{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Notes","Pace of Change Parameters","VBA Code","Primary medical care 2019-20","Primary medical care 2020-21","Primary medical care 2021-22","Primary medical care 2022-23","Primary medical care 2023-24"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":5,"defined_names":23,"comments":5,"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":"Notes","index":0,"n_rows":85,"n_cols":8,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
["NHS England - CCG allocations 2019/20 to 2023/24"]
["Technical Guidance Documentation"]
["Minimum allocation for primary medical care services"]
[]
[]
["N - Minimum growth (Primary medical care)"]
["Description of worksheets in this document"]
[]
["This workbook performs the calculations necessary to set the "]
["minimum recurrent revenue allocation for primary care medical services.  "]
["This calculation feeds in to the total place based pace of change in workbook Q "]
[]
["Please refer to the Technical Guide published alongside this spreadsheet for further information"]
[]
["Pace of change parameters",null,null,null,null,null,null,"inputs"]
["A series of parameters and switches to tune pace of change policy"]
[]
["Rows 8-13 provide basic information on national population growth and GDP  "]
["deflators to inform setting growth limits."]
[]
["Rows 15-23 set the parameters for per capita growth rates. The minimum growth "]
["is set to the reference growth.  The recommended earliest point for the end of "]
["transition ensures that pace of change preserves the order of the initial DfTs. "]
[]
["Row 25 set the minimum programme growth. "]
[]
["Rows 27 and 28 provide switches for turning on and off different parts of the pace of "]
["change policy."]
[]
["Rows 30-36 give a summary of the performance of the pace of change choices "]
["to support the process of choosing these parameters."]
[]
["Row 37 sets the minimum target closing DfT. "]
[]
["VBA code",null,null,null,null,null,null,"calculations"]
["User defined Visual Basic functions used to set per capita growth"]
["Calculations are performed using this VBA code (comments describe process)"]
[]
["PCM 2019-20",null,null,null,null,null,null,"outputs"]
["Shows the calculation of the minimum allocation for 2019-20"]
["Baselines, target values and populations are brought in from workbook M."]
[]
["Columns Q-W applies per capita growth based on opening DfT per capita,"]
["higher for CCGs that are furthest below target, and lower for CCGs that"]
["are furthest above target."]
[]
["Columns X-Z apply a minimum programme [total allocation] growth.  "]
[]
["The minimum allocation is in column AA, and target allocation in column AF."]
["The minimum allocation Closing DfT is in column AH."]
[]
["PCM 2020-21",null,null,null,null,null,null,"outputs"]
["Shows the calculation of the minimum allocation for 2020-21"]
["Baselines, target values and populations are brought in from workbook M."]
[]
["PCM 2021-22",null,null,null,null,null,null,"outputs"]
["Shows the calculation of the minimum allocation for 2021-22"]
["Baselines, target values and populations are brought in from workbook M."]
[]
["PCM 2022-23",null,null,null,null,null,null,"outputs"]
["Shows the calculation of the minimum allocation for 2022-23"]
["Baselines, target values and populations are brought in from workbook M."]
[]
["PCM 2023-24",null,null,null,null,null,null,"outputs"]
["Shows the calculation of the minimum allocation for 2023-24"]
["Baselines, target values and populations are brought in from workbook M."]
[]
["Additional Notes: GP Contract Adjustments"]
["Further adjustments which affect CCG Primary medical care allocations due to decisions on"]
["the GP contract1 were not finalised in time for the CCG allocations to take these into account."]
[]
["The overall effect to CCGs of funding changes to the GP contract2, due to the introduction of"]
["the new centrally-funded Clinical Negligence Scheme for General Practice (CNSGP) which will"]
["start from April 2019, are outlined in spreadsheet K2."]
