999999999999},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,null,null,null,{"$f":"CONCATENATE(\"Cut-Out Points: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Cut-Out Points: 31/07/2024"},null,{"$f":"CONCATENATE(\"Calculated Cut-Out Points: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Cut-Out Points: 01/04/2025"}]
[null,null,"Name",null,"Opening Gross Weekly Cut-Out","Opening Gross Annual Cut-Out","Net Weekly Benefit Rate","Calculated Gross Weekly Cut-Out","Calculated Gross Annual Cut-Out","Income Test","Statutory Reference"]
[null,{"$f":"IF(MAX(B$1:B33)=0,MAX(A$1:A33)+0.01,(MAX(B$1:B33,A$1:A33))+0.01)","v":10.039999999999999},"Supported Living Payment"]
[null,null,"Single 16-17 years",null,{"$f":"'Rates Data'!R243","v":694},{"$f":"'Rates Data'!S243","v":36076},{"$f":"'Table 2'!L51","v":345.14},{"$f":"ROUNDUP(CHOOSE(J37,\n    (G37/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G37/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G37/IncTest3Rate1)+IncTest3Thres1,\n    (G37/IncTest4Rate1)+IncTest4Thres1,\n    (G37/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":705},{"$f":"ROUNDUP(BftCutOutWeeks*CHOOSE(J37,\n    (G37/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G37/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G37/IncTest3Rate1)+IncTest3Thres1,\n    (G37/IncTest4Rate1)+IncTest4Thres1,\n    (G37/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":36634},1,"Calculated - MAP",null,{"$f":"H37-E37","v":11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB37,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H37/E37-1","v":1.5850144092218965E-2},{"$f":"AC37-AD37","v":6.3897288227929838E-3},{"$f":"ROUND(AE37,RoundLeg1)","v":6.4000000000000003E-3},{"$f":"CHOOSE($J37,IncTest1Rate1,IncTest2Rate1,IncTest3Rate1,IncTest4Rate1,IncTest5Rate1)","v":0.3},{"$f":"CHOOSE($J37,IncTest1Rate2,IncTest2Rate2,0,0,0)","v":0.7},{"$f":"CHOOSE($J37,IncTest1Thres1,IncTest2Thres1,IncTest3Thres1,IncTest4Thres1,IncTest5Thres1)","v":160},{"$f":"CHOOSE($J37,IncTest1Thres2,IncTest2Thres2,0,0,0)","v":250},{"$f":"CHOOSE(J37,\n    (G37/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G37/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G37/IncTest3Rate1)+IncTest3Thres1,\n    (G37/IncTest4Rate1)+IncTest4Thres1,\n    (G37/IncTest5Rate1)+IncTest5Thres1)","v":704.48571428571427},{"$f":"AK37-AJ37","v":454.48571428571427},{"$f":"AL37*AH37","v":318.14},{"$f":"AJ37-AI37","v":90},{"$f":"AN37*AG37","v":27},{"$f":"AM37+AO37","v":345.14},{"$f":"G37-AP37","v":0},{"$f":"'Table 2'!AI51","v":0}]
[null,null,"Single 18 years and over",null,{"$f":"'Rates Data'!R244","v":787},{"$f":"'Rates Data'!S244","v":40920},{"$f":"'Table 2'!L52","v":411.8},800,41586,1,"Calculated - MAP",null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.6518424396442244E-2,5.721448518569705E-3,5.7000000000000002E-3,0.3,0.7,160,250,799.71428571428578,549.71428571428578,384.8,90,27,411.8,0,{"$f":"'Table 2'!AI52","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (without children)",null,{"$f":"'Rates Data'!R245","v":1190},{"$f":"'Rates Data'!S245","v":61842},{"$f":"'Table 2'!L54","v":699.7},1211,62972,1,"Calculated - MAP",null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.7647058823529349E-2,4.5928140914825999E-3,4.5999999999999999E-3,0.3,0.7,160,250,1211,961,672.69999999999993,90,27,699.69999999999993,0,{"$f":"'Table 2'!AI54","v":0}]
[null,null,"Married, Civil Union or Defacto Couple partner on benefit (with children)",null,{"$f":"'Rates Data'!R246","v":1238},{"$f":"'Rates Data'!S246","v":64342},{"$f":"'Table 2'!L56","v":734.12},1261,65529,1,"Calculated - MAP",null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8578352180937063E-2,3.6615207340748857E-3,3.7000000000000002E-3,0.3,0.7,160,250,1260.1714285714288,1010.1714285714288,707.12000000000012,90,27,734.12000000000012,0,{"$f":"'Table 2'!AI56","v":0}]
[null,null,"Married, Civil Union or Defacto person with partner not on benefit or with partner receiving NZS or Veteran's Pension (with children)",null,{"$f":"'Rates Data'!R247","v":1277},{"$f":"'Rates Data'!S247","v":66384},{"$f":"'Table 2'!L57","v":381.1},1301,67615,2,"Calculated - MAP",null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8794048551292075E-2,3.4458243637198738E-3,3.3999999999999998E-3,0.15,0.35,160,250,1300.2857142857142,1050.2857142857142,367.59999999999997,90,13.5,381.09999999999997,0,{"$f":"'Table 2'!AI57","v":0}]
[null,null,"Sole Parent",null,{"$f":"'Rates Data'!R248","v":1001},{"$f":"'Rates Data'!S248","v":52011},{"$f":"'Table 2'!L58","v":564.41999999999996},1018,52923,1,"Calculated - MAP",null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.6983016983016963E-2,5.2568559319949859E-3,5.3E-3,0.3,0.7,160,250,1017.7428571428571,767.74285714285713,537.41999999999996,90,27,564.41999999999996,0,{"$f":"'Table 2'!AI58","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"IF(MAX(B$1:B44)=0,MAX(A$1:A44)+0.01,(MAX(B$1:B44,A$1:A44))+0.01)","v":10.049999999999999},"Sole Parent Support"]
[null,null,"Sole Parent",null,{"$f":"'Rates Data'!R250","v":919},{"$f":"'Rates Data'!S250","v":47751},{"$f":"'Table 2'!L62","v":505.8},{"$f":"ROUNDUP(CHOOSE(J46,\n    (G46/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G46/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G46/IncTest3Rate1)+IncTest3Thres1,\n    (G46/IncTest4Rate1)+IncTest4Thres1,\n    (G46/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":934},{"$f":"ROUNDUP(BftCutOutWeeks*CHOOSE(J46,\n    (G46/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G46/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G46/IncTest3Rate1)+IncTest3Thres1,\n    (G46/IncTest4Rate1)+IncTest4Thres1,\n    (G46/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":48568},1,"Calculated - MAP",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB46,CheckTarget,0))","v":2.2239872915011949E-2},1.6322089227421177E-2,{"$f":"AC46-AD46","v":5.9177836875907719E-3},{"$f":"ROUND(AE46,RoundLeg1)","v":5.8999999999999999E-3},{"$f":"CHOOSE($J46,IncTest1Rate1,IncTest2Rate1,IncTest3Rate1,IncTest4Rate1,IncTest5Rate1)","v":0.3},{"$f":"CHOOSE($J46,IncTest1Rate2,IncTest2Rate2,0,0,0)","v":0.7},{"$f":"CHOOSE($J46,IncTest1Thres1,IncTest2Thres1,IncTest3Thres1,IncTest4Thres1,IncTest5Thres1)","v":160},{"$f":"CHOOSE($J46,IncTest1Thres2,IncTest2Thres2,0,0,0)","v":250},{"$f":"CHOOSE(J46,\n    (G46/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G46/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G46/IncTest3Rate1)+IncTest3Thres1,\n    (G46/IncTest4Rate1)+IncTest4Thres1,\n    (G46/IncTest5Rate1)+IncTest5Thres1)","v":934.00000000000011},{"$f":"AK46-AJ46","v":684.00000000000011},{"$f":"AL46*AH46","v":478.80000000000007},{"$f":"AJ46-AI46","v":90},{"$f":"AN46*AG46","v":27},{"$f":"AM46+AO46","v":505.80000000000007},{"$f":"G46-AP46","v":0},{"$f":"'Table 2'!AI62","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"IF(MAX(B$1:B48)=0,MAX(A$1:A48)+0.01,(MAX(B$1:B48,A$1:A48))+0.01)","v":10.059999999999999},"Grandparented Widow and Domestic Purposes Beneft (granted before 15/7/2013): Paid Overseas"]
[null,null,"Woman Alone (Single Adult)",null,{"$f":"'Rates Data'!R252","v":733},{"$f":"'Rates Data'!S252","v":38096},{"$f":"'Table 2'!L66","v":372.93},{"$f":"ROUNDUP(CHOOSE(J50,\n    (G50/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G50/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G50/IncTest3Rate1)+IncTest3Thres1,\n    (G50/IncTest4Rate1)+IncTest4Thres1,\n    (G50/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":745},{"$f":"ROUNDUP(BftCutOutWeeks*CHOOSE(J50,\n    (G50/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G50/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G50/IncTest3Rate1)+IncTest3Thres1,\n    (G50/IncTest4Rate1)+IncTest4Thres1,\n    (G50/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":38698},1,"Calculated - MAP",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB50,CheckTarget,0))","v":2.2239872915011949E-2},1.6371077762619368E-2,{"$f":"AC50-AD50","v":5.8687951523925808E-3},{"$f":"ROUND(AE50,RoundLeg1)","v":5.8999999999999999E-3},{"$f":"CHOOSE($J50,IncTest1Rate1,IncTest2Rate1,IncTest3Rate1,IncTest4Rate1,IncTest5Rate1)","v":0.3},{"$f":"CHOOSE($J50,IncTest1Rate2,IncTest2Rate2,0,0,0)","v":0.7},{"$f":"CHOOSE($J50,IncTest1Thres1,IncTest2Thres1,IncTest3Thres1,IncTest4Thres1,IncTest5Thres1)","v":160},{"$f":"CHOOSE($J50,IncTest1Thres2,IncTest2Thres2,0,0,0)","v":250},{"$f":"CHOOSE(J50,\n    (G50/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G50/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G50/IncTest3Rate1)+IncTest3Thres1,\n    (G50/IncTest4Rate1)+IncTest4Thres1,\n    (G50/IncTest5Rate1)+IncTest5Thres1)","v":744.18571428571431},{"$f":"AK50-AJ50","v":494.18571428571431},{"$f":"AL50*AH50","v":345.93},{"$f":"AJ50-AI50","v":90},{"$f":"AN50*AG50","v":27},{"$f":"AM50+AO50","v":372.93},{"$f":"G50-AP50","v":0},{"$f":"'Table 2'!AI66","v":0}]
[null,null,"Sole Parent",null,{"$f":"'Rates Data'!R253","v":919},{"$f":"'Rates Data'!S253","v":47751},{"$f":"'Table 2'!L67","v":505.8},{"$f":"ROUNDUP(CHOOSE(J51,\n    (G51/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G51/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G51/IncTest3Rate1)+IncTest3Thres1,\n    (G51/IncTest4Rate1)+IncTest4Thres1,\n    (G51/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":934},{"$f":"ROUNDUP(BftCutOutWeeks*CHOOSE(J51,\n    (G51/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G51/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G51/IncTest3Rate1)+IncTest3Thres1,\n    (G51/IncTest4Rate1)+IncTest4Thres1,\n    (G51/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":48568},1,"Calculated - MAP",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB51,CheckTarget,0))","v":2.2239872915011949E-2},1.6322089227421177E-2,5.9177836875907719E-3,5.8999999999999999E-3,{"$f":"CHOOSE($J51,IncTest1Rate1,IncTest2Rate1,IncTest3Rate1,IncTest4Rate1,IncTest5Rate1)","v":0.3},{"$f":"CHOOSE($J51,IncTest1Rate2,IncTest2Rate2,0,0,0)","v":0.7},{"$f":"CHOOSE($J51,IncTest1Thres1,IncTest2Thres1,IncTest3Thres1,IncTest4Thres1,IncTest5Thres1)","v":160},{"$f":"CHOOSE($J51,IncTest1Thres2,IncTest2Thres2,0,0,0)","v":250},{"$f":"CHOOSE(J51,\n    (G51/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G51/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G51/IncTest3Rate1)+IncTest3Thres1,\n    (G51/IncTest4Rate1)+IncTest4Thres1,\n    (G51/IncTest5Rate1)+IncTest5Thres1)","v":934.00000000000011},{"$f":"AK51-AJ51","v":684.00000000000011},{"$f":"AL51*AH51","v":478.80000000000007},{"$f":"AJ51-AI51","v":90},{"$f":"AN51*AG51","v":27},{"$f":"AM51+AO51","v":505.80000000000007},{"$f":"G51-AP51","v":0},{"$f":"'Table 2'!AI67","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"IF(MAX(B$1:B53)=0,MAX(A$1:A53)+0.01,(MAX(B$1:B53,A$1:A53))+0.01)","v":10.069999999999999},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,null,null,null,{"$f":"CONCATENATE(\"Cut-Out Points: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Cut-Out Points: 31/07/2024"},null,{"$f":"CONCATENATE(\"Calculated Cut-Out Points: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Cut-Out Points: 01/04/2025"}]
[null,null,"Name",null,"Opening Gross Weekly Cut-Out","Opening Gross Annual Cut-Out","Gross Weekly Benefit Rate","Calculated Weekly Gross Cut-Out","Calculated Annual Cut-Out","Income Test","Statutory Reference"]
[null,{"$f":"IF(MAX(B$1:B56)=0,MAX(A$1:A56)+0.01,(MAX(B$1:B56,A$1:A56))+0.01)","v":10.079999999999998},"NZ Super/Veteran's Pension"]
[null,null,"NQS Included (after 1/10/91)",null,{"$f":"'Rates Data'!R255","v":1410},{"$f":"'Rates Data'!S255","v":73312},{"$f":"'Table 1'!U19","v":903.42},{"$f":"ROUNDUP(CHOOSE(J60,\n    (G60/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G60/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G60/IncTest3Rate1)+IncTest3Thres1,\n    (G60/IncTest4Rate1)+IncTest4Thres1,\n    (G60/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":1451},{"$f":"ROUNDUP(BftCutOutWeeks*CHOOSE(J60,\n    (G60/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G60/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G60/IncTest3Rate1)+IncTest3Thres1,\n    (G60/IncTest4Rate1)+IncTest4Thres1,\n    (G60/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":75432},5,"Calculated - MAP",null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB60,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H60/E60-1","v":2.907801418439715E-2},{"$f":"AC60-AD60","v":-6.8381412693852006E-3},{"$f":"ROUND(AE60,RoundLeg1)","v":-6.7999999999999996E-3},{"$f":"CHOOSE($J60,IncTest1Rate1,IncTest2Rate1,IncTest3Rate1,IncTest4Rate1,IncTest5Rate1)","v":0.7},{"$f":"CHOOSE($J60,IncTest1Rate2,IncTest2Rate2,0,0,0)","v":0},{"$f":"CHOOSE($J60,IncTest1Thres1,IncTest2Thres1,IncTest3Thres1,IncTest4Thres1,IncTest5Thres1)","v":160},{"$f":"CHOOSE($J60,IncTest1Thres2,IncTest2Thres2,0,0,0)","v":0},{"$f":"CHOOSE(J60,\n    (G60/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G60/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G60/IncTest3Rate1)+IncTest3Thres1,\n    (G60/IncTest4Rate1)+IncTest4Thres1,\n    (G60/IncTest5Rate1)+IncTest5Thres1)","v":1450.6000000000001},{"$f":"AK60-AI60","v":1290.6000000000001},{"$f":"AL60*AG60","v":903.42000000000007},null,null,{"$f":"AM60+AO60","v":903.42000000000007},{"$f":"G60-AP60","v":0},{"$f":"'Table 1'!BD19","v":-8.7121023548686338E-6}]
[null,null,"NQS Included (pre to 1/10/91)",null,{"$f":"'Rates Data'!R256","v":1479},{"$f":"'Rates Data'!S256","v":76873},{"$f":"'Table 1'!U24","v":952.94},{"$f":"ROUNDUP(CHOOSE(J61,\n    (G61/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G61/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G61/IncTest3Rate1)+IncTest3Thres1,\n    (G61/IncTest4Rate1)+IncTest4Thres1,\n    (G61/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":1522},{"$f":"ROUNDUP(BftCutOutWeeks*CHOOSE(J61,\n    (G61/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G61/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G61/IncTest3Rate1)+IncTest3Thres1,\n    (G61/IncTest4Rate1)+IncTest4Thres1,\n    (G61/IncTest5Rate1)+IncTest5Thres1),BFTCutOutRounding)","v":79110},5,"Calculated - MAP",null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB61,CheckTarget,0))","v":2.2239872915011949E-2},2.9073698444895157E-2,-6.8338255298832085E-3,-6.7999999999999996E-3,{"$f":"CHOOSE($J61,IncTest1Rate1,IncTest2Rate1,IncTest3Rate1,IncTest4Rate1,IncTest5Rate1)","v":0.7},{"$f":"CHOOSE($J61,IncTest1Rate2,IncTest2Rate2,0,0,0)","v":0},{"$f":"CHOOSE($J61,IncTest1Thres1,IncTest2Thres1,IncTest3Thres1,IncTest4Thres1,IncTest5Thres1)","v":160},{"$f":"CHOOSE($J61,IncTest1Thres2,IncTest2Thres2,0,0,0)","v":0},{"$f":"CHOOSE(J61,\n    (G61/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (G61/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (G61/IncTest3Rate1)+IncTest3Thres1,\n    (G61/IncTest4Rate1)+IncTest4Thres1,\n    (G61/IncTest5Rate1)+IncTest5Thres1)","v":1521.3428571428574},1361.3428571428574,952.94,null,null,952.94,{"$f":"G61-AP61","v":0},{"$f":"'Table 1'!BD24","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,null,null,null,{"$f":"CONCATENATE(\"Cut-Out Points: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Cut-Out Points: 31/07/2024"},null,{"$f":"CONCATENATE(\"Calculated Cut-Out Points: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Cut-Out Points: 01/04/2025"}]
[null,null,"Name","Opening Gross Personal Income Threshold","Opening Gross Weekly Cut-Out",null,"Calculated Gross Personal Income Threshold","Calculated Weekly Gross Cut-Out",null,null,"Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Target","Unrounded excluding fixed payments","Unrounded Movement","Diff","Apply Rounding","Add Fixed Payments","Total"]
[]
[null,{"$f":"IF(MAX(B$1:B67)=0,MAX(A$1:A67)+0.01,(MAX(B$1:B67,A$1:A67))+0.01)","v":10.089999999999998},"Youth Payment"]
[null,null,"Single, 16-17 Year old ",{"$f":"'Rates Data'!R258","v":270.10000000000002},{"$f":"'Rates Data'!S258","v":320.10000000000002},null,{"$f":"ROUNDUP(D69*(1+CPI),NTNRounding)","v":276.11},{"$f":"G69+YP_Cash_Payment","v":326.11},null,null,"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 11 and (for income threshold only) clause 11B",null,6.0099999999999909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB69,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H69/E69-1","v":1.877538269290846E-2},{"$f":"AC69-AD69","v":3.464490222103489E-3},{"$f":"ROUND(AE69,RoundLeg1)","v":3.5000000000000001E-3},{"$f":"CPI","v":2.2239872915011949E-2},{"$f":"D69*(1+CPI)","v":276.10698967434473},{"$f":"AH69/D69-1","v":2.2239872915011949E-2},{"$f":"AG69-AI69","v":0},{"$f":"ROUNDUP(AH69,NTNRounding)","v":276.11},{"$f":"YP_Cash_Payment","v":50},{"$f":"AK69+AL69","v":326.11},null,null,null,{"$f":"H69-AM69","v":0}]
[null,null,"Married, civil union or de facto couple (without children) total",{"$f":"'Rates Data'!R259","v":270.10000000000002},{"$f":"'Rates Data'!S259","v":370.1},null,{"$f":"ROUNDUP(D70*(1+CPI),NTNRounding)","v":276.11},{"$f":"G70+YP_Cash_Payment*YPCoupleMultiple","v":376.11},null,null,"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 12 and (for income threshold only) clauses 12A,12B",null,6.0099999999999909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB70,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H70/E70-1","v":1.6238854363685551E-2},{"$f":"AC70-AD70","v":6.0010185513263981E-3},{"$f":"ROUND(AE70,RoundLeg1)","v":6.0000000000000001E-3},{"$f":"CPI","v":2.2239872915011949E-2},{"$f":"D70*(1+CPI)","v":276.10698967434473},{"$f":"AH70/D70-1","v":2.2239872915011949E-2},{"$f":"AG70-AI70","v":0},{"$f":"ROUNDUP(AH70,NTNRounding)","v":276.11},{"$f":"YP_Cash_Payment*YPCoupleMultiple","v":100},{"$f":"AK70+AL70","v":376.11},null,null,null,{"$f":"H70-AM70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Young Parent Payment",null,null,null,null,null,null,null,null,null,0]
[null,null,"Sole parent 16-17 year old, living at home \nor financially supported by parents or guardian (earning less than FTC threshold)",{"$f":"'Rates Data'!R261","v":270.10000000000002},{"$f":"'Rates Data'!S261","v":320.10000000000002},null,{"$f":"ROUNDUP(D73*(1+CPI),NTNRounding)","v":276.11},{"$f":"G73+YP_Cash_Payment","v":326.11},null,null,"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 11 and (for income threshold only) clause 11B",null,6.0099999999999909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB73,CheckTarget,0))","v":2.2239872915011949E-2},1.877538269290846E-2,3.464490222103489E-3,3.5000000000000001E-3,{"$f":"CPI","v":2.2239872915011949E-2},{"$f":"D73*(1+CPI)","v":276.10698967434473},{"$f":"AH73/D73-1","v":2.2239872915011949E-2},{"$f":"AG73-AI73","v":0},{"$f":"ROUNDUP(AH73,NTNRounding)","v":276.11},{"$f":"YP_Cash_Payment","v":50},{"$f":"AK73+AL73","v":326.11},null,null,null,{"$f":"H73-AM73","v":0}]
[null,null,"Married, civil union or de facto couple (with children) total",{"$f":"'Rates Data'!R262","v":270.10000000000002},{"$f":"'Rates Data'!S262","v":370.1},null,{"$f":"ROUNDUP(D74*(1+CPI),NTNRounding)","v":276.11},{"$f":"G74+YP_Cash_Payment*YPCoupleMultiple","v":376.11},null,null,"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 12 and (for income threshold only) clauses 12A,12B",null,6.0099999999999909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB74,CheckTarget,0))","v":2.2239872915011949E-2},1.6238854363685551E-2,6.0010185513263981E-3,6.0000000000000001E-3,{"$f":"CPI","v":2.2239872915011949E-2},{"$f":"D74*(1+CPI)","v":276.10698967434473},{"$f":"AH74/D74-1","v":2.2239872915011949E-2},0,{"$f":"ROUNDUP(AH74,NTNRounding)","v":276.11},{"$f":"YP_Cash_Payment*YPCoupleMultiple","v":100},376.11,null,null,null,{"$f":"H74-AM74","v":0}]
[null,null,"Sole parent ",{"$f":"'Rates Data'!R263","v":270.10000000000002},{"$f":"'Rates Data'!S263","v":320.10000000000002},null,{"$f":"ROUNDUP(D75*(1+CPI),NTNRounding)","v":276.11},{"$f":"G75+YP_Cash_Payment","v":326.11},null,null,"SSA 2018 Schedule 4 Part 6 Subpart 4 cl. 11 and (for income threshold only) clause 11B",null,6.0099999999999909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB75,CheckTarget,0))","v":2.2239872915011949E-2},1.877538269290846E-2,3.464490222103489E-3,3.5000000000000001E-3,{"$f":"CPI","v":2.2239872915011949E-2},{"$f":"D75*(1+CPI)","v":276.10698967434473},{"$f":"AH75/D75-1","v":2.2239872915011949E-2},{"$f":"AG75-AI75","v":0},{"$f":"ROUNDUP(AH75,NTNRounding)","v":276.11},{"$f":"YP_Cash_Payment","v":50},326.11,null,null,null,{"$f":"H75-AM75","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 11","index":21,"n_rows":18,"n_cols":42,"rows_kept":18,"cut":false,"hidden":false,"merged":[[8,4,8,6],[8,7,8,9]]}
[]
["CPI General Adjustment Model"]
[]
["Benefit cut-out points, limits and thresholds"]
[]
[{"$f":"MAX(A$1:A5)+11","v":11},"Income Limits for Disability Allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Limits: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Limits: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Limits: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Limits: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround New)",null,null,"3 REPERFORM",null,null,null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name","Opening Gross Weekly Threshold","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Gross Weekly Threshold","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)","A = CPI","B = Single Living Alone rate Δ","C= Max (A,B)","Total = Prev + C","Leg.3 Variance"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":11.01},"Circumstance"]
[null,null,"Single person aged 16 or 17 years without dependent children",{"$f":"'Rates Data'!R265","v":660.9},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E13),\n                       D13*(1+CPI),\n                       E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0),\n      NTNRounding)","v":675.6},"SSA Schedule 5 Part 3 cl. 10",{"$f":"IF((E13<>0)*AND(H13<>0),1,0)","v":0},null,{"$f":"K13-D13","v":14.700000000000045},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K13/D13-1","v":2.2242396731729563E-2},{"$f":"AC13-AD13","v":-2.5238167176144799E-6},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E13),\n                       D13*(1+CPI),\n                       E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0)","v":675.59833200953142},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Any other single person without dependent children",{"$f":"'Rates Data'!R266","v":823.31},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E14),\n                       D14+MAX(ROUND(D14*CPI,NTNRounding),'Table 1'!U13-'Table 1'!E13),\n                       E14+MAX(ROUND(E14*CPI,NTNRounding),'Table 1'!U13-'Table 1'!E13))*IF((H14=0),1,0)+(H14)*(H14<>0),\n      NTNRounding)","v":843.78},"SSA Schedule 5 Part 3 cl. 11",{"$f":"IF((E14<>0)*AND(H14<>0),1,0)","v":0},null,{"$f":"K14-D14","v":20.470000000000027},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K14/D14-1","v":2.4863052799067198E-2},-2.6231798840552489E-3,-2.5999999999999999E-3,{"$f":"IF(ISBLANK(E14),\n                       D14+MAX(ROUND(D14*CPI,NTNRounding),'Table 1'!U13-'Table 1'!E13),\n                       E14+MAX(ROUND(E14*CPI,NTNRounding),'Table 1'!U13-'Table 1'!E13))*IF((H14=0),1,0)+(H14)*(H14<>0)","v":843.78},{"$f":"AG14/D14-1","v":2.4863052799067198E-2},{"$f":"AC14-AH14","v":-2.6231798840552489E-3},{"$f":"ROUND(D14*CPI,NTNRounding)","v":18.309999999999999},{"$f":"'Table 1'!U13-'Table 1'!E13","v":20.470000000000027},{"$f":"MAX(AJ14,AK14)","v":20.470000000000027},{"$f":"AL14+D14","v":843.78},{"$f":"AM14-K14","v":0},{"$f":"'Table 1'!BD13","v":-1.268851174321517E-3}]
[null,null,"Person who is Married, Civil Union or Defacto with or without dependent children",{"$f":"'Rates Data'!R267","v":1225.95},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E15),\n                       D15+MAX(ROUND(D15*CPI,NTNRounding),'Table 1'!U17-'Table 1'!E17),\n                       E15+MAX(ROUND(E15*CPI,NTNRounding),'Table 1'!U17-'Table 1'!E17))*IF((H15=0),1,0)+(H15)*(H15<>0),\n      NTNRounding)","v":1256.07},"SSA Schedule 5 Part 3 cl. 12",{"$f":"IF((E15<>0)*AND(H15<>0),1,0)","v":0},null,30.119999999999891,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":2.2239872915011949E-2},2.45687018230758E-2,-2.3288289080638513E-3,-2.3E-3,{"$f":"IF(ISBLANK(E15),\n                       D15+MAX(ROUND(D15*CPI,NTNRounding),'Table 1'!U17-'Table 1'!E17),\n                       E15+MAX(ROUND(E15*CPI,NTNRounding),'Table 1'!U17-'Table 1'!E17))*IF((H15=0),1,0)+(H15)*(H15<>0)","v":1256.0700000000002},2.4568701823076022E-2,-2.3288289080640734E-3,{"$f":"ROUND(D15*CPI,NTNRounding)","v":27.26},{"$f":"'Table 1'!U17-'Table 1'!E17","v":30.120000000000005},{"$f":"MAX(AJ15,AK15)","v":30.120000000000005},{"$f":"AL15+D15","v":1256.0700000000002},{"$f":"AM15-K15","v":0},{"$f":"'Table 1'!BD17","v":0}]
[null,null,"Sole parent with 1 dependent child",{"$f":"'Rates Data'!R268","v":921.73},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E16),\n                       D16*(1+CPI),\n                       E16*(1+CPI))*IF((H16=0),1,0)+(H16)*(H16<>0),\n      NTNRounding)","v":942.23},"SSA Schedule 5 Part 3 cl. 13",{"$f":"IF((E16<>0)*AND(H16<>0),1,0)","v":0},null,20.5,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB16,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K16/D16-1","v":2.2240786347411889E-2},{"$f":"AC16-AD16","v":-9.1343239994046144E-7},{"$f":"ROUND(AE16,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E16),\n                       D16*(1+CPI),\n                       E16*(1+CPI))*IF((H16=0),1,0)+(H16)*(H16<>0)","v":942.22915806195397},{"$f":"AG16/D16-1","v":2.2239872915011949E-2},{"$f":"AC16-AH16","v":0}]
[null,null,"Any other sole parent",{"$f":"'Rates Data'!R269","v":971.14},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E17),\n                       D17*(1+CPI),\n                       E17*(1+CPI))*IF((H17=0),1,0)+(H17)*(H17<>0),\n      NTNRounding)","v":992.74},"SSA Schedule 5 Part 3 cl. 14",{"$f":"IF((E17<>0)*AND(H17<>0),1,0)","v":0},null,21.600000000000023,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB17,CheckTarget,0))","v":2.2239872915011949E-2},2.2241901270671605E-2,-2.0283556596556451E-6,0,{"$f":"IF(ISBLANK(E17),\n                       D17*(1+CPI),\n                       E17*(1+CPI))*IF((H17=0),1,0)+(H17)*(H17<>0)","v":992.73803018268472},2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 12","index":22,"n_rows":85,"n_cols":48,"rows_kept":85,"cut":false,"hidden":false,"merged":[[8,3,8,4],[8,7,8,8],[8,5,8,6]]}
[]
["CPI General Adjustment Model"]
[]
["Benefit cut-out points, limits and thresholds"]
[]
[{"$f":"MAX(A$1:A5)+12","v":12},"Accommodation Supplement Entry Thresholds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Thresholds: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Thresholds: 31/07/2024"},null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,{"$f":"CONCATENATE(\"New Thresholds: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"New Thresholds: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,null,null,null,"3 REPERFORM",null,null,null,null,null,null,null,null,null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name",{"$f":"CONCATENATE(\"Rent/Board \",TEXT(AccSuppThresRentPerc,\"0%\"))","v":"Rent/Board 25%"},{"$f":"CONCATENATE(\"Mortgage       \",TEXT(AccSuppThresMortPerc,\"0%\"))","v":"Mortgage       30%"},"Calculated\nNet Benefit Rate","Net Benefit Rate with First Child Family Tax Credit (where applicable)",{"$f":"CONCATENATE(\"Rent/Board \",TEXT(AccSuppThresRentPerc,\"0%\"))","v":"Rent/Board 25%"},{"$f":"CONCATENATE(\"Mortgage       \",TEXT(AccSuppThresMortPerc,\"0%\"))","v":"Mortgage       30%"},"Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %Δ (Leg.1)","Net %diff (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.1 Variance (4dp rounded)","FCFSR","BASE RATE for Rent","BASE RATE for Mortgage","FCFSR + BASE","FCFSR + BASE","Rent/Board 25%","Mortgage       30%","Rounding to 0 dp","Rounding to 0 dp","Leg.4 Variance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rent/Board 25%","Mortgage       30%",null,null,null,null,"Rent/Board 25%","Mortgage       30%"]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":12.01},"Jobseeker Support Without Children"]
[null,null,"Single 18-19 years at home",{"$f":"'Rates Data'!R271","v":88},{"$f":"'Rates Data'!S271","v":106},{"$f":"'Table 2'!L13","v":268.13},{"$f":"F13","v":268.13},{"$f":"H16","v":90},{"$f":"I16","v":108},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H13-D13","v":2},{"$f":"I13-E13","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H13/D13-1","v":2.2727272727272707E-2},{"$f":"I13/E13-1","v":1.8867924528301883E-2},{"$f":"$AC13-AD13","v":-4.8739981226075813E-4},{"$f":"$AC13-AE13","v":3.3719483867100664E-3},{"$f":"ABS(ROUND(AF13,RoundLeg1))","v":5.0000000000000001E-4},3.3999999999999998E-3,null,null,null,null,null,null,null,{"$f":"AQ16","v":90},{"$f":"AR16","v":108},{"$f":"ABS(AQ13-H13)","v":0},{"$f":"ABS(AR13-I13)","v":0},{"$f":"AU$16","v":0}]
[null,null,"Single 18-19 years away from home",{"$f":"'Rates Data'!R272","v":88},{"$f":"'Rates Data'!S272","v":106},{"$f":"'Table 2'!L14","v":314.72000000000003},314.72000000000003,{"$f":"H16","v":90},{"$f":"I16","v":108},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H14-D14","v":2},{"$f":"I14-E14","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"H14/D14-1","v":2.2727272727272707E-2},{"$f":"I14/E14-1","v":1.8867924528301883E-2},{"$f":"$AC14-AD14","v":-4.8739981226075813E-4},{"$f":"$AC14-AE14","v":3.3719483867100664E-3},5.0000000000000001E-4,3.3999999999999998E-3,null,null,null,null,null,null,null,{"$f":"AQ16","v":90},{"$f":"AR16","v":108},{"$f":"ABS(AQ14-H14)","v":0},0,{"$f":"AU$16","v":0}]
[null,null,"Single 20-24 years",{"$f":"'Rates Data'!R273","v":88},{"$f":"'Rates Data'!S273","v":106},{"$f":"'Table 2'!L15","v":314.72000000000003},314.72000000000003,{"$f":"H16","v":90},{"$f":"I16","v":108},"SSA 2018 Schedule 4 Part 7 ",null,null,null,2,2,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2727272727272707E-2,1.8867924528301883E-2,-4.8739981226075813E-4,3.3719483867100664E-3,5.0000000000000001E-4,3.3999999999999998E-3,null,null,null,null,null,null,null,{"$f":"AQ16","v":90},{"$f":"AR16","v":108},0,0,0]
[null,null,"Single 25 years and over",{"$f":"'Rates Data'!R274","v":88},{"$f":"'Rates Data'!S274","v":106},{"$f":"'Table 2'!L16","v":361.32},{"$f":"F16","v":361.32},{"$f":"ROUND(G16*AccSuppThresRentPerc,AccSuppThresRounding)","v":90},{"$f":"ROUND(G16*AccSuppThresMortPerc,AccSuppThresRounding)","v":108},"SSA 2018 Schedule 4 Part 7 ",null,null,null,2,2,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2727272727272707E-2,1.8867924528301883E-2,-4.8739981226075813E-4,3.3719483867100664E-3,5.0000000000000001E-4,3.3999999999999998E-3,null,{"$f":"F16","v":361.32},{"$f":"AK16","v":361.32},{"$f":"$AJ16+AK16","v":361.32},{"$f":"$AJ16+AL16","v":361.32},{"$f":"AM16*AccSuppThresRentPerc","v":90.33},{"$f":"AN16*AccSuppThresMortPerc","v":108.396},{"$f":"ROUND(AO16,AccSuppThresRounding)","v":90},{"$f":"ROUND(AP16,AccSuppThresRounding)","v":108},0,0,{"$f":"'Table 2'!AI16","v":0}]
[null,null,"Married, Civil Union or Defacto Couple",{"$f":"'Rates Data'!R275","v":150},{"$f":"'Rates Data'!S275","v":180},{"$f":"'Table 2'!L18","v":614.84},614.84,{"$f":"ROUND(G17*AccSuppThresRentPerc,AccSuppThresRounding)","v":154},{"$f":"ROUND(G17*AccSuppThresMortPerc,AccSuppThresRounding)","v":184},"SSA 2018 Schedule 4 Part 7 ",null,null,null,4,4,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.6666666666666616E-2,2.2222222222222143E-2,-4.4267937516546674E-3,1.7650692789805689E-5,4.4000000000000003E-3,0,null,{"$f":"F17","v":614.84},614.84,614.84,614.84,{"$f":"AM17*AccSuppThresRentPerc","v":153.71},{"$f":"AN17*AccSuppThresMortPerc","v":184.452},{"$f":"ROUND(AO17,AccSuppThresRounding)","v":154},184,0,0,{"$f":"'Table 2'!AI18","v":0}]
