Stamp Duty and Government Grant Calculator (Australia)

Using all the information contained here [login to view URL] I would like on one excel speadsheet (without macros) for the Stamp Duty and Government Grants for each State (ACT, NSW, NT, QLD, SA, TAS, VIC, WA) to be calculated based on inputs it has received from other spreadsheets. Inputs Value of Property $ amount Primary Residence Yes / No Investment Yes / No Established Home Yes / No Newly constructed Home Yes / No Vacant Land Yes / No Total Income all purchasers $ amount Number of dependent children Number First Home Buyer Yes / No Foreign Purchaser Yes / No Eligible Pensioner Yes / No VIC ONLY List of FHOG Locations Name Payment Method Paper / Electronic WA ONLY North of 26th Parallel Yes / No