[]
["1 www.england.nhs.uk/publication/gms-contract-settlement-and-allocation-changes-2019-20-to-2023-24-letter-from-ed-waller/"]
["2 www.england.nhs.uk/publication/gp-contract-five-year-framework/"]
[]
[]
[]
["See also Technical Guidance Documentation"]
["www.england.nhs.uk/allocations"]
[]
["For queries please contact"]
["england.revenue-allocations@nhs.net"]

{"sheet":"Pace of Change Parameters","index":1,"n_rows":37,"n_cols":12,"rows_kept":37,"cut":false,"hidden":false,"merged":[[15,0,18,0]]}
["NHS England - 2019-20 to 2023-24 Allocations"]
["Minimum allocations for primary care medical services "]
["Pace of change parameters",null,null,null,null,null,null,null,null,null,null,"Illustration of the pace of change parameters for 2019-20"]
[]
[null,"Primary medical care"]
[]
[null,"GDP deflator and Population Growth",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"GDP deflator","%",null,1.7893801366827659E-2,1.9426591956849676E-2,1.9250302409115676E-2,1.9405381777331882E-2,1.8958219931347883E-2]
[null,"Population growth","%",null,6.2205981029717083E-3,5.9770954122286835E-3,5.5997473627453775E-3,5.3461125380662722E-3,5.0562170384211846E-3]
[null,"Reference growth","%",null,1.1601037869691355E-2,1.3369585257912542E-2,1.3574541045947797E-2,1.3984506493760707E-2,1.3832064970346947E-2]
[null,"Quanta"]
[null,"Quanta","£'000",7758002.5600000015,8260451.8356124861,8626712.6078709681,9091879.7157673854,9464456.9823300708,9850739.76485027]
[null,"Quantum growth %","%",null,6.4765288710150193E-2,4.4339072431783588E-2,5.3921711437564523E-2,4.097912403268511E-2,4.0814045987147551E-2]
[null,"Per Capita "]
[null,"Maximum per capita growth","%",null,0.1691,4.3900000000000002E-2,5.3100000000000001E-2,4.0099999999999997E-2,0.04]
["Per capita growth based on opening DfT per capita","Start of first transition","%",null,-0.12929449494780187,-4.6363636991204382E-2,-4.2278973256324903E-2,-3.8374651658232062E-2,-3.5665314937063264E-2]
[null,"End of first transition","%",null,-2.5000000000000001E-2,0,0,0,0]
[null,"Start of second transition","%",null,0.05,0.05,0.05,0.05,0.05]
[null,"End of second transition","%",null,0.1,0.1,0.1,0.1,0.1]
[null,"Default per cap growth","%",null,5.45E-2,3.44E-2,4.4600000000000001E-2,3.2500000000000001E-2,3.2800000000000003E-2]
[null,"Average per cap growth","%",null,5.8182759046627286E-2,3.8134046187040527E-2,4.8052880086283611E-2,3.5443526413665438E-2,3.5577939166520745E-2]
[null,"Gap from floor to avg per cap growth","%",null,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2]
[null,"Floor per cap growth","%",null,4.5682759046627289E-2,2.5634046187040526E-2,3.5552880086283614E-2,2.2943526413665438E-2,2.3077939166520744E-2]
[null,"Programme"]
[null,"Minimum programme growth %",null,null,1.7893801366827659E-2,1.9426591956849676E-2,1.9250302409115676E-2,1.9405381777331882E-2,1.8958219931347883E-2]
[null,"Switches"]
[null,"Per capita switch",null,null,1,1,1,1,1]
[null,"PoC switch",null,null,1,1,1,1,1]
[null,"Performance"]
[null,"Balance","£'000",null,7991.8356124870479,8489.6078709680587,9010.715767391026,9697.9823300708085,10292.764850266278]
[null,"Balance / Quanta","%",null,9.6748165494199979E-4,9.8410695439444498E-4,9.9107291881176101E-4,1.0246739298595496E-3,1.0448722731457444E-3]
[null,"Minimum opening DfT","%",null,0,0,0,0,0]
[null,"Minimum closing DfT","%",null,-4.9915248346819707E-2,-4.6157286281754528E-2,-4.2469982706696996E-2,-3.8774369497721728E-2,-3.5021858260605332E-2]
[null,"Maximum closing DfT","%",null,0.24406546696237474,0.2309812416100927,0.2187593171878357,0.20662578353315886,0.19519960988266805]
[null,"No. of CCGs < -5% closing DfT",null,null,0,0,0,0,0]
[null,"No. of CCGs < -2.5% closing DfT",null,null,50,42,37,30,21]
[null,"Target min DfT","%",null,-4.99E-2,-4.6175000000000001E-2,-4.2450000000000002E-2,-3.8725000000000002E-2,-3.5000000000000003E-2]

{"sheet":"VBA Code","index":2,"n_rows":82,"n_cols":3,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["NHS England - 2019-20 to 2023-24 Allocations"]
["Minimum allocations for primary care medical services "]
["User defined Visual Basic functions used to set per capita growth"]
[]
["# These functions are shown in the order they are used in the minimum allocation calculations"]
[]
["# Function MinGrowthPerhead sets minimum per capita growth"]
["# Inputs are taken from the minimum allocation worksheet and the pace of change parameters"]
["# X is the opening DfT per capita, taken from the minimum allocation worksheet"]
["# minval is 0"]
["# maxval is 1"]
["# RampStart is start of the second transition ( 5% over opening target)"]
["# RampEnd is the end of the second transition (10% over opening target)"]
["# HigherRate is the default per cap growth taken from the pace of change parameters"]
["# LowerRate is the floor per cap growth taken from the pace of change parameters"]
[]
[null,"Function MinGrowthPerHead(X, minval, maxval, RampStart, RampEnd, HigherRate, LowerRate)"]
[null,null,"    Dim a, b As Double"]
["# a is the transition ranging from minval =  0 (where opening DfT per capita >= 10%) to  maxval = 1 (where opening DfT per capita <= 5%)"]