[null,null,"Grandparented Widow woman alone and DPB woman alone (granted before 15/7/2013)",{"$f":"'Rates Data'!R276","v":91},{"$f":"'Rates Data'!S276","v":109},{"$f":"'Table 2'!L25","v":372.93},372.93,{"$f":"ROUND(G18*AccSuppThresRentPerc,AccSuppThresRounding)","v":93},{"$f":"ROUND(G18*AccSuppThresMortPerc,AccSuppThresRounding)","v":112},"SSA 2018 Schedule 4 Part 7 ",null,null,null,2,3,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.19780219780219E-2,2.7522935779816571E-2,2.6185093699004902E-4,-5.2830628648046218E-3,2.9999999999999997E-4,5.3E-3,null,{"$f":"F18","v":372.93},372.93,372.93,372.93,{"$f":"AM18*AccSuppThresRentPerc","v":93.232500000000002},{"$f":"AN18*AccSuppThresMortPerc","v":111.879},{"$f":"ROUND(AO18,AccSuppThresRounding)","v":93},112,0,0,{"$f":"'Table 2'!AI25","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"IF(MAX(B$1:B20)=0,MAX(A$1:A20)+0.01,(MAX(B$1:B20,A$1:A20))+0.01)","v":12.02},"Jobseeker Support With Children"]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R278","v":160},{"$f":"'Rates Data'!S278","v":192},{"$f":"'Table 2'!L22","v":505.8},{"$f":"F22+FCFSR","v":650.49},{"$f":"ROUND(G22*AccSuppThresRentPerc,AccSuppThresRounding)","v":163},{"$f":"ROUND(G22*AccSuppThresMortPerc,AccSuppThresRounding)","v":195},"SSA 2018 Schedule 4 Part 7 ",null,null,null,3,3,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB22,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H22/D22-1","v":1.8750000000000044E-2},{"$f":"I22/E22-1","v":1.5625E-2},{"$f":"$AC22-AD22","v":3.4898729150119046E-3},{"$f":"$AC22-AE22","v":6.614872915011949E-3},{"$f":"ABS(ROUND(AF22,RoundLeg1))","v":3.5000000000000001E-3},6.6E-3,{"$f":"FCFSR","v":144.69},{"$f":"F22","v":505.8},{"$f":"AK22","v":505.8},{"$f":"$AJ22+AK22","v":650.49},{"$f":"$AJ22+AL22","v":650.49},{"$f":"AM22*AccSuppThresRentPerc","v":162.6225},{"$f":"AN22*AccSuppThresMortPerc","v":195.14699999999999},{"$f":"ROUND(AO22,AccSuppThresRounding)","v":163},{"$f":"ROUND(AP22,AccSuppThresRounding)","v":195},{"$f":"ABS(AQ22-H22)","v":0},{"$f":"ABS(AR22-I22)","v":0},{"$f":"'Table 2'!AI22","v":0}]
[null,null,"Married, Civil Union or Defacto Couple",{"$f":"'Rates Data'!R279","v":195},{"$f":"'Rates Data'!S279","v":234},{"$f":"'Table 2'!L20","v":649.22},{"$f":"F23+FCFSR","v":793.91000000000008},{"$f":"ROUND(G23*AccSuppThresRentPerc,AccSuppThresRounding)","v":198},{"$f":"ROUND(G23*AccSuppThresMortPerc,AccSuppThresRounding)","v":238},"SSA 2018 Schedule 4 Part 7 ",null,null,null,3,4,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB23,CheckTarget,0))","v":2.2239872915011949E-2},1.538461538461533E-2,1.7094017094017033E-2,6.855257530396619E-3,5.1458558209949157E-3,6.8999999999999999E-3,5.1000000000000004E-3,{"$f":"FCFSR","v":144.69},{"$f":"F23","v":649.22},{"$f":"AK23","v":649.22},{"$f":"$AJ23+AK23","v":793.91000000000008},793.91000000000008,{"$f":"AM23*AccSuppThresRentPerc","v":198.47750000000002},{"$f":"AN23*AccSuppThresMortPerc","v":238.173},{"$f":"ROUND(AO23,AccSuppThresRounding)","v":198},238,0,0,{"$f":"'Table 2'!AI20","v":0}]
[null,null,"Married, Civil Union or Defacto Couple, with non-qualified partner (with children)",{"$f":"'Rates Data'!R280","v":195},{"$f":"'Rates Data'!S280","v":234},{"$f":"'Table 2'!L20","v":649.22},{"$f":"F24+FCFSR","v":793.91000000000008},{"$f":"ROUND(G24*AccSuppThresRentPerc,AccSuppThresRounding)","v":198},{"$f":"ROUND(G24*AccSuppThresMortPerc,AccSuppThresRounding)","v":238},"SSA 2018 Schedule 4 Part 7 ",null,null,null,3,4,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB24,CheckTarget,0))","v":2.2239872915011949E-2},1.538461538461533E-2,1.7094017094017033E-2,6.855257530396619E-3,5.1458558209949157E-3,6.8999999999999999E-3,5.1000000000000004E-3,{"$f":"FCFSR","v":144.69},{"$f":"F24","v":649.22},649.22,793.91000000000008,793.91000000000008,{"$f":"AM24*AccSuppThresRentPerc","v":198.47750000000002},{"$f":"AN24*AccSuppThresMortPerc","v":238.173},{"$f":"ROUND(AO24,AccSuppThresRounding)","v":198},238,0,0,{"$f":"'Table 2'!AI20","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"IF(MAX(B$1:B26)=0,MAX(A$1:A26)+0.01,(MAX(B$1:B26,A$1:A26))+0.01)","v":12.03},"Youth Payment Without Children",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"Single, 16-17 Year old ",{"$f":"'Rates Data'!R282","v":88},{"$f":"'Rates Data'!S282","v":106},{"$f":"'Table 2'!L35","v":314.72000000000003},{"$f":"F28","v":314.72000000000003},{"$f":"H16","v":90},{"$f":"I16","v":108},"SSA 2018 Schedule 4 Part 7 ",null,null,null,2,2,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB28,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H28/D28-1","v":2.2727272727272707E-2},{"$f":"I28/E28-1","v":1.8867924528301883E-2},{"$f":"$AC28-AD28","v":-4.8739981226075813E-4},{"$f":"$AC28-AE28","v":3.3719483867100664E-3},{"$f":"ABS(ROUND(AF28,RoundLeg1))","v":5.0000000000000001E-4},{"$f":"ABS(ROUND(AG28,RoundLeg1))","v":3.3999999999999998E-3},null,null,null,null,null,null,null,{"$f":"AQ16","v":90},108,{"$f":"ABS(AQ28-H28)","v":0},{"$f":"ABS(AR28-I28)","v":0},{"$f":"AU16","v":0}]
[null,null,"Married, civil union or de facto couple (without children) total",{"$f":"'Rates Data'!R283","v":150},{"$f":"'Rates Data'!S283","v":180},{"$f":"'Table 2'!L37","v":614.84},{"$f":"F29","v":614.84},{"$f":"ROUND(G29*AccSuppThresRentPerc,0)","v":154},{"$f":"ROUND(G29*AccSuppThresMortPerc,AccSuppThresRounding)","v":184},"SSA 2018 Schedule 4 Part 7 ",null,null,null,4,4,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB29,CheckTarget,0))","v":2.2239872915011949E-2},2.6666666666666616E-2,2.2222222222222143E-2,-4.4267937516546674E-3,1.7650692789805689E-5,{"$f":"ABS(ROUND(AF29,RoundLeg1))","v":4.4000000000000003E-3},{"$f":"ABS(ROUND(AG29,RoundLeg1))","v":0},null,{"$f":"F29","v":614.84},{"$f":"AK29","v":614.84},{"$f":"$AJ29+AK29","v":614.84},{"$f":"$AJ29+AL29","v":614.84},{"$f":"AM29*AccSuppThresRentPerc","v":153.71},{"$f":"AN29*AccSuppThresMortPerc","v":184.452},{"$f":"ROUND(AO29,AccSuppThresRounding)","v":154},{"$f":"ROUND(AP29,AccSuppThresRounding)","v":184},0,0,{"$f":"'Table 2'!AI37","v":0}]
[null,null,null,null,null,null,null,null,null,"SSA 2018 Schedule 4 Part 7 ",null,null,null,0,0]
[null,null,"Young Parent Payment With Children",null,null,null,null,null,null,"SSA 2018 Schedule 4 Part 7 ",null,null,null,0,0]
[null,null,"Sole parent 16-17 year old, living at home\nor financially supported by parents or guardian (earning less than FTC threshold)",{"$f":"'Rates Data'!R285","v":108},{"$f":"'Rates Data'!S285","v":129},{"$f":"'Table 2'!L40","v":291.79000000000002},{"$f":"F32+FCFSR","v":436.48},{"$f":"ROUND(G32*AccSuppThresRentPerc,AccSuppThresRounding)","v":109},{"$f":"ROUND(G32*AccSuppThresMortPerc,AccSuppThresRounding)","v":131},"SSA 2018 Schedule 4 Part 7 ",null,null,null,1,2,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB32,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H32/D32-1","v":9.2592592592593004E-3},{"$f":"I32/E32-1","v":1.5503875968992276E-2},{"$f":"$AC32-AD32","v":1.2980613655752649E-2},{"$f":"$AC32-AE32","v":6.7359969460196734E-3},{"$f":"ABS(ROUND(AF32,RoundLeg1))","v":1.2999999999999999E-2},6.7000000000000002E-3,{"$f":"FCFSR","v":144.69},{"$f":"F32","v":291.79000000000002},291.79000000000002,{"$f":"$AJ32+AK32","v":436.48},{"$f":"$AJ32+AL32","v":436.48},{"$f":"AM32*AccSuppThresRentPerc","v":109.12},{"$f":"AN32*AccSuppThresMortPerc","v":130.94399999999999},{"$f":"ROUND(AO32,AccSuppThresRounding)","v":109},{"$f":"ROUND(AP32,AccSuppThresRounding)","v":131},{"$f":"ABS(AQ32-H32)","v":0},{"$f":"ABS(AR32-I32)","v":0},{"$f":"'Table 2'!AI40","v":0}]
[null,null,"Married, civil union or de facto couple (with children) total",{"$f":"'Rates Data'!R286","v":195},{"$f":"'Rates Data'!S286","v":234},{"$f":"'Table 2'!L42","v":649.22},{"$f":"F33+FCFSR","v":793.91000000000008},{"$f":"ROUND(G33*AccSuppThresRentPerc,AccSuppThresRounding)","v":198},{"$f":"ROUND(G33*AccSuppThresMortPerc,AccSuppThresRounding)","v":238},"SSA 2018 Schedule 4 Part 7 ",null,null,null,3,4,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB33,CheckTarget,0))","v":2.2239872915011949E-2},1.538461538461533E-2,1.7094017094017033E-2,6.855257530396619E-3,5.1458558209949157E-3,6.8999999999999999E-3,5.1000000000000004E-3,{"$f":"FCFSR","v":144.69},{"$f":"F33","v":649.22},649.22,793.91000000000008,793.91000000000008,{"$f":"AM33*AccSuppThresRentPerc","v":198.47750000000002},{"$f":"AN33*AccSuppThresMortPerc","v":238.173},{"$f":"ROUND(AO33,AccSuppThresRounding)","v":198},238,0,0,{"$f":"'Table 2'!AI42","v":0}]
[null,null,"Married, Civil Union or Defacto Couple, with non-qualified partner (with children)",{"$f":"'Rates Data'!R287","v":195},{"$f":"'Rates Data'!S287","v":234},{"$f":"'Table 2'!L42","v":649.22},{"$f":"F34+FCFSR","v":793.91000000000008},{"$f":"ROUND(G34*AccSuppThresRentPerc,AccSuppThresRounding)","v":198},{"$f":"ROUND(G34*AccSuppThresMortPerc,AccSuppThresRounding)","v":238},"SSA 2018 Schedule 4 Part 7 ",null,null,null,3,4,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB34,CheckTarget,0))","v":2.2239872915011949E-2},1.538461538461533E-2,1.7094017094017033E-2,6.855257530396619E-3,5.1458558209949157E-3,6.8999999999999999E-3,5.1000000000000004E-3,{"$f":"FCFSR","v":144.69},{"$f":"F34","v":649.22},649.22,793.91000000000008,793.91000000000008,{"$f":"AM34*AccSuppThresRentPerc","v":198.47750000000002},{"$f":"AN34*AccSuppThresMortPerc","v":238.173},{"$f":"ROUND(AO34,AccSuppThresRounding)","v":198},238,0,0,{"$f":"'Table 2'!AI42","v":0}]
[null,null,"Sole parent ",{"$f":"'Rates Data'!R288","v":160},{"$f":"'Rates Data'!S288","v":192},{"$f":"'Table 2'!L44","v":505.8},{"$f":"F35+FCFSR","v":650.49},{"$f":"ROUND(G35*AccSuppThresRentPerc,AccSuppThresRounding)","v":163},{"$f":"ROUND(G35*AccSuppThresMortPerc,AccSuppThresRounding)","v":195},"SSA 2018 Schedule 4 Part 7 ",null,null,null,3,3,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB35,CheckTarget,0))","v":2.2239872915011949E-2},1.8750000000000044E-2,1.5625E-2,3.4898729150119046E-3,6.614872915011949E-3,3.5000000000000001E-3,6.6E-3,{"$f":"FCFSR","v":144.69},{"$f":"F35","v":505.8},505.8,650.49,650.49,{"$f":"AM35*AccSuppThresRentPerc","v":162.6225},{"$f":"AN35*AccSuppThresMortPerc","v":195.14699999999999},{"$f":"ROUND(AO35,AccSuppThresRounding)","v":163},195,0,0,{"$f":"'Table 2'!AI44","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"IF(MAX(B$1:B37)=0,MAX(A$1:A37)+0.01,(MAX(B$1:B37,A$1:A37))+0.01)","v":12.04},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B40)=0,MAX(A$1:A40)+0.01,(MAX(B$1:B40,A$1:A40))+0.01)","v":12.049999999999999},"[Section has been deleted as each of the grandparented rates are obsolete]"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B43)=0,MAX(A$1:A43)+0.01,(MAX(B$1:B43,A$1:A43))+0.01)","v":12.059999999999999},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B46)=0,MAX(A$1:A46)+0.01,(MAX(B$1:B46,A$1:A46))+0.01)","v":12.069999999999999},"Sole Parent Support"]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R290","v":160},{"$f":"'Rates Data'!S290","v":192},{"$f":"'Table 2'!L62","v":505.8},{"$f":"F48+FCFSR","v":650.49},{"$f":"ROUND(G48*AccSuppThresRentPerc,AccSuppThresRounding)","v":163},{"$f":"ROUND(G48*AccSuppThresMortPerc,AccSuppThresRounding)","v":195},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H48-D48","v":3},{"$f":"I48-E48","v":3},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB48,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H48/D48-1","v":1.8750000000000044E-2},{"$f":"I48/E48-1","v":1.5625E-2},{"$f":"$AC48-AD48","v":3.4898729150119046E-3},{"$f":"$AC48-AE48","v":6.614872915011949E-3},{"$f":"ABS(ROUND(AF48,RoundLeg1))","v":3.5000000000000001E-3},{"$f":"ABS(ROUND(AG48,RoundLeg1))","v":6.6E-3},{"$f":"FCFSR","v":144.69},{"$f":"F48","v":505.8},{"$f":"AK48","v":505.8},{"$f":"$AJ48+AK48","v":650.49},{"$f":"$AJ48+AL48","v":650.49},{"$f":"AM48*AccSuppThresRentPerc","v":162.6225},{"$f":"AN48*AccSuppThresMortPerc","v":195.14699999999999},{"$f":"ROUND(AO48,AccSuppThresRounding)","v":163},{"$f":"ROUND(AP48,AccSuppThresRounding)","v":195},{"$f":"ABS(AQ48-H48)","v":0},0,{"$f":"'Table 2'!AI62","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B50)=0,MAX(A$1:A50)+0.01,(MAX(B$1:B50,A$1:A50))+0.01)","v":12.079999999999998},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B53)=0,MAX(A$1:A53)+0.01,(MAX(B$1:B53,A$1:A53))+0.01)","v":12.089999999999998},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B56)=0,MAX(A$1:A56)+0.01,(MAX(B$1:B56,A$1:A56))+0.01)","v":12.099999999999998},"Support Living Payments Without Children"]
[null,null,"Single 16-17 years",{"$f":"'Rates Data'!R292","v":101},{"$f":"'Rates Data'!S292","v":121},{"$f":"'Table 2'!L51","v":345.14},{"$f":"F58","v":345.14},{"$f":"H59","v":103},{"$f":"I59","v":124},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H58-D58","v":2},{"$f":"I58-E58","v":3},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB58,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H58/D58-1","v":1.980198019801982E-2},{"$f":"I58/E58-1","v":2.4793388429751984E-2},{"$f":"$AC58-AD58","v":2.4378927169921294E-3},{"$f":"$AC58-AE58","v":-2.5535155147400346E-3},{"$f":"ABS(ROUND(AF58,RoundLeg1))","v":2.3999999999999998E-3},2.5999999999999999E-3,null,null,null,null,null,null,null,{"$f":"AQ59","v":103},124,{"$f":"ABS(AQ58-H58)","v":0},{"$f":"ABS(AR58-I58)","v":0},{"$f":"AU59","v":0}]
[null,null,"Single 18 years and over",{"$f":"'Rates Data'!R293","v":101},{"$f":"'Rates Data'!S293","v":121},{"$f":"'Table 2'!L52","v":411.8},{"$f":"F59","v":411.8},{"$f":"ROUND(G59*AccSuppThresRentPerc,AccSuppThresRounding)","v":103},{"$f":"ROUND(G59*AccSuppThresMortPerc,AccSuppThresRounding)","v":124},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H59-D59","v":2},{"$f":"I59-E59","v":3},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB59,CheckTarget,0))","v":2.2239872915011949E-2},1.980198019801982E-2,2.4793388429751984E-2,2.4378927169921294E-3,-2.5535155147400346E-3,2.3999999999999998E-3,2.5999999999999999E-3,null,{"$f":"F59","v":411.8},{"$f":"AK59","v":411.8},{"$f":"$AJ59+AK59","v":411.8},{"$f":"$AJ59+AL59","v":411.8},{"$f":"AM59*AccSuppThresRentPerc","v":102.95},{"$f":"AN59*AccSuppThresMortPerc","v":123.53999999999999},{"$f":"ROUND(AO59,AccSuppThresRounding)","v":103},{"$f":"ROUND(AP59,AccSuppThresRounding)","v":124},0,0,{"$f":"'Table 2'!AI52","v":0}]
[null,null,"Married, Civil Union or Defacto Couple",{"$f":"'Rates Data'!R294","v":171},{"$f":"'Rates Data'!S294","v":205},{"$f":"'Table 2'!L54","v":699.7},{"$f":"F60","v":699.7},{"$f":"ROUND(G60*AccSuppThresRentPerc,AccSuppThresRounding)","v":175},{"$f":"ROUND(G60*AccSuppThresMortPerc,AccSuppThresRounding)","v":210},"SSA 2018 Schedule 4 Part 7 ",null,null,null,4,5,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB60,CheckTarget,0))","v":2.2239872915011949E-2},2.3391812865497075E-2,2.4390243902439046E-2,-1.1519399504851258E-3,-2.1503709874270971E-3,1.1999999999999999E-3,2.2000000000000001E-3,null,{"$f":"F60","v":699.7},699.7,699.7,699.7,{"$f":"AM60*AccSuppThresRentPerc","v":174.92500000000001},{"$f":"AN60*AccSuppThresMortPerc","v":209.91},{"$f":"ROUND(AO60,AccSuppThresRounding)","v":175},210,0,0,{"$f":"'Table 2'!AI54","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B62)=0,MAX(A$1:A62)+0.01,(MAX(B$1:B62,A$1:A62))+0.01)","v":12.109999999999998},"Supported Living Payments With Children"]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R296","v":174},{"$f":"'Rates Data'!S296","v":209},{"$f":"'Table 2'!L58","v":564.41999999999996},{"$f":"F64+FCFSR","v":709.1099999999999},{"$f":"ROUND(G64*AccSuppThresRentPerc,AccSuppThresRounding)","v":177},{"$f":"ROUND(G64*AccSuppThresMortPerc,AccSuppThresRounding)","v":213},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H64-D64","v":3},{"$f":"I64-E64","v":4},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB64,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H64/D64-1","v":1.7241379310344751E-2},{"$f":"I64/E64-1","v":1.9138755980861344E-2},{"$f":"$AC64-AD64","v":4.9984936046671979E-3},{"$f":"$AC64-AE64","v":3.1011169341506051E-3},{"$f":"ABS(ROUND(AF64,RoundLeg1))","v":5.0000000000000001E-3},3.0999999999999999E-3,{"$f":"FCFSR","v":144.69},{"$f":"F64","v":564.41999999999996},{"$f":"AK64","v":564.41999999999996},{"$f":"$AJ64+AK64","v":709.1099999999999},{"$f":"$AJ64+AL64","v":709.1099999999999},{"$f":"AM64*AccSuppThresRentPerc","v":177.27749999999997},{"$f":"AN64*AccSuppThresMortPerc","v":212.73299999999998},{"$f":"ROUND(AO64,AccSuppThresRounding)","v":177},{"$f":"ROUND(AP64,AccSuppThresRounding)","v":213},{"$f":"ABS(AQ64-H64)","v":0},{"$f":"ABS(AR64-I64)","v":0},{"$f":"'Table 2'!AI58","v":0}]
[null,null,"Married, Civil Union or Defacto Couple",{"$f":"'Rates Data'!R297","v":216},{"$f":"'Rates Data'!S297","v":259},{"$f":"'Table 2'!L56","v":734.12},{"$f":"F65+FCFSR","v":878.81},{"$f":"ROUND(G65*AccSuppThresRentPerc,AccSuppThresRounding)","v":220},{"$f":"ROUND(G65*AccSuppThresMortPerc,AccSuppThresRounding)","v":264},"SSA 2018 Schedule 4 Part 7 ",null,null,null,4,5,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB65,CheckTarget,0))","v":2.2239872915011949E-2},1.8518518518518601E-2,1.9305019305019266E-2,3.7213543964933482E-3,2.9348536099926825E-3,3.7000000000000002E-3,2.8999999999999998E-3,{"$f":"FCFSR","v":144.69},{"$f":"F65","v":734.12},734.12,878.81,878.81,{"$f":"AM65*AccSuppThresRentPerc","v":219.70249999999999},{"$f":"AN65*AccSuppThresMortPerc","v":263.64299999999997},{"$f":"ROUND(AO65,AccSuppThresRounding)","v":220},264,0,0,{"$f":"'Table 2'!AI56","v":0}]
[null,null,"Married, Civil Union or Defacto Couple, with non-qualified partner",{"$f":"'Rates Data'!R298","v":216},{"$f":"'Rates Data'!S298","v":259},{"$f":"'Table 2'!L56","v":734.12},{"$f":"F66+FCFSR","v":878.81},{"$f":"ROUND(G66*AccSuppThresRentPerc,AccSuppThresRounding)","v":220},{"$f":"ROUND(G66*AccSuppThresMortPerc,AccSuppThresRounding)","v":264},"SSA 2018 Schedule 4 Part 7 ",null,null,null,4,5,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB66,CheckTarget,0))","v":2.2239872915011949E-2},1.8518518518518601E-2,1.9305019305019266E-2,3.7213543964933482E-3,2.9348536099926825E-3,3.7000000000000002E-3,2.8999999999999998E-3,{"$f":"FCFSR","v":144.69},{"$f":"F66","v":734.12},734.12,878.81,878.81,{"$f":"AM66*AccSuppThresRentPerc","v":219.70249999999999},{"$f":"AN66*AccSuppThresMortPerc","v":263.64299999999997},{"$f":"ROUND(AO66,AccSuppThresRounding)","v":220},264,0,0,{"$f":"'Table 2'!AI56","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B68)=0,MAX(A$1:A68)+0.01,(MAX(B$1:B68,A$1:A68))+0.01)","v":12.119999999999997},"NZ Super/Veterans Pension Without Children"]
[null,null,"Single Living Alone",{"$f":"'Rates Data'!R300","v":130},{"$f":"'Rates Data'!S300","v":156},{"$f":"'Table 1'!R13","v":538.41999999999996},{"$f":"F70","v":538.41999999999996},{"$f":"ROUND(G70*AccSuppThresRentPerc,AccSuppThresRounding)","v":135},{"$f":"ROUND(G70*AccSuppThresMortPerc,AccSuppThresRounding)","v":162},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H70-D70","v":5},{"$f":"I70-E70","v":6},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB70,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H70/D70-1","v":3.8461538461538547E-2},{"$f":"I70/E70-1","v":3.8461538461538547E-2},{"$f":"$AC70-AD70","v":-1.6221665546526598E-2},{"$f":"$AC70-AE70","v":-1.6221665546526598E-2},{"$f":"ABS(ROUND(AF70,RoundLeg1))","v":1.6199999999999999E-2},1.6199999999999999E-2,null,{"$f":"F70","v":538.41999999999996},{"$f":"AK70","v":538.41999999999996},{"$f":"$AJ70+AK70","v":538.41999999999996},{"$f":"$AJ70+AL70","v":538.41999999999996},{"$f":"AM70*AccSuppThresRentPerc","v":134.60499999999999},{"$f":"AN70*AccSuppThresMortPerc","v":161.52599999999998},{"$f":"ROUND(AO70,AccSuppThresRounding)","v":135},{"$f":"ROUND(AP70,AccSuppThresRounding)","v":162},{"$f":"ABS(AQ70-H70)","v":0},{"$f":"ABS(AR70-I70)","v":0},{"$f":"'Table 1'!BD13","v":-1.268851174321517E-3}]
[null,null,"Single Sharing",{"$f":"'Rates Data'!R301","v":120},{"$f":"'Rates Data'!S301","v":144},{"$f":"'Table 1'!R14","v":497},{"$f":"F71","v":497},{"$f":"ROUND(G71*AccSuppThresRentPerc,AccSuppThresRounding)","v":124},{"$f":"ROUND(G71*AccSuppThresMortPerc,AccSuppThresRounding)","v":149},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H71-D71","v":4},{"$f":"I71-E71","v":5},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB71,CheckTarget,0))","v":2.2239872915011949E-2},3.3333333333333437E-2,3.4722222222222321E-2,-1.1093460418321488E-2,-1.2482349307210372E-2,1.11E-2,1.2500000000000001E-2,null,{"$f":"F71","v":497},497,497,497,{"$f":"AM71*AccSuppThresRentPerc","v":124.25},{"$f":"AN71*AccSuppThresMortPerc","v":149.1},{"$f":"ROUND(AO71,AccSuppThresRounding)","v":124},149,0,0,{"$f":"'Table 1'!BD14","v":-9.1607932227355526E-4}]
[null,null,"Married, Civil Union or Defacto Couple (both qualify)",{"$f":"'Rates Data'!R302","v":201},{"$f":"'Rates Data'!S302","v":241},{"$f":"'Table 1'!R17","v":828.34},{"$f":"F72","v":828.34},{"$f":"ROUND(G72*AccSuppThresRentPerc,AccSuppThresRounding)","v":207},{"$f":"ROUND(G72*AccSuppThresMortPerc,AccSuppThresRounding)","v":249},"SSA 2018 Schedule 4 Part 7 ",null,null,null,6,8,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB72,CheckTarget,0))","v":2.2239872915011949E-2},2.9850746268656803E-2,3.3195020746888071E-2,-7.6108733536448536E-3,-1.0955147831876122E-2,7.6E-3,1.0999999999999999E-2,null,{"$f":"F72","v":828.34},828.34,828.34,828.34,{"$f":"AM72*AccSuppThresRentPerc","v":207.08500000000001},{"$f":"AN72*AccSuppThresMortPerc","v":248.50200000000001},{"$f":"ROUND(AO72,AccSuppThresRounding)","v":207},249,0,0,{"$f":"'Table 1'!BD17","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (NQS included)",{"$f":"'Rates Data'!R303","v":191},{"$f":"'Rates Data'!S303","v":229},{"$f":"'Table 1'!R19","v":787.58},{"$f":"F73","v":787.58},{"$f":"ROUND(G73*AccSuppThresRentPerc,AccSuppThresRounding)","v":197},{"$f":"ROUND(G73*AccSuppThresMortPerc,AccSuppThresRounding)","v":236},"SSA 2018 Schedule 4 Part 7 ",null,null,null,6,7,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB73,CheckTarget,0))","v":2.2239872915011949E-2},3.1413612565444948E-2,3.0567685589519611E-2,-9.1737396504329993E-3,-8.3278126745076619E-3,9.1999999999999998E-3,8.3000000000000001E-3,null,{"$f":"F73","v":787.58},787.58,787.58,787.58,{"$f":"AM73*AccSuppThresRentPerc","v":196.89500000000001},{"$f":"AN73*AccSuppThresMortPerc","v":236.274},{"$f":"ROUND(AO73,AccSuppThresRounding)","v":197},236,0,0,{"$f":"'Table 1'!BD19","v":-8.7121023548686338E-6}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B75)=0,MAX(A$1:A75)+0.01,(MAX(B$1:B75,A$1:A75))+0.01)","v":12.129999999999997},"NZ Super/Veterans Pension With Children"]
[null,null,"Single Living Alone (1 child)",{"$f":"'Rates Data'!R305","v":167},{"$f":"'Rates Data'!S305","v":200},{"$f":"'Table 1'!R13","v":538.41999999999996},{"$f":"F77+FCFSR","v":683.1099999999999},{"$f":"ROUND(G77*AccSuppThresRentPerc,AccSuppThresRounding)","v":171},{"$f":"ROUND(G77*AccSuppThresMortPerc,AccSuppThresRounding)","v":205},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H77-D77","v":4},{"$f":"I77-E77","v":5},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB77,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H77/D77-1","v":2.39520958083832E-2},{"$f":"I77/E77-1","v":2.4999999999999911E-2},{"$f":"$AC77-AD77","v":-1.7122228933712513E-3},{"$f":"$AC77-AE77","v":-2.7601270849879622E-3},{"$f":"ABS(ROUND(AF77,RoundLeg1))","v":1.6999999999999999E-3},2.8E-3,{"$f":"FCFSR","v":144.69},{"$f":"F77","v":538.41999999999996},{"$f":"AK77","v":538.41999999999996},{"$f":"$AJ77+AK77","v":683.1099999999999},{"$f":"$AJ77+AL77","v":683.1099999999999},{"$f":"AM77*AccSuppThresRentPerc","v":170.77749999999997},{"$f":"AN77*AccSuppThresMortPerc","v":204.93299999999996},{"$f":"ROUND(AO77,AccSuppThresRounding)","v":171},{"$f":"ROUND(AP77,AccSuppThresRounding)","v":205},{"$f":"ABS(AQ77-H77)","v":0},{"$f":"ABS(AR77-I77)","v":0},{"$f":"'Table 1'!BD$13","v":-1.268851174321517E-3}]
[null,null,"Single Living Alone (2+ children)",{"$f":"'Rates Data'!R306","v":167},{"$f":"'Rates Data'!S306","v":200},{"$f":"'Table 1'!R13","v":538.41999999999996},683.1099999999999,171,205,"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H78-D78","v":4},{"$f":"I78-E78","v":5},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.39520958083832E-2,2.4999999999999911E-2,-1.7122228933712513E-3,-2.7601270849879622E-3,1.6999999999999999E-3,2.8E-3,144.69,538.41999999999996,538.41999999999996,683.1099999999999,683.1099999999999,170.77749999999997,204.93299999999996,171,205,0,0,{"$f":"'Table 1'!BD$13","v":-1.268851174321517E-3}]
[null,null,"Single Sharing (1 child)",{"$f":"'Rates Data'!R307","v":157},{"$f":"'Rates Data'!S307","v":188},{"$f":"'Table 1'!R14","v":497},641.69000000000005,160,193,"SSA 2018 Schedule 4 Part 7 ",null,null,null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.9108280254777066E-2,2.659574468085113E-2,3.1315926602348831E-3,-4.355871765839181E-3,3.0999999999999999E-3,4.4000000000000003E-3,144.69,497,497,641.69000000000005,641.69000000000005,160.42250000000001,192.50700000000001,160,193,0,0,{"$f":"'Table 1'!BD$14","v":-9.1607932227355526E-4}]
[null,null,"Single Sharing (2+ children)",{"$f":"'Rates Data'!R308","v":157},{"$f":"'Rates Data'!S308","v":188},{"$f":"'Table 1'!R14","v":497},641.69000000000005,160,193,"SSA 2018 Schedule 4 Part 7 ",null,null,null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.9108280254777066E-2,2.659574468085113E-2,3.1315926602348831E-3,-4.355871765839181E-3,3.0999999999999999E-3,4.4000000000000003E-3,144.69,497,497,641.69000000000005,641.69000000000005,160.42250000000001,192.50700000000001,160,193,0,0,{"$f":"'Table 1'!BD$14","v":-9.1607932227355526E-4}]
[null,null,"Married, Civil Union or Defacto Couple (1 child)",{"$f":"'Rates Data'!R309","v":237},{"$f":"'Rates Data'!S309","v":284},{"$f":"'Table 1'!R17","v":828.34},973.03,243,292,"SSA 2018 Schedule 4 Part 7 ",null,null,null,6,8,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.5316455696202445E-2,2.8169014084507005E-2,-3.0765827811904956E-3,-5.9291411694950558E-3,3.0999999999999999E-3,5.8999999999999999E-3,144.69,828.34,828.34,973.03,973.03,243.25749999999999,291.90899999999999,243,292,0,0,{"$f":"'Table 1'!BD$17","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (2+ children)",{"$f":"'Rates Data'!R310","v":237},{"$f":"'Rates Data'!S310","v":284},{"$f":"'Table 1'!R17","v":828.34},973.03,243,292,"SSA 2018 Schedule 4 Part 7 ",null,null,null,6,8,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.5316455696202445E-2,2.8169014084507005E-2,-3.0765827811904956E-3,-5.9291411694950558E-3,3.0999999999999999E-3,5.8999999999999999E-3,144.69,828.34,828.34,973.03,973.03,243.25749999999999,291.90899999999999,243,292,0,0,{"$f":"'Table 1'!BD$17","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (NQS included) (1 child)",{"$f":"'Rates Data'!R311","v":227},{"$f":"'Rates Data'!S311","v":273},{"$f":"'Table 1'!R19","v":787.58},932.27,233,280,"SSA 2018 Schedule 4 Part 7 ",null,null,null,6,7,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.6431718061673992E-2,2.564102564102555E-2,-4.1918451466620432E-3,-3.401152726013601E-3,4.1999999999999997E-3,3.3999999999999998E-3,144.69,787.58,787.58,932.27,932.27,233.0675,279.68099999999998,233,280,0,0,{"$f":"'Table 1'!BD$19","v":-8.7121023548686338E-6}]
[null,null,"Married, Civil Union or Defacto Couple (NQS included) (2+ children)",{"$f":"'Rates Data'!R312","v":227},{"$f":"'Rates Data'!S312","v":273},{"$f":"'Table 1'!R19","v":787.58},932.27,233,280,"SSA 2018 Schedule 4 Part 7 ",null,null,null,6,7,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.6431718061673992E-2,2.564102564102555E-2,-4.1918451466620432E-3,-3.401152726013601E-3,4.1999999999999997E-3,3.3999999999999998E-3,144.69,787.58,787.58,932.27,932.27,233.0675,279.68099999999998,233,280,0,0,{"$f":"'Table 1'!BD$19","v":-8.7121023548686338E-6}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 13","index":23,"n_rows":44,"n_cols":58,"rows_kept":44,"cut":false,"hidden":false,"merged":[[11,53,11,54],[11,55,11,56],[5,1,6,15],[8,7,8,11],[8,3,8,6],[8,12,8,15],[9,3,9,4],[9,5,9,6],[9,12,9,13],[9,14,9,15],[9,7,9,8],[9,9,9,10]]}
[]
["CPI General Adjustment Model"]
[]
["Benefit cut-out points, limits and thresholds"]
[]
[{"$f":"MAX(A$1:A5)+13","v":13},"Accommodation Supplement Entry Thresholds for Married, Civil Union or Defacto Couples Being Paid Different Half Benefit Rates"]
[]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","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,"ANALYTICAL REVIEW"]
[null,null,null,{"$f":"CONCATENATE(\"Opening Thresholds: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Thresholds: 31/07/2024"},null,null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,{"$f":"CONCATENATE(\"New Thresholds: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"New Thresholds: 01/04/2025"}]
[null,null,null,"Without Children",null,"With Children",null,"Without Children",null,"With Children",null,null,"Without Children",null,"With Children",null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,null,null,null,null,null,null,null,null,null,"3 REPERFORM",null,null,null,null,null,null,null,null,null,null,null,"5 Base Rate Check",null,null,null,"NARRATION"]
[null,null,"Name",{"$f":"CONCATENATE(\"Rent/Board \",TEXT(AccSuppThresRentPerc,\"0%\"))","v":"Rent/Board 25%"},{"$f":"CONCATENATE(\"Mortgage       \",TEXT(AccSuppThresMortPerc,\"0%\"))","v":"Mortgage       30%"},{"$f":"CONCATENATE(\"Rent/Board \",TEXT(AccSuppThresRentPerc,\"0%\"))","v":"Rent/Board 25%"},{"$f":"CONCATENATE(\"Mortgage       \",TEXT(AccSuppThresMortPerc,\"0%\"))","v":"Mortgage       30%"},"First Calculated\nNet Benefit Rate","Second Calculated\nNet Benefit Rate","First Calculated\nNet Benefit Rate","Second Calculated\nNet Benefit Rate","First Child Family Tax Credit",{"$f":"CONCATENATE(\"Rent/Board \",TEXT(AccSuppThresRentPerc,\"0%\"))","v":"Rent/Board 25%"},{"$f":"CONCATENATE(\"Mortgage       \",TEXT(AccSuppThresMortPerc,\"0%\"))","v":"Mortgage       30%"},{"$f":"CONCATENATE(\"Rent/Board \",TEXT(AccSuppThresRentPerc,\"0%\"))","v":"Rent/Board 25%"},{"$f":"CONCATENATE(\"Mortgage       \",TEXT(AccSuppThresMortPerc,\"0%\"))","v":"Mortgage       30%"},"Statutory Reference",null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %Δ (Leg.1)","Net %Δ (Leg.1)","Net %Δ (Leg.1)","Net %diff (Leg.1)","Net %diff (Leg.1)","Net %diff (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.1 Variance (4dp rounded)","Leg.1 Variance (4dp rounded)","Leg.1 Variance (4dp rounded)","% of benefit rate","% of benefit rate","First Calculated\nNet Benefit Rate","Second Calculated\nNet Benefit Rate","Without Children","Without Children","With Children","With Children","Leg.4 Variance",null,null,null,"First Calculated\nNet Benefit Rate","Second Calculated\nNet Benefit Rate","First Calculated\nNet Benefit Rate","Second Calculated\nNet Benefit Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rent/Board 25%","Mortgage       30%",null,null,"Rent/Board 25%","Mortgage       30%","Rent/Board 25%","Mortgage       30%","Rent/Board 25%","Mortgage       30%","Rent/Board 25%","Mortgage       30%","Without Children",null,"With Children"]
[null,{"$f":"IF(MAX(B$1:B12)=0,MAX(A$1:A12)+0.01,(MAX(B$1:B12,A$1:A12))+0.01)","v":13.01},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B15)=0,MAX(A$1:A15)+0.01,(MAX(B$1:B15,A$1:A15))+0.01)","v":13.02},"NZS/VP and Supported Living Payment"]
[null,null,"NZS/VP and SLP",{"$f":"'Rates Data'!R314","v":186},{"$f":"'Rates Data'!S314","v":223},{"$f":"'Rates Data'!T314","v":230},{"$f":"'Rates Data'!U314","v":276},{"$f":"'Table 1'!R16","v":414.17},{"$f":"'Table 2'!L53","v":349.85},{"$f":"'Table 1'!R16","v":414.17},{"$f":"'Table 2'!L57","v":381.1},{"$f":"FCFSR","v":144.69},{"$f":"ROUND((H17+I17)*AccSuppThresRentPerc,AccSuppRounding)","v":191},{"$f":"ROUND((H17+I17)*AccSuppThresMortPerc,AccSuppRounding)","v":229},{"$f":"ROUND((J17+K17+L17)*AccSuppThresRentPerc,AccSuppRounding)","v":235},{"$f":"ROUND((J17+K17+L17)*AccSuppThresMortPerc,AccSuppRounding)","v":282},"SSA 2018 Schedule 4 Part 7 ",null,null,{"$f":"M17-D17","v":5},{"$f":"N17-E17","v":6},{"$f":"O17-F17","v":5},{"$f":"P17-G17","v":6},null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB17,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"M17/D17-1","v":2.6881720430107503E-2},{"$f":"N17/E17-1","v":2.6905829596412634E-2},{"$f":"O17/F17-1","v":2.1739130434782705E-2},2.1739130434782705E-2,{"$f":"$AC17-AD17","v":-4.641847515095554E-3},{"$f":"$AC17-AE17","v":-4.6659566814006848E-3},5.0074248022924372E-4,5.0074248022924372E-4,{"$f":"ABS(ROUND(AH17,RoundLeg1))","v":4.5999999999999999E-3},4.7000000000000002E-3,5.0000000000000001E-4,5.0000000000000001E-4,{"$f":"AccSuppThresRentPerc","v":0.25},{"$f":"AccSuppThresMortPerc","v":0.3},{"$f":"(H17+I17)","v":764.02},{"$f":"(J17+K17+L17)","v":939.96},{"$f":"AP17*$AR17","v":191.005},{"$f":"AQ17*$AR17","v":229.20599999999999},{"$f":"AP17*$AS17","v":234.99},{"$f":"AQ17*$AS17","v":281.988},{"$f":"ABS(M17-ROUND(AT17,AccSuppRounding))","v":0},0,0,0,{"$f":"'Table 1'!BD16","v":0},{"$f":"'Table 2'!AI53","v":0},{"$f":"'Table 1'!BD16","v":0},{"$f":"'Table 2'!AI57","v":0}]
[null,null,"SLP and NZS/VP",{"$f":"'Rates Data'!R315","v":186},{"$f":"'Rates Data'!S315","v":223},{"$f":"'Rates Data'!T315","v":230},{"$f":"'Rates Data'!U315","v":276},{"$f":"'Table 2'!L53","v":349.85},{"$f":"'Table 1'!R16","v":414.17},{"$f":"'Table 2'!L57","v":381.1},{"$f":"'Table 1'!R16","v":414.17},{"$f":"FCFSR","v":144.69},{"$f":"ROUND((H18+I18)*AccSuppThresRentPerc,AccSuppRounding)","v":191},{"$f":"ROUND((H18+I18)*AccSuppThresMortPerc,AccSuppRounding)","v":229},{"$f":"ROUND((J18+K18+L18)*AccSuppThresRentPerc,AccSuppRounding)","v":235},{"$f":"ROUND((J18+K18+L18)*AccSuppThresMortPerc,AccSuppRounding)","v":282},"SSA 2018 Schedule 4 Part 7 ",null,null,{"$f":"M18-D18","v":5},6,5,6,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB18,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"M18/D18-1","v":2.6881720430107503E-2},{"$f":"N18/E18-1","v":2.6905829596412634E-2},{"$f":"O18/F18-1","v":2.1739130434782705E-2},{"$f":"P18/G18-1","v":2.1739130434782705E-2},{"$f":"$AC18-AD18","v":-4.641847515095554E-3},{"$f":"$AC18-AE18","v":-4.6659566814006848E-3},{"$f":"$AC18-AF18","v":5.0074248022924372E-4},{"$f":"$AC18-AG18","v":5.0074248022924372E-4},4.5999999999999999E-3,4.7000000000000002E-3,5.0000000000000001E-4,5.0000000000000001E-4,{"$f":"AccSuppThresRentPerc","v":0.25},{"$f":"AccSuppThresMortPerc","v":0.3},{"$f":"(H18+I18)","v":764.02},{"$f":"(J18+K18+L18)","v":939.96},{"$f":"AP18*$AR18","v":191.005},{"$f":"AQ18*$AR18","v":229.20599999999999},{"$f":"AP18*$AS18","v":234.99},{"$f":"AQ18*$AS18","v":281.988},0,0,0,0,{"$f":"'Table 2'!AI53","v":0},{"$f":"'Table 1'!BD16","v":0},{"$f":"'Table 2'!AI57","v":0},{"$f":"'Table 1'!BD16","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B20)=0,MAX(A$1:A20)+0.01,(MAX(B$1:B20,A$1:A20))+0.01)","v":13.03},"NZS/VP, Jobseeker Support or Non-Beneficiary"]
[null,null,"NZS/VP and JS/Non-Beneficiary",{"$f":"'Rates Data'!R317","v":176},{"$f":"'Rates Data'!S317","v":211},{"$f":"'Rates Data'!T317","v":216},{"$f":"'Rates Data'!U317","v":259},{"$f":"'Table 1'!R16","v":414.17},{"$f":"'Table 2'!L17","v":307.42},{"$f":"'Table 1'!R16","v":414.17},{"$f":"'Table 2'!L21","v":324.61},{"$f":"FCFSR","v":144.69},{"$f":"ROUND((H22+I22)*AccSuppThresRentPerc,AccSuppRounding)","v":180},{"$f":"ROUND((H22+I22)*AccSuppThresMortPerc,AccSuppRounding)","v":216},{"$f":"ROUND((J22+K22+L22)*AccSuppThresRentPerc,AccSuppRounding)","v":221},{"$f":"ROUND((J22+K22+L22)*AccSuppThresMortPerc,AccSuppRounding)","v":265},"SSA 2018 Schedule 4 Part 7 ",null,null,{"$f":"M22-D22","v":4},{"$f":"N22-E22","v":5},{"$f":"O22-F22","v":5},{"$f":"P22-G22","v":6},null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB22,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"M22/D22-1","v":2.2727272727272707E-2},{"$f":"N22/E22-1","v":2.3696682464454888E-2},{"$f":"O22/F22-1","v":2.314814814814814E-2},{"$f":"P22/G22-1","v":2.316602316602312E-2},{"$f":"$AC22-AD22","v":-4.8739981226075813E-4},{"$f":"$AC22-AE22","v":-1.4568095494429389E-3},{"$f":"$AC22-AF22","v":-9.0827523313619096E-4},{"$f":"$AC22-AG22","v":-9.2615025101117077E-4},{"$f":"ABS(ROUND(AH22,RoundLeg1))","v":5.0000000000000001E-4},1.5E-3,8.9999999999999998E-4,8.9999999999999998E-4,{"$f":"AccSuppThresRentPerc","v":0.25},{"$f":"AccSuppThresMortPerc","v":0.3},{"$f":"(H22+I22)","v":721.59},{"$f":"(J22+K22+L22)","v":883.47},{"$f":"AP22*$AR22","v":180.39750000000001},{"$f":"AQ22*$AR22","v":216.477},{"$f":"AP22*$AS22","v":220.86750000000001},{"$f":"AQ22*$AS22","v":265.041},{"$f":"ABS(M22-ROUND(AT22,AccSuppRounding))","v":0},0,0,0,{"$f":"'Table 1'!BD16","v":0},{"$f":"'Table 2'!AI17","v":0},{"$f":"'Table 1'!BD16","v":0},{"$f":"'Table 2'!AI21","v":0}]
[null,null,"JS/Non-Beneficiary and NZS/VP",{"$f":"'Rates Data'!R318","v":176},{"$f":"'Rates Data'!S318","v":211},{"$f":"'Rates Data'!T318","v":216},{"$f":"'Rates Data'!U318","v":259},{"$f":"'Table 2'!L17","v":307.42},{"$f":"'Table 1'!R16","v":414.17},{"$f":"'Table 2'!L21","v":324.61},{"$f":"'Table 1'!R16","v":414.17},{"$f":"FCFSR","v":144.69},{"$f":"ROUND((H23+I23)*AccSuppThresRentPerc,AccSuppRounding)","v":180},{"$f":"ROUND((H23+I23)*AccSuppThresMortPerc,AccSuppRounding)","v":216},{"$f":"ROUND((J23+K23+L23)*AccSuppThresRentPerc,AccSuppRounding)","v":221},{"$f":"ROUND((J23+K23+L23)*AccSuppThresMortPerc,AccSuppRounding)","v":265},"SSA 2018 Schedule 4 Part 7 ",null,null,{"$f":"M23-D23","v":4},5,5,6,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB23,CheckTarget,0))","v":2.2239872915011949E-2},2.2727272727272707E-2,2.3696682464454888E-2,2.314814814814814E-2,2.316602316602312E-2,-4.8739981226075813E-4,-1.4568095494429389E-3,-9.0827523313619096E-4,-9.2615025101117077E-4,5.0000000000000001E-4,1.5E-3,8.9999999999999998E-4,8.9999999999999998E-4,{"$f":"AccSuppThresRentPerc","v":0.25},{"$f":"AccSuppThresMortPerc","v":0.3},721.59,883.47,180.39750000000001,216.477,220.86750000000001,265.041,0,0,0,0,{"$f":"'Table 2'!AI17","v":0},{"$f":"'Table 1'!BD16","v":0},{"$f":"'Table 2'!AI21","v":0},{"$f":"'Table 1'!BD16","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B25)=0,MAX(A$1:A25)+0.01,(MAX(B$1:B25,A$1:A25))+0.01)","v":13.04},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B28)=0,MAX(A$1:A28)+0.01,(MAX(B$1:B28,A$1:A28))+0.01)","v":13.049999999999999},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B31)=0,MAX(A$1:A31)+0.01,(MAX(B$1:B31,A$1:A31))+0.01)","v":13.059999999999999},"Supported Living Payment and Jobseeker Support or Non-Beneficiary"]
[null,null,"SLP and JS/Non-Beneficiary",{"$f":"'Rates Data'!R320","v":161},{"$f":"'Rates Data'!S320","v":193},{"$f":"'Rates Data'!T320","v":205},{"$f":"'Rates Data'!U320","v":246},{"$f":"'Table 2'!L53","v":349.85},{"$f":"'Table 2'!L17","v":307.42},{"$f":"'Table 2'!L55","v":367.06},{"$f":"'Table 2'!L19","v":324.61},{"$f":"FCFSR","v":144.69},{"$f":"ROUND((H33+I33)*AccSuppThresRentPerc,AccSuppRounding)","v":164},{"$f":"ROUND((H33+I33)*AccSuppThresMortPerc,AccSuppRounding)","v":197},{"$f":"ROUND((J33+K33+L33)*AccSuppThresRentPerc,AccSuppRounding)","v":209},{"$f":"ROUND((J33+K33+L33)*AccSuppThresMortPerc,AccSuppRounding)","v":251},"SSA 2018 Schedule 4 Part 7 ",null,null,{"$f":"M33-D33","v":3},{"$f":"N33-E33","v":4},{"$f":"O33-F33","v":4},{"$f":"P33-G33","v":5},null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB33,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"M33/D33-1","v":1.8633540372670732E-2},{"$f":"N33/E33-1","v":2.0725388601036343E-2},{"$f":"O33/F33-1","v":1.9512195121951237E-2},{"$f":"P33/G33-1","v":2.0325203252032464E-2},{"$f":"$AC33-AD33","v":3.6063325423412174E-3},{"$f":"$AC33-AE33","v":1.5144843139756059E-3},{"$f":"$AC33-AF33","v":2.7276777930607121E-3},{"$f":"$AC33-AG33","v":1.9146696629794846E-3},{"$f":"ABS(ROUND(AH33,RoundLeg1))","v":3.5999999999999999E-3},1.5E-3,2.7000000000000001E-3,1.9E-3,{"$f":"AccSuppThresRentPerc","v":0.25},{"$f":"AccSuppThresMortPerc","v":0.3},{"$f":"(H33+I33)","v":657.27},{"$f":"(J33+K33+L33)","v":836.36000000000013},{"$f":"AP33*$AR33","v":164.3175},{"$f":"AQ33*$AR33","v":197.18099999999998},{"$f":"AP33*$AS33","v":209.09000000000003},{"$f":"AQ33*$AS33","v":250.90800000000002},{"$f":"ABS(M33-ROUND(AT33,AccSuppRounding))","v":0},0,0,0,{"$f":"'Table 2'!AI53","v":0},{"$f":"'Table 2'!AI17","v":0},{"$f":"'Table 2'!AI55","v":0},{"$f":"'Table 2'!AI19","v":0}]
[null,null,"JS/Non-Beneficiary and SLP",{"$f":"'Rates Data'!R321","v":161},{"$f":"'Rates Data'!S321","v":193},{"$f":"'Rates Data'!T321","v":205},{"$f":"'Rates Data'!U321","v":246},{"$f":"'Table 2'!L17","v":307.42},{"$f":"'Table 2'!L53","v":349.85},{"$f":"'Table 2'!L19","v":324.61},{"$f":"'Table 2'!L55","v":367.06},{"$f":"FCFSR","v":144.69},{"$f":"ROUND((H34+I34)*AccSuppThresRentPerc,AccSuppRounding)","v":164},{"$f":"ROUND((H34+I34)*AccSuppThresMortPerc,AccSuppRounding)","v":197},{"$f":"ROUND((J34+K34+L34)*AccSuppThresRentPerc,AccSuppRounding)","v":209},{"$f":"ROUND((J34+K34+L34)*AccSuppThresMortPerc,AccSuppRounding)","v":251},"SSA 2018 Schedule 4 Part 7 ",null,null,{"$f":"M34-D34","v":3},4,4,5,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB34,CheckTarget,0))","v":2.2239872915011949E-2},1.8633540372670732E-2,2.0725388601036343E-2,1.9512195121951237E-2,2.0325203252032464E-2,3.6063325423412174E-3,1.5144843139756059E-3,2.7276777930607121E-3,1.9146696629794846E-3,3.5999999999999999E-3,1.5E-3,2.7000000000000001E-3,1.9E-3,{"$f":"AccSuppThresRentPerc","v":0.25},{"$f":"AccSuppThresMortPerc","v":0.3},657.27,836.36000000000013,164.3175,197.18099999999998,209.09000000000003,250.90800000000002,0,0,0,0,{"$f":"'Table 2'!AI17","v":0},{"$f":"'Table 2'!AI53","v":0},{"$f":"'Table 2'!AI19","v":0},{"$f":"'Table 2'!AI55","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B36)=0,MAX(A$1:A36)+0.01,(MAX(B$1:B36,A$1:A36))+0.01)","v":13.069999999999999},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B39)=0,MAX(A$1:A39)+0.01,(MAX(B$1:B39,A$1:A39))+0.01)","v":13.079999999999998},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B42)=0,MAX(A$1:A42)+0.01,(MAX(B$1:B42,A$1:A42))+0.01)","v":13.089999999999998},"Not Used"]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 14","index":24,"n_rows":29,"n_cols":46,"rows_kept":29,"cut":false,"hidden":false,"merged":[[8,3,8,4],[8,5,8,6],[8,7,8,8],[5,1,5,8]]}
[]
["CPI General Adjustment Model"]
[]
["Benefit cut-out points, limits and thresholds"]
[]
[{"$f":"MAX(A$1:A5)+14","v":14},"Accommodation Supplement Entry Thresholds - Married, Civil Union or Defacto Partner at home whose partner is in subsidised long term residential care"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Thresholds: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Thresholds: 31/07/2024"},null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,{"$f":"CONCATENATE(\"New Thresholds: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"New Thresholds: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,null,null,null,"3 REPERFORM",null,null,null,null,null,null,null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name",{"$f":"CONCATENATE(\"Rent/Board \",TEXT(AccSuppThresRentPerc,\"0%\"))","v":"Rent/Board 25%"},{"$f":"CONCATENATE(\"Mortgage       \",TEXT(AccSuppThresMortPerc,\"0%\"))","v":"Mortgage       30%"},"Calculated\nNet Benefit Rate","Net Benefit Rate with First Child Family Tax Credit (where applicable)",{"$f":"CONCATENATE(\"Rent/Board \",TEXT(AccSuppThresRentPerc,\"0%\"))","v":"Rent/Board 25%"},{"$f":"CONCATENATE(\"Mortgage       \",TEXT(AccSuppThresMortPerc,\"0%\"))","v":"Mortgage       30%"},"Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %Δ (Leg.1)","Net %diff (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.1 Variance (4dp rounded)","FCFSR","BASE RATE","FCFSR + BASE","Rent/Board 25%","Mortgage       30%","Rounding to 0 dp","Rounding to 0 dp","Leg.4 Variance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rent/Board 25%","Mortgage       30%",null,null,null,null,null,null,null,null,null,null,null,"Rent/Board 25%","Mortgage       30%"]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":14.01},"Jobseeker Support"]
[null,null,"Without children",{"$f":"'Rates Data'!R323","v":88},{"$f":"'Rates Data'!S323","v":106},{"$f":"'Table 2'!L16","v":361.32},{"$f":"F13","v":361.32},{"$f":"ROUND(G13*AccSuppThresRentPerc,AccSuppThresRounding)","v":90},{"$f":"ROUND(G13*AccSuppThresMortPerc,AccSuppThresRounding)","v":108},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H13-D13","v":2},{"$f":"I13-E13","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H13/D13-1","v":2.2727272727272707E-2},{"$f":"I13/E13-1","v":1.8867924528301883E-2},{"$f":"$AC13-AD13","v":-4.8739981226075813E-4},{"$f":"$AC13-AE13","v":3.3719483867100664E-3},{"$f":"ABS(ROUND(AF13,RoundLeg1))","v":5.0000000000000001E-4},{"$f":"ABS(ROUND(AG13,RoundLeg1))","v":3.3999999999999998E-3},null,{"$f":"F13","v":361.32},{"$f":"$AJ13+AK13","v":361.32},{"$f":"AL13*AccSuppThresRentPerc","v":90.33},{"$f":"AL13*AccSuppThresMortPerc","v":108.396},{"$f":"ROUND(AM13,AccSuppThresRounding)","v":90},{"$f":"ROUND(AN13,AccSuppThresRounding)","v":108},{"$f":"ABS(AO13-H13)","v":0},{"$f":"ABS(AP13-I13)","v":0},{"$f":"'Table 2'!AI16","v":0}]
[null,null,"1 or more children",{"$f":"'Rates Data'!R324","v":160},{"$f":"'Rates Data'!S324","v":192},{"$f":"'Table 2'!L22","v":505.8},{"$f":"F14+FCFSR","v":650.49},{"$f":"ROUND(G14*AccSuppThresRentPerc,AccSuppThresRounding)","v":163},{"$f":"ROUND(G14*AccSuppThresMortPerc,AccSuppThresRounding)","v":195},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H14-D14","v":3},3,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H14/D14-1","v":1.8750000000000044E-2},{"$f":"I14/E14-1","v":1.5625E-2},{"$f":"$AC14-AD14","v":3.4898729150119046E-3},{"$f":"$AC14-AE14","v":6.614872915011949E-3},{"$f":"ABS(ROUND(AF14,RoundLeg1))","v":3.5000000000000001E-3},{"$f":"ABS(ROUND(AG14,RoundLeg1))","v":6.6E-3},{"$f":"FCFSR","v":144.69},{"$f":"F14","v":505.8},{"$f":"$AJ14+AK14","v":650.49},{"$f":"AL14*AccSuppThresRentPerc","v":162.6225},{"$f":"AL14*AccSuppThresMortPerc","v":195.14699999999999},{"$f":"ROUND(AM14,AccSuppThresRounding)","v":163},{"$f":"ROUND(AN14,AccSuppThresRounding)","v":195},{"$f":"ABS(AO14-H14)","v":0},0,{"$f":"'Table 2'!AI22","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B16)=0,MAX(A$1:A16)+0.01,(MAX(B$1:B16,A$1:A16))+0.01)","v":14.02},"Supported Living Payment"]
[null,null,"Without children",{"$f":"'Rates Data'!R326","v":101},{"$f":"'Rates Data'!S326","v":121},{"$f":"'Table 2'!L52","v":411.8},{"$f":"F18","v":411.8},{"$f":"ROUND(G18*AccSuppThresRentPerc,AccSuppThresRounding)","v":103},{"$f":"ROUND(G18*AccSuppThresMortPerc,AccSuppThresRounding)","v":124},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H18-D18","v":2},{"$f":"I18-E18","v":3},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB18,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H18/D18-1","v":1.980198019801982E-2},{"$f":"I18/E18-1","v":2.4793388429751984E-2},{"$f":"$AC18-AD18","v":2.4378927169921294E-3},{"$f":"$AC18-AE18","v":-2.5535155147400346E-3},{"$f":"ABS(ROUND(AF18,RoundLeg1))","v":2.3999999999999998E-3},{"$f":"ABS(ROUND(AG18,RoundLeg1))","v":2.5999999999999999E-3},null,{"$f":"F18","v":411.8},{"$f":"$AJ18+AK18","v":411.8},{"$f":"AL18*AccSuppThresRentPerc","v":102.95},{"$f":"AL18*AccSuppThresMortPerc","v":123.53999999999999},{"$f":"ROUND(AM18,AccSuppThresRounding)","v":103},124,{"$f":"ABS(AO18-H18)","v":0},{"$f":"ABS(AP18-I18)","v":0},{"$f":"'Table 2'!AI52","v":0}]
[null,null,"1 or more children",{"$f":"'Rates Data'!R327","v":174},{"$f":"'Rates Data'!S327","v":209},{"$f":"'Table 2'!L58","v":564.41999999999996},{"$f":"F19+FCFSR","v":709.1099999999999},{"$f":"ROUND(G19*AccSuppThresRentPerc,AccSuppThresRounding)","v":177},{"$f":"ROUND(G19*AccSuppThresMortPerc,AccSuppThresRounding)","v":213},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H19-D19","v":3},4,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB19,CheckTarget,0))","v":2.2239872915011949E-2},1.7241379310344751E-2,1.9138755980861344E-2,4.9984936046671979E-3,3.1011169341506051E-3,{"$f":"ABS(ROUND(AF19,RoundLeg1))","v":5.0000000000000001E-3},{"$f":"ABS(ROUND(AG19,RoundLeg1))","v":3.0999999999999999E-3},{"$f":"FCFSR","v":144.69},{"$f":"F19","v":564.41999999999996},{"$f":"$AJ19+AK19","v":709.1099999999999},{"$f":"AL19*AccSuppThresRentPerc","v":177.27749999999997},{"$f":"AL19*AccSuppThresMortPerc","v":212.73299999999998},177,213,0,0,{"$f":"'Table 2'!AI58","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B21)=0,MAX(A$1:A21)+0.01,(MAX(B$1:B21,A$1:A21))+0.01)","v":14.03},"NZ Super/Veterans"]
[null,null,"Living Alone (without children)",{"$f":"'Rates Data'!R329","v":130},{"$f":"'Rates Data'!S329","v":156},{"$f":"'Table 1'!R13","v":538.41999999999996},{"$f":"F23","v":538.41999999999996},{"$f":"ROUND(G23*AccSuppThresRentPerc,AccSuppThresRounding)","v":135},{"$f":"ROUND(G23*AccSuppThresMortPerc,AccSuppThresRounding)","v":162},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H23-D23","v":5},{"$f":"I23-E23","v":6},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB23,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"H23/D23-1","v":3.8461538461538547E-2},{"$f":"I23/E23-1","v":3.8461538461538547E-2},{"$f":"$AC23-AD23","v":-1.6221665546526598E-2},{"$f":"$AC23-AE23","v":-1.6221665546526598E-2},{"$f":"ABS(ROUND(AF23,RoundLeg1))","v":1.6199999999999999E-2},1.6199999999999999E-2,null,{"$f":"F23","v":538.41999999999996},{"$f":"$AJ23+AK23","v":538.41999999999996},{"$f":"AL23*AccSuppThresRentPerc","v":134.60499999999999},{"$f":"AL23*AccSuppThresMortPerc","v":161.52599999999998},{"$f":"ROUND(AM23,AccSuppThresRounding)","v":135},162,{"$f":"ABS(AO23-H23)","v":0},{"$f":"ABS(AP23-I23)","v":0},{"$f":"'Table 1'!BD$13","v":-1.268851174321517E-3}]
[null,null,"Living Alone (1 child)",{"$f":"'Rates Data'!R330","v":167},{"$f":"'Rates Data'!S330","v":200},{"$f":"'Table 1'!R13","v":538.41999999999996},{"$f":"F24+FCFSR","v":683.1099999999999},171,205,"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H24-D24","v":4},{"$f":"I24-E24","v":5},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"H24/D24-1","v":2.39520958083832E-2},2.4999999999999911E-2,-1.7122228933712513E-3,-2.7601270849879622E-3,1.6999999999999999E-3,2.8E-3,{"$f":"FCFSR","v":144.69},538.41999999999996,683.1099999999999,170.77749999999997,204.93299999999996,171,205,0,0,{"$f":"'Table 1'!BD$13","v":-1.268851174321517E-3}]
[null,null,"Living Alone (2+ children)",{"$f":"'Rates Data'!R331","v":167},{"$f":"'Rates Data'!S331","v":200},{"$f":"'Table 1'!R13","v":538.41999999999996},{"$f":"F25+FCFSR","v":683.1099999999999},171,205,"SSA 2018 Schedule 4 Part 7 ",null,null,null,4,5,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.39520958083832E-2,2.4999999999999911E-2,-1.7122228933712513E-3,-2.7601270849879622E-3,1.6999999999999999E-3,2.8E-3,{"$f":"FCFSR","v":144.69},538.41999999999996,683.1099999999999,170.77749999999997,204.93299999999996,{"$f":"ROUND(AM25,AccSuppThresRounding)","v":171},{"$f":"ROUND(AN25,AccSuppThresRounding)","v":205},0,0,{"$f":"'Table 1'!BD$13","v":-1.268851174321517E-3}]
[null,null,"Sharing (without children)",{"$f":"'Rates Data'!R332","v":120},{"$f":"'Rates Data'!S332","v":144},{"$f":"'Table 1'!R14","v":497},{"$f":"F26","v":497},124,149,"SSA 2018 Schedule 4 Part 7 ",null,null,null,4,5,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,3.3333333333333437E-2,3.4722222222222321E-2,-1.1093460418321488E-2,-1.2482349307210372E-2,1.11E-2,1.2500000000000001E-2,null,497,497,124.25,149.1,124,149,0,0,{"$f":"'Table 1'!BD$14","v":-9.1607932227355526E-4}]
[null,null,"Sharing (1 child)",{"$f":"'Rates Data'!R333","v":157},{"$f":"'Rates Data'!S333","v":188},{"$f":"'Table 1'!R14","v":497},{"$f":"F27+FCFSR","v":641.69000000000005},160,193,"SSA 2018 Schedule 4 Part 7 ",null,null,null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.9108280254777066E-2,2.659574468085113E-2,3.1315926602348831E-3,-4.355871765839181E-3,3.0999999999999999E-3,4.4000000000000003E-3,{"$f":"FCFSR","v":144.69},497,641.69000000000005,160.42250000000001,192.50700000000001,160,193,0,0,{"$f":"'Table 1'!BD$14","v":-9.1607932227355526E-4}]
[null,null,"Sharing (2+ children)",{"$f":"'Rates Data'!R334","v":157},{"$f":"'Rates Data'!S334","v":188},{"$f":"'Table 1'!R14","v":497},{"$f":"F28+FCFSR","v":641.69000000000005},160,193,"SSA 2018 Schedule 4 Part 7 ",null,null,null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.9108280254777066E-2,2.659574468085113E-2,3.1315926602348831E-3,-4.355871765839181E-3,3.0999999999999999E-3,4.4000000000000003E-3,{"$f":"FCFSR","v":144.69},497,641.69000000000005,160.42250000000001,192.50700000000001,{"$f":"ROUND(AM28,AccSuppThresRounding)","v":160},{"$f":"ROUND(AN28,AccSuppThresRounding)","v":193},0,0,{"$f":"'Table 1'!BD$14","v":-9.1607932227355526E-4}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 15","index":25,"n_rows":54,"n_cols":43,"rows_kept":54,"cut":false,"hidden":false,"merged":[[8,3,8,4],[8,7,8,8]]}
[]
["CPI General Adjustment Model"]
[]
["Benefit cut-out points, limits and thresholds"]
[]
[{"$f":"MAX(A$1:A5)+15","v":15},"Accommodation Supplement Cut-Out Points for Non-Beneficiaries"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Cutouts: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Cutouts: 31/07/2024"},null,null,null,{"$f":"CONCATENATE(\"Calculated Cutouts: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Cutouts: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"3 REPERFORM",null,null,null,null,null,null,"5 Base Rate Check",null,null,"NARRATION"]
[null,null,"Name","Opening\n Per Week","Opening\n Per Year","Maximum Entitlement","Income Threshold","Calculated\nPer Week","Calculated\nPer Year","Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Abatement Rate","Calculated Annual Income Limit","Weekly","Free Threshold","Excess Above Threshold","Abatement","Diff","Base Rate (Layer 1)","Base Rate (Layer 2)","Base Rate (Layer 3)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":15.01},"Area One"]
[null,null,"Single 18-19 years old - at home",{"$f":"'Rates Data'!R336","v":1325},{"$f":"'Rates Data'!S336","v":68900},{"$f":"AreaOne1p","v":165},{"$f":"'Table 16'!E13","v":677},{"$f":"ROUND((F13/AccSuppCutOutRate)+G13,NTNRounding)","v":1337},{"$f":"ROUND(H13*AccSuppCutOutWeeks,NTNRounding)","v":69524},"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H13-D13","v":12},{"$f":"I13-E13","v":624},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"I13/E13-1","v":9.0566037735848592E-3},{"$f":"AC13-AD13","v":1.318326914142709E-2},{"$f":"ROUND(AE13,RoundLeg1)","v":1.32E-2},{"$f":"AccSuppCutOutRate","v":0.25},{"$f":"I13","v":69524},{"$f":"AH13/52","v":1337},{"$f":"G13","v":677},{"$f":"AI13-AJ13","v":660},{"$f":"AK13*AG13","v":165},{"$f":"AL13-F13","v":0},{"$f":"SUM('Table 16'!AG13:AH13)","v":0},{"$f":"ABS('Table 10'!AQ$16)","v":0},{"$f":"ABS('Table 2'!AI$16)","v":0}]
[null,null,"Single 18-19 years old - away from home",{"$f":"'Rates Data'!R337","v":1325},{"$f":"'Rates Data'!S337","v":68900},{"$f":"AreaOne1p","v":165},{"$f":"'Table 16'!E14","v":677},1337,69524,"SSA 2018 Schedule 4 Part 7 ",null,null,null,{"$f":"H14-D14","v":12},{"$f":"I14-E14","v":624},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"I14/E14-1","v":9.0566037735848592E-3},{"$f":"AC14-AD14","v":1.318326914142709E-2},{"$f":"ROUND(AE14,RoundLeg1)","v":1.32E-2},0.25,{"$f":"I14","v":69524},{"$f":"AH14/52","v":1337},{"$f":"G14","v":677},{"$f":"AI14-AJ14","v":660},{"$f":"AK14*AG14","v":165},{"$f":"AL14-F14","v":0},{"$f":"SUM('Table 16'!AG14:AH14)","v":0},{"$f":"ABS('Table 10'!AQ$16)","v":0},{"$f":"ABS('Table 2'!AI$16)","v":0}]
[null,null,"Single 20-24 years old",{"$f":"'Rates Data'!R338","v":1325},{"$f":"'Rates Data'!S338","v":68900},{"$f":"AreaOne1p","v":165},{"$f":"'Table 16'!E15","v":677},1337,69524,"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,9.0566037735848592E-3,1.318326914142709E-2,1.32E-2,0.25,69524,1337,677,660,165,0,{"$f":"SUM('Table 16'!AG15:AH15)","v":0},{"$f":"ABS('Table 10'!AQ$16)","v":0},{"$f":"ABS('Table 2'!AI$16)","v":0}]
[null,null,"Single 25 years and over",{"$f":"'Rates Data'!R339","v":1325},{"$f":"'Rates Data'!S339","v":68900},{"$f":"AreaOne1p","v":165},{"$f":"'Table 16'!E16","v":677},1337,69524,"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,9.0566037735848592E-3,1.318326914142709E-2,1.32E-2,0.25,69524,1337,677,660,165,0,{"$f":"SUM('Table 16'!AG16:AH16)","v":0},{"$f":"ABS('Table 10'!AQ$16)","v":0},{"$f":"ABS('Table 2'!AI$16)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (without children) total",{"$f":"'Rates Data'!R340","v":1960},{"$f":"'Rates Data'!S340","v":101920},{"$f":"AreaOne2p","v":235},{"$f":"'Table 16'!E17","v":1039},1979,102908,"SSA 2018 Schedule 4 Part 7 ",null,null,null,19,988,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,9.6938775510204689E-3,1.254599536399148E-2,1.2500000000000001E-2,0.25,102908,1979,1039,940,235,0,{"$f":"SUM('Table 16'!AG17:AH17)","v":0},{"$f":"ABS('Table 10'!AQ$18)","v":0},{"$f":"ABS('Table 2'!AI$18)","v":0}]
[null,null,"Sole Parent (1 child)",{"$f":"'Rates Data'!R341","v":1807},{"$f":"'Rates Data'!S341","v":93964},{"$f":"AreaOne2p","v":235},{"$f":"'Table 16'!E19","v":883},1823,94796,"SSA 2018 Schedule 4 Part 7 ",null,null,null,16,832,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,8.8544548976203785E-3,1.338541801739157E-2,1.34E-2,0.25,94796,1823,883,940,235,0,{"$f":"SUM('Table 16'!AG19:AH19)","v":0},{"$f":"ABS('Table 10'!AQ$22)","v":0},{"$f":"ABS('Table 2'!AI$22)","v":0}]
[null,null,"Sole Parent (2+ children)",{"$f":"'Rates Data'!R342","v":2087},{"$f":"'Rates Data'!S342","v":108524},{"$f":"AreaOne3p","v":305},{"$f":"'Table 16'!E19","v":883},{"$f":"ROUND((F19/AccSuppCutOutRate)+G19,NTNRounding)","v":2103},109356,"SSA 2018 Schedule 4 Part 7 ",null,null,null,16,832,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,7.6665069477719339E-3,1.4573365967240015E-2,1.46E-2,0.25,109356,2103,883,1220,305,0,{"$f":"SUM('Table 16'!AG19:AH19)","v":0},{"$f":"ABS('Table 10'!AQ$22)","v":0},{"$f":"ABS('Table 2'!AI$22)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (with children) total",{"$f":"'Rates Data'!R343","v":2288},{"$f":"'Rates Data'!S343","v":118976},{"$f":"AreaOne3p","v":305},{"$f":"'Table 16'!E18","v":1088},{"$f":"ROUND((F20/AccSuppCutOutRate)+G20,NTNRounding)","v":2308},120016,"SSA 2018 Schedule 4 Part 7 ",null,null,null,20,1040,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,8.7412587412587506E-3,1.3498614173753198E-2,1.35E-2,0.25,120016,2308,1088,1220,305,0,{"$f":"SUM('Table 16'!AG18:AH18)","v":0},{"$f":"ABS('Table 10'!AQ$22)","v":0},{"$f":"ABS('Table 2'!AI$22)","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"IF(MAX(B$1:B22)=0,MAX(A$1:A22)+0.01,(MAX(B$1:B22,A$1:A22))+0.01)","v":15.02},"Area Two"]
[null,null,"Single 18-19 years old - at home",{"$f":"'Rates Data'!R345","v":1085},{"$f":"'Rates Data'!S345","v":56420},{"$f":"AreaTwo1p","v":105},{"$f":"'Table 16'!E13","v":677},{"$f":"ROUND((F24/AccSuppCutOutRate)+G24,NTNRounding)","v":1097},{"$f":"ROUND(H24*AccSuppCutOutWeeks,NTNRounding)","v":57044},"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB24,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"I24/E24-1","v":1.1059907834101379E-2},{"$f":"AC24-AD24","v":1.117996508091057E-2},{"$f":"ROUND(AE24,RoundLeg1)","v":1.12E-2},{"$f":"AccSuppCutOutRate","v":0.25},{"$f":"I24","v":57044},{"$f":"AH24/52","v":1097},{"$f":"G24","v":677},{"$f":"AI24-AJ24","v":420},{"$f":"AK24*AG24","v":105},{"$f":"AL24-F24","v":0},{"$f":"AN13","v":0},{"$f":"AO13","v":0},0]
[null,null,"Single 18-19 years old - away from home",{"$f":"'Rates Data'!R346","v":1085},{"$f":"'Rates Data'!S346","v":56420},{"$f":"AreaTwo1p","v":105},{"$f":"'Table 16'!E14","v":677},1097,57044,"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.1059907834101379E-2,1.117996508091057E-2,1.12E-2,0.25,57044,1097,677,420,105,0,{"$f":"AN14","v":0},0,0]
[null,null,"Single 20-24 years old",{"$f":"'Rates Data'!R347","v":1085},{"$f":"'Rates Data'!S347","v":56420},{"$f":"AreaTwo1p","v":105},{"$f":"'Table 16'!E15","v":677},1097,57044,"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.1059907834101379E-2,1.117996508091057E-2,1.12E-2,0.25,57044,1097,677,420,105,0,0,0,0]
[null,null,"Single 25 years and over",{"$f":"'Rates Data'!R348","v":1085},{"$f":"'Rates Data'!S348","v":56420},{"$f":"AreaTwo1p","v":105},{"$f":"'Table 16'!E16","v":677},1097,57044,"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.1059907834101379E-2,1.117996508091057E-2,1.12E-2,0.25,57044,1097,677,420,105,0,0,0,0]
[null,null,"Married, Civil Union or Defacto Couple (without children) total",{"$f":"'Rates Data'!R349","v":1640},{"$f":"'Rates Data'!S349","v":85280},{"$f":"AreaTwo2p","v":155},{"$f":"'Table 16'!E17","v":1039},1659,86268,"SSA 2018 Schedule 4 Part 7 ",null,null,null,19,988,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.1585365853658436E-2,1.0654507061353513E-2,1.0699999999999999E-2,0.25,86268,1659,1039,620,155,0,0,0,0]
[null,null,"Sole Parent (1 child)",{"$f":"'Rates Data'!R350","v":1487},{"$f":"'Rates Data'!S350","v":77324},{"$f":"AreaTwo2p","v":155},{"$f":"'Table 16'!E19","v":883},1503,78156,"SSA 2018 Schedule 4 Part 7 ",null,null,null,16,832,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.0759919300605159E-2,1.147995361440679E-2,1.15E-2,0.25,78156,1503,883,620,155,0,0,0,0]
[null,null,"Sole Parent (2+ children)",{"$f":"'Rates Data'!R351","v":1747},{"$f":"'Rates Data'!S351","v":90844},{"$f":"AreaTwo3p","v":220},{"$f":"'Table 16'!E19","v":883},{"$f":"ROUND((F30/AccSuppCutOutRate)+G30,NTNRounding)","v":1763},91676,"SSA 2018 Schedule 4 Part 7 ",null,null,null,16,832,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,9.1585575271895259E-3,1.3081315387822423E-2,1.3100000000000001E-2,0.25,91676,1763,883,880,220,0,0,0,0]
[null,null,"Married, Civil Union or Defacto Couple (with children) total",{"$f":"'Rates Data'!R352","v":1948},{"$f":"'Rates Data'!S352","v":101296},{"$f":"AreaTwo3p","v":220},{"$f":"'Table 16'!E18","v":1088},{"$f":"ROUND((F31/AccSuppCutOutRate)+G31,NTNRounding)","v":1968},102336,"SSA 2018 Schedule 4 Part 7 ",null,null,null,20,1040,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.0266940451745477E-2,1.1972932463266472E-2,1.2E-2,0.25,102336,1968,1088,880,220,0,0,0,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"IF(MAX(B$1:B33)=0,MAX(A$1:A33)+0.01,(MAX(B$1:B33,A$1:A33))+0.01)","v":15.03},"Area Three"]
[null,null,"Single 18-19 years old - at home",{"$f":"'Rates Data'!R354","v":985},{"$f":"'Rates Data'!S354","v":51220},{"$f":"AreaThree1p","v":80},{"$f":"'Table 16'!E13","v":677},{"$f":"ROUND((F35/AccSuppCutOutRate)+G35,NTNRounding)","v":997},{"$f":"ROUND(H35*AccSuppCutOutWeeks,NTNRounding)","v":51844},"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB35,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"I35/E35-1","v":1.2182741116751217E-2},{"$f":"AC35-AD35","v":1.0057131798260732E-2},{"$f":"ROUND(AE35,RoundLeg1)","v":1.01E-2},{"$f":"AccSuppCutOutRate","v":0.25},{"$f":"I35","v":51844},{"$f":"AH35/52","v":997},{"$f":"G35","v":677},{"$f":"AI35-AJ35","v":320},{"$f":"AK35*AG35","v":80},{"$f":"AL35-F35","v":0},{"$f":"AN13","v":0},{"$f":"AO13","v":0},0]
[null,null,"Single 18-19 years old - away from home",{"$f":"'Rates Data'!R355","v":985},{"$f":"'Rates Data'!S355","v":51220},{"$f":"AreaThree1p","v":80},{"$f":"'Table 16'!E14","v":677},997,51844,"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.2182741116751217E-2,1.0057131798260732E-2,1.01E-2,0.25,51844,997,677,320,80,0,{"$f":"AN14","v":0},0,0]
[null,null,"Single 20-24 years old",{"$f":"'Rates Data'!R356","v":985},{"$f":"'Rates Data'!S356","v":51220},{"$f":"AreaThree1p","v":80},{"$f":"'Table 16'!E15","v":677},997,51844,"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.2182741116751217E-2,1.0057131798260732E-2,1.01E-2,0.25,51844,997,677,320,80,0,0,0,0]
[null,null,"Single 25 years and over",{"$f":"'Rates Data'!R357","v":985},{"$f":"'Rates Data'!S357","v":51220},{"$f":"AreaThree1p","v":80},{"$f":"'Table 16'!E16","v":677},997,51844,"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.2182741116751217E-2,1.0057131798260732E-2,1.01E-2,0.25,51844,997,677,320,80,0,0,0,0]
[null,null,"Married, Civil Union or Defacto Couple (without children) total",{"$f":"'Rates Data'!R358","v":1440},{"$f":"'Rates Data'!S358","v":74880},{"$f":"AreaThree2p","v":105},{"$f":"'Table 16'!E17","v":1039},1459,75868,"SSA 2018 Schedule 4 Part 7 ",null,null,null,19,988,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.3194444444444509E-2,9.0454284705674404E-3,8.9999999999999993E-3,0.25,75868,1459,1039,420,105,0,0,0,0]
[null,null,"Sole Parent (1 child)",{"$f":"'Rates Data'!R359","v":1287},{"$f":"'Rates Data'!S359","v":66924},{"$f":"AreaThree2p","v":105},{"$f":"'Table 16'!E19","v":883},1303,67756,"SSA 2018 Schedule 4 Part 7 ",null,null,null,16,832,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.2432012432012529E-2,9.8078604829994198E-3,9.7999999999999997E-3,0.25,67756,1303,883,420,105,0,0,0,0]
[null,null,"Sole Parent (2+ children)",{"$f":"'Rates Data'!R360","v":1507},{"$f":"'Rates Data'!S360","v":78364},{"$f":"AreaThree3p","v":160},{"$f":"'Table 16'!E19","v":883},{"$f":"ROUND((F41/AccSuppCutOutRate)+G41,NTNRounding)","v":1523},79196,"SSA 2018 Schedule 4 Part 7 ",null,null,null,16,832,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.0617120106171107E-2,1.1622752808840842E-2,1.1599999999999999E-2,0.25,79196,1523,883,640,160,0,0,0,0]
[null,null,"Married, Civil Union or Defacto Couple (with children) total",{"$f":"'Rates Data'!R361","v":1708},{"$f":"'Rates Data'!S361","v":88816},{"$f":"AreaThree3p","v":160},{"$f":"'Table 16'!E18","v":1088},{"$f":"ROUND((F42/AccSuppCutOutRate)+G42,NTNRounding)","v":1728},89856,"SSA 2018 Schedule 4 Part 7 ",null,null,null,20,1040,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.1709601873536313E-2,1.0530271041475636E-2,1.0500000000000001E-2,0.25,89856,1728,1088,640,160,0,0,0,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"IF(MAX(B$1:B44)=0,MAX(A$1:A44)+0.01,(MAX(B$1:B44,A$1:A44))+0.01)","v":15.04},"Area Four"]
[null,null,"Single 18-19 years old - at home",{"$f":"'Rates Data'!R363","v":945},{"$f":"'Rates Data'!S363","v":49140},{"$f":"RestofNZ1p","v":70},{"$f":"'Table 16'!E13","v":677},{"$f":"ROUND((F46/AccSuppCutOutRate)+G46,NTNRounding)","v":957},{"$f":"ROUND(H46*AccSuppCutOutWeeks,NTNRounding)","v":49764},"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB46,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"I46/E46-1","v":1.2698412698412653E-2},{"$f":"AC46-AD46","v":9.5414602165992957E-3},{"$f":"ROUND(AE46,RoundLeg1)","v":9.4999999999999998E-3},{"$f":"AccSuppCutOutRate","v":0.25},{"$f":"I46","v":49764},{"$f":"AH46/52","v":957},{"$f":"G46","v":677},{"$f":"AI46-AJ46","v":280},{"$f":"AK46*AG46","v":70},{"$f":"AL46-F46","v":0},{"$f":"AN13","v":0},{"$f":"AO13","v":0},0]
[null,null,"Single 18-19 years old - away from home",{"$f":"'Rates Data'!R364","v":945},{"$f":"'Rates Data'!S364","v":49140},{"$f":"RestofNZ1p","v":70},{"$f":"'Table 16'!E14","v":677},957,49764,"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.2698412698412653E-2,9.5414602165992957E-3,9.4999999999999998E-3,0.25,49764,957,677,280,70,0,{"$f":"AN14","v":0},0,0]
[null,null,"Single 20-24 years old",{"$f":"'Rates Data'!R365","v":945},{"$f":"'Rates Data'!S365","v":49140},{"$f":"RestofNZ1p","v":70},{"$f":"'Table 16'!E15","v":677},957,49764,"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.2698412698412653E-2,9.5414602165992957E-3,9.4999999999999998E-3,0.25,49764,957,677,280,70,0,0,0,0]
[null,null,"Single 25 years and over",{"$f":"'Rates Data'!R366","v":945},{"$f":"'Rates Data'!S366","v":49140},{"$f":"RestofNZ1p","v":70},{"$f":"'Table 16'!E16","v":677},957,49764,"SSA 2018 Schedule 4 Part 7 ",null,null,null,12,624,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.2698412698412653E-2,9.5414602165992957E-3,9.4999999999999998E-3,0.25,49764,957,677,280,70,0,0,0,0]
[null,null,"Married, Civil Union or Defacto Couple (without children) total",{"$f":"'Rates Data'!R367","v":1340},{"$f":"'Rates Data'!S367","v":69680},{"$f":"RestofNZ2p","v":80},{"$f":"'Table 16'!E17","v":1039},1359,70668,"SSA 2018 Schedule 4 Part 7 ",null,null,null,19,988,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.4179104477611837E-2,8.0607684374001121E-3,8.0999999999999996E-3,0.25,70668,1359,1039,320,80,0,0,0,0]
[null,null,"Sole Parent (1 child)",{"$f":"'Rates Data'!R368","v":1187},{"$f":"'Rates Data'!S368","v":61724},{"$f":"RestofNZ2p","v":80},{"$f":"'Table 16'!E19","v":883},1203,62556,"SSA 2018 Schedule 4 Part 7 ",null,null,null,16,832,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.347935973041281E-2,8.7605131845991391E-3,8.8000000000000005E-3,0.25,62556,1203,883,320,80,0,0,0,0]
[null,null,"Sole Parent (2+ children)",{"$f":"'Rates Data'!R369","v":1347},{"$f":"'Rates Data'!S369","v":70044},{"$f":"RestofNZ3p","v":120},{"$f":"'Table 16'!E19","v":883},{"$f":"ROUND((F52/AccSuppCutOutRate)+G52,NTNRounding)","v":1363},70876,"SSA 2018 Schedule 4 Part 7 ",null,null,null,16,832,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.1878247958426069E-2,1.036162495658588E-2,1.04E-2,0.25,70876,1363,883,480,120,0,0,0,0]
[null,null,"Married, Civil Union or Defacto Couple (with children) total",{"$f":"'Rates Data'!R370","v":1548},{"$f":"'Rates Data'!S370","v":80496},{"$f":"RestofNZ3p","v":120},{"$f":"'Table 16'!E18","v":1088},{"$f":"ROUND((F53/AccSuppCutOutRate)+G53,NTNRounding)","v":1568},81536,"SSA 2018 Schedule 4 Part 7 ",null,null,null,20,1040,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.2919896640826822E-2,9.3199762741851266E-3,9.2999999999999992E-3,0.25,81536,1568,1088,480,120,0,0,0,0]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 16","index":26,"n_rows":20,"n_cols":35,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
["CPI General Adjustment Model"]
[]
["Benefit cut-out points, limits and thresholds"]
[]
[{"$f":"MAX(A$1:A5)+16","v":16},"Accommodation Supplement Non-Beneficiary Abatement Thresholds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"5 Base Rate Check",null,"NARRATION"]
[null,null,"Name","Opening Gross Rate","Calculated\nGross Rate","Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Base Rate (Layer 1)","Base Rate (Layer 2)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":16.010000000000002},"Non-beneficiary"]
[null,null,"Single 18-19 years old - at home",{"$f":"'Rates Data'!R372","v":665},{"$f":"'Table 10'!$H$16","v":677},"SSA 2018 Schedule 4 Part 7 ",null,null,{"$f":"E13-D13","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"E13/D13-1","v":1.8045112781954975E-2},{"$f":"AC13-AD13","v":4.1947601330569739E-3},{"$f":"ROUND(AE13,RoundLeg1)","v":4.1999999999999997E-3},{"$f":"ABS('Table 10'!AQ$16)","v":0},{"$f":"ABS('Table 2'!AI$16)","v":0}]
[null,null,"Single 18-19 years old - away from home",{"$f":"'Rates Data'!R373","v":665},{"$f":"'Table 10'!$H$16","v":677},"SSA 2018 Schedule 4 Part 7 ",null,null,{"$f":"E14-D14","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"E14/D14-1","v":1.8045112781954975E-2},4.1947601330569739E-3,4.1999999999999997E-3,{"$f":"ABS('Table 10'!AQ$16)","v":0},{"$f":"ABS('Table 2'!AI$16)","v":0}]
[null,null,"Single 20-24 years old",{"$f":"'Rates Data'!R374","v":665},{"$f":"'Table 10'!$H$16","v":677},"SSA 2018 Schedule 4 Part 7 ",null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8045112781954975E-2,4.1947601330569739E-3,4.1999999999999997E-3,{"$f":"ABS('Table 10'!AQ$16)","v":0},{"$f":"ABS('Table 2'!AI$16)","v":0}]
[null,null,"Single 25 years and over",{"$f":"'Rates Data'!R375","v":665},{"$f":"'Table 10'!$H$16","v":677},"SSA 2018 Schedule 4 Part 7 ",null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8045112781954975E-2,4.1947601330569739E-3,4.1999999999999997E-3,{"$f":"ABS('Table 10'!AQ$16)","v":0},{"$f":"ABS('Table 2'!AI$16)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (without children) total",{"$f":"'Rates Data'!R376","v":1020},{"$f":"'Table 10'!H18","v":1039},"SSA 2018 Schedule 4 Part 7 ",null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8627450980392091E-2,3.6124219346198583E-3,3.5999999999999999E-3,{"$f":"ABS('Table 10'!AQ$18)","v":0},{"$f":"ABS('Table 2'!AI$18)","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (with children) total",{"$f":"'Rates Data'!R377","v":1068},{"$f":"'Table 10'!H19","v":1088},"SSA 2018 Schedule 4 Part 7 ",null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8726591760299671E-2,3.5132811547122778E-3,3.5000000000000001E-3,{"$f":"ABS('Table 10'!AQ$19)","v":0},{"$f":"ABS('Table 2'!AI$22)","v":0}]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R378","v":867},{"$f":"'Table 10'!H22","v":883},"SSA 2018 Schedule 4 Part 7 ",null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.8454440599769306E-2,3.7854323152426428E-3,3.8E-3,{"$f":"ABS('Table 10'!AQ$22)","v":0},{"$f":"ABS('Table 2'!AI$22)","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 17","index":27,"n_rows":14,"n_cols":36,"rows_kept":14,"cut":false,"hidden":false,"merged":[[3,0,3,10],[8,4,8,6],[8,7,8,9]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+17","v":17},"Income Exemption - Home Base Care"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround New)",null,null,"NARRATION"]
[null,null,"Name","Opening Rate","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Rate","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":17.010000000000002},"Per Child Per Hour"]
[null,null,"Base Rate",{"$f":"'Rates Data'!$R$380","v":4.3600000000000003},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E13),\n                  D13*(1+CPI),\n                  E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0),\n      NTNRounding)","v":4.46},"SS Regs 2018 Schedule 8 Part 12, cl 18",{"$f":"IF((E13<>0)*AND(H13<>0),1,0)","v":0},null,null,null,null,{"$f":"K13-D13","v":9.9999999999999645E-2},null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K13/D13-1","v":2.2935779816513735E-2},{"$f":"AC13-AD13","v":-6.9590690150178602E-4},{"$f":"ROUND(AE13,RoundLeg1)","v":-6.9999999999999999E-4},{"$f":"IF(ISBLANK(E13),\n                  D13*(1+CPI),\n                  E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0)","v":4.4569658459094521},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 18","index":28,"n_rows":57,"n_cols":37,"rows_kept":57,"cut":false,"hidden":false,"merged":[[8,4,8,6],[8,10,8,11],[8,7,8,9]]}
[]
["CPI General Adjustment Model"]
[]
["Special benefit assessment standard costs"]
[]
[{"$f":"MAX(A$1:A5)+18","v":18},"Special Benefit Standard Costs - For those Without Children ONLY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Std. Cost: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Std. Cost: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name","Opening Std. Cost","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated\nNet Benefit Rate","Calculated Std. Cost","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":18.010000000000002},"Jobseeker Support and Non-Beneficiaries Without Children"]
[null,null,"Single 18-19 years at home",{"$f":"'Rates Data'!R382","v":114.38},null,null,null,null,null,null,{"$f":"'Table 2'!L13","v":268.13},{"$f":"ROUND(IF(ISBLANK(E13),\n                  D13*(1+CPI),\n                  E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0),\n      NTNRounding)","v":116.92},"Special Benefit Direction Schedule Part 1 cl.1(a)",{"$f":"IF((E13<>0)*AND(H13<>0),1,0)","v":0},null,{"$f":"L13-D13","v":2.5400000000000063},null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L13/D13-1","v":2.2206679489421344E-2},{"$f":"AC13-AD13","v":3.319342559060523E-5},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E13),\n                  D13*(1+CPI),\n                  E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0)","v":116.92379666401906},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0},{"$f":"'Table 2'!AI13","v":0}]
[null,null,"Single 18-19 years away from home",{"$f":"'Rates Data'!R383","v":114.38},null,null,null,null,null,null,{"$f":"'Table 2'!L14","v":314.72000000000003},116.92,"Special Benefit Direction Schedule Part 1 cl.1(a)",0,null,{"$f":"L14-D14","v":2.5400000000000063},null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"L14/D14-1","v":2.2206679489421344E-2},{"$f":"AC14-AD14","v":3.319342559060523E-5},{"$f":"ROUND(AE14,RoundLeg1)","v":0},116.92379666401906,{"$f":"AG14/D14-1","v":2.2239872915011949E-2},{"$f":"AC14-AH14","v":0},{"$f":"'Table 2'!AI14","v":0}]
[null,null,"Single 20-24 years",{"$f":"'Rates Data'!R384","v":114.38},null,null,null,null,null,null,{"$f":"'Table 2'!L15","v":314.72000000000003},116.92,"Special Benefit Direction Schedule Part 1 cl.1(a)",0,null,2.5400000000000063,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2206679489421344E-2,3.319342559060523E-5,0,116.92379666401906,2.2239872915011949E-2,0,{"$f":"'Table 2'!AI15","v":0}]
[null,null,"Single 25 years and over",{"$f":"'Rates Data'!R385","v":159.43},null,null,null,null,null,null,{"$f":"'Table 2'!L16","v":361.32},162.97999999999999,"Special Benefit Direction Schedule Part 1 cl.1(b)",0,null,3.5499999999999829,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2266825566078952E-2,-2.695265106700262E-5,0,162.97570293884036,2.2239872915011949E-2,0,{"$f":"'Table 2'!AI16","v":0}]
[null,null,"Married, Civil Union or Defacto Couple",{"$f":"'Rates Data'!R386","v":299.14999999999998},null,null,null,null,null,null,{"$f":"'Table 2'!L18","v":614.84},305.8,"Special Benefit Direction Schedule Part 1 cl.1(c)",0,null,6.6500000000000341,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2229650676917956E-2,1.0222238093993141E-5,0,305.80305798252579,2.2239872915011949E-2,0,{"$f":"'Table 2'!AI18","v":0}]
[null,null,"Grandparented Widow woman alone and DPB woman alone (granted before 15/7/2013)",{"$f":"'Rates Data'!R387","v":168.53},null,null,null,null,null,null,{"$f":"'Table 2'!L25","v":372.93},172.28,"Special Benefit Direction Schedule Part 1 cl. 5",0,null,3.75,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2251231234794888E-2,-1.1358319782939219E-5,0,172.27808578236696,2.2239872915011949E-2,0,{"$f":"'Table 2'!AI25","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B20)=0,MAX(A$1:A20)+0.01,(MAX(B$1:B20,A$1:A20))+0.01)","v":18.020000000000003},"Not used"]
[]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B24)=0,MAX(A$1:A24)+0.01,(MAX(B$1:B24,A$1:A24))+0.01)","v":18.030000000000005},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B27)=0,MAX(A$1:A27)+0.01,(MAX(B$1:B27,A$1:A27))+0.01)","v":18.040000000000006},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B30)=0,MAX(A$1:A30)+0.01,(MAX(B$1:B30,A$1:A30))+0.01)","v":18.050000000000008},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B33)=0,MAX(A$1:A33)+0.01,(MAX(B$1:B33,A$1:A33))+0.01)","v":18.060000000000009},"Not Used"]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B36)=0,MAX(A$1:A36)+0.01,(MAX(B$1:B36,A$1:A36))+0.01)","v":18.070000000000011},"Emergency Benefit"]
[null,null,"16-17 years at home",{"$f":"'Rates Data'!$R$389","v":114.38},null,null,null,null,null,null,{"$f":"'Table 2'!L13","v":268.13},{"$f":"ROUND(IF(ISBLANK(E38),\n                  D38*(1+CPI),\n                  E38*(1+CPI))*IF((H38=0),1,0)+(H38)*(H38<>0),\n      NTNRounding)","v":116.92},"Special Benefit Direction Schedule Part 2 cl. 16 ",{"$f":"IF((E38<>0)*AND(H38<>0),1,0)","v":0},null,{"$f":"L38-D38","v":2.5400000000000063},null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB38,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L38/D38-1","v":2.2206679489421344E-2},{"$f":"AC38-AD38","v":3.319342559060523E-5},{"$f":"ROUND(AE38,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E38),\n                  D38*(1+CPI),\n                  E38*(1+CPI))*IF((H38=0),1,0)+(H38)*(H38<>0)","v":116.92379666401906},{"$f":"AG38/D38-1","v":2.2239872915011949E-2},{"$f":"AC38-AH38","v":0},{"$f":"'Table 2'!AI13","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B40)=0,MAX(A$1:A40)+0.01,(MAX(B$1:B40,A$1:A40))+0.01)","v":18.080000000000013},"Supported Living Payments Without Children"]
[null,null,"Single 16-17 years",{"$f":"'Rates Data'!R391","v":152.41},null,null,null,null,null,null,{"$f":"'Table 2'!L51","v":345.14},{"$f":"ROUND(IF(ISBLANK(E42),\n                  D42*(1+CPI),\n                  E42*(1+CPI))*IF((H42=0),1,0)+(H42)*(H42<>0),\n      NTNRounding)","v":155.80000000000001},"Special Benefit Direction Schedule Part 1 cl. 4(a) ",{"$f":"IF((E42<>0)*AND(H42<>0),1,0)","v":0},null,{"$f":"L42-D42","v":3.3900000000000148},null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB42,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L42/D42-1","v":2.2242634997703625E-2},{"$f":"AC42-AD42","v":-2.7620826916763264E-6},{"$f":"ROUND(AE42,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E42),\n                  D42*(1+CPI),\n                  E42*(1+CPI))*IF((H42=0),1,0)+(H42)*(H42<>0)","v":155.79957903097696},{"$f":"AG42/D42-1","v":2.2239872915011949E-2},{"$f":"AC42-AH42","v":0},{"$f":"'Table 2'!AI51","v":0}]
[null,null,"Single 18 years and over",{"$f":"'Rates Data'!R392","v":216.3},null,null,null,null,null,null,{"$f":"'Table 2'!L52","v":411.8},{"$f":"ROUND(IF(ISBLANK(E43),\n                  D43*(1+CPI),\n                  E43*(1+CPI))*IF((H43=0),1,0)+(H43)*(H43<>0),\n      NTNRounding)","v":221.11},"Special Benefit Direction Schedule Part 1 cl. 4(b) ",{"$f":"IF((E43<>0)*AND(H43<>0),1,0)","v":0},null,4.8100000000000023,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB43,CheckTarget,0))","v":2.2239872915011949E-2},2.2237632917244676E-2,2.2399977672726834E-6,0,{"$f":"IF(ISBLANK(E43),\n                  D43*(1+CPI),\n                  E43*(1+CPI))*IF((H43=0),1,0)+(H43)*(H43<>0)","v":221.11048451151709},2.2239872915011949E-2,0,{"$f":"'Table 2'!AI52","v":0}]
[null,null,"Married, Civil Union or Defacto Couple",{"$f":"'Rates Data'!R393","v":394.6},null,null,null,null,null,null,{"$f":"'Table 2'!L54","v":699.7},{"$f":"ROUND(IF(ISBLANK(E44),\n                  D44*(1+CPI),\n                  E44*(1+CPI))*IF((H44=0),1,0)+(H44)*(H44<>0),\n      NTNRounding)","v":403.38},"Special Benefit Direction Schedule Part 1 cl. 4(c) ",{"$f":"IF((E44<>0)*AND(H44<>0),1,0)","v":0},"Special Benefit Direction Schedule Part 1 cl. 15 ",8.7799999999999727,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB44,CheckTarget,0))","v":2.2239872915011949E-2},2.2250380131779046E-2,-1.0507216767097205E-5,0,{"$f":"IF(ISBLANK(E44),\n                  D44*(1+CPI),\n                  E44*(1+CPI))*IF((H44=0),1,0)+(H44)*(H44<>0)","v":403.37585385226373},2.2239872915011949E-2,0,{"$f":"'Table 2'!AI54","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B46)=0,MAX(A$1:A46)+0.01,(MAX(B$1:B46,A$1:A46))+0.01)","v":18.090000000000014},"Supported Living Payments (Caring for a patient requiring care) without children"]
[null,null,"Single 16-17 years",{"$f":"'Rates Data'!R395","v":152.41},null,null,null,null,null,null,{"$f":"'Table 2'!L51","v":345.14},{"$f":"ROUND(IF(ISBLANK(E48),\n                  D48*(1+CPI),\n                  E48*(1+CPI))*IF((H48=0),1,0)+(H48)*(H48<>0),\n      NTNRounding)","v":155.80000000000001},"Special Benefit Direction Schedule Part 1 cl. 6(a) ",{"$f":"IF((E48<>0)*AND(H48<>0),1,0)","v":0},null,{"$f":"L48-D48","v":3.3900000000000148},null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB48,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L48/D48-1","v":2.2242634997703625E-2},{"$f":"AC48-AD48","v":-2.7620826916763264E-6},{"$f":"ROUND(AE48,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E48),\n                  D48*(1+CPI),\n                  E48*(1+CPI))*IF((H48=0),1,0)+(H48)*(H48<>0)","v":155.79957903097696},{"$f":"AG48/D48-1","v":2.2239872915011949E-2},{"$f":"AC48-AH48","v":0},{"$f":"'Table 2'!AI51","v":0}]
[null,null,"Single 18 years and over",{"$f":"'Rates Data'!R396","v":216.3},null,null,null,null,null,null,{"$f":"'Table 2'!L52","v":411.8},{"$f":"ROUND(IF(ISBLANK(E49),\n                  D49*(1+CPI),\n                  E49*(1+CPI))*IF((H49=0),1,0)+(H49)*(H49<>0),\n      NTNRounding)","v":221.11},"Special Benefit Direction Schedule Part 1 cl. 6(b) ",{"$f":"IF((E49<>0)*AND(H49<>0),1,0)","v":0},null,4.8100000000000023,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB49,CheckTarget,0))","v":2.2239872915011949E-2},2.2237632917244676E-2,2.2399977672726834E-6,0,{"$f":"IF(ISBLANK(E49),\n                  D49*(1+CPI),\n                  E49*(1+CPI))*IF((H49=0),1,0)+(H49)*(H49<>0)","v":221.11048451151709},2.2239872915011949E-2,0,{"$f":"'Table 2'!AI52","v":0}]
[null,null,"Half Married, Civil Union or Defacto Couple",{"$f":"'Rates Data'!R397","v":168.53},null,null,null,null,null,null,{"$f":"'Table 2'!L54/2","v":349.85},{"$f":"ROUND(IF(ISBLANK(E50),\n                  D50*(1+CPI),\n                  E50*(1+CPI))*IF((H50=0),1,0)+(H50)*(H50<>0),\n      NTNRounding)","v":172.28},"Special Benefit Direction Schedule Part 1 cl. 6(c) ",{"$f":"IF((E50<>0)*AND(H50<>0),1,0)","v":0},null,3.75,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB50,CheckTarget,0))","v":2.2239872915011949E-2},2.2251231234794888E-2,-1.1358319782939219E-5,0,{"$f":"IF(ISBLANK(E50),\n                  D50*(1+CPI),\n                  E50*(1+CPI))*IF((H50=0),1,0)+(H50)*(H50<>0)","v":172.27808578236696},2.2239872915011949E-2,0,{"$f":"'Table 2'!AI54","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B52)=0,MAX(A$1:A52)+0.01,(MAX(B$1:B52,A$1:A52))+0.01)","v":18.100000000000016},"NZ Super/Veterans Without Children"]
[null,null,"Single Living Alone",{"$f":"'Rates Data'!R399","v":216.61},null,null,null,null,null,null,{"$f":"'Table 1'!R13","v":538.41999999999996},{"$f":"ROUND(IF(ISBLANK(E54),\n                  D54*(1+CPI),\n                  E54*(1+CPI))*IF((H54=0),1,0)+(H54)*(H54<>0),\n      NTNRounding)","v":221.43},"Special Benefit Direction Schedule Part 1 cl. 7(a) ",{"$f":"IF((E54<>0)*AND(H54<>0),1,0)","v":0},null,{"$f":"L54-D54","v":4.8199999999999932},null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB54,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L54/D54-1","v":2.2251973593093499E-2},{"$f":"AC54-AD54","v":-1.2100678081550242E-5},{"$f":"ROUND(AE54,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E54),\n                  D54*(1+CPI),\n                  E54*(1+CPI))*IF((H54=0),1,0)+(H54)*(H54<>0)","v":221.42737887212076},{"$f":"AG54/D54-1","v":2.2239872915011949E-2},{"$f":"AC54-AH54","v":0},{"$f":"'Table 1'!BD13","v":-1.268851174321517E-3}]
[null,null,"Single Sharing",{"$f":"'Rates Data'!R400","v":216.61},null,null,null,null,null,null,{"$f":"'Table 1'!R14","v":497},{"$f":"ROUND(IF(ISBLANK(E55),\n                  D55*(1+CPI),\n                  E55*(1+CPI))*IF((H55=0),1,0)+(H55)*(H55<>0),\n      NTNRounding)","v":221.43},"Special Benefit Direction Schedule Part 1 cl. 7(b) ",{"$f":"IF((E55<>0)*AND(H55<>0),1,0)","v":0},null,4.8199999999999932,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB55,CheckTarget,0))","v":2.2239872915011949E-2},2.2251973593093499E-2,-1.2100678081550242E-5,0,{"$f":"IF(ISBLANK(E55),\n                  D55*(1+CPI),\n                  E55*(1+CPI))*IF((H55=0),1,0)+(H55)*(H55<>0)","v":221.42737887212076},2.2239872915011949E-2,0,{"$f":"'Table 1'!BD14","v":-9.1607932227355526E-4}]
[null,null,"Married, Civil Union or Defacto Couple",{"$f":"'Rates Data'!R401","v":395.2},null,null,null,null,null,null,{"$f":"'Table 1'!R17","v":828.34},{"$f":"ROUND(IF(ISBLANK(E56),\n                  D56*(1+CPI),\n                  E56*(1+CPI))*IF((H56=0),1,0)+(H56)*(H56<>0),\n      NTNRounding)","v":403.99},"Special Benefit Direction Schedule Part 1 cl. 7(c) ",{"$f":"IF((E56<>0)*AND(H56<>0),1,0)","v":0},null,8.7900000000000205,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB56,CheckTarget,0))","v":2.2239872915011949E-2},2.2241902834008176E-2,-2.0299189962269537E-6,0,{"$f":"IF(ISBLANK(E56),\n                  D56*(1+CPI),\n                  E56*(1+CPI))*IF((H56=0),1,0)+(H56)*(H56<>0)","v":403.9891977760127},2.2239872915011949E-2,0,{"$f":"'Table 1'!BD17","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 19","index":29,"n_rows":16,"n_cols":36,"rows_kept":16,"cut":false,"hidden":false,"merged":[[8,4,8,6],[3,0,3,10],[8,7,8,9],[5,1,5,10]]}
[]
["CPI General Adjustment Model"]
[]
["Special benefit assessment standard costs"]
[]
[{"$f":"MAX(A$1:A5)+19","v":19},"Special Benefit Standard Costs - For Those Without Children ONLY Being Paid Different Half Benefit Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Std. Cost: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Std. Cost: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"NARRATION"]
[null,null,"Name","Opening Std. Cost","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Std. Cost","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":19.010000000000002},"Combination"]
[null,null,"NZ Super and Jobseeker Support",{"$f":"'Rates Data'!R403","v":252.01},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E13),\n                  D13*(1+CPI),\n                  E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0),\n      NTNRounding)","v":257.61},"Special Benefit Direction Schedule Part 1 cl. 9 ",{"$f":"IF((E13<>0)*AND(H13<>0),1,0)","v":0},null,null,null,null,{"$f":"K13-D13","v":5.6000000000000227},null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K13/D13-1","v":2.222134042299917E-2},{"$f":"AC13-AD13","v":1.85324920127794E-5},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E13),\n                  D13*(1+CPI),\n                  E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0)","v":257.61467037331215},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"NZ Super and Supported Living Payment",{"$f":"'Rates Data'!R404","v":363.53},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E14),\n                  D14*(1+CPI),\n                  E14*(1+CPI))*IF((H14=0),1,0)+(H14)*(H14<>0),\n      NTNRounding)","v":371.61},"Special Benefit Direction Schedule Part 1 cl. 10",{"$f":"IF((E14<>0)*AND(H14<>0),1,0)","v":0},null,null,null,null,{"$f":"K14-D14","v":8.0800000000000409},null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K14/D14-1","v":2.2226501251616293E-2},{"$f":"AC14-AD14","v":1.3371663395655986E-5},{"$f":"ROUND(AE14,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E14),\n                  D14*(1+CPI),\n                  E14*(1+CPI))*IF((H14=0),1,0)+(H14)*(H14<>0)","v":371.61486100079429},{"$f":"AG14/D14-1","v":2.2239872915011949E-2},{"$f":"AC14-AH14","v":0}]
[null,null,"Supported Living Payment and Jobseeker Support",{"$f":"'Rates Data'!R405","v":283.08999999999997},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E15),\n                  D15*(1+CPI),\n                  E15*(1+CPI))*IF((H15=0),1,0)+(H15)*(H15<>0),\n      NTNRounding)","v":289.39},"Special Benefit Direction Schedule Part 1 cl. 13",0,null,null,null,null,6.3000000000000114,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":2.2239872915011949E-2},2.2254406725776388E-2,-1.4533810764438826E-5,0,{"$f":"IF(ISBLANK(E15),\n                  D15*(1+CPI),\n                  E15*(1+CPI))*IF((H15=0),1,0)+(H15)*(H15<>0)","v":289.38588562351072},2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 20","index":30,"n_rows":34,"n_cols":43,"rows_kept":34,"cut":false,"hidden":false,"merged":[[3,0,3,11],[8,4,8,6],[8,10,8,11],[8,7,8,9]]}
[]
["CPI General Adjustment Model"]
[]
["Benefit cut-out points, limits and thresholds"]
[]
[{"$f":"MAX(A$1:A5)+20","v":20},"Community Services Card Income Thresholds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Thresholds: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Thresholds: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Thresholds: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Thresholds: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround New)",null,null,"LEG 3 Reperform",null,null,null,null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name","Opening Threshold","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Increase","Calculated Threshold","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)","CPI","Weekly Income Increase","Annualised","Max","Total","Diff"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":20.010000000000002},"Circumstance (other than NZS)"]
[null,null,"Single in shared accommodation",{"$f":"'Rates Data'!R407","v":33181},null,null,null,null,null,null,{"$f":"L13-D13","v":738},{"$f":"ROUNDUP(IF(ISBLANK(E13),\n                    D13*(1+CPI),\n                    E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0),\n     CSCThresRounding)","v":33919},"Health Entitlement Cards Regulations 1993 R. 8(5)(a)",{"$f":"IF((E13<>0)*AND(H13<>0),1,0)","v":0},null,null,null,null,{"$f":"L13-D13","v":738},null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L13/D13-1","v":2.224164431451725E-2},{"$f":"AC13-AD13","v":-1.7713995053014742E-6},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E13),\n                    D13*(1+CPI),\n                    E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0)","v":33918.941223193011},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Single living alone",{"$f":"'Rates Data'!R408","v":35213},null,null,null,null,null,null,{"$f":"L14-D14","v":784},{"$f":"ROUNDUP(IF(ISBLANK(E14),\n                    D14*(1+CPI),\n                    E14*(1+CPI))*IF((H14=0),1,0)+(H14)*(H14<>0),\n     CSCThresRounding)","v":35997},"Health Entitlement Cards Regulations 1993 R. 8(5)(b)",{"$f":"IF((E14<>0)*AND(H14<>0),1,0)","v":0},null,null,null,null,{"$f":"L14-D14","v":784},null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"L14/D14-1","v":2.2264504586374301E-2},-2.4631671362351781E-5,0,35996.132644956313,{"$f":"AG14/D14-1","v":2.2239872915011949E-2},{"$f":"AC14-AH14","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (without children)",{"$f":"'Rates Data'!R409","v":52656},null,null,null,null,null,null,1172,53828,"Health Entitlement Cards Regulations 1993 R. 8(5)(c)",0,null,null,null,null,1172,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2257672439987886E-2,-1.779952497593662E-5,0,53827.062748212869,2.2239872915011949E-2,0]
[null,null,"2-person family",{"$f":"'Rates Data'!R410","v":64316},null,null,null,null,null,null,{"$f":"L16-D16","v":1431},{"$f":"ROUNDUP(IF(ISBLANK(E16),\n                    D16*(1+CPI),\n                    E16*(1+CPI))*IF((H16=0),1,0)+(H16)*(H16<>0),\n     CSCThresRounding)","v":65747},"Health Entitlement Cards Regulations 1993 R. 8(6)(a)",0,null,null,null,null,1431,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2249518004850977E-2,-9.6450898390276762E-6,0,65746.379666401903,2.2239872915011949E-2,0]
[null,null,"3-person family",{"$f":"'Rates Data'!R411","v":79167},null,null,null,null,null,null,1761,80928,"Health Entitlement Cards Regulations 1993 R. 8(6)(b)",0,null,null,null,null,1761,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2244116866876329E-2,-4.2439518643799801E-6,0,80927.664019062751,2.2239872915011949E-2,0]
[null,null,"4-person family",{"$f":"'Rates Data'!R412","v":91332},null,null,null,null,null,null,2032,93364,"Health Entitlement Cards Regulations 1993 R. 8(6)(c)",0,null,null,null,null,2032,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"L18/D18-1","v":2.2248499978101854E-2},{"$f":"AC18-AD18","v":-8.6270630899054623E-6},{"$f":"ROUND(AE18,RoundLeg1)","v":0},93363.212073073868,2.2239872915011949E-2,0]
[null,null,"5-person family",{"$f":"'Rates Data'!R413","v":103281},null,null,null,null,null,null,2297,105578,"Health Entitlement Cards Regulations 1993 R. 8(6)(d)",0,null,null,null,null,2297,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.224029589179044E-2,-4.2297677849134629E-7,0,105577.95631453535,2.2239872915011949E-2,0]
[null,null,"6-person family",{"$f":"'Rates Data'!R414","v":116434},null,null,null,null,null,null,2590,119024,"Health Entitlement Cards Regulations 1993 R. 8(6)(e)",0,null,null,null,null,2590,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.224436161258736E-2,-4.4886975754110381E-6,0,119023.47736298651,2.2239872915011949E-2,0]
[null,null,"Each additional person above 6 people",{"$f":"'Rates Data'!R415","v":11802},null,null,null,null,null,null,263,12065,"Health Entitlement Cards Regulations 1993 R. 8(6)(e)",0,null,null,null,null,263,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2284358583291031E-2,-4.4485668279081736E-5,0,12064.474980142972,2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"IF(MAX(B$1:B23)=0,MAX(A$1:A23)+0.01,(MAX(B$1:B23,A$1:A23))+0.01)","v":20.020000000000003},"New Zealand Superannuation - Circumstance"]
[null,null,"Single in shared accommodation",{"$f":"'Rates Data'!R417","v":35283},null,null,null,null,null,null,{"$f":"L25-D25","v":962},{"$f":"ROUNDUP(IF(ISBLANK(E25),\n                    D25+MAX(ROUNDUP(D25*CPI,CSCThresRounding),Weeks*('Table 1'!$U$14-'Table 1'!$E$14)),\n                    E25+MAX(ROUNDUP(E25*CPI,CSCThresRounding),Weeks*('Table 1'!$U$14-'Table 1'!$E$14)))*IF((H25=0),1,0)+(H25)*(H25<>0),\n     CSCThresRounding)","v":36245},"Health Entitlement Cards Regulations 1993 R. 8(5)(a)",{"$f":"IF((E25<>0)*AND(H25<>0),1,0)","v":0},null,null,null,null,962,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB25,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L25/D25-1","v":2.726525522206158E-2},{"$f":"AC25-AD25","v":-5.0253823070496306E-3},{"$f":"ROUND(AE25,RoundLeg1)","v":-5.0000000000000001E-3},{"$f":"IF(ISBLANK(E25),\n                    D25+MAX(D25*CPI,Weeks*('Table 1'!$U$14-'Table 1'!$E$14)),\n                    E25+MAX(E25*CPI,Weeks*('Table 1'!$U$14-'Table 1'!$E$14)))*IF((H25=0),1,0)+(H25)*(H25<>0)","v":36244.480000000003},{"$f":"AG25/D25-1","v":2.7250517246266037E-2},{"$f":"AC25-AH25","v":-5.0106443312540883E-3},{"$f":"ROUNDUP(D25*CPI,CSCThresRounding)","v":785},{"$f":"'Table 1'!U14-'Table 1'!E14","v":18.490000000000009},{"$f":"AK25*Weeks","v":961.48000000000047},{"$f":"MAX(AJ25,AL25)","v":961.48000000000047},{"$f":"ROUNDUP(D25+AM25,CSCThresRounding)","v":36245},{"$f":"L25-AN25","v":0},{"$f":"'Table 1'!BD14","v":-9.1607932227355526E-4}]
[null,null,"Single living alone",{"$f":"'Rates Data'!R418","v":37531},null,null,null,null,null,null,1065,{"$f":"ROUNDUP(IF(ISBLANK(E26),\n                    D26+MAX(ROUNDUP(D26*CPI,CSCThresRounding),Weeks*('Table 1'!$U$13-'Table 1'!$E$13)),\n                    E26+MAX(ROUNDUP(E26*CPI,CSCThresRounding),Weeks*('Table 1'!$U$13-'Table 1'!$E$13)))*IF((H26=0),1,0)+(H26)*(H26<>0),\n     CSCThresRounding)","v":38596},"Health Entitlement Cards Regulations 1993 R. 8(5)(b)",{"$f":"IF((E26<>0)*AND(H26<>0),1,0)","v":0},null,null,null,null,1065,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.837654205856488E-2,-6.1366691435529308E-3,-6.1000000000000004E-3,{"$f":"IF(ISBLANK(E26),\n                    D26+MAX(D26*CPI,Weeks*('Table 1'!$U$13-'Table 1'!$E$13)),\n                    E26+MAX(E26*CPI,Weeks*('Table 1'!$U$13-'Table 1'!$E$13)))*IF((H26=0),1,0)+(H26)*(H26<>0)","v":38595.440000000002},2.8361621059923792E-2,-6.1217481449118427E-3,{"$f":"ROUNDUP(D26*CPI,CSCThresRounding)","v":835},{"$f":"'Table 1'!U13-'Table 1'!E13","v":20.470000000000027},{"$f":"AK26*Weeks","v":1064.4400000000014},{"$f":"MAX(AJ26,AL26)","v":1064.4400000000014},{"$f":"ROUNDUP(D26+AM26,CSCThresRounding)","v":38596},{"$f":"L26-AN26","v":0},{"$f":"'Table 1'!BD13","v":-1.268851174321517E-3}]
[null,null,"Married, Civil Union or Defacto Couple (without children)",{"$f":"'Rates Data'!R419","v":56327},null,null,null,null,null,null,1567,{"$f":"ROUNDUP(IF(ISBLANK(E27),\n                    D27+MAX(ROUNDUP(D27*CPI,CSCThresRounding),Weeks*('Table 1'!$U$17-'Table 1'!$E$17)),\n                    E27+MAX(ROUNDUP(E27*CPI,CSCThresRounding),Weeks*('Table 1'!$U$17-'Table 1'!$E$17)))*IF((H27=0),1,0)+(H27)*(H27<>0),\n     CSCThresRounding)","v":57894},"Health Entitlement Cards Regulations 1993 R. 8(5)(c)",0,null,null,null,null,1567,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.7819695705434411E-2,-5.5798227904224618E-3,-5.5999999999999999E-3,{"$f":"IF(ISBLANK(E27),\n                    D27+MAX(D27*CPI,Weeks*('Table 1'!$U$17-'Table 1'!$E$17)),\n                    E27+MAX(E27*CPI,Weeks*('Table 1'!$U$17-'Table 1'!$E$17)))*IF((H27=0),1,0)+(H27)*(H27<>0)","v":57893.24},2.7806203064249857E-2,-5.566330149237908E-3,{"$f":"ROUNDUP(D27*CPI,CSCThresRounding)","v":1253},{"$f":"'Table 1'!U17-'Table 1'!E17","v":30.120000000000005},{"$f":"AK27*Weeks","v":1566.2400000000002},{"$f":"MAX(AJ27,AL27)","v":1566.2400000000002},{"$f":"ROUNDUP(D27+AM27,CSCThresRounding)","v":57894},{"$f":"L27-AN27","v":0},{"$f":"'Table 1'!BD17","v":0}]
[null,null,"2-person family",{"$f":"'Rates Data'!R420","v":64316},null,null,null,null,null,null,1431,{"$f":"L16","v":65747},"Health Entitlement Cards Regulations 1993 R. 8(6)(a)",0,null,null,null,null,1431,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"L28/D28-1","v":2.2249518004850977E-2},{"$f":"AC28-AD28","v":-9.6450898390276762E-6},{"$f":"ROUND(AE28,RoundLeg1)","v":0},{"$f":"AG16","v":65746.379666401903},{"$f":"AG28/D28-1","v":2.2239872915011949E-2},{"$f":"AC28-AH28","v":0}]
[null,null,"3-person family",{"$f":"'Rates Data'!R421","v":79167},null,null,null,null,null,null,1761,{"$f":"L17","v":80928},"Health Entitlement Cards Regulations 1993 R. 8(6)(b)",0,null,null,null,null,1761,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2244116866876329E-2,-4.2439518643799801E-6,0,{"$f":"AG17","v":80927.664019062751},2.2239872915011949E-2,0]
[null,null,"4-person family",{"$f":"'Rates Data'!R422","v":91332},null,null,null,null,null,null,2032,93364,"Health Entitlement Cards Regulations 1993 R. 8(6)(c)",0,null,null,null,null,2032,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2248499978101854E-2,-8.6270630899054623E-6,0,93363.212073073868,2.2239872915011949E-2,0]
[null,null,"5-person family",{"$f":"'Rates Data'!R423","v":103281},null,null,null,null,null,null,2297,105578,"Health Entitlement Cards Regulations 1993 R. 8(6)(d)",0,null,null,null,null,2297,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.224029589179044E-2,-4.2297677849134629E-7,0,105577.95631453535,2.2239872915011949E-2,0]
[null,null,"6-person family",{"$f":"'Rates Data'!R424","v":116434},null,null,null,null,null,null,2590,119024,"Health Entitlement Cards Regulations 1993 R. 8(6)(e)",0,null,null,null,null,2590,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.224436161258736E-2,-4.4886975754110381E-6,0,119023.47736298651,2.2239872915011949E-2,0]
[null,null,"Each additional person above 6 people",{"$f":"'Rates Data'!R425","v":11802},null,null,null,null,null,null,263,12065,"Health Entitlement Cards Regulations 1993 R. 8(6)(e)",0,null,null,null,null,263,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2284358583291031E-2,-4.4485668279081736E-5,0,12064.474980142972,2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 21","index":31,"n_rows":26,"n_cols":34,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+21","v":21},"Civil Defence Scheme"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name","Opening Payment","Calculated Payment","Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Base Rate (Layer 1)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":21.01},"Evacuees Billeted"]
[null,null,"Single (under 25 years)",{"$f":"'Rates Data'!R427","v":230.9},{"$f":"ROUND('Table 2'!L15*CivilDefBilleted,NTNRounding)","v":236.04},"MAP Deskfile for SNGs",null,null,{"$f":"E13-D13","v":5.1399999999999864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"E13/D13-1","v":2.2260718925941836E-2},{"$f":"AC13-AD13","v":-2.0846010929886916E-5},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"'Table 2'!AI$15","v":0}]
[null,null,"Single (25+)",{"$f":"'Rates Data'!R428","v":265.10000000000002},{"$f":"ROUND('Table 2'!L16*CivilDefBilleted,NTNRounding)","v":270.99},"MAP Deskfile for SNGs",null,null,{"$f":"E14-D14","v":5.8899999999999864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"E14/D14-1","v":2.221803093172392E-2},2.1841983288028999E-5,0,{"$f":"'Table 2'!AI$16","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (without children)",{"$f":"'Rates Data'!R429","v":451.1},{"$f":"ROUND('Table 2'!L18*CivilDefBilleted,NTNRounding)","v":461.13},"MAP Deskfile for SNGs",null,null,10.029999999999973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":2.2239872915011949E-2},2.2234537796497422E-2,5.3351185145267266E-6,0,{"$f":"'Table 2'!AI$18","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (with children)",{"$f":"'Rates Data'!R430","v":476.33},{"$f":"ROUND('Table 2'!L20*CivilDefBilleted,NTNRounding)","v":486.92},"MAP Deskfile for SNGs",null,null,10.590000000000032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB16,CheckTarget,0))","v":2.2239872915011949E-2},2.2232485881636732E-2,7.3870333752168449E-6,0,{"$f":"'Table 2'!AI$20","v":0}]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R431","v":371.1},{"$f":"ROUND('Table 2'!L22*CivilDefBilleted,NTNRounding)","v":379.35},"MAP Deskfile for SNGs",null,null,8.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB17,CheckTarget,0))","v":2.2239872915011949E-2},2.2231204527081605E-2,8.6683879303439682E-6,0,{"$f":"'Table 2'!AI$22","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,0]
[]
[null,{"$f":"IF(MAX(B$1:B19)=0,MAX(A$1:A19)+0.01,(MAX(B$1:B19,A$1:A19))+0.01)","v":21.020000000000003},"Evacuees Not Billeted"]
[null,null,"Single (under 25 years)",{"$f":"'Rates Data'!R433","v":307.87},{"$f":"'Table 2'!L15*CivilDefNotBilleted","v":314.72000000000003},"MAP Deskfile for SNGs",null,null,6.8500000000000227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB21,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"E21/D21-1","v":2.2249650826647649E-2},{"$f":"AC21-AD21","v":-9.7779116356999651E-6},{"$f":"ROUND(AE21,RoundLeg1)","v":0},{"$f":"'Table 2'!AI$15","v":0}]
[null,null,"Single (25+)",{"$f":"'Rates Data'!R434","v":353.46},{"$f":"'Table 2'!L16*CivilDefNotBilleted","v":361.32},"MAP Deskfile for SNGs",null,null,7.8600000000000136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB22,CheckTarget,0))","v":2.2239872915011949E-2},2.2237311152605743E-2,2.5617624062057587E-6,0,{"$f":"'Table 2'!AI$16","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (without children)",{"$f":"'Rates Data'!R435","v":601.46},{"$f":"'Table 2'!L18*CivilDefNotBilleted","v":614.84},"MAP Deskfile for SNGs",null,null,13.379999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB23,CheckTarget,0))","v":2.2239872915011949E-2},2.2245868386925105E-2,-5.9954719131560807E-6,0,{"$f":"'Table 2'!AI$18","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (with children)",{"$f":"'Rates Data'!R436","v":635.1},{"$f":"'Table 2'!L20*CivilDefNotBilleted","v":649.22},"MAP Deskfile for SNGs",null,null,14.120000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB24,CheckTarget,0))","v":2.2239872915011949E-2},2.2232719256809919E-2,7.1536582020303996E-6,0,{"$f":"'Table 2'!AI$20","v":0}]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R437","v":494.8},{"$f":"'Table 2'!L22*CivilDefNotBilleted","v":505.8},"MAP Deskfile for SNGs",null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB25,CheckTarget,0))","v":2.2239872915011949E-2},2.2231204527081605E-2,8.6683879303439682E-6,0,{"$f":"'Table 2'!AI$22","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 22","index":32,"n_rows":59,"n_cols":36,"rows_kept":59,"cut":false,"hidden":false,"merged":[[51,4,51,6],[51,7,51,9],[40,4,40,6],[40,7,40,9],[5,1,5,10],[8,4,8,6],[8,7,8,9],[19,4,19,6],[19,7,19,9],[30,4,30,6],[30,7,30,9]]}
[]
["CPI General Adjustment Model"]
[]
["Benefit cut-out points, limits and thresholds"]
[]
[{"$f":"MAX(A$1:A5)+22","v":22},"Income Limits for Advance Payments of Benefits, Special Needs Grants, Recoverable Assistance Payments, Funeral Grants, Seasonal Work Assistance, Course Participation Assistance, Transition to Work Grant, Community Costs Programme and Flexible Funding Programme"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Limits: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Limits: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Limits: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Limits: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"NARRATION"]
[null,null,"Name","Opening Gross Weekly Income Limit","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Gross Weekly Income Limit","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":22.01},"Seasonal Work Assistance, Course Participation Assistance, Transition to Work Grant, Community Costs Programme, Flexible Funding Programme (with child rates only), Emergency Housing Grants"]
[null,null,"Single person aged 16 or 17 years without dependent children",{"$f":"'Rates Data'!R439","v":611.55999999999995},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E13),\n                       D13*(1+CPI),\n                       E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0),\n      NTNRounding)","v":625.16},"SSA 2018 Schedule 5 Part 2 cl. 5",{"$f":"IF((E13<>0)*AND(H13<>0),1,0)","v":0},null,null,{"$f":"K13-D13","v":13.600000000000023},null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K13/D13-1","v":2.2238210478121578E-2},{"$f":"AC13-AD13","v":1.6624368903705999E-6},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E13),\n                       D13*(1+CPI),\n                       E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0)","v":625.16101667990461},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Single person aged 18+ years without dependent children",{"$f":"'Rates Data'!R440","v":702.85},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E14),\n                       D14*(1+CPI),\n                       E14*(1+CPI))*IF((H14=0),1,0)+(H14)*(H14<>0),\n      NTNRounding)","v":718.48},"SSA 2018 Schedule 5 Part 2 cl. 6",{"$f":"IF((E14<>0)*AND(H14<>0),1,0)","v":0},null,null,{"$f":"K14-D14","v":15.629999999999995},null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K14/D14-1","v":2.2238030874297543E-2},{"$f":"AC14-AD14","v":1.8420407144059681E-6},{"$f":"ROUND(AE14,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E14),\n                       D14*(1+CPI),\n                       E14*(1+CPI))*IF((H14=0),1,0)+(H14)*(H14<>0)","v":718.4812946783162},{"$f":"AG14/D14-1","v":2.2239872915011949E-2},{"$f":"AC14-AH14","v":0}]
[null,null,"Person who is Married, Civil Union or Defacto with or without dependent children",{"$f":"'Rates Data'!R441","v":1020.9},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E15),\n                       D15*(1+CPI),\n                       E15*(1+CPI))*IF((H15=0),1,0)+(H15)*(H15<>0),\n      NTNRounding)","v":1043.5999999999999},"SSA 2018 Schedule 5 Part 2 cl. 7",0,null,null,22.699999999999932,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":2.2239872915011949E-2},2.2235282593789707E-2,4.5903212222420109E-6,0,{"$f":"IF(ISBLANK(E15),\n                       D15*(1+CPI),\n                       E15*(1+CPI))*IF((H15=0),1,0)+(H15)*(H15<>0)","v":1043.6046862589358},2.2239872915011949E-2,0]
[null,null,"Sole parent with 1 dependent child",{"$f":"'Rates Data'!R442","v":852.89},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E16),\n                       D16*(1+CPI),\n                       E16*(1+CPI))*IF((H16=0),1,0)+(H16)*(H16<>0),\n      NTNRounding)","v":871.86},"SSA 2018 Schedule 5 Part 2 cl. 8",0,null,null,18.970000000000027,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB16,CheckTarget,0))","v":2.2239872915011949E-2},2.2242024176623021E-2,-2.1512616110719307E-6,0,{"$f":"IF(ISBLANK(E16),\n                       D16*(1+CPI),\n                       E16*(1+CPI))*IF((H16=0),1,0)+(H16)*(H16<>0)","v":871.85816521048457},2.2239872915011949E-2,0]
[null,null,"Any other sole parent",{"$f":"'Rates Data'!R443","v":898.56},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E17),\n                       D17*(1+CPI),\n                       E17*(1+CPI))*IF((H17=0),1,0)+(H17)*(H17<>0),\n      NTNRounding)","v":918.54},"SSA 2018 Schedule 5 Part 2 cl. 9",0,null,null,19.980000000000018,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB17,CheckTarget,0))","v":2.2239872915011949E-2},2.2235576923076872E-2,4.2959919350771258E-6,0,{"$f":"IF(ISBLANK(E17),\n                       D17*(1+CPI),\n                       E17*(1+CPI))*IF((H17=0),1,0)+(H17)*(H17<>0)","v":918.54386020651305},2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,{"$f":"CONCATENATE(\"Opening Limits: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Limits: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Limits: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Limits: 01/04/2025"}]
[null,null,null,"Opening Gross Annual Income Limit","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Gross Annual Income Limit","Statutory Reference"]
[]
[null,{"$f":"IF(MAX(B$1:B22)=0,MAX(A$1:A22)+0.01,(MAX(B$1:B22,A$1:A22))+0.01)","v":22.020000000000003},"Recoverable Assistance Payments Annual Limits"]
[null,null,"Single person aged 16 or 17 years without dependent children",{"$f":"'Rates Data'!R445","v":42915.6},null,null,null,null,null,null,{"$f":"ROUND(K54*Weeks,NTNRounding)","v":44423.6},{"$f":"N54&\" * 52\"","v":"RAP Welfare Prog Part 2 Clause 7.4(a) * 52"},null,null,null,1508,null,null,null,null,null,null,null,null,null,null,null,"Wage Adj",{"$f":"INDEX(CheckTargetRate,MATCH(AB24,CheckTarget,0))","v":3.513546950389701E-2},{"$f":"K24/D24-1","v":3.5138737428813682E-2},{"$f":"AC24-AD24","v":-3.2679249166722713E-6},{"$f":"ROUND(AE24,RoundLeg1)","v":0},{"$f":"(IF(ISBLANK(E54),\n                       D54*(1+Wage_Adj),\n                       E54*(1+Wage_Adj))*IF((H54=0),1,0)+(H54)*(H54<>0))*Weeks","v":44423.45975504144},{"$f":"AG24/D24-1","v":3.513546950389701E-2},{"$f":"AC24-AH24","v":0}]
[null,null,"Single person aged 18+ years without dependent children",{"$f":"'Rates Data'!R446","v":49322},null,null,null,null,null,null,{"$f":"ROUND(K55*Weeks,NTNRounding)","v":51055.16},{"$f":"N55&\" * 52\"","v":"RAP Welfare Prog Part 2 Clause 7.4(b) * 52"},null,null,null,1733.1600000000035,null,null,null,null,null,null,null,null,null,null,null,"Wage Adj",{"$f":"INDEX(CheckTargetRate,MATCH(AB25,CheckTarget,0))","v":3.513546950389701E-2},3.5139694254085363E-2,-4.2247501883529992E-6,0,{"$f":"(IF(ISBLANK(E55),\n                       D55*(1+Wage_Adj),\n                       E55*(1+Wage_Adj))*IF((H55=0),1,0)+(H55)*(H55<>0))*Weeks","v":51054.95162687121},3.513546950389701E-2,0]
[null,null,"Person who is Married, Civil Union or Defacto with or without dependent children",{"$f":"'Rates Data'!R447","v":71639.88},null,null,null,null,null,null,{"$f":"ROUND(K56*Weeks,NTNRounding)","v":74157.2},{"$f":"N56&\" * 52\"","v":"RAP Welfare Prog Part 2 Clause 7.4(c) * 52"},null,null,null,2517.3199999999924,null,null,null,null,null,null,null,null,null,null,null,"Wage Adj",{"$f":"INDEX(CheckTargetRate,MATCH(AB26,CheckTarget,0))","v":3.513546950389701E-2},3.5138528986927264E-2,-3.0594830302543841E-6,0,{"$f":"(IF(ISBLANK(E56),\n                       D56*(1+Wage_Adj),\n                       E56*(1+Wage_Adj))*IF((H56=0),1,0)+(H56)*(H56<>0))*Weeks","v":74156.980819002842},3.513546950389701E-2,0]
[null,null,"Sole parent with 1 dependent child",{"$f":"'Rates Data'!R448","v":59850.44},null,null,null,null,null,null,{"$f":"ROUND(K57*Weeks,NTNRounding)","v":61953.32},{"$f":"N57&\" * 52\"","v":"RAP Welfare Prog Part 2 Clause 7.4(d) * 52"},null,null,null,2102.8799999999974,null,null,null,null,null,null,null,null,null,null,null,"Wage Adj",{"$f":"INDEX(CheckTargetRate,MATCH(AB27,CheckTarget,0))","v":3.513546950389701E-2},3.5135581292301321E-2,-1.1178840431114168E-7,0,{"$f":"(IF(ISBLANK(E57),\n                       D57*(1+Wage_Adj),\n                       E57*(1+Wage_Adj))*IF((H57=0),1,0)+(H57)*(H57<>0))*Weeks","v":61953.313309414822},3.513546950389701E-2,0]
[null,null,"Any other sole parent",{"$f":"'Rates Data'!R449","v":63055.72},null,null,null,null,null,null,{"$f":"ROUND(K58*Weeks,NTNRounding)","v":65271.44},{"$f":"N58&\" * 52\"","v":"RAP Welfare Prog Part 2 Clause 7.4(e) * 52"},null,null,null,2215.7200000000012,null,null,null,null,null,null,null,null,null,null,null,"Wage Adj",{"$f":"INDEX(CheckTargetRate,MATCH(AB28,CheckTarget,0))","v":3.513546950389701E-2},3.5139080165923042E-2,-3.6106620260323297E-6,0,{"$f":"(IF(ISBLANK(E58),\n                       D58*(1+Wage_Adj),\n                       E58*(1+Wage_Adj))*IF((H58=0),1,0)+(H58)*(H58<>0))*Weeks","v":65271.212327106266},3.513546950389701E-2,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,{"$f":"CONCATENATE(\"Opening Limits: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Limits: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Limits: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Limits: 01/04/2025"}]
[null,null,null,"Opening Gross Annual Income Limit","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Gross Annual Income Limit","Statutory Reference"]
[]
[null,{"$f":"IF(MAX(B$1:B33)=0,MAX(A$1:A33)+0.01,(MAX(B$1:B33,A$1:A33))+0.01)","v":22.030000000000005},"Funeral Grant Payment Annual Limits – Deceased person with a surviving partner"]
[null,null,"Surviving partner, 16-17 years (without children)",{"$f":"'Rates Data'!R451","v":31801.119999999999},null,null,null,null,null,null,{"$f":"ROUND(K13*Weeks,NTNRounding)","v":32508.32},"SSA 2018 Schedule 5 Part 2 cl. 5 * 52",null,null,null,707.20000000000073,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB35,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K35/D35-1","v":2.2238210478121578E-2},{"$f":"AC35-AD35","v":1.6624368903705999E-6},{"$f":"ROUND(AE35,RoundLeg1)","v":0},{"$f":"AG13*Weeks","v":32508.372867355039},{"$f":"AG35/D35-1","v":2.2239872915011727E-2},{"$f":"AC35-AH35","v":2.2204460492503131E-16}]
[null,null,"Surviving partner, 18+ years (without children)",{"$f":"'Rates Data'!R452","v":36548.199999999997},null,null,null,null,null,null,{"$f":"ROUND(K14*Weeks,NTNRounding)","v":37360.959999999999},"SSA 2018 Schedule 5 Part 2 cl. 6 * 52",null,null,null,812.76000000000204,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB36,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K36/D36-1","v":2.2238030874297543E-2},{"$f":"AC36-AD36","v":1.8420407144059681E-6},{"$f":"ROUND(AE36,RoundLeg1)","v":0},{"$f":"AG14*Weeks","v":37361.027323272443},{"$f":"AG36/D36-1","v":2.2239872915012171E-2},{"$f":"AC36-AH36","v":-2.2204460492503131E-16}]
[null,null,"Surviving partner with 1 child",{"$f":"'Rates Data'!R453","v":44350.28},null,null,null,null,null,null,{"$f":"ROUND(K16*Weeks,NTNRounding)","v":45336.72},"SSA 2018 Schedule 5 Part 2 cl. 8 * 52",null,null,null,986.44000000000233,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB37,CheckTarget,0))","v":2.2239872915011949E-2},2.2242024176623021E-2,-2.1512616110719307E-6,0,{"$f":"AG16*Weeks","v":45336.624590945197},2.2239872915011949E-2,0]
[null,null,"Surviving partner with 2+ children",{"$f":"'Rates Data'!R454","v":46725.120000000003},null,null,null,null,null,null,{"$f":"ROUND(K17*Weeks,NTNRounding)","v":47764.08},"SSA 2018 Schedule 5 Part 2 cl. 9 * 52",null,null,null,1038.9599999999991,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB38,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K38/D38-1","v":2.2235576923076872E-2},{"$f":"AC38-AD38","v":4.2959919350771258E-6},{"$f":"ROUND(AE38,RoundLeg1)","v":0},{"$f":"AG17*Weeks","v":47764.280730738676},{"$f":"AG38/D38-1","v":2.2239872915011727E-2},{"$f":"AC38-AH38","v":2.2204460492503131E-16}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,{"$f":"CONCATENATE(\"Opening Limits: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Limits: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Limits: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Limits: 01/04/2025"}]
[null,null,null,"Opening Gross Annual Income Limit","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Gross Annual Income Limit","Statutory Reference"]
[]
[null,{"$f":"IF(MAX(B$1:B43)=0,MAX(A$1:A43)+0.01,(MAX(B$1:B43,A$1:A43))+0.01)","v":22.040000000000006},"Funeral Grant Payment Annual Limits – Deceased child"]
[null,null,"Parent is single, 16-17 years (with no other children)",{"$f":"'Rates Data'!R456","v":31801.119999999999},null,null,null,null,null,null,{"$f":"ROUND(K13*Weeks,NTNRounding)","v":32508.32},"SSA 2018 Schedule 5 Part 2 cl. 5 * 52",null,null,null,707.20000000000073,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB45,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K45/D45-1","v":2.2238210478121578E-2},{"$f":"AC45-AD45","v":1.6624368903705999E-6},{"$f":"ROUND(AE45,RoundLeg1)","v":0},{"$f":"AG13*Weeks","v":32508.372867355039},{"$f":"AG45/D45-1","v":2.2239872915011727E-2},{"$f":"AC45-AH45","v":2.2204460492503131E-16}]
[null,null,"Parent is single, 18+ years old (with no other children)",{"$f":"'Rates Data'!R457","v":36548.199999999997},null,null,null,null,null,null,{"$f":"ROUND(K14*Weeks,NTNRounding)","v":37360.959999999999},"SSA 2018 Schedule 5 Part 2 cl. 6 * 52",null,null,null,812.76000000000204,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB46,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K46/D46-1","v":2.2238030874297543E-2},{"$f":"AC46-AD46","v":1.8420407144059681E-6},{"$f":"ROUND(AE46,RoundLeg1)","v":0},{"$f":"AG14*Weeks","v":37361.027323272443},{"$f":"AG46/D46-1","v":2.2239872915012171E-2},{"$f":"AC46-AH46","v":-2.2204460492503131E-16}]
[null,null,"Parent is in a marriage, civil union or de facto relationship (with or without other children)",{"$f":"'Rates Data'!R458","v":53086.8},null,null,null,null,null,null,{"$f":"ROUND(K15*Weeks,NTNRounding)","v":54267.199999999997},"SSA 2018 Schedule 5 Part 2 cl. 7 * 52",null,null,null,1180.3999999999942,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB47,CheckTarget,0))","v":2.2239872915011949E-2},2.2235282593789707E-2,4.5903212222420109E-6,0,{"$f":"AG15*Weeks","v":54267.443685464663},2.2239872915011949E-2,0]
[null,null,"Parent is single with 1 other child",{"$f":"'Rates Data'!R459","v":44350.28},null,null,null,null,null,null,{"$f":"ROUND(K16*Weeks,NTNRounding)","v":45336.72},"SSA 2018 Schedule 5 Part 2 cl. 8 * 52",null,null,null,986.44000000000233,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB48,CheckTarget,0))","v":2.2239872915011949E-2},2.2242024176623021E-2,-2.1512616110719307E-6,0,{"$f":"AG16*Weeks","v":45336.624590945197},2.2239872915011949E-2,0]
[null,null,"Parent is single with 2+ other children",{"$f":"'Rates Data'!R460","v":46725.120000000003},null,null,null,null,null,null,{"$f":"ROUND(K17*Weeks,NTNRounding)","v":47764.08},"SSA 2018 Schedule 5 Part 2 cl. 9 * 52",null,null,null,1038.9599999999991,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB49,CheckTarget,0))","v":2.2239872915011949E-2},2.2235576923076872E-2,4.2959919350771258E-6,0,{"$f":"AG17*Weeks","v":47764.280730738676},2.2239872915011727E-2,2.2204460492503131E-16]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,{"$f":"CONCATENATE(\"Opening Limits: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Limits: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Limits: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Limits: 01/04/2025"}]
[null,{"$f":"IF(MAX(B$1:B51)=0,MAX(A$1:A51)+0.01,(MAX(B$1:B51,A$1:A51))+0.01)","v":22.050000000000008},"Advance Payment of Benefit and Special Needs Grants Weekly Income Limits","Opening Gross Weekly Income Limit","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Gross Weekly Income Limit",null,null,"Additional regulatory references as same income limit used for each payment type"]
[null,null,"Single person aged 16 or 17 years without dependent children",{"$f":"'Rates Data'!R462","v":825.3},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E54),\n                       D54*(1+Wage_Adj),\n                       E54*(1+Wage_Adj))*IF((H54=0),1,0)+(H54)*(H54<>0),\n      NTNRounding)","v":854.3},"SNG Welfare Prog Part 2 Clause 7.1 (a)",{"$f":"IF((E54<>0)*AND(H54<>0),1,0)","v":0},"RAP Welfare Prog Part 2 Clause 7.4(a)","Advance Pays of Ben Direction Clause 2.4(a)",29,null,null,null,null,null,null,null,null,null,null,null,"Wage Adj",{"$f":"INDEX(CheckTargetRate,MATCH(AB54,CheckTarget,0))","v":3.513546950389701E-2},{"$f":"K54/D54-1","v":3.5138737428813682E-2},{"$f":"AC54-AD54","v":-3.2679249166722713E-6},{"$f":"ROUND(AE54,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E54),\n                       D54*(1+Wage_Adj),\n                       E54*(1+Wage_Adj))*IF((H54=0),1,0)+(H54)*(H54<>0)","v":854.29730298156619},{"$f":"AG54/D54-1","v":3.513546950389701E-2},{"$f":"AC54-AH54","v":0},"chg to /D in 2023 in col AH"]
[null,null,"Single person aged 18+ years without dependent children",{"$f":"'Rates Data'!R463","v":948.5},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E55),\n                       D55*(1+Wage_Adj),\n                       E55*(1+Wage_Adj))*IF((H55=0),1,0)+(H55)*(H55<>0),\n      NTNRounding)","v":981.83},"SNG Welfare Prog Part 2 Clause 7.1 (b)",0,"RAP Welfare Prog Part 2 Clause 7.4(b)","Advance Pays of Ben Direction Clause 2.4(b)",33.330000000000041,null,null,null,null,null,null,null,null,null,null,null,"Wage Adj",{"$f":"INDEX(CheckTargetRate,MATCH(AB55,CheckTarget,0))","v":3.513546950389701E-2},{"$f":"K55/D55-1","v":3.5139694254085363E-2},{"$f":"AC55-AD55","v":-4.2247501883529992E-6},{"$f":"ROUND(AE55,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E55),\n                       D55*(1+Wage_Adj),\n                       E55*(1+Wage_Adj))*IF((H55=0),1,0)+(H55)*(H55<>0)","v":981.8259928244463},{"$f":"AG55/D55-1","v":3.513546950389701E-2},{"$f":"AC55-AH55","v":0}]
[null,null,"Person who is Married, Civil Union or Defacto with or without dependent children",{"$f":"'Rates Data'!R464","v":1377.69},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E56),\n                       D56*(1+Wage_Adj),\n                       E56*(1+Wage_Adj))*IF((H56=0),1,0)+(H56)*(H56<>0),\n      NTNRounding)","v":1426.1},"SNG Welfare Prog Part 2 Clause 7.1 (c)",0,"RAP Welfare Prog Part 2 Clause 7.4(c)","Advance Pays of Ben Direction Clause 2.4(c)",48.409999999999854,null,null,null,null,null,null,null,null,null,null,null,"Wage Adj",{"$f":"INDEX(CheckTargetRate,MATCH(AB56,CheckTarget,0))","v":3.513546950389701E-2},3.5138528986927264E-2,-3.0594830302543841E-6,0,{"$f":"IF(ISBLANK(E56),\n                       D56*(1+Wage_Adj),\n                       E56*(1+Wage_Adj))*IF((H56=0),1,0)+(H56)*(H56<>0)","v":1426.095784980824},3.513546950389701E-2,0]
[null,null,"Sole parent with 1 dependent child",{"$f":"'Rates Data'!R465","v":1150.97},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E57),\n                       D57*(1+Wage_Adj),\n                       E57*(1+Wage_Adj))*IF((H57=0),1,0)+(H57)*(H57<>0),\n      NTNRounding)","v":1191.4100000000001},"SNG Welfare Prog Part 2 Clause 7.1 (d)",0,"RAP Welfare Prog Part 2 Clause 7.4(d)","Advance Pays of Ben Direction Clause 2.4(d)",40.440000000000055,null,null,null,null,null,null,null,null,null,null,null,"Wage Adj",{"$f":"INDEX(CheckTargetRate,MATCH(AB57,CheckTarget,0))","v":3.513546950389701E-2},3.5135581292301321E-2,-1.1178840431114168E-7,0,{"$f":"IF(ISBLANK(E57),\n                       D57*(1+Wage_Adj),\n                       E57*(1+Wage_Adj))*IF((H57=0),1,0)+(H57)*(H57<>0)","v":1191.4098713349003},3.513546950389701E-2,0]
[null,null,"Any other sole parent",{"$f":"'Rates Data'!R466","v":1212.6099999999999},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E58),\n                       D58*(1+Wage_Adj),\n                       E58*(1+Wage_Adj))*IF((H58=0),1,0)+(H58)*(H58<>0),\n      NTNRounding)","v":1255.22},"SNG Welfare Prog Part 2 Clause 7.1 (e)",0,"RAP Welfare Prog Part 2 Clause 7.4(e)","Advance Pays of Ben Direction Clause 2.4(e)",42.610000000000127,null,null,null,null,null,null,null,null,null,null,null,"Wage Adj",{"$f":"INDEX(CheckTargetRate,MATCH(AB58,CheckTarget,0))","v":3.513546950389701E-2},3.5139080165923264E-2,-3.6106620262543743E-6,0,{"$f":"IF(ISBLANK(E58),\n                       D58*(1+Wage_Adj),\n                       E58*(1+Wage_Adj))*IF((H58=0),1,0)+(H58)*(H58<>0)","v":1255.2156216751205},3.513546950389701E-2,0]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 23","index":33,"n_rows":27,"n_cols":36,"rows_kept":27,"cut":false,"hidden":false,"merged":[[8,4,8,6],[8,7,8,9],[5,1,5,10]]}
[]
["CPI General Adjustment Model"]
[]
["Benefit cut-out points, limits and thresholds"]
[]
[{"$f":"MAX(A$1:A5)+23","v":23},"Cash Asset Limits for Special Benefit, Advance Payment of Benefits, Special Needs Grants, Recoverable Assistance Payments, Seasonal Work Assistance Programme, New Employment Transition Grant Programme, Funeral Grants (cash assets exemption), Temporary Additional Support, Course Participation Assistance, Transition to Work Grant, Student Allowance Transfer Grant Programme, Community Costs Programme, Flexible Funding Programme"]
[]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","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,"ANALYTICAL REVIEW"]
[null,null,null,{"$f":"CONCATENATE(\"Opening Limits: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Limits: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Limits: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Limits: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"NARRATION"]
[null,null,"Name","Opening Asset Limits","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Asset Limits","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":23.01},"Special Benefit, Advance Payment of Benefit, Special Needs Grants, Emergency Housing Grants, Recoverable Assistance, Temporary Additional Support,"]
[null,null,"Community Costs Programme, Course Participation Assistance, Transition to Work Grant and Flexible Funding Programme (with child rate only)"]
[null,null,"Single person without dependent children",{"$f":"'Rates Data'!R468","v":1338.9},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E14),\n                       D14*(1+CPI),\n                       E14*(1+CPI))*IF((H14=0),1,0)+(H14)*(H14<>0),\n      NTNRounding)","v":1368.68},"SSA 2018 Schedule 5 Part 1 cl. 1",{"$f":"IF((E14<>0)*AND(H14<>0),1,0)","v":0},null,null,null,{"$f":"K14-D14","v":29.779999999999973},null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K14/D14-1","v":2.2242139069385214E-2},{"$f":"AC14-AD14","v":-2.2661543732649392E-6},{"$f":"ROUND(AE14,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E14),\n                       D14*(1+CPI),\n                       E14*(1+CPI))*IF((H14=0),1,0)+(H14)*(H14<>0)","v":1368.6769658459095},{"$f":"AG14/D14-1","v":2.2239872915011949E-2},{"$f":"AC14-AH14","v":0}]
[null,null,"Married, Civil Union or Defacto with or without dependent children and Sole Parents",{"$f":"'Rates Data'!R469","v":2230.96},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E15),\n                       D15*(1+CPI),\n                       E15*(1+CPI))*IF((H15=0),1,0)+(H15)*(H15<>0),\n      NTNRounding)","v":2280.58},"SSA 2018 Schedule 5 Part 1 cl. 2",{"$f":"IF((E15<>0)*AND(H15<>0),1,0)","v":0},null,null,null,{"$f":"K15-D15","v":49.619999999999891},null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K15/D15-1","v":2.2241546240183485E-2},{"$f":"AC15-AD15","v":-1.6733251715361774E-6},0,{"$f":"IF(ISBLANK(E15),\n                       D15*(1+CPI),\n                       E15*(1+CPI))*IF((H15=0),1,0)+(H15)*(H15<>0)","v":2280.5762668784751},{"$f":"AG15/D15-1","v":2.2239872915011949E-2},{"$f":"AC15-AH15","v":0}]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B17)=0,MAX(A$1:A17)+0.01,(MAX(B$1:B17,A$1:A17))+0.01)","v":23.020000000000003},"Seasonal Work Assistance Programme, New Employment Transition Grant Programme, and Student Allowance Transfer Grant Programme"]
[null,null,"Single person without dependent children",{"$f":"'Rates Data'!R471","v":1338.9},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E19),\n                       D19*(1+CPI),\n                       E19*(1+CPI))*IF((H19=0),1,0)+(H19)*(H19<>0),\n      NTNRounding)","v":1368.68},"SSA 2018 Schedule 5 Part 1 cl. 1",{"$f":"IF((E19<>0)*AND(H19<>0),1,0)","v":0},null,null,null,{"$f":"K19-D19","v":29.779999999999973},null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB19,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K19/D19-1","v":2.2242139069385214E-2},{"$f":"AC19-AD19","v":-2.2661543732649392E-6},{"$f":"ROUND(AE19,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E19),\n                       D19*(1+CPI),\n                       E19*(1+CPI))*IF((H19=0),1,0)+(H19)*(H19<>0)","v":1368.6769658459095},{"$f":"AG19/D19-1","v":2.2239872915011949E-2},{"$f":"AC19-AH19","v":0}]
[null,null,"Person who is Married, Civil Union or Defacto with or without dependent children",{"$f":"'Rates Data'!R472","v":2230.96},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E20),\n                       D20*(1+CPI),\n                       E20*(1+CPI))*IF((H20=0),1,0)+(H20)*(H20<>0),\n      NTNRounding)","v":2280.58},"SSA 2018 Schedule 5 Part 1 cl. 2",{"$f":"IF((E20<>0)*AND(H20<>0),1,0)","v":0},null,null,null,49.619999999999891,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB20,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K20/D20-1","v":2.2241546240183485E-2},-1.6733251715361774E-6,0,{"$f":"(IF(ISBLANK(E20),\nD20*(1+CPI),\nE20*(1+CPI))*IF((H20=0),1,0)+(H20)*(H20<>0))","v":2280.5762668784751},{"$f":"AG20/D20-1","v":2.2239872915011949E-2},{"$f":"AC20-AH20","v":0}]
[null,null,"Sole parent with 1 dependent child",{"$f":"'Rates Data'!R473","v":1758.04},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E21),\n                       D21*(1+CPI),\n                       E21*(1+CPI))*IF((H21=0),1,0)+(H21)*(H21<>0),\n      NTNRounding)","v":1797.14},"SSA 2018 Schedule 5 Part 1 cl. 3",{"$f":"IF((E21<>0)*AND(H21<>0),1,0)","v":0},null,null,null,39.100000000000136,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB21,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K21/D21-1","v":2.2240677117699281E-2},-8.0420268733227829E-7,0,{"$f":"IF(ISBLANK(E21),\n                       D21*(1+CPI),\n                       E21*(1+CPI))*IF((H21=0),1,0)+(H21)*(H21<>0)","v":1797.1385861795075},{"$f":"AG21/D21-1","v":2.2239872915011949E-2},{"$f":"AC21-AH21","v":0}]
[null,null,"Any other sole parent",{"$f":"'Rates Data'!R474","v":1888.47},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E22),\n                       D22*(1+CPI),\n                       E22*(1+CPI))*IF((H22=0),1,0)+(H22)*(H22<>0),\n      NTNRounding)","v":1930.47},"SSA 2018 Schedule 5 Part 1 cl. 4",{"$f":"IF((E22<>0)*AND(H22<>0),1,0)","v":0},null,null,null,42,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB22,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K22/D22-1","v":2.2240226214872427E-2},-3.5329986047827333E-7,0,{"$f":"IF(ISBLANK(E22),\n                       D22*(1+CPI),\n                       E22*(1+CPI))*IF((H22=0),1,0)+(H22)*(H22<>0)","v":1930.4693328038127},{"$f":"AG22/D22-1","v":2.2239872915011949E-2},{"$f":"AC22-AH22","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"IF(MAX(B$1:B24)=0,MAX(A$1:A24)+0.01,(MAX(B$1:B24,A$1:A24))+0.01)","v":23.030000000000005},"Funeral Grants (cash assets exemption)"]
[null,null,"Person who is Married, Civil Union or Defacto with or without dependent children and Sole Parents (Does not include Single People)",{"$f":"'Rates Data'!$R$476","v":2230.96},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E26),\n                       D26*(1+CPI),\n                       E26*(1+CPI))*IF((H26=0),1,0)+(H26)*(H26<>0),\n      NTNRounding)","v":2280.58},"SSA 2018 Schedule 5 Part 1 cl. 2",{"$f":"IF((E26<>0)*AND(H26<>0),1,0)","v":0},null,null,null,49.619999999999891,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB26,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K26/D26-1","v":2.2241546240183485E-2},{"$f":"AC26-AD26","v":-1.6733251715361774E-6},{"$f":"ROUND(AE26,RoundLeg1)","v":0},{"$f":"(IF(ISBLANK(E26),\nD26*(1+CPI),\nE26*(1+CPI))*IF((H26=0),1,0)+(H26)*(H26<>0))","v":2280.5762668784751},{"$f":"AG26/D26-1","v":2.2239872915011949E-2},{"$f":"AC26-AH26","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 24","index":34,"n_rows":18,"n_cols":35,"rows_kept":18,"cut":false,"hidden":false,"merged":[[8,4,8,6]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+24","v":24},"Care Supplement Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Supplements: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Supplements: 31/07/2024"},{"$f":"CONCATENATE(\"Calculated Supplements: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Supplements: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"5 Base Rate Check",null,"NARRATION"]
[null,null,"Name","Opening Care Supplement","Foster Care Board Payment","Orphan's or Unsupported Child's Benefit","Calculated Care Supplement","Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Base Rate (Layer 1)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":24.01},"Age Bracket"]
[null,null,"Child aged 14 years or older",0,{"$f":"'Table 4'!L27","v":340.01},{"$f":"'Table 2'!L74","v":340.01},{"$f":"ROUND(IF(\n        AND(E13<>0,\n               F13<>0,\n               E13-F13>0),\n       E13-F13,\n       0),NTNRounding)","v":0},"Calculated as per Care Supplement Programme cl. 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":0},{"$f":"IF(D13=0,0,G13/D13-1)","v":0},{"$f":"AC13-AD13","v":0},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"'Table 4'!AI27","v":0},{"$f":"'Table 2'!AI74","v":0}]
[null,null,"Child aged 10 to 13 years",0,{"$f":"'Table 4'!L28","v":317.3},{"$f":"'Table 2'!L75","v":317.3},{"$f":"ROUND(IF(\n        AND(E14<>0,\n               F14<>0,\n               E14-F14>0),\n       E14-F14,\n       0),NTNRounding)","v":0},"Calculated as per Care Supplement Programme cl. 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":0},{"$f":"IF(D14=0,0,G14/D14-1)","v":0},0,0,{"$f":"'Table 4'!AI28","v":0},{"$f":"'Table 2'!AI75","v":0}]
[null,null,"Child aged 5 to 9 years",0,{"$f":"'Table 4'!L29","v":294.47000000000003},{"$f":"'Table 2'!L76","v":294.47000000000003},{"$f":"ROUND(IF(\n        AND(E15<>0,\n               F15<>0,\n               E15-F15>0),\n       E15-F15,\n       0),NTNRounding)","v":0},"Calculated as per Care Supplement Programme cl. 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":0},0,0,0,{"$f":"'Table 4'!AI29","v":0},{"$f":"'Table 2'!AI76","v":0}]
[null,null,"Child aged 0 to 4 years",0,{"$f":"'Table 4'!L30","v":292.44},{"$f":"'Table 2'!L77","v":292.44},{"$f":"ROUND(IF(\n        AND(E16<>0,\n               F16<>0,\n               E16-F16>0),\n       E16-F16,\n       0),NTNRounding)","v":0},"Calculated as per Care Supplement Programme cl. 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB16,CheckTarget,0))","v":0},0,0,0,{"$f":"'Table 4'!AI30","v":0},{"$f":"'Table 2'!AI77","v":0}]
[null,null,"Insertion row for new rates"]
[null,null,null,"Note: Care Supplement no longer payable from 1 April 2009 "]

{"sheet":"Table 25","index":35,"n_rows":34,"n_cols":45,"rows_kept":34,"cut":false,"hidden":false,"merged":[[8,4,8,5]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+25","v":25},"Maximum Weekly Rates of Special Assistance to the Rural Sector"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Assistance: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Assistance: 31/07/2024"},{"$f":"CONCATENATE(\"Calculated Assistance: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Assistance: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name","Opening Rural Assistance","Jobseeker Support","Calculated Rural Assistance","Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":25.01},"Circumstance"]
[null,null,"Single 18-19 Years, at home",{"$f":"'Rates Data'!R483","v":262.3},{"$f":"'Table 2'!$L$13","v":268.13},{"$f":"ROUND(E13*RuralPerc,NTNRounding)","v":268.13},"Calculated as per Special Needs Grant Programme cl. 18.8",null,null,null,null,{"$f":"F13-D13","v":5.8299999999999841},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"F13/D13-1","v":2.2226458253907788E-2},{"$f":"AC13-AD13","v":1.3414661104160785E-5},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"E13*RuralPerc","v":268.13},{"$f":"AG13/D13-1","v":2.2226458253907788E-2},{"$f":"AC13-AH13","v":1.3414661104160785E-5},{"$f":"'Table 2'!AI13","v":0}]
[null,null,"Single 18-19 Years, away from home",{"$f":"'Rates Data'!R484","v":307.87},{"$f":"'Table 2'!$L$14","v":314.72000000000003},314.72000000000003,"Calculated as per Special Needs Grant Programme cl. 18.8",null,null,null,null,{"$f":"F14-D14","v":6.8500000000000227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"F14/D14-1","v":2.2249650826647649E-2},-9.7779116356999651E-6,0,314.72000000000003,2.2249650826647649E-2,-9.7779116356999651E-6,{"$f":"'Table 2'!AI14","v":0}]
[null,null,"Single 20-24 Years",{"$f":"'Rates Data'!R485","v":307.87},{"$f":"'Table 2'!$L$15","v":314.72000000000003},314.72000000000003,"Calculated as per Special Needs Grant Programme cl. 18.8",null,null,null,null,6.8500000000000227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2249650826647649E-2,-9.7779116356999651E-6,0,314.72000000000003,2.2249650826647649E-2,-9.7779116356999651E-6,{"$f":"'Table 2'!AI15","v":0}]
[null,null,"Single 25+ Years",{"$f":"'Rates Data'!R486","v":353.46},{"$f":"'Table 2'!L16","v":361.32},361.32,"Calculated as per Special Needs Grant Programme cl. 18.8",null,null,null,null,7.8600000000000136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2237311152605743E-2,2.5617624062057587E-6,0,361.32,2.2237311152605743E-2,2.5617624062057587E-6,{"$f":"'Table 2'!AI16","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (without children) total",{"$f":"'Rates Data'!R487","v":601.46},{"$f":"'Table 2'!L18","v":614.84},{"$f":"ROUND(E17*RuralPerc,NTNRounding)","v":614.84},"Calculated as per Special Needs Grant Programme cl. 18.8",null,null,null,null,13.379999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2245868386925105E-2,{"$f":"AC17-AD17","v":-5.9954719131560807E-6},{"$f":"ROUND(AE17,RoundLeg1)","v":0},614.84,{"$f":"AG17/D17-1","v":2.2245868386925105E-2},{"$f":"AC17-AH17","v":-5.9954719131560807E-6},{"$f":"'Table 2'!AI18","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (with children) total",{"$f":"'Rates Data'!R488","v":635.1},{"$f":"'Table 2'!L20","v":649.22},649.22,"Calculated as per Special Needs Grant Programme cl. 18.8",null,null,null,null,14.120000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2232719256809919E-2,7.1536582020303996E-6,0,649.22,2.2232719256809919E-2,7.1536582020303996E-6,{"$f":"'Table 2'!AI20","v":0}]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R489","v":494.8},{"$f":"'Table 2'!L22","v":505.8},505.8,"Calculated as per Special Needs Grant Programme cl. 18.8",null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2231204527081605E-2,8.6683879303439682E-6,0,505.8,2.2231204527081605E-2,8.6683879303439682E-6,{"$f":"'Table 2'!AI22","v":0}]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,{"$f":"CONCATENATE(\"Cut-Out Points: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Cut-Out Points: 31/07/2024"},null,{"$f":"CONCATENATE(\"Calculated Cut-Out Points: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Cut-Out Points: 01/04/2025"}]
[null,null,"Name","Opening Gross Weekly Cut-Out","Opening Gross Annual Cut-Out","Net Weekly Benefit Rate","Calculated Gross Weekly Cut-Out","Calculated Gross Annual Cut-Out","Income Test","Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"3 REPERFORM",null,null,null,null,null,null,null,null,null,null,"5 Base Rate Check","NARRATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Abatement Rate 1","Abatement Rate 2","Abatement Threshold 1","Abatement Threshold 2","Unrounded Limit","Excess above upper limit","Abatement of Upper Limit","Upper and Lower Limit Diff","Abatement of Diff","Total Abatment","Leg.3 Variance"]
[null,25.02,"Circumstance"]
[null,null,"Single 18-19 Years, at home",{"$f":"'Rates Data'!R491","v":423},null,{"$f":"F13","v":268.13},{"$f":"ROUNDUP(CHOOSE(I28,\n    (F28/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (F28/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (F28/IncTest3Rate1)+IncTest3Thres1,\n    (F28/IncTest4Rate1)+IncTest4Thres1,\n    (F28/IncTest5Rate1)+IncTest5Thres1,\n    (F28/IncTest6Rate1)+IncTest6Thres1),BFTCutOutRounding)","v":429},null,6,"Calculated as per Special Needs Grant Programme cl. 18.8, $1 per $1 above threshold",null,{"$f":"G28-D28","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB28,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"G28/D28-1","v":1.4184397163120588E-2},{"$f":"AC28-AD28","v":8.0554757518913611E-3},{"$f":"ROUND(AE28,RoundLeg1)","v":8.0999999999999996E-3},{"$f":"CHOOSE($I28,IncTest1Rate1,IncTest2Rate1,IncTest3Rate1,IncTest4Rate1,IncTest5Rate1,IncTest6Rate1)","v":1},{"$f":"CHOOSE($I28,IncTest1Rate2,IncTest2Rate2,0,0,0,0)","v":0},{"$f":"CHOOSE($I28,IncTest1Thres1,IncTest2Thres1,IncTest3Thres1,IncTest4Thres1,IncTest5Thres1,IncTest6Thres1)","v":160},{"$f":"CHOOSE($I28,IncTest1Thres2,IncTest2Thres2,0,0,0,0)","v":0},{"$f":"CHOOSE(I28,\n    (F28/IncTest1Rate2)-((IncTest1Thres2-IncTest1Thres1)*(IncTest1Rate1/IncTest1Rate2))+IncTest1Thres2,\n    (F28/IncTest2Rate2)-((IncTest2Thres2-IncTest2Thres1)*(IncTest2Rate1/IncTest2Rate2))+IncTest2Thres2,\n    (F28/IncTest3Rate1)+IncTest3Thres1,\n    (F28/IncTest4Rate1)+IncTest4Thres1,\n    (F28/IncTest5Rate1)+IncTest5Thres1,\n    (F28/IncTest6Rate1)+IncTest6Thres1)","v":428.13},{"$f":"AK28-AI28","v":268.13},{"$f":"AL28*AG28","v":268.13},null,null,{"$f":"AM28+AO28","v":268.13},{"$f":"F28-AP28","v":0},{"$f":"'Table 2'!AI13","v":0}]
[null,null,"Single 18-19 Years, away from home",{"$f":"'Rates Data'!R492","v":468},null,{"$f":"F14","v":314.72000000000003},475,null,6,"Calculated as per Special Needs Grant Programme cl. 18.8, $1 per $1 above threshold",null,{"$f":"G29-D29","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB29,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"G29/D29-1","v":1.4957264957264904E-2},{"$f":"AC29-AD29","v":7.2826079577470448E-3},{"$f":"ROUND(AE29,RoundLeg1)","v":7.3000000000000001E-3},1,0,160,0,474.72,314.72000000000003,314.72000000000003,null,null,{"$f":"AM29+AO29","v":314.72000000000003},{"$f":"F29-AP29","v":0},{"$f":"'Table 2'!AI14","v":0}]
[null,null,"Single 20-24 Years",{"$f":"'Rates Data'!R493","v":468},null,314.72000000000003,475,null,6,"Calculated as per Special Needs Grant Programme cl. 18.8, $1 per $1 above threshold",null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.4957264957264904E-2,7.2826079577470448E-3,7.3000000000000001E-3,{"$f":"CHOOSE($I30,IncTest1Rate1,IncTest2Rate1,IncTest3Rate1,IncTest4Rate1,IncTest5Rate1,IncTest6Rate1)","v":1},0,160,0,474.72,314.72000000000003,314.72000000000003,null,null,314.72000000000003,0,{"$f":"'Table 2'!AI15","v":0}]
[null,null,"Single 25+ Years",{"$f":"'Rates Data'!R494","v":514},null,361.32,522,null,6,"Calculated as per Special Needs Grant Programme cl. 18.8, $1 per $1 above threshold",null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.5564202334630295E-2,6.6756705803816541E-3,6.7000000000000002E-3,1,0,160,0,521.31999999999994,361.31999999999994,361.31999999999994,null,null,361.31999999999994,0,{"$f":"'Table 2'!AI16","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (without children) total",{"$f":"'Rates Data'!R495","v":762},null,614.84,775,null,6,"Calculated as per Special Needs Grant Programme cl. 18.8, $1 per $1 above threshold",null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.7060367454068137E-2,5.1795054609438118E-3,5.1999999999999998E-3,1,0,160,0,774.84,614.84,614.84,null,null,614.84,0,{"$f":"'Table 2'!AI18","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (with children) total",{"$f":"'Rates Data'!R496","v":796},null,649.22,810,null,6,"Calculated as per Special Needs Grant Programme cl. 18.8, $1 per $1 above threshold",null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.7587939698492372E-2,4.651933216519577E-3,4.7000000000000002E-3,1,0,160,0,809.22,649.22,649.22,null,null,649.22,0,{"$f":"'Table 2'!AI20","v":0}]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R497","v":655},null,505.8,666,null,6,"Calculated as per Special Needs Grant Programme cl. 18.8, $1 per $1 above threshold",null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,1.6793893129771087E-2,5.445979785240862E-3,5.4000000000000003E-3,1,0,160,0,665.8,505.79999999999995,505.79999999999995,null,null,505.79999999999995,0,{"$f":"'Table 2'!AI22","v":0}]

{"sheet":"Table 26","index":36,"n_rows":23,"n_cols":29,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
["CPI General Adjustment Model"]
[]
["Benefit cut-out points, limits and thresholds"]
[]
[{"$f":"MAX(A$1:A5)+26","v":26},"Additional Income Limits Making it Advantageous to Exclude NQS/NQP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,null,{"$f":"CONCATENATE(\"NZS Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"NZS Rates: 01/04/2025"},{"$f":"CONCATENATE(\"Calculated Income: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Income: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Base Rate Check","NARRATION"]
[null,null,null,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 Rate (Layer 1)"]
[null,{"$f":"IF(MAX(B$1:B10)=0,MAX(A$1:A10)+0.01,(MAX(B$1:B10,A$1:A10))+0.01)","v":26.01},"Couples with NQS/NQP included on or after 1 October 1991"]
[]
[null,null,null,"Annual NZS rate for couple with NQS/NQP included on or after 1.10.91 (gross)",{"$f":"ROUND('Table 1'!U19*NZSWeeks,NTNRounding)","v":46977.84},null,null,45493.760000000002,null,{"$f":"E13-H13","v":1484.0799999999945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 1'!BD19","v":-8.7121023548686338E-6}]
[null,null,null,"Annual NZS rate for Person who is Married, Civil Union or Defacto (gross)",{"$f":"ROUND('Table 1'!U16*NZSWeeks,NTNRounding)","v":24776.44},null,null,23993.32,null,{"$f":"E14-H14","v":783.11999999999898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 1'!BD16","v":0}]
[null,null,null,"Difference",{"$f":"E13-E14","v":22201.399999999998},null,null,21500.440000000002,null,700.95999999999549]
[null,null,null,"Minimum additional income that is advantageous to exclude the NQS/NQP (gross)",null,{"$f":"ROUND((E15/NZSAbateAmount)+(NZSAbateThres*NZSWeeks),NTNRounding)","v":40036.29},null,null,39034.910000000003,null,1001.3799999999974]
[]
[null,{"$f":"IF(MAX(B$1:B17)=0,MAX(A$1:A17)+0.01,(MAX(B$1:B17,A$1:A17))+0.01)","v":26.020000000000003},"Couples with NQS/NQP included before 1 October 1991"]
[]
[null,null,null,"Annual NZS rate for couple with NQS/NQP included before 1.10.91 (gross)",{"$f":"ROUND('Table 1'!U24*NZSWeeks,NTNRounding)","v":49552.88},null,null,47986.64,null,1566.239999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 1'!BD24","v":0}]
[null,null,null,"Annual NZS rate for Person who is Married, Civil Union or Defacto (gross)",{"$f":"ROUND('Table 1'!U16*NZSWeeks,NTNRounding)","v":24776.44},null,null,23993.32,null,783.11999999999898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table 1'!BD16","v":0}]
[null,null,null,"Difference",{"$f":"E20-E21","v":24776.44},null,null,23993.32,null,783.11999999999898]
[null,null,null,"Minimum additional income that is advantageous to exclude the NQS/NQP (gross)",null,{"$f":"ROUND((E22/NZSAbateAmount)+(NZSAbateThres*NZSWeeks),NTNRounding)","v":43714.91},null,null,42596.17,null,1118.7400000000052]

{"sheet":"Table 27","index":37,"n_rows":17,"n_cols":39,"rows_kept":17,"cut":false,"hidden":false,"merged":[[8,4,8,6]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+27","v":27},"Social Rehabilitation Assistance Programme"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Payments: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Payments: 31/07/2024"},{"$f":"CONCATENATE(\"Calculated Payments: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Payments: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"3 REPERFORM",null,null,null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name","Opening Payment","Maximum rate of Disability Allowance","Maximum rate of Accommodation Supplement (single person)","Calculated Payment","Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","BASE RATE","AS","FCFSR + BASE","Rent/Board 25%","Leg.4 Variance"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":27.01},"Area"]
[null,null,"Area One",{"$f":"'Rates Data'!R505","v":263.60000000000002},{"$f":"'Table 4'!$L$22","v":80.349999999999994},{"$f":"AreaOne1p","v":165},{"$f":"E13+F13+SocialRAPAdd","v":265.35000000000002},"Calculated as per Social Rehabilitation Assistance Programme cl. 7",null,null,null,null,null,null,{"$f":"G13-D13","v":1.75},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"G13/D13-1","v":6.6388467374809412E-3},{"$f":"$AC13-AD13","v":1.5601026177531008E-2},{"$f":"ROUND(AE13,RoundLeg1)","v":1.5599999999999999E-2},{"$f":"'Table 4'!$L$22","v":80.349999999999994},{"$f":"AreaOne1p","v":165},{"$f":"SocialRAPAdd","v":20},{"$f":"SUM(AG13:AI13)","v":265.35000000000002},{"$f":"G13-AJ13","v":0},{"$f":"'Table 4'!$AI$22","v":0}]
[null,null,"Area Two",{"$f":"'Rates Data'!R506","v":203.6},{"$f":"'Table 4'!$L$22","v":80.349999999999994},{"$f":"AreaTwo1p","v":105},{"$f":"E14+F14+SocialRAPAdd","v":205.35},"Calculated as per Social Rehabilitation Assistance Programme cl. 7",null,null,null,null,null,null,{"$f":"G14-D14","v":1.75},null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"G14/D14-1","v":8.5952848722985475E-3},{"$f":"$AC14-AD14","v":1.3644588042713401E-2},{"$f":"ROUND(AE14,RoundLeg1)","v":1.3599999999999999E-2},{"$f":"'Table 4'!$L$22","v":80.349999999999994},{"$f":"AreaTwo1p","v":105},{"$f":"SocialRAPAdd","v":20},{"$f":"SUM(AG14:AI14)","v":205.35},{"$f":"G14-AJ14","v":0},{"$f":"'Table 4'!$AI$22","v":0}]
[null,null,"Area Three",{"$f":"'Rates Data'!R507","v":178.6},{"$f":"'Table 4'!$L$22","v":80.349999999999994},{"$f":"AreaThree1p","v":80},{"$f":"E15+F15+SocialRAPAdd","v":180.35},"Calculated as per Social Rehabilitation Assistance Programme cl. 7",null,null,null,null,null,null,1.75,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":2.2239872915011949E-2},9.7984322508397614E-3,1.2441440664172188E-2,{"$f":"ROUND(AE15,RoundLeg1)","v":1.24E-2},{"$f":"'Table 4'!$L$22","v":80.349999999999994},{"$f":"AreaThree1p","v":80},{"$f":"SocialRAPAdd","v":20},180.35,0,{"$f":"'Table 4'!$AI$22","v":0}]
[null,null,"Area Four",{"$f":"'Rates Data'!R508","v":168.6},{"$f":"'Table 4'!$L$22","v":80.349999999999994},{"$f":"RestofNZ1p","v":70},{"$f":"E16+F16+SocialRAPAdd","v":170.35},"Calculated as per Social Rehabilitation Assistance Programme cl. 7",null,null,null,null,null,null,1.75,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB16,CheckTarget,0))","v":2.2239872915011949E-2},1.0379596678529168E-2,1.1860276236482781E-2,{"$f":"ROUND(AE16,RoundLeg1)","v":1.1900000000000001E-2},{"$f":"'Table 4'!$L$22","v":80.349999999999994},{"$f":"RestofNZ1p","v":70},{"$f":"SocialRAPAdd","v":20},170.35,0,{"$f":"'Table 4'!$AI$22","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 28","index":38,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+28","v":28},"Income Support For Live Organ Donors"]
[]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"}]
[null,null,"Name","Opening Payment","Calculated Payment","Statutory Reference"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":28.01},"Excluding Childcare Costs"]
[null,null,"Single 18-19 years old - at home",null,null,"Calculated as per Assistance to Live Organ Donors Programme and Ministerial Direction P7 "]
[null,null,"Single 18-19 years old - away from home",null,null,"Calculated as per Assistance to Live Organ Donors Programme and Ministerial Direction P7 "]
[null,null,"Single 20-24 years old",null,null,"Calculated as per Assistance to Live Organ Donors Programme and Ministerial Direction P7 "]
[null,null,"Single 25 years and over",null,null,"Calculated as per Assistance to Live Organ Donors Programme and Ministerial Direction P7 "]
[null,null,"Married, Civil Union or Defacto Couple (without children) each",null,null,"Calculated as per Assistance to Live Organ Donors Programme and Ministerial Direction P5"]
[null,null,"Married, Civil Union or Defacto Couple (without children) total",null,null,"Calculated as per Assistance to Live Organ Donors Programme and Ministerial Direction P6"]
[null,null,"Married, Civil Union or Defacto Couple (with children) each",null,null,"Calculated as per Assistance to Live Organ Donors Programme and Ministerial Direction P7 "]
[null,null,"Married, Civil Union or Defacto Couple (with children) total",null,null,"Calculated as per Assistance to Live Organ Donors Programme and Ministerial Direction P7 "]
[null,null,"Sole Parent",null,null,"Calculated as per Assistance to Live Organ Donors Programme and Ministerial Direction P7 "]
[null,null,"Insertion row for new rates"]
[]
[null,{"$f":"IF(MAX(B$1:B23)=0,MAX(A$1:A23)+0.01,(MAX(B$1:B23,A$1:A23))+0.01)","v":28.020000000000003},"Childcare Assistance"]
[null,null,"Each child under the age of 14 years",null,null,"Calculated as per Assistance to Live Organ Donors Programme and Ministerial Direction P12"]
[null,null,"Insertion row for new rates"]
[null,null,null,"Note: This payment is no longer required as it has been transferred to MOH"]

{"sheet":"Table 29","index":39,"n_rows":47,"n_cols":36,"rows_kept":47,"cut":false,"hidden":false,"merged":[[3,0,3,7],[8,4,8,6],[41,4,41,6]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+29","v":29},"Family Tax Credit and Accommodation Supplement Maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"NARRATION"]
[null,null,"Name","Opening Rate","Post-Year Adj (to Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated Rate","Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":29.01},"Family Tax Credit Rates"]
[null,null,"First or only child: 0 - 15 years",{"$f":"'Rates Data'!R510","v":144.30000000000001},null,null,null,{"$f":"ROUND('Input Assumptions'!$D$47/WeeksFTC,NTNRounding)","v":144.30000000000001},"Income Tax Act 2007 sMD3",null,null,null,null,{"$f":"H13-D13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"IF(D13=0,0,H13/D13-1)","v":0},{"$f":"AC13-AD13","v":2.2239872915011949E-2},{"$f":"ROUND(AE13,RoundLeg1)","v":2.2200000000000001E-2},{"$f":"'Input Assumptions'!$D$47/WeeksFTC","v":144.29589041095889},{"$f":"AG13/D13-1","v":-2.8479480534415735E-5},{"$f":"AH13-AC13","v":-2.2268352395546365E-2}]
[null,null,"First or only child: 16 years or older",{"$f":"'Rates Data'!R511","v":144.30000000000001},null,null,null,{"$f":"H13","v":144.30000000000001},"Income Tax Act 2007 sMD3",null,null,null,null,{"$f":"H14-D14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"IF(D14=0,0,H14/D14-1)","v":0},2.2239872915011949E-2,2.2200000000000001E-2,{"$f":"'Input Assumptions'!$D$47/WeeksFTC","v":144.29589041095889},{"$f":"AG14/D14-1","v":-2.8479480534415735E-5},{"$f":"AH14-AC14","v":-2.2268352395546365E-2}]
[null,null,"Second or subsequent child: 0 - 12 years",{"$f":"'Rates Data'!R512","v":117.56},null,null,null,{"$f":"ROUND('Input Assumptions'!$D$48/WeeksFTC,NTNRounding)","v":117.56},"Income Tax Act 2007 sMD3",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":2.2239872915011949E-2},0,2.2239872915011949E-2,2.2200000000000001E-2,{"$f":"'Input Assumptions'!$D$48/WeeksFTC","v":117.56164383561644},1.3982950122892746E-5,-2.2225889964889056E-2]
[null,null,"Second or subsequent child: 13 - 15 years",{"$f":"'Rates Data'!R513","v":117.56},null,null,null,{"$f":"H15","v":117.56},"Income Tax Act 2007 sMD3",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB16,CheckTarget,0))","v":2.2239872915011949E-2},0,2.2239872915011949E-2,2.2200000000000001E-2,{"$f":"'Input Assumptions'!$D$48/WeeksFTC","v":117.56164383561644},1.3982950122892746E-5,-2.2225889964889056E-2]
[null,null,"Second or subsequent child: 16 years or older",{"$f":"'Rates Data'!R514","v":117.56},null,null,null,{"$f":"H15","v":117.56},"Income Tax Act 2007 sMD3",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB17,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"IF(D17=0,0,H17/D17-1)","v":0},{"$f":"AC17-AD17","v":2.2239872915011949E-2},{"$f":"ROUND(AE17,RoundLeg1)","v":2.2200000000000001E-2},{"$f":"'Input Assumptions'!$D$48/WeeksFTC","v":117.56164383561644},1.3982950122892746E-5,-2.2225889964889056E-2]
[null,null,"Insertion row for new rates"]
[]
[null,null,null,{"$f":"CONCATENATE(\"Accommodation Supplement Maxima: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Accommodation Supplement Maxima: 01/04/2025"}]
[null,{"$f":"IF(MAX(B$1:B20)=0,MAX(A$1:A20)+0.01,(MAX(B$1:B20,A$1:A20))+0.01)","v":29.020000000000003},"Accommodation Supplement Maxima"]
[null,null,"Area 1"]
[null,null,"1 person household",{"$f":"AreaOne1p","v":165},null,null,null,null,"SSA 2018 Schedule 4 Part 7 cl. 3(a), 6(a)"]
[null,null,"2 person household",{"$f":"AreaOne2p","v":235},null,null,null,null,"SSA 2018 Schedule 4 Part 7 cl. 2(a), 5(a)"]
[null,null,"3+ person household",{"$f":"AreaOne3p","v":305},null,null,null,null,"SSA 2018 Schedule 4 Part 7 cl. 1(a), 4(a)"]
[]
[null,null,"Area 2"]
[null,null,"1 person household",{"$f":"AreaTwo1p","v":105},null,null,null,null,"SSA 2018 Schedule 4 Part 7 cl. 3(b), 6(b)"]
[null,null,"2 person household",{"$f":"AreaTwo2p","v":155},null,null,null,null,"SSA 2018 Schedule 4 Part 7 cl. 2(b), 5(b)"]
[null,null,"3+ person household",{"$f":"AreaTwo3p","v":220},null,null,null,null,"SSA 2018 Schedule 4 Part 7 cl. 1(b), 4(b) "]
[]
[null,null,"Area 3"]
[null,null,"1 person household",{"$f":"AreaThree1p","v":80},null,null,null,null,"SSA 2018 Schedule 4 Part 7 cl. 3(c), 6(c)"]
[null,null,"2 person household",{"$f":"AreaThree2p","v":105},null,null,null,null,"SSA 2018 Schedule 4 Part 7 cl. 2(c), 5(c)"]
[null,null,"3+ person household",{"$f":"AreaThree3p","v":160},null,null,null,null,"SSA 2018 Schedule 4 Part 7 cl. 1(c), 4(c)"]
[]
[null,null,"Area 4"]
[null,null,"1 person household",{"$f":"RestofNZ1p","v":70},null,null,null,null,"SSA 2018 Schedule 4 Part 7 cl. 3(d), 6(d)"]
[null,null,"2 person household",{"$f":"RestofNZ2p","v":80},null,null,null,null,"SSA 2018 Schedule 4 Part 7 cl. 2(d), 5(d)"]
[null,null,"3+ person household",{"$f":"RestofNZ3p","v":120},null,null,null,null,"SSA 2018 Schedule 4 Part 7 cl. 1(d), 4(d)"]
[]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"}]
[null,null,"Name","Opening Rate","Post-Year Adj (to Rate)","Post-Year Adj Date","Post-Year Narrative","Calculated Rate","Statutory Reference"]
[]
[null,{"$f":"IF(MAX(B$1:B41)=0,MAX(A$1:A41)+0.01,(MAX(B$1:B41,A$1:A41))+0.01)","v":29.030000000000005},"Best Start Tax Credit"]
[null,null,"Best Start Tax Credit",{"$f":"'Rates Data'!$R$516","v":73.61},null,null,null,{"$f":"ROUND('Input Assumptions'!$D$49/WeeksFTC,NTNRounding)","v":73.61},"Income Tax Act 2007 - section MG 2(2)a",null,null,null,null,{"$f":"H46-D46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB46,CheckTarget,0))","v":0},{"$f":"IF(D46=0,0,H46/D46-1)","v":0},{"$f":"AC46-AD46","v":0},{"$f":"ROUND(AE46,RoundLeg1)","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 30","index":40,"n_rows":25,"n_cols":36,"rows_kept":25,"cut":false,"hidden":false,"merged":[[3,0,3,10],[8,4,8,6],[8,7,8,9]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+30","v":30},"Temporary Additional Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround New)",null,null,"NARRATION"]
[null,null,"Name","Opening Rate","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Rate","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":30.01},"Essential Household Item"]
[null,null,"Dining suite",{"$f":"'Rates Data'!R518","v":38.14},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E13),\n                  D13*(1+CPI),\n                  E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0),\n      NTNRounding)","v":38.99},"SSA Regs cl. 71(3)(b)",{"$f":"IF((E13<>0)*AND(H13<>0),1,0)","v":0},null,null,{"$f":"K13-D13","v":0.85000000000000142},null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K13/D13-1","v":2.228631358154165E-2},{"$f":"AC13-AD13","v":-4.6440666529701247E-5},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E13),\n                  D13*(1+CPI),\n                  E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0)","v":38.988228752978557},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Beds (including mattresses)",{"$f":"'Rates Data'!R519","v":38.14},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E14),\n                  D14*(1+CPI),\n                  E14*(1+CPI))*IF((H14=0),1,0)+(H14)*(H14<>0),\n      NTNRounding)","v":38.99},"SSA Regs cl. 71(3)(b)",{"$f":"IF((E14<>0)*AND(H14<>0),1,0)","v":0},null,null,{"$f":"K14-D14","v":0.85000000000000142},null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"K14/D14-1","v":2.228631358154165E-2},{"$f":"AC14-AD14","v":-4.6440666529701247E-5},{"$f":"ROUND(AE14,RoundLeg1)","v":0},38.988228752978557,{"$f":"AG14/D14-1","v":2.2239872915011949E-2},{"$f":"AC14-AH14","v":0}]
[null,null,"Combined fridge-freezer,or fridge, or 1 freezer, or fridge & freezer",{"$f":"'Rates Data'!R520","v":30.17},null,null,null,null,null,null,30.84,"SSA Regs cl. 71(3)(b)",0,null,null,0.66999999999999815,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"K15/D15-1","v":2.2207490884984971E-2},{"$f":"AC15-AD15","v":3.238203002697837E-5},{"$f":"ROUND(AE15,RoundLeg1)","v":0},30.840976965845911,{"$f":"AG15/D15-1","v":2.2239872915011949E-2},{"$f":"AC15-AH15","v":0}]
[null,null,"Lounge suite",{"$f":"'Rates Data'!R521","v":38.14},null,null,null,null,null,null,38.99,"SSA Regs cl. 71(3)(b)",0,null,null,0.85000000000000142,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.228631358154165E-2,-4.6440666529701247E-5,0,38.988228752978557,2.2239872915011949E-2,0]
[null,null,"Stove",{"$f":"'Rates Data'!R522","v":30.17},null,null,null,null,null,null,30.84,"SSA Regs cl. 71(3)(b)",0,null,null,0.66999999999999815,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2207490884984971E-2,3.238203002697837E-5,0,30.840976965845911,2.2239872915011949E-2,0]
[null,null,"Television set",{"$f":"'Rates Data'!R523","v":28.58},null,null,null,null,null,null,29.22,"SSA Regs cl. 71(3)(b)",0,null,null,0.64000000000000057,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2393282015395366E-2,-1.5340910038341704E-4,-2.0000000000000001E-4,29.215615567911041,2.2239872915011949E-2,0]
[null,null,"Vehicle repayment",{"$f":"'Rates Data'!R524","v":81.56},null,null,null,null,null,null,83.37,"SSA Regs cl.71(3)(h)-(i)",0,null,null,1.8100000000000023,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2192251103482219E-2,4.7621811529729996E-5,0,83.373884034948375,2.2239872915011949E-2,0]
[null,null,"Portable heaters",{"$f":"'Rates Data'!R525","v":20.64},null,null,null,null,null,null,21.1,"SSA Regs cl. 71(3)(b)",0,null,null,0.46000000000000085,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2286821705426396E-2,-4.6948790414447217E-5,0,21.099030976965846,2.2239872915011949E-2,0]
[null,null,"Washing machine",{"$f":"'Rates Data'!R526","v":30.17},null,null,null,null,null,null,30.84,"SSA Regs cl. 71(3)(b)",0,null,null,0.66999999999999815,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2207490884984971E-2,3.238203002697837E-5,0,30.840976965845911,2.2239872915011949E-2,0]
[null,null,"Laundry/laundrette Costs",{"$f":"'Rates Data'!R527","v":30.17},null,null,null,null,null,null,30.84,"SSA Regs cl. 71(3)(d)",0,null,null,0.66999999999999815,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2207490884984971E-2,3.238203002697837E-5,0,30.840976965845911,2.2239872915011949E-2,0]
[null,null,"Dryer",{"$f":"'Rates Data'!R528","v":30.17},null,null,null,null,null,null,30.84,"SSA Regs cl. 71(9), 71(10)",0,null,null,0.66999999999999815,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2207490884984971E-2,3.238203002697837E-5,0,30.840976965845911,2.2239872915011949E-2,0]
[null,null,"Accommodation loading",{"$f":"'Rates Data'!R529","v":32.380000000000003},null,null,null,null,null,null,33.1,"SSA Regs cl. 71(3)(a)",0,null,null,0.71999999999999886,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2235948116120952E-2,3.9247988909973941E-6,0,33.100127084988088,2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 31","index":41,"n_rows":24,"n_cols":45,"rows_kept":24,"cut":false,"hidden":false,"merged":[[3,0,3,5]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+31","v":31},"Civil Defence Accommodation Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Maximum Rate: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Maximum Rate: 31/07/2024"},null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,null,null,null,"LEG 2 (Unround Update)",null,null,null,null,null,"3 REPERFORM",null,null,"NARRATION"]
[null,null,"Name","Opening Weekly Maximum Rate","Opening Daily Maximum Rate","Calculated Weekly Maximum Rate","Calculated Daily Maximum Rate","Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %Δ (Leg.1)","Net %diff (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)",null,"Leg.2: $(B) Unrounded","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)",null,"Base Rate / 7 days","Round","Leg.2 Variance (No rounding)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Weekly Maximum Rate","Calculated Daily Maximum Rate",null,null,null,null,"Calculated Weekly Maximum Rate","Calculated Daily Maximum Rate",null,null,"Calculated Daily Maximum Rate"]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":31.01},"Evacuee in Billeted Accomodation"]
[null,null,"Single Adult",{"$f":"'Rates Data'!R531","v":241},{"$f":"'Rates Data'!S531","v":34.43},{"$f":"EvacueeSingleBilleted","v":252},{"$f":"ROUND(F13/WeeklytoDailyCivilDefence,NTNRounding)","v":36},"Calculated MAP (unspecified in welfare programme)",null,null,null,null,{"$f":"F13-D13","v":11},{"$f":"G13-E13","v":1.5700000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":0},{"$f":"F13/D13-1","v":4.5643153526971014E-2},{"$f":"G13/E13-1","v":4.5599767644496136E-2},{"$f":"$AC13-AD13","v":-4.5643153526971014E-2},{"$f":"$AC13-AE13","v":-4.5599767644496136E-2},{"$f":"ABS(ROUND(AF13,RoundLeg1))","v":4.5600000000000002E-2},4.5600000000000002E-2,{"$f":"EvacueeSingleBilleted","v":252},{"$f":"AJ13/WeeklytoDailyCivilDefence","v":36},{"$f":"AJ13/D13-1","v":4.5643153526971014E-2},{"$f":"AK13/E13-1","v":4.5599767644496136E-2},{"$f":"ABS($AC13-AL13)","v":4.5643153526971014E-2},{"$f":"ABS($AC13-AM13)","v":4.5599767644496136E-2},{"$f":"F13/WeeklytoDailyCivilDefence","v":36},{"$f":"ROUND(AP13,NTNRounding)","v":36},{"$f":"G13-AQ13","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (with or without children)",{"$f":"'Rates Data'!R532","v":408},{"$f":"'Rates Data'!S532","v":58.29},{"$f":"EvacueeMarriedBilleted","v":428},{"$f":"ROUND(F14/WeeklytoDailyCivilDefence,NTNRounding)","v":61.14},"Calculated MAP (unspecified in welfare programme)",null,null,null,null,{"$f":"F14-D14","v":20},2.8500000000000014,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":0},{"$f":"F14/D14-1","v":4.9019607843137303E-2},{"$f":"G14/E14-1","v":4.8893463715903307E-2},{"$f":"$AC14-AD14","v":-4.9019607843137303E-2},-4.8893463715903307E-2,4.9000000000000002E-2,4.8899999999999999E-2,{"$f":"EvacueeMarriedBilleted","v":428},{"$f":"AJ14/WeeklytoDailyCivilDefence","v":61.142857142857146},4.9019607843137303E-2,4.8942479719628507E-2,{"$f":"ABS($AC14-AL14)","v":4.9019607843137303E-2},4.8942479719628507E-2,{"$f":"F14/WeeklytoDailyCivilDefence","v":61.142857142857146},{"$f":"ROUND(AP14,NTNRounding)","v":61.14},{"$f":"G14-AQ14","v":0}]
[null,null,"Child",{"$f":"'Rates Data'!R533","v":120.5},{"$f":"'Rates Data'!S533","v":17.21},{"$f":"EvacueeChildBilleted","v":126},{"$f":"ROUND(F15/WeeklytoDailyCivilDefence,NTNRounding)","v":18},"Calculated MAP (unspecified in welfare programme)",null,null,null,null,5.5,0.78999999999999915,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":0},4.5643153526971014E-2,4.5903544450900613E-2,-4.5643153526971014E-2,-4.5903544450900613E-2,4.5600000000000002E-2,4.5900000000000003E-2,{"$f":"EvacueeChildBilleted","v":126},{"$f":"AJ15/WeeklytoDailyCivilDefence","v":18},4.5643153526971014E-2,4.5903544450900613E-2,4.5643153526971014E-2,4.5903544450900613E-2,{"$f":"F15/WeeklytoDailyCivilDefence","v":18},{"$f":"ROUND(AP15,NTNRounding)","v":18},0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,"[Based on average board costs reported by Accommodation Supplement recipients]"]
[]
[null,{"$f":"IF(MAX(B$1:B19)=0,MAX(A$1:A19)+0.01,(MAX(B$1:B19,A$1:A19))+0.01)","v":31.020000000000003},"Evacuee in Tourist Accommodation"]
[null,null,"Single Adult",{"$f":"'Rates Data'!R535","v":1280},{"$f":"'Rates Data'!S535","v":182.86},{"$f":"ROUND(D21*(1+EvacueeTouristIncrease),EvacueeTouristRounding)","v":1333},{"$f":"ROUND(F21/WeeklytoDailyCivilDefence,NTNRounding)","v":190.43},"Calculated MAP (unspecified in welfare programme)",null,null,null,null,53,7.5699999999999932,null,null,null,null,null,null,null,null,null,null,null,null,null,"Evacuee",{"$f":"INDEX(CheckTargetRate,MATCH(AB21,CheckTarget,0))","v":4.1212121212121255E-2},{"$f":"F21/D21-1","v":4.1406250000000089E-2},{"$f":"G21/E21-1","v":4.1397790659520872E-2},{"$f":"$AC21-AD21","v":-1.9412878787883336E-4},{"$f":"$AC21-AE21","v":-1.8566944739961677E-4},{"$f":"ABS(ROUND(AF21,RoundLeg1))","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"D21*(1+EvacueeTouristIncrease)","v":1332.7515151515152},{"$f":"AJ21/WeeklytoDailyCivilDefence","v":190.39307359307358},{"$f":"AJ21/D21-1","v":4.1212121212121255E-2},{"$f":"AK21/E21-1","v":4.1195852526925369E-2},{"$f":"ABS($AC21-AL21)","v":0},{"$f":"ABS($AC21-AM21)","v":1.6268685195885979E-5},{"$f":"F21/WeeklytoDailyCivilDefence","v":190.42857142857142},{"$f":"ROUND(AP21,NTNRounding)","v":190.43},{"$f":"G21-AQ21","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (without children)",{"$f":"'Rates Data'!R536","v":1350},{"$f":"'Rates Data'!S536","v":192.86},{"$f":"ROUND(D22*(1+EvacueeTouristIncrease),EvacueeTouristRounding)","v":1406},{"$f":"ROUND(F22/WeeklytoDailyCivilDefence,NTNRounding)","v":200.86},"Calculated MAP (unspecified in welfare programme)",null,null,null,null,56,8,null,null,null,null,null,null,null,null,null,null,null,null,null,"Evacuee",{"$f":"INDEX(CheckTargetRate,MATCH(AB22,CheckTarget,0))","v":4.1212121212121255E-2},4.1481481481481453E-2,4.1480866950119211E-2,-2.6936026936019708E-4,-2.687457379979552E-4,2.9999999999999997E-4,2.9999999999999997E-4,{"$f":"D22*(1+EvacueeTouristIncrease)","v":1405.6363636363637},{"$f":"AJ22/WeeklytoDailyCivilDefence","v":200.80519480519482},{"$f":"AJ22/D22-1","v":4.1212121212121255E-2},4.1196696075882944E-2,0,1.5425136238311765E-5,{"$f":"F22/WeeklytoDailyCivilDefence","v":200.85714285714286},{"$f":"ROUND(AP22,NTNRounding)","v":200.86},0]
[null,null,"Married, Civil Union or Defacto Couple or Sole Parent (with children)",{"$f":"'Rates Data'!R537","v":1591},{"$f":"'Rates Data'!S537","v":227.29},{"$f":"ROUND(D23*(1+EvacueeTouristIncrease),EvacueeTouristRounding)","v":1657},{"$f":"ROUND(F23/WeeklytoDailyCivilDefence,NTNRounding)","v":236.71},"Calculated MAP (unspecified in welfare programme)",null,null,null,null,66,9.4200000000000159,null,null,null,null,null,null,null,null,null,null,null,null,null,"Evacuee",{"$f":"INDEX(CheckTargetRate,MATCH(AB23,CheckTarget,0))","v":4.1212121212121255E-2},4.1483343808925266E-2,4.1444850191385552E-2,-2.7122259680401051E-4,-2.3272897926429614E-4,2.9999999999999997E-4,2.0000000000000001E-4,{"$f":"D23*(1+EvacueeTouristIncrease)","v":1656.568484848485},{"$f":"AJ23/WeeklytoDailyCivilDefence","v":236.65264069264072},4.1212121212121255E-2,4.1192488418499318E-2,0,1.9632793621937594E-5,{"$f":"F23/WeeklytoDailyCivilDefence","v":236.71428571428572},{"$f":"ROUND(AP23,NTNRounding)","v":236.71},0]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 32","index":42,"n_rows":15,"n_cols":41,"rows_kept":15,"cut":false,"hidden":false,"merged":[[8,4,8,6],[3,0,3,10],[8,7,8,9]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+32","v":32},"Home Help Programme"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Maximum Rate: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Maximum Rate: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"3 REPERFORM",null,null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name","Maximum Hourly Gross Rate","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Maximum Hourly Gross Rate","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)","Base Rate","Add Holiday Pay Rate","Round","Diff"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":32.01},"Home Help Programme"]
[null,null,"Home Helper (Excluding Holiday Pay)",{"$f":"'Rates Data'!R539","v":24.37},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E13),\n                  D13*(1+MinWageIncrse),\n                  E13*(1+MinWageIncrse))*IF((H13=0),1,0)+(H13)*(H13<>0),\n      NTNRounding)","v":24.74},"Clause 1(a) Part 1 Schedule to Home Help Programme",{"$f":"IF((E13<>0)*AND(H13<>0),1,0)","v":0},null,null,null,null,null,{"$f":"K13-D13","v":0.36999999999999744},null,null,null,null,null,null,null,null,"MinWageIncrse",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":1.5118790496760237E-2},{"$f":"K13/D13-1","v":1.5182601559294184E-2},{"$f":"AC13-AD13","v":-6.3811062533947194E-5},{"$f":"ROUND(AE13,RoundLeg1)","v":-1E-4},{"$f":"IF(ISBLANK(E13),\n                  D13*(1+MinWageIncrse),\n                  E13*(1+MinWageIncrse))*IF((H13=0),1,0)+(H13)*(H13<>0)","v":24.738444924406046},{"$f":"AG13/D13-1","v":1.5118790496760237E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Home Helper (Including Holiday Pay)",{"$f":"'Rates Data'!R540","v":26.32},null,null,null,null,null,null,{"$f":"ROUND(K13*(1+HolidayPayRate),NTNRounding)","v":26.72},"Clause 1(b) Part 1 Schedule to Home Help Programme",null,null,null,null,null,null,{"$f":"K14-D14","v":0.39999999999999858},null,null,null,null,null,null,null,null,"MinWageIncrse",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":1.5118790496760237E-2},{"$f":"K14/D14-1","v":1.5197568389057725E-2},{"$f":"AC14-AD14","v":-7.8777892297487995E-5},{"$f":"ROUND(AE14,RoundLeg1)","v":-1E-4},null,null,null,{"$f":"K13","v":24.74},{"$f":"AJ14*(1+HolidayPayRate)","v":26.719200000000001},{"$f":"ROUND(AK14,NTNRounding)","v":26.72},{"$f":"K14-AL14","v":0},{"$f":"AI13","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 33","index":43,"n_rows":15,"n_cols":41,"rows_kept":15,"cut":false,"hidden":false,"merged":[[8,4,8,6],[3,0,3,10],[8,7,8,9]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+33","v":33},"FAMILY START AND EARLY START (Childcare Assistance), [aka Early Learning Payment]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"3 REPERFORM",null,null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name","Opening Rate","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Rate","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)","Base Rate","Add Holiday Pay Rate","Total","Diff"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":33.01},"Early Learning Payment"]
[null,null,"Maximum payment rate for each child",{"$f":"'Rates Data'!R542","v":9.51},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E13),\n                  D13*(1+CPI),\n                  E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0),\n      NTNRounding)","v":9.7200000000000006},"Clause 8(3)c Family Start and Early Start (Childcare Assistance) Programme",{"$f":"IF((E13<>0)*AND(H13<>0),1,0)","v":0},null,null,{"$f":"K13-D13","v":0.21000000000000085},null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K13/D13-1","v":2.208201892744488E-2},{"$f":"AC13-AD13","v":1.5785398756706925E-4},{"$f":"ROUND(AE13,RoundLeg1)","v":2.0000000000000001E-4},{"$f":"IF(ISBLANK(E13),\n                  D13*(1+CPI),\n                  E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0)","v":9.7215011914217637},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Maximum weekly payment (20 hours) for each  aged 18 months to 36 months",{"$f":"'Rates Data'!R543","v":190.2},null,null,null,null,null,null,{"$f":"K13*ELP_Hours_2","v":194.4},"Clause 8(3)c Family Start and Early Start (Childcare Assistance) Programme",null,null,null,{"$f":"K14-D14","v":4.2000000000000171},null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K14/D14-1","v":2.208201892744488E-2},{"$f":"AC14-AD14","v":1.5785398756706925E-4},{"$f":"ROUND(AE14,RoundLeg1)","v":2.0000000000000001E-4},null,null,null,{"$f":"K13","v":9.7200000000000006},{"$f":"ELP_Hours_2","v":20},{"$f":"AJ14*AK14","v":194.4},{"$f":"K14-AL14","v":0},{"$f":"AI13","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 34","index":44,"n_rows":19,"n_cols":34,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+34","v":34},"Maximum Weekly Rates of Employment Transition Assistance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"5 Base Rate Check","NARRATION"]
[null,null,"Name","Opening Rate","Calculated Rate","Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Base Rate (Layer 1)"]
[null,{"$f":"IF(MAX(B$1:B10)=0,MAX(A$1:A10)+0.01,(MAX(B$1:B10,A$1:A10))+0.01)","v":34.01},"Maximum Weekly Rates of Employment Transition Assistance"]
[null,null,"Single 16-17 years old",{"$f":"'Rates Data'!R545","v":337.63},{"$f":"'Table 2'!L51","v":345.14},"Employment Transition Programme (under S124(1)(d) of SSA)",null,null,null,{"$f":"E12-D12","v":7.5099999999999909},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB12,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"IF(D12=0,0,E12/D12-1)","v":2.2243284068358848E-2},{"$f":"AC12-AD12","v":-3.4111533468994537E-6},{"$f":"ROUND(AE12,RoundLeg1)","v":0},{"$f":"'Table 2'!AI51","v":0}]
[null,null,"Single 18 years and over",{"$f":"'Rates Data'!R546","v":402.84},{"$f":"'Table 2'!L52","v":411.8},"Employment Transition Programme (under S124(1)(d) of SSA)",null,null,null,{"$f":"E13-D13","v":8.9600000000000364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"IF(D13=0,0,E13/D13-1)","v":2.2242081223314614E-2},{"$f":"AC13-AD13","v":-2.2083083026647188E-6},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"'Table 2'!AI52","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (without children) each",{"$f":"'Rates Data'!R547","v":342.24},{"$f":"'Table 2'!L53","v":349.85},"Employment Transition Programme (under S124(1)(d) of SSA)",null,null,null,7.6100000000000136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.223585787751281E-2,4.0150374991387849E-6,0,{"$f":"'Table 2'!AI53","v":0}]
[null,null,"Married, Civil Union or Defacto Couple ( without children) total",{"$f":"'Rates Data'!R548","v":684.48},{"$f":"'Table 2'!L54","v":699.7},"Employment Transition Programme (under S124(1)(d) of SSA)",null,null,null,15.220000000000027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.223585787751281E-2,4.0150374991387849E-6,0,{"$f":"'Table 2'!AI54","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (with children) each",{"$f":"'Rates Data'!R549","v":359.07},{"$f":"'Table 2'!L55","v":367.06},"Employment Transition Programme (under S124(1)(d) of SSA)",null,null,null,7.9900000000000091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,2.2251928593310488E-2,-1.2055678298539263E-5,0,{"$f":"'Table 2'!AI55","v":0}]
[null,null,"Married, Civil Union or Defacto Couple (with children) total",{"$f":"'Rates Data'!R550","v":718.14},{"$f":"'Table 2'!L56","v":734.12},"Employment Transition Programme (under S124(1)(d) of SSA)",null,null,null,15.980000000000018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"IF(D17=0,0,E17/D17-1)","v":2.2251928593310488E-2},{"$f":"AC17-AD17","v":-1.2055678298539263E-5},{"$f":"ROUND(AE17,RoundLeg1)","v":0},{"$f":"'Table 2'!AI56","v":0}]
[null,null,"Sole Parent",{"$f":"'Rates Data'!R551","v":552.14},{"$f":"'Table 2'!L58","v":564.41999999999996},"Employment Transition Programme (under S124(1)(d) of SSA)",null,null,null,12.279999999999973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2239872915011949E-2,{"$f":"IF(D18=0,0,E18/D18-1)","v":2.2240736045205933E-2},{"$f":"AC18-AD18","v":-8.6313019398431834E-7},{"$f":"ROUND(AE18,RoundLeg1)","v":0},{"$f":"'Table 2'!AI58","v":0}]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 35","index":45,"n_rows":17,"n_cols":36,"rows_kept":17,"cut":false,"hidden":false,"merged":[[8,4,8,6],[8,7,8,9]]}
[]
["CPI General Adjustment Model"]
[]
["Benefit cut-out points, limits and thresholds"]
[]
[{"$f":"MAX(A$1:A5)+35","v":35},"Accommodation Supplement Income Limits for NZ Superannuation/Veterans pension "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI,\"0.00%\")),\"\")","v":""}]
[null,null,null,{"$f":"CONCATENATE(\"Opening Limits: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Limits: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Limits: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Limits: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"NARRATION"]
[null,null,"Name","Opening Gross Weekly Threshold","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Gross Weekly Threshold","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":35.01},"Circumstance"]
[null,null,"Single person",{"$f":"'Rates Data'!R553","v":702.85},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E13),\n                       D13*(1+CPI),\n                       E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0),\n      NTNRounding)","v":718.48},"SSA 2018 Schedule 5 Part 2 cl. 6",{"$f":"IF((E13<>0)*AND(H13<>0),1,0)","v":0},null,null,null,{"$f":"K13-D13","v":15.629999999999995},null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K13/D13-1","v":2.2238030874297543E-2},{"$f":"AC13-AD13","v":1.8420407144059681E-6},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E13),\n                       D13*(1+CPI),\n                       E13*(1+CPI))*IF((H13=0),1,0)+(H13)*(H13<>0)","v":718.4812946783162},{"$f":"AG13/D13-1","v":2.2239872915011949E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Married, civil union or defacto couple (with or without children) ",{"$f":"'Rates Data'!R554","v":1020.9},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E14),\n                       D14*(1+CPI),\n                       E14*(1+CPI))*IF((H14=0),1,0)+(H14)*(H14<>0),\n      NTNRounding)","v":1043.5999999999999},"SSA 2018 Schedule 5 Part 2 cl. 7",{"$f":"IF((E14<>0)*AND(H14<>0),1,0)","v":0},null,null,null,{"$f":"K14-D14","v":22.699999999999932},null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"K14/D14-1","v":2.2235282593789707E-2},{"$f":"AC14-AD14","v":4.5903212222420109E-6},{"$f":"ROUND(AE14,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(E14),\n                       D14*(1+CPI),\n                       E14*(1+CPI))*IF((H14=0),1,0)+(H14)*(H14<>0)","v":1043.6046862589358},{"$f":"AG14/D14-1","v":2.2239872915011949E-2},{"$f":"AC14-AH14","v":0}]
[null,null,"Sole parent with 1 dependent child",{"$f":"'Rates Data'!R555","v":852.89},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E15),\n                       D15*(1+CPI),\n                       E15*(1+CPI))*IF((H15=0),1,0)+(H15)*(H15<>0),\n      NTNRounding)","v":871.86},"SSA 2018 Schedule 5 Part 2 cl. 8",{"$f":"IF((E15<>0)*AND(H15<>0),1,0)","v":0},null,null,null,18.970000000000027,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":2.2239872915011949E-2},2.2242024176623021E-2,-2.1512616110719307E-6,0,{"$f":"IF(ISBLANK(E15),\n                       D15*(1+CPI),\n                       E15*(1+CPI))*IF((H15=0),1,0)+(H15)*(H15<>0)","v":871.85816521048457},2.2239872915011949E-2,0]
[null,null,"Sole parent with 2 or more dependent children",{"$f":"'Rates Data'!R556","v":898.56},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(E16),\n                       D16*(1+CPI),\n                       E16*(1+CPI))*IF((H16=0),1,0)+(H16)*(H16<>0),\n      NTNRounding)","v":918.54},"SSA 2018 Schedule 5 Part 2 cl. 9",{"$f":"IF((E16<>0)*AND(H16<>0),1,0)","v":0},null,null,null,19.980000000000018,null,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB16,CheckTarget,0))","v":2.2239872915011949E-2},2.2235576923076872E-2,4.2959919350771258E-6,0,{"$f":"IF(ISBLANK(E16),\n                       D16*(1+CPI),\n                       E16*(1+CPI))*IF((H16=0),1,0)+(H16)*(H16<>0)","v":918.54386020651305},2.2239872915011949E-2,0]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 36","index":46,"n_rows":22,"n_cols":36,"rows_kept":22,"cut":false,"hidden":false,"merged":[[8,5,8,7],[3,0,3,11],[8,8,8,10]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+36","v":36},"Residential Care Subsidy"]
[null,null,{"$f":"IF(CPI_RCS<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI_RCS,\"0.00%\")),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[{"$f":"IF(CPI_RCS<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI_RCS,\"0.00%\")),\"\")","v":""}]
[{"$f":"IF(CPI_RCS<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI_RCS,\"0.00%\")),\"\")","v":""},null,{"$f":"IF(CPI_RCS<0,CONCATENATE(\"This Calculation is based on a negative CPI of \",TEXT(CPI_RCS,\"0.00%\")),\"\")","v":""},null,{"$f":"CONCATENATE(\"Opening Rate: \",TEXT(PrevAdjDateRCS,\"dd/mm/yyyy\"))","v":"Opening Rate: 31/07/2024"},"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDateRCS,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/07/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,"LEG 2 (Unround Update)",null,null,"NARRATION"]
[null,null,"Name","Opening Unrounded Rate","Opening Rounded Rate","Intra-Year Adj","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj","Post-Year Adj Date","Post-Year Narrative","Calculated Unrounded Rate","Calculated Rounded Rate","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"after rounding",null,null,"before rounding"]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":36.01},"Residential Care Subsidy Income-from-Assets Exemption",null,null,null,null,null,null,null,null,null,null,null,null,null,"diff","% diff",null,"diff","% diff"]
[null,null,"Rate 1",{"$f":"'Rates Data'!R558","v":1235.5100529094784},{"$f":"'Rates Data'!S558","v":1236},null,null,null,null,null,null,{"$f":"IF(ISBLANK(F13),\n                  D13*(1+CPI_RCS),\n                  F13*(1+CPI_RCS))*IF((I13=0),1,0)+(I13)*(I13<>0)","v":1266.7147267004045},{"$f":"ROUNDUP(L13,ResiCareSubRound)","v":1267},"Residential Care and Disability Support Services Act 2018 Schedule 2 cl. 5",{"$f":"IF((F13<>0)*AND(I13<>0),1,0)","v":0},null,{"$f":"M13-E13","v":31},{"$f":"Q13/E13","v":2.5080906148867314E-2},null,{"$f":"L13-D13","v":31.204673790926108},{"$f":"T13/D13","v":2.5256511444356793E-2},null,null,null,null,null,null,"CPI RCS",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.5256511444356811E-2},{"$f":"L13/D13-1","v":2.5256511444356811E-2},{"$f":"AC13-AD13","v":0},{"$f":"ROUND(AE13,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F13),\n                  D13*(1+CPI_RCS),\n                  F13*(1+CPI_RCS))*IF((I13=0),1,0)+(I13)*(I13<>0)","v":1266.7147267004045},{"$f":"AG13/D13-1","v":2.5256511444356811E-2},{"$f":"AC13-AH13","v":0}]
[null,null,"Rate 2",{"$f":"'Rates Data'!R559","v":2471.0201058189568},{"$f":"'Rates Data'!S559","v":2472},null,null,null,null,null,null,{"$f":"IF(ISBLANK(F14),\n                  D14*(1+CPI_RCS),\n                  F14*(1+CPI_RCS))*IF((I14=0),1,0)+(I14)*(I14<>0)","v":2533.4294534008091},{"$f":"ROUNDUP(L14,ResiCareSubRound)","v":2534},"Residential Care and Disability Support Services Act 2018 Schedule 2 cl. 5",{"$f":"IF((F14<>0)*AND(I14<>0),1,0)","v":0},null,{"$f":"M14-E14","v":62},{"$f":"Q14/E14","v":2.5080906148867314E-2},null,{"$f":"L14-D14","v":62.409347581852217},{"$f":"T14/D14","v":2.5256511444356793E-2},null,null,null,null,null,null,"CPI RCS",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.5256511444356811E-2},{"$f":"L14/D14-1","v":2.5256511444356811E-2},0,0,{"$f":"IF(ISBLANK(F14),\n                  D14*(1+CPI_RCS),\n                  F14*(1+CPI_RCS))*IF((I14=0),1,0)+(I14)*(I14<>0)","v":2533.4294534008091},{"$f":"AG14/D14-1","v":2.5256511444356811E-2},{"$f":"AC14-AH14","v":0}]
[null,null,"Rate 3",{"$f":"'Rates Data'!R560","v":3706.5301587284339},{"$f":"'Rates Data'!S560","v":3707},null,null,null,null,null,null,{"$f":"IF(ISBLANK(F15),\n                  D15*(1+CPI_RCS),\n                  F15*(1+CPI_RCS))*IF((I15=0),1,0)+(I15)*(I15<>0)","v":3800.1441801012124},{"$f":"ROUNDUP(L15,ResiCareSubRound)","v":3801},"Residential Care and Disability Support Services Act 2018 Schedule 2 cl. 5",{"$f":"IF((F15<>0)*AND(I15<>0),1,0)","v":0},null,94,2.5357431885621798E-2,null,93.614021372778552,2.5256511444356863E-2,null,null,null,null,null,null,"CPI RCS",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":2.5256511444356811E-2},2.5256511444356811E-2,0,0,{"$f":"IF(ISBLANK(F15),\n                  D15*(1+CPI_RCS),\n                  F15*(1+CPI_RCS))*IF((I15=0),1,0)+(I15)*(I15<>0)","v":3800.1441801012124},2.5256511444356811E-2,0]
[null,null,"Insertion row for new rates"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B18)=0,MAX(A$1:A18)+0.01,(MAX(B$1:B18,A$1:A18))+0.01)","v":36.019999999999996},"Residential Care Subsidy Thresholds"]
[null,null,"Threshold A",{"$f":"'Rates Data'!R562","v":284635.40963596565},{"$f":"'Rates Data'!S562","v":284636},null,null,null,null,null,null,{"$f":"IF(ISBLANK(F20),\n                  D20*(1+CPI_RCS),\n                  F20*(1+CPI_RCS))*IF((I20=0),1,0)+(I20)*(I20<>0)","v":291824.30711690563},{"$f":"ROUNDUP(L20,ResiCareSubRound)","v":291825},"Residential Care and Disability Support Services Act Schedule 2 Part 1 cl. 1",{"$f":"IF((F20<>0)*AND(I20<>0),1,0)","v":0},null,{"$f":"M20-E20","v":7189},{"$f":"Q20/E20","v":2.5256819235795893E-2},null,{"$f":"L20-D20","v":7188.8974809399806},{"$f":"T20/D20","v":2.5256511444356901E-2},null,null,null,null,null,null,"CPI RCS",{"$f":"INDEX(CheckTargetRate,MATCH(AB20,CheckTarget,0))","v":2.5256511444356811E-2},{"$f":"L20/D20-1","v":2.5256511444356811E-2},{"$f":"AC20-AD20","v":0},{"$f":"ROUND(AE20,RoundLeg1)","v":0},{"$f":"IF(ISBLANK(F20),\n                  D20*(1+CPI_RCS),\n                  F20*(1+CPI_RCS))*IF((I20=0),1,0)+(I20)*(I20<>0)","v":291824.30711690563},{"$f":"AG20/D20-1","v":2.5256511444356811E-2},{"$f":"AC20-AH20","v":0}]
[null,null,"Threshold B",{"$f":"'Rates Data'!R563","v":155872.43917138362},{"$f":"'Rates Data'!S563","v":155873},null,null,null,null,null,null,{"$f":"IF(ISBLANK(F21),\n                  D21*(1+CPI_RCS),\n                  F21*(1+CPI_RCS))*IF((I21=0),1,0)+(I21)*(I21<>0)","v":159809.23321517548},{"$f":"ROUNDUP(L21,ResiCareSubRound)","v":159810},"Residential Care and Disability Support Services Act Schedule 2 Part 1 cl. 1",{"$f":"IF((F21<>0)*AND(I21<>0),1,0)","v":0},null,{"$f":"M21-E21","v":3937},2.5257741879607117E-2,null,{"$f":"L21-D21","v":3936.7940437918587},2.5256511444356793E-2,null,null,null,null,null,null,"CPI RCS",{"$f":"INDEX(CheckTargetRate,MATCH(AB21,CheckTarget,0))","v":2.5256511444356811E-2},2.5256511444356811E-2,0,0,{"$f":"IF(ISBLANK(F21),\n                  D21*(1+CPI_RCS),\n                  F21*(1+CPI_RCS))*IF((I21=0),1,0)+(I21)*(I21<>0)","v":159809.23321517548},2.5256511444356811E-2,0]
[null,null,"Insertion row for new rates",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((F22<>0)*AND(I22<>0),1,0)","v":0},null,{"$f":"M22-E22","v":0}]

{"sheet":"Table 37","index":47,"n_rows":16,"n_cols":36,"rows_kept":16,"cut":false,"hidden":false,"merged":[[3,0,3,5]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+37","v":37},"Average Regional Rents Information For Special Transfer Allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rate: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rate: 31/07/2024"},null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)"]
[null,null,"Name","Opening 1 Bedroom Rent","Opening 2 Bedroom Rent","1 Bedroom Rent","2 Bedroom Rent","Statutory Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %Δ (Leg.1)","Net %diff (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)","Leg.1 Variance (4dp rounded)","Narration"]
[]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":37.01},"Average Regional Rents"]
[null,null,"Auckland Region",{"$f":"'Rates Data'!R565","v":426},{"$f":"'Rates Data'!S565","v":535},{"$f":"'Input Assumptions'!D287","v":459},{"$f":"'Input Assumptions'!E287","v":568},"Special Transfer Allowance Programme 2000: Schedule",null,null,null,null,{"$f":"F13-D13","v":33},{"$f":"G13-E13","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":0},{"$f":"F13/D13-1","v":7.7464788732394263E-2},{"$f":"G13/E13-1","v":6.1682242990654279E-2},{"$f":"$AC13-AD13","v":-7.7464788732394263E-2},{"$f":"$AC13-AE13","v":-6.1682242990654279E-2},{"$f":"ABS(ROUND(AF13,RoundLeg1))","v":7.7499999999999999E-2},6.1699999999999998E-2]
[null,null,"Wellington Region",{"$f":"'Rates Data'!R566","v":430},{"$f":"'Rates Data'!S566","v":548},{"$f":"'Input Assumptions'!D288","v":456},{"$f":"'Input Assumptions'!E288","v":591},"Special Transfer Allowance Programme 2000: Schedule",null,null,null,null,{"$f":"F14-D14","v":26},43,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":0},{"$f":"F14/D14-1","v":6.0465116279069697E-2},7.8467153284671465E-2,{"$f":"$AC14-AD14","v":-6.0465116279069697E-2},-7.8467153284671465E-2,6.0499999999999998E-2,7.85E-2]
[null,null,"Rest of New Zealand",{"$f":"'Rates Data'!R567","v":329},{"$f":"'Rates Data'!S567","v":426},{"$f":"'Input Assumptions'!D289","v":360},{"$f":"'Input Assumptions'!E289","v":460},"Special Transfer Allowance Programme 2000: Schedule",null,null,null,null,31,34,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nil",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":0},9.4224924012157985E-2,7.9812206572769995E-2,-9.4224924012157985E-2,-7.9812206572769995E-2,9.4200000000000006E-2,7.9799999999999996E-2]
[null,null,"Insertion row for new rates"]

{"sheet":"Table 38","index":48,"n_rows":54,"n_cols":12,"rows_kept":54,"cut":false,"hidden":false,"merged":[[3,0,3,5]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+38","v":38},"Work Bonus"]
[]
[]
[]
[null,null,"Name"]
[null,null,null,"Rate",{"$f":"\"Week \"&COLUMNS($E$11:E11)","v":"Week 1"},{"$f":"\"Week \"&COLUMNS($E$11:F11)","v":"Week 2"},{"$f":"\"Week \"&COLUMNS($E$11:G11)","v":"Week 3"},{"$f":"\"Week \"&COLUMNS($E$11:H11)","v":"Week 4"},{"$f":"\"Week \"&COLUMNS($E$11:I11)","v":"Week 5"},{"$f":"\"Week \"&COLUMNS($E$11:J11)","v":"Week 6"},{"$f":"\"Week \"&COLUMNS($E$11:K11)","v":"Week 7"},{"$f":"\"Week \"&COLUMNS($E$11:L11)","v":"Week 8"}]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":38.01},"Sole Parent Support",null,{"$f":"COLUMNS($E$11:E11)","v":1},{"$f":"COLUMNS($E$11:F11)","v":2},{"$f":"COLUMNS($E$11:G11)","v":3},{"$f":"COLUMNS($E$11:H11)","v":4},{"$f":"COLUMNS($E$11:I11)","v":5},{"$f":"COLUMNS($E$11:J11)","v":6},{"$f":"COLUMNS($E$11:K11)","v":7},{"$f":"COLUMNS($E$11:L11)","v":8}]
[null,null,"Sole Parent Support",{"$f":"'Table 2'!$L$62","v":505.8},{"$f":"MAX(0,IF($D13-WorkBonus_ded*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D13-WorkBonus_ded*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)))","v":505.8},{"$f":"MAX(0,IF($D13-WorkBonus_ded*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D13-WorkBonus_ded*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)))","v":405.8},{"$f":"MAX(0,IF($D13-WorkBonus_ded*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D13-WorkBonus_ded*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)))","v":305.8},{"$f":"MAX(0,IF($D13-WorkBonus_ded*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D13-WorkBonus_ded*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)))","v":205.8},{"$f":"MAX(0,IF($D13-WorkBonus_ded*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D13-WorkBonus_ded*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)))","v":105.80000000000001},{"$f":"MAX(0,IF($D13-WorkBonus_ded*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D13-WorkBonus_ded*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)))","v":0},{"$f":"MAX(0,IF($D13-WorkBonus_ded*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D13-WorkBonus_ded*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)))","v":0},{"$f":"MAX(0,IF($D13-WorkBonus_ded*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D13-WorkBonus_ded*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)))","v":0}]
[null,null,"Insertion row for new rates"]
[]
[]
[null,{"$f":"IF(MAX(B$1:B16)=0,MAX(A$1:A16)+0.01,(MAX(B$1:B16,A$1:A16))+0.01)","v":38.019999999999996},"Supported Living Payment","Rate",{"$f":"\"Week \"&COLUMNS($E$11:E17)","v":"Week 1"},{"$f":"\"Week \"&COLUMNS($E$11:F17)","v":"Week 2"},{"$f":"\"Week \"&COLUMNS($E$11:G17)","v":"Week 3"},{"$f":"\"Week \"&COLUMNS($E$11:H17)","v":"Week 4"},{"$f":"\"Week \"&COLUMNS($E$11:I17)","v":"Week 5"},{"$f":"\"Week \"&COLUMNS($E$11:J17)","v":"Week 6"},{"$f":"\"Week \"&COLUMNS($E$11:K17)","v":"Week 7"},{"$f":"\"Week \"&COLUMNS($E$11:L17)","v":"Week 8"}]
[null,null,"Single 16-17 Years",{"$f":"'Table 2'!$L$51","v":345.14},{"$f":"MAX(0,IF($D18-WorkBonus_ded*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D18-WorkBonus_ded*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)))","v":345.14},{"$f":"MAX(0,IF($D18-WorkBonus_ded*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D18-WorkBonus_ded*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)))","v":245.14},{"$f":"MAX(0,IF($D18-WorkBonus_ded*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D18-WorkBonus_ded*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)))","v":145.13999999999999},{"$f":"MAX(0,IF($D18-WorkBonus_ded*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D18-WorkBonus_ded*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)))","v":45.139999999999986},{"$f":"MAX(0,IF($D18-WorkBonus_ded*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D18-WorkBonus_ded*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)))","v":0},{"$f":"MAX(0,IF($D18-WorkBonus_ded*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D18-WorkBonus_ded*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)))","v":0},{"$f":"MAX(0,IF($D18-WorkBonus_ded*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D18-WorkBonus_ded*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)))","v":0},{"$f":"MAX(0,IF($D18-WorkBonus_ded*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D18-WorkBonus_ded*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)))","v":0}]
[null,null,"Single, 18 Years",{"$f":"'Table 2'!$L$52","v":411.8},{"$f":"MAX(0,IF($D19-WorkBonus_ded*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D19-WorkBonus_ded*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)))","v":411.8},{"$f":"MAX(0,IF($D19-WorkBonus_ded*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D19-WorkBonus_ded*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)))","v":311.8},{"$f":"MAX(0,IF($D19-WorkBonus_ded*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D19-WorkBonus_ded*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)))","v":211.8},{"$f":"MAX(0,IF($D19-WorkBonus_ded*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D19-WorkBonus_ded*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)))","v":111.80000000000001},{"$f":"MAX(0,IF($D19-WorkBonus_ded*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D19-WorkBonus_ded*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)))","v":11.800000000000011},{"$f":"MAX(0,IF($D19-WorkBonus_ded*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D19-WorkBonus_ded*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)))","v":0},{"$f":"MAX(0,IF($D19-WorkBonus_ded*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D19-WorkBonus_ded*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)))","v":0},{"$f":"MAX(0,IF($D19-WorkBonus_ded*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D19-WorkBonus_ded*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)))","v":0}]
[null,null,"Sole Parent",{"$f":"'Table 2'!$L$58","v":564.41999999999996},{"$f":"MAX(0,IF($D20-WorkBonus_ded*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D20-WorkBonus_ded*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)))","v":564.41999999999996},{"$f":"MAX(0,IF($D20-WorkBonus_ded*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D20-WorkBonus_ded*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)))","v":464.41999999999996},{"$f":"MAX(0,IF($D20-WorkBonus_ded*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D20-WorkBonus_ded*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)))","v":364.41999999999996},{"$f":"MAX(0,IF($D20-WorkBonus_ded*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D20-WorkBonus_ded*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)))","v":264.41999999999996},{"$f":"MAX(0,IF($D20-WorkBonus_ded*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D20-WorkBonus_ded*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)))","v":164.41999999999996},{"$f":"MAX(0,IF($D20-WorkBonus_ded*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D20-WorkBonus_ded*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)))","v":64.419999999999959},{"$f":"MAX(0,IF($D20-WorkBonus_ded*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D20-WorkBonus_ded*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)))","v":0},{"$f":"MAX(0,IF($D20-WorkBonus_ded*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D20-WorkBonus_ded*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)))","v":0}]
[null,null,"Married, civil union or de facto couple (without children) Total\n",{"$f":"'Table 2'!$L$54","v":699.7},{"$f":"MAX(0,IF($D21-WorkBonus_ded*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D21-WorkBonus_ded*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)))","v":699.7},{"$f":"MAX(0,IF($D21-WorkBonus_ded*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D21-WorkBonus_ded*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)))","v":599.70000000000005},{"$f":"MAX(0,IF($D21-WorkBonus_ded*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D21-WorkBonus_ded*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)))","v":499.70000000000005},{"$f":"MAX(0,IF($D21-WorkBonus_ded*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D21-WorkBonus_ded*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)))","v":399.70000000000005},{"$f":"MAX(0,IF($D21-WorkBonus_ded*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D21-WorkBonus_ded*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)))","v":299.70000000000005},{"$f":"MAX(0,IF($D21-WorkBonus_ded*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D21-WorkBonus_ded*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)))","v":199.70000000000005},{"$f":"MAX(0,IF($D21-WorkBonus_ded*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D21-WorkBonus_ded*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)))","v":99.700000000000045},{"$f":"MAX(0,IF($D21-WorkBonus_ded*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D21-WorkBonus_ded*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)))","v":0}]
[null,null,"Married, civil union or de facto couple (without children) Each\n",{"$f":"'Table 2'!$L$53","v":349.85},{"$f":"MAX(0,IF($D22-WorkBonus_ded_Married*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D22-WorkBonus_ded_Married*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)))","v":349.85},{"$f":"MAX(0,IF($D22-WorkBonus_ded_Married*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D22-WorkBonus_ded_Married*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)))","v":299.85000000000002},{"$f":"MAX(0,IF($D22-WorkBonus_ded_Married*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D22-WorkBonus_ded_Married*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)))","v":249.85000000000002},{"$f":"MAX(0,IF($D22-WorkBonus_ded_Married*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D22-WorkBonus_ded_Married*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)))","v":199.85000000000002},{"$f":"MAX(0,IF($D22-WorkBonus_ded_Married*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D22-WorkBonus_ded_Married*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)))","v":149.85000000000002},{"$f":"MAX(0,IF($D22-WorkBonus_ded_Married*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D22-WorkBonus_ded_Married*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)))","v":99.850000000000023},{"$f":"MAX(0,IF($D22-WorkBonus_ded_Married*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D22-WorkBonus_ded_Married*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)))","v":49.850000000000023},{"$f":"MAX(0,IF($D22-WorkBonus_ded_Married*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D22-WorkBonus_ded_Married*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)))","v":0}]
[null,null,"Married, civil union or de facto couple (with children) Total\n",{"$f":"'Table 2'!$L$56","v":734.12},{"$f":"MAX(0,IF($D23-WorkBonus_ded*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D23-WorkBonus_ded*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)))","v":734.12},{"$f":"MAX(0,IF($D23-WorkBonus_ded*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D23-WorkBonus_ded*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)))","v":634.12},{"$f":"MAX(0,IF($D23-WorkBonus_ded*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D23-WorkBonus_ded*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)))","v":534.12},{"$f":"MAX(0,IF($D23-WorkBonus_ded*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D23-WorkBonus_ded*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)))","v":434.12},{"$f":"MAX(0,IF($D23-WorkBonus_ded*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D23-WorkBonus_ded*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)))","v":334.12},{"$f":"MAX(0,IF($D23-WorkBonus_ded*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D23-WorkBonus_ded*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)))","v":234.12},{"$f":"MAX(0,IF($D23-WorkBonus_ded*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D23-WorkBonus_ded*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)))","v":134.12},{"$f":"MAX(0,IF($D23-WorkBonus_ded*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)<WB_Min,0,$D23-WorkBonus_ded*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)))","v":34.120000000000005}]
[null,null,"Married, civil union or de facto couple (with children) Each\n",{"$f":"'Table 2'!$L$55","v":367.06},{"$f":"MAX(0,IF($D24-WorkBonus_ded_Married*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D24-WorkBonus_ded_Married*('Table 38'!E$12-Wrk_Bonus_Minimum_Weeks)))","v":367.06},{"$f":"MAX(0,IF($D24-WorkBonus_ded_Married*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D24-WorkBonus_ded_Married*('Table 38'!F$12-Wrk_Bonus_Minimum_Weeks)))","v":317.06},{"$f":"MAX(0,IF($D24-WorkBonus_ded_Married*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D24-WorkBonus_ded_Married*('Table 38'!G$12-Wrk_Bonus_Minimum_Weeks)))","v":267.06},{"$f":"MAX(0,IF($D24-WorkBonus_ded_Married*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D24-WorkBonus_ded_Married*('Table 38'!H$12-Wrk_Bonus_Minimum_Weeks)))","v":217.06},{"$f":"MAX(0,IF($D24-WorkBonus_ded_Married*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D24-WorkBonus_ded_Married*('Table 38'!I$12-Wrk_Bonus_Minimum_Weeks)))","v":167.06},{"$f":"MAX(0,IF($D24-WorkBonus_ded_Married*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D24-WorkBonus_ded_Married*('Table 38'!J$12-Wrk_Bonus_Minimum_Weeks)))","v":117.06},{"$f":"MAX(0,IF($D24-WorkBonus_ded_Married*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D24-WorkBonus_ded_Married*('Table 38'!K$12-Wrk_Bonus_Minimum_Weeks)))","v":67.06},{"$f":"MAX(0,IF($D24-WorkBonus_ded_Married*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)<WB_Min_married,0,$D24-WorkBonus_ded_Married*('Table 38'!L$12-Wrk_Bonus_Minimum_Weeks)))","v":17.060000000000002}]
[null,null,"Insertion row for new rates"]
[]
[]
[]
[null,null,null,494.8,494.8,394.8,294.8,194.8,94.800000000000011,0,0,0]
[]
[]
[]
[null,null,null,"Rate","Week 1","Week 2","Week 3","Week 4","Week 5","Week 6","Week 7","Week 8"]
[null,null,null,337.63,337.63,237.63,137.63,37.629999999999995,0,0,0,0]
[null,null,null,402.84,402.84,302.83999999999997,202.83999999999997,102.83999999999997,0,0,0,0]
[null,null,null,552.14,552.14,452.14,352.14,252.14,152.13999999999999,52.139999999999986,0,0]
[null,null,null,684.48,684.48,584.48,484.48,384.48,284.48,184.48000000000002,84.480000000000018,0]
[null,null,null,342.24,342.24,292.24,242.24,192.24,142.24,92.240000000000009,42.240000000000009,0]
[null,null,null,718.14,718.14,618.14,518.14,418.14,318.14,218.14,118.13999999999999,18.139999999999986]
[null,null,null,359.07,359.07,309.07,259.07,209.07,159.07,109.07,59.069999999999993,9.0699999999999932]
[]
[]
[null,null,null,{"$f":"D13-D29","v":11},{"$f":"E13-E29","v":11},11,11,11,11,0,0,0]
[]
[]
[]
[null,null,null,"Rate","Week 1","Week 2","Week 3","Week 4","Week 5","Week 6","Week 7","Week 8"]
[null,null,null,{"$f":"D18-D34","v":7.5099999999999909},{"$f":"E18-E34","v":7.5099999999999909},7.5099999999999909,7.5099999999999909,7.5099999999999909,0,0,0,0]
[null,null,null,{"$f":"D19-D35","v":8.9600000000000364},8.9600000000000364,8.9600000000000364,8.9600000000000364,8.9600000000000364,11.800000000000011,0,0,0]
[null,null,null,{"$f":"D20-D36","v":12.279999999999973},12.279999999999973,12.279999999999973,12.279999999999973,12.279999999999973,12.279999999999973,12.279999999999973,0,0]
[null,null,null,{"$f":"D21-D37","v":15.220000000000027},15.220000000000027,15.220000000000027,15.220000000000027,15.220000000000027,15.220000000000027,15.220000000000027,15.220000000000027,0]
[null,null,null,{"$f":"D22-D38","v":7.6100000000000136},7.6100000000000136,7.6100000000000136,7.6100000000000136,7.6100000000000136,7.6100000000000136,7.6100000000000136,7.6100000000000136,0]
[null,null,null,{"$f":"D23-D39","v":15.980000000000018},15.980000000000018,15.980000000000018,15.980000000000018,15.980000000000018,15.980000000000018,15.980000000000018,15.980000000000018,15.980000000000018]
[null,null,null,{"$f":"D24-D40","v":7.9900000000000091},7.9900000000000091,7.9900000000000091,7.9900000000000091,7.9900000000000091,7.9900000000000091,7.9900000000000091,7.9900000000000091,7.9900000000000091]

{"sheet":"Table 39","index":49,"n_rows":17,"n_cols":42,"rows_kept":17,"cut":false,"hidden":false,"merged":[[3,0,3,11]]}
[]
["CPI General Adjustment Model"]
[]
["Miscellaneous rates and payments"]
[]
[{"$f":"MAX(A$1:A5)+39","v":39},"Clothing Allowance for Unsupported Child's Benefit and/or Orphans Benefit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYTICAL REVIEW"]
[]
[null,null,null,{"$f":"CONCATENATE(\"Opening Rate: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rate: 31/07/2024"},null,"Intra Year Adjustment",null,null,"Post Year Adjustment",null,null,{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET",null,"LEG 1 (Actual Movement)",null,null,null,null,null,"LEG 2 (Unround Update)",null,null,null,null,null,"NARRATION"]
[null,null,"Name","Clothing rate (weekly)","Clothing rate (4-weekly)","Intra-Year Adj (to Weekly Rate)","Intra-Year Adj Date","Intra-Year Narrative","Post-Year Adj (to Weekly Rate)","Post-Year Adj Date","Post-Year Narrative","Clothing rate (weekly)","Clothing rate (4-weekly)","Statutory Reference","Intra/Post Year Error Check",null,null,null,null,null,null,null,null,null,null,null,null,"CHECK","Target movement","Net %Δ (Leg.1)","Net %Δ (Leg.1)","Net %diff (Leg.1)","Net %diff (Leg.1)","Leg.1 Variance (4dp rounded)",null,"Leg.2: $(B) Unrounded","Leg.2: $(B) Unrounded","Net %Δ (Leg.2)","Net %Δ (Leg.2)","Leg.2 Variance (No rounding)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Weekly Maximum Rate","Calculated Daily Maximum Rate",null,null,null,null,"Calculated Weekly Maximum Rate","Calculated Daily Maximum Rate"]
[null,{"$f":"IF(MAX(B$1:B11)=0,MAX(A$1:A11)+0.01,(MAX(B$1:B11,A$1:A11))+0.01)","v":39.01},"Age of child"]
[null,null,"0-4 years",{"$f":"'Rates Data'!R569","v":25.03},{"$f":"'Rates Data'!S569","v":100.12},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0),\n     NTNRounding)","v":25.59},{"$f":"L13*ClothingAllowanceMultiple","v":102.36},"SSA 2018 Schedule 4 part 4 cl 3 and part 5 cl 3",{"$f":"IF((F13<>0)*AND(I13<>0),1,0)","v":0},null,{"$f":"L13-D13","v":0.55999999999999872},{"$f":"M13-E13","v":2.2399999999999949},null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB13,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L13/D13-1","v":2.2373152217339154E-2},{"$f":"M13/E13-1","v":2.2373152217339154E-2},{"$f":"$AC13-AD13","v":-1.3327930232720497E-4},{"$f":"$AC13-AE13","v":-1.3327930232720497E-4},{"$f":"ABS(ROUND(AF13,RoundLeg1))","v":1E-4},1E-4,{"$f":"IF(ISBLANK(F13),\n                   D13*(1+CPI),\n                   F13*(1+CPI))*IF((I13=0),1,0)+(I13)*(I13<>0)","v":25.586664019062749},{"$f":"AJ13*ClothingAllowanceMultiple","v":102.34665607625099},{"$f":"AJ13/D13-1","v":2.2239872915011949E-2},2.2239872915011949E-2,{"$f":"ABS($AC13-AL13)","v":0},{"$f":"ABS($AC13-AM13)","v":0}]
[null,null,"5-9 years",{"$f":"'Rates Data'!R570","v":28.39},{"$f":"'Rates Data'!S570","v":113.56},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F14),\n                   D14*(1+CPI),\n                   F14*(1+CPI))*IF((I14=0),1,0)+(I14)*(I14<>0),\n     NTNRounding)","v":29.02},{"$f":"L14*ClothingAllowanceMultiple","v":116.08},"SSA 2018 Schedule 4 part 4 cl 3 and part 5 cl 3",{"$f":"IF((F14<>0)*AND(I14<>0),1,0)","v":0},null,{"$f":"L14-D14","v":0.62999999999999901},2.519999999999996,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB14,CheckTarget,0))","v":2.2239872915011949E-2},{"$f":"L14/D14-1","v":2.2190912293060805E-2},{"$f":"M14/E14-1","v":2.2190912293060805E-2},{"$f":"$AC14-AD14","v":4.8960621951144034E-5},4.8960621951144034E-5,0,0,{"$f":"IF(ISBLANK(F14),\n                   D14*(1+CPI),\n                   F14*(1+CPI))*IF((I14=0),1,0)+(I14)*(I14<>0)","v":29.021389992057191},{"$f":"AJ14*ClothingAllowanceMultiple","v":116.08555996822876},{"$f":"AJ14/D14-1","v":2.2239872915011949E-2},{"$f":"AK14/E14-1","v":2.2239872915011949E-2},{"$f":"ABS($AC14-AL14)","v":0},0]
[null,null,"10-13 years",{"$f":"'Rates Data'!R571","v":35.06},{"$f":"'Rates Data'!S571","v":140.24},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F15),\n                   D15*(1+CPI),\n                   F15*(1+CPI))*IF((I15=0),1,0)+(I15)*(I15<>0),\n     NTNRounding)","v":35.840000000000003},{"$f":"L15*ClothingAllowanceMultiple","v":143.36000000000001},"SSA 2018 Schedule 4 part 4 cl 3 and part 5 cl 3",0,null,0.78000000000000114,3.1200000000000045,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB15,CheckTarget,0))","v":2.2239872915011949E-2},2.224757558471202E-2,2.224757558471202E-2,-7.7026697000714961E-6,-7.7026697000714961E-6,0,0,{"$f":"IF(ISBLANK(F15),\n                   D15*(1+CPI),\n                   F15*(1+CPI))*IF((I15=0),1,0)+(I15)*(I15<>0)","v":35.839729944400318},{"$f":"AJ15*ClothingAllowanceMultiple","v":143.35891977760127},2.2239872915011949E-2,2.2239872915011949E-2,0,0]
[null,null,"14+ years",{"$f":"'Rates Data'!R572","v":42.06},{"$f":"'Rates Data'!S572","v":168.24},null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(F16),\n                   D16*(1+CPI),\n                   F16*(1+CPI))*IF((I16=0),1,0)+(I16)*(I16<>0),\n     NTNRounding)","v":43},{"$f":"L16*ClothingAllowanceMultiple","v":172},"SSA 2018 Schedule 4 part 4 cl 3 and part 5 cl 3",0,null,0.93999999999999773,3.7599999999999909,null,null,null,null,null,null,null,null,null,"CPI",{"$f":"INDEX(CheckTargetRate,MATCH(AB16,CheckTarget,0))","v":2.2239872915011949E-2},2.2349025202092143E-2,2.2349025202092143E-2,-1.091522870801942E-4,-1.091522870801942E-4,1E-4,1E-4,{"$f":"IF(ISBLANK(F16),\n                   D16*(1+CPI),\n                   F16*(1+CPI))*IF((I16=0),1,0)+(I16)*(I16<>0)","v":42.995409054805407},{"$f":"AJ16*ClothingAllowanceMultiple","v":171.98163621922163},2.2239872915011949E-2,2.2239872915011949E-2,0,0]
[null,null,"Insertion row for new rates"]

{"sheet":"Social Housing Calcs","index":50,"n_rows":64,"n_cols":7,"rows_kept":64,"cut":false,"hidden":false,"merged":[[3,0,3,4]]}
[]
["CPI General Adjustment Model"]
[]
["MISCELLANEOUS RATES AND PAYMENTS"]
[]
["Social Housing Calculations"]
[null,null,"Name",{"$f":"CONCATENATE(\"Opening Rates: \",TEXT(PrevDate,\"dd/mm/yyyy\"))","v":"Opening Rates: 31/07/2024"},{"$f":"CONCATENATE(\"Calculated Rates: \",TEXT(AdjDate,\"dd/mm/yyyy\"))","v":"Calculated Rates: 01/04/2025"}]
[]
[null,"SH.01","General Housing"]
[null,null,"MSDHousingMarriedOrDependentIncomeThreshold",{"$f":"'Rates Data'!R574","v":1205.22},{"$f":"ROUND('Table 1'!R17*SH_Multiplier,NTNRounding)","v":1242.51},null,{"$f":"E10-D10","v":37.289999999999964}]
[null,null,"MSDHousingSingleIncomeThreshold",{"$f":"'Rates Data'!R575","v":782.43},{"$f":"ROUND('Table 1'!R13*SH_Multiplier,NTNRounding)","v":807.63},null,{"$f":"E11-D11","v":25.200000000000045}]
[null,null,"IRR Assessable Income Threshold – Single age 24 years or younger",{"$f":"'Rates Data'!R576","v":521.62},{"$f":"'Table 1'!R13","v":538.41999999999996},null,16.799999999999955]
[null,null,"IRR Assessable Income Threshold – Single age 25 years +",{"$f":"'Rates Data'!R577","v":521.62},{"$f":"'Table 1'!R13","v":538.41999999999996},null,16.799999999999955]
[null,null,"IRR Assessable Income Threshold – Single with child(ren)",{"$f":"'Rates Data'!R578","v":803.48},{"$f":"'Table 1'!R17","v":828.34},null,24.860000000000014]
[null,null,"IRR Assessable Income Threshold – 2+ adults without child(ren)",{"$f":"'Rates Data'!R579","v":803.48},{"$f":"'Table 1'!R17","v":828.34},null,24.860000000000014]
[null,null,"IRR Assessable Income Threshold – 2+ adults with child(ren)",{"$f":"'Rates Data'!R580","v":803.48},{"$f":"'Table 1'!R17","v":828.34},null,24.860000000000014]
[null,null,"IRR Applicable Jobseeker support rates - Single age 24 years or younger",{"$f":"'Rates Data'!R581","v":307.87},{"$f":"'Table 2'!L15","v":314.72000000000003},null,6.8500000000000227]
[null,null,"IRR Applicable Jobseeker support rates - Single age 25 years +",{"$f":"'Rates Data'!R582","v":353.46},{"$f":"'Table 2'!L16","v":361.32},null,7.8600000000000136]
[null,null,"IRR Applicable Jobseeker support rates - Single with child(ren)",{"$f":"'Rates Data'!R583","v":494.8},{"$f":"'Table 2'!L22","v":505.8},null,11]
[null,null,"IRR Applicable Jobseeker support rates - 2+ adults without child(ren)",{"$f":"'Rates Data'!R584","v":601.46},{"$f":"'Table 2'!L18","v":614.84},null,13.379999999999995]
[null,null,"IRR Applicable Jobseeker support rates - 2+ adults with child(ren)",{"$f":"'Rates Data'!R585","v":635.1},{"$f":"'Table 2'!L20","v":649.22},null,14.120000000000005]
[null,null,"IRR FTC Rate – first or only child, age 0 to 15 years",{"$f":"'Rates Data'!R586","v":144.30000000000001},{"$f":"'Table 29'!H13","v":144.30000000000001},null,0]
[null,null,"NZS/VP 2 adults",{"$f":"'Rates Data'!R587","v":803.48},{"$f":"'Table 1'!R17","v":828.34},null,24.860000000000014]
[null,null,"NZS/VP Single with other applicants or partner or children or additional occupants",{"$f":"'Rates Data'!R588","v":481.65999999999997},{"$f":"'Table 1'!R14","v":497},null,15.340000000000032]
[null,null,"NZS/VP Single, no other applicants or partner or children or additional occupants",{"$f":"'Rates Data'!R589","v":521.62},{"$f":"'Table 1'!R13","v":538.41999999999996},null,16.799999999999955]
[null,null,"NZS/VP Non Qualified spouse 2 adults",{"$f":"'Rates Data'!R590","v":763.94},{"$f":"'Table 1'!R19","v":787.58},null,23.639999999999986]
[null,null,"YP 2 adults without child(ren)",{"$f":"'Rates Data'!R591","v":601.46},{"$f":"'Table 2'!L37","v":614.84},null,13.379999999999995]
[null,null,"YP Single 16 or 17",{"$f":"'Rates Data'!R592","v":307.87},{"$f":"'Table 2'!L35","v":314.72000000000003},null,6.8500000000000227]
[null,null,"YPP 2 adults with child(ren)",{"$f":"'Rates Data'!R593","v":635.1},{"$f":"'Table 2'!L42","v":649.22},null,14.120000000000005]
[null,null,"YPP Single with child(ren)",{"$f":"'Rates Data'!R594","v":494.8},{"$f":"'Table 2'!L44","v":505.8},null,11]
[null,null,"SLP 2 adults with child(ren)",{"$f":"'Rates Data'!R595","v":718.14},{"$f":"'Table 2'!L56","v":734.12},null,15.980000000000018]
[null,null,"SLP Single with child(ren)",{"$f":"'Rates Data'!R596","v":552.14},{"$f":"'Table 2'!L58","v":564.41999999999996},null,12.279999999999973]
[null,null,"SLP 2 adults without child(ren)",{"$f":"'Rates Data'!R597","v":684.48},{"$f":"'Table 2'!L54","v":699.7},null,15.220000000000027]
[null,null,"SLP Single over 18",{"$f":"'Rates Data'!R598","v":402.84},{"$f":"'Table 2'!L52","v":411.8},null,8.9600000000000364]
[null,null,"SLP Single 16 or 17",{"$f":"'Rates Data'!R599","v":337.63},{"$f":"'Table 2'!L51","v":345.14},null,7.5099999999999909]
[null,null,"Sole Parent Support",{"$f":"'Rates Data'!R600","v":494.8},{"$f":"'Table 2'!L62","v":505.8},null,11]
[null,null,"JS 2 adults with child(ren)",{"$f":"'Rates Data'!R601","v":635.1},{"$f":"'Table 2'!L20","v":649.22},null,14.120000000000005]
[null,null,"JS 2 adults without child(ren)",{"$f":"'Rates Data'!R602","v":601.46},{"$f":"'Table 2'!L18","v":614.84},null,13.379999999999995]
[null,null,"JS Single with child(ren)",{"$f":"'Rates Data'!R603","v":494.8},{"$f":"'Table 2'!L22","v":505.8},null,11]
[null,null,"JS Single receiving DPB-WA or Widows Benefit-WA prior to 15 July 2013",{"$f":"'Rates Data'!R604","v":364.82},{"$f":"'Table 2'!L25","v":372.93},null,8.1100000000000136]
[null,null,"JS Single age 25 years +",{"$f":"'Rates Data'!R605","v":353.46},{"$f":"'Table 2'!L16","v":361.32},null,7.8600000000000136]
[null,null,"JS Single age 24 years or younger",{"$f":"'Rates Data'!R606","v":307.87},{"$f":"'Table 2'!L15","v":314.72000000000003},null,6.8500000000000227]
[null,null,"No Benefit – 2 adults with child(ren)",{"$f":"'Rates Data'!R607","v":635.1},{"$f":"'Table 2'!L20","v":649.22},null,14.120000000000005]
[null,null,"No Benefit – 2 adults without child(ren)",{"$f":"'Rates Data'!R608","v":601.46},{"$f":"'Table 2'!L18","v":614.84},null,13.379999999999995]
[null,null,"No Benefit – Single with child(ren)",{"$f":"'Rates Data'!R609","v":494.8},{"$f":"'Table 2'!L22","v":505.8},null,11]
[null,null,"No Benefit – Single receiving DPB-WA or Widows Benefit-WA prior to 15 July 2013",{"$f":"'Rates Data'!R610","v":364.82},{"$f":"'Table 2'!L25","v":372.93},null,8.1100000000000136]
[null,null,"No Benefit – Single age 24 years or younger",{"$f":"'Rates Data'!R611","v":307.87},{"$f":"'Table 2'!L15","v":314.72000000000003},null,6.8500000000000227]
[null,null,"No Benefit – JS Single age 25 years +",{"$f":"'Rates Data'!R612","v":353.46},{"$f":"'Table 2'!L16","v":361.32},null,7.8600000000000136]
[null,null,"Insertion row for new rates",null,null,null,0]
[]
[null,"SH.02","Housing Support Products - Income Limits"]
[null,null,"TTA - HSP Income Limits - HSP Accommodation Supplement Area 1 Single",{"$f":"'Rates Data'!R614","v":1325},{"$f":"'Table 15'!H16","v":1337},null,12]
[null,null,"TTA - HSP Income Limits - HSP Accommodation Supplement Area 1 Sole Parent 1 child",{"$f":"'Rates Data'!R615","v":1807},{"$f":"'Table 15'!H18","v":1823},null,16]
[null,null,"TTA - HSP Income Limits - HSP Accommodation Supplement Area 1 Sole Parent 2 or more children",{"$f":"'Rates Data'!R616","v":2087},{"$f":"'Table 15'!H19","v":2103},null,16]
[null,null,"TTA - HSP Income Limits - HSP Accommodation Supplement Area 1 Married without children",{"$f":"'Rates Data'!R617","v":1960},{"$f":"'Table 15'!H17","v":1979},null,19]
[null,null,"TTA - HSP Income Limits - HSP Accommodation Supplement Area 1 Married with children",{"$f":"'Rates Data'!R618","v":2288},{"$f":"'Table 15'!H20","v":2308},null,20]
[null,null,"Insertion row for new rates",null,null,null,0]
[]
[null,"SH.03","Housing Support Products - Income Limits for NZS/VP clients"]
[null,null,"HSP Income Limits - HSP NZS/VP Single",{"$f":"'Rates Data'!R620","v":702.85},{"$f":"'Table 22'!K14","v":718.48},null,15.629999999999995]
[null,null,"HSP Income Limits - HSP NZS/VP Couple, with or without children",{"$f":"'Rates Data'!R621","v":1020.9},{"$f":"'Table 22'!K15","v":1043.5999999999999},null,22.699999999999932]
[null,null,"HSP Income Limits - HSP NZS/VP Sole parent, 1 child",{"$f":"'Rates Data'!R622","v":852.89},{"$f":"'Table 22'!K16","v":871.86},null,18.970000000000027]
[null,null,"HSP Income Limits - HSP NZS/VP Sole parent, 2+ children",{"$f":"'Rates Data'!R623","v":898.56},{"$f":"'Table 22'!K17","v":918.54},null,19.980000000000018]
[null,null,"Insertion row for new rates"]