[null,null,"    a = MinMaxRamp(X, minval, maxval, RampStart, RampEnd)"]
[null,null,"    b = 1 - a"]
["# minimum growth per head is weighted average of the growth rates"]
[null,null,"    MinGrowthPerHead = a * HigherRate + b * LowerRate"]
[null,"End Function"]
[]
["# Function MinMaxRamp sets transition"]
["# X is opening DfT per capita, from the minimum allocation worksheet"]
["# minval is 0"]
["# maxval is 1"]
["# RampStart is start of the second transition ( 5% over opening target)"]
["# RampEnd is the end of the second transition (10% over opening target)"]
[]
[null,"Function MinMaxRamp(X, minval, maxval, RampStart, RampEnd)"]
[null,null,"    If X < RampStart Then"]
[null,null,"    MinMaxRamp = maxval"]
[null,null,"    ElseIf X > RampEnd Then"]
[null,null,"    MinMaxRamp = minval"]
[null,null,"    Else"]
[null,null,"    MinMaxRamp = (X - RampEnd) / (RampStart - RampEnd)"]
[null,null,"    End If"]
[null,"End Function"]
[]
["# Function NewMinGrowthPerHead sets higher per capita growth to ensure CCGs are within target minimum closing DfT"]
["# Inputs are taken from the minimum allocation sheet and the pace of change parameters"]
["# X is opening DfT per capita, from the minimum allocation worksheet"]
["# minDfT is the Target minimum closing DfT (increasing from -4.99% in 2019-20 to -3.50% in 2023/24), taken from the pace of change parameters worksheet"]
["# QuantumGrowth is quantum growth taken from the pace of change parameters worksheet"]
["# DefaultGrowth is the default per cap growth taken from pace of change parameters worksheet"]
["# RampEnd is end of first transition (-2.5% in 2019-20 and 0% thereafter)"]
["# ClosingTargetPerHead is closing target per capita"]
["# BaselinePerHead is baseline allocation per capita"]
["# Transition (in range 0  to 1) relates to first transition "]
["# lowestOpenDfT is the minimum CCG opening DfT per capita"]
[]
[null,"Function NewMinGrowthPerHead(X As Double, minDfT As Double, QuantumGrowth As Double, DefaultGrowth As Double, RampEnd As Double, ClosingTargetPerHead As Double, BaselinePerHead As Double, Transition As Double, lowestOpenDfT As Double) As Double"]
[null,null,"    Dim GrowthDiff As Double"]
[null,null,"    Dim gmax As Double"]
[null,null,"    Dim adjlowestopenDfT As Double"]
[]
[null,null,"    GrowthDiff = DefaultGrowth - QuantumGrowth"]
["# where opening DfT per capita is below minimum closing DfT, apply sufficient per capita growth to move closing DfT to minimum closing DfT"]
[null,null,"    If X < minDfT Then"]
[null,null,"    NewMinGrowthPerHead = (ClosingTargetPerHead * (1 + minDfT) / BaselinePerHead) - 1"]
["# where opening DfT per capita is between minimum closing DfT and end of first transition"]
["# apply per capita growth based on opening DfT per capita position on first transition"]
[null,null,"    ElseIf X < RampEnd Then"]
["# set adjusted lowest opening DfT as start of first transition"]
[null,null,"        If lowestOpenDfT < minDfT Then"]
[null,null,"        adjlowestopenDfT = minDfT"]
[null,null,"        Else"]
[null,null,"        adjlowestopenDfT = lowestOpenDfT"]
[null,null,"        End If"]
["# per capita growth rate to apply to start of first transition"]
["# default per cap growth applied to end of first transition"]
["# per capita growth rate weighted average of two rates based on transition position"]
[null,null,"    gmax = ((1 + minDfT) * (1 + QuantumGrowth) / (1 + adjlowestopenDfT)) - 1"]
[null,null,"    NewMinGrowthPerHead = (1 - Transition) * DefaultGrowth + Transition * gmax"]
[null,null,"    Else"]
[null,null,"    NewMinGrowthPerHead = 0"]
[null,null,"    End If"]
[]
[null,"End Function"]

{"sheet":"Primary medical care 2019-20","index":3,"n_rows":200,"n_cols":35,"rows_kept":200,"cut":false,"hidden":false,"merged":[[5,31,5,34],[5,4,5,7],[5,9,5,11],[5,14,5,15],[5,16,5,18],[5,19,5,22],[5,23,5,25]]}
["NHS England - 2019-20 to 2023-24 Allocations",null,null,null,"2018-19",null,null,null,null,"2019-20",null,6.4765288710150193E-2,null,null,null,-0.12929449494780187,0.05,5.45E-2,null,-0.12929449494780187,5.45E-2,null,null,1.7893801366827659E-2,null,null,1.0178938013668277,null,null,null,null,null,null,null,-4.9915248346819707E-2]
["Minimum allocations for primary medical care services ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.99E-2,0.1,4.5682759046627289E-2,1,-2.5000000000000001E-2,0.1691,null,null,null,null,1,null,null,null,null,null,null,null,null,0.24406546696237474]
["2019-20 minimum allocation calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11460000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,138.95392376299537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7991.8356124870479,null,null,null,null,null,null,null,50]
[null,"England",null,null,7758002.5600000005,59079904.55623126,131.31372872507035,null,null,7758002.5600000033,59447416.8984375,130.50192867511981,6.2205981029717083E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,8252460,null,null,null,null,8260451.835612487,null,-9.6748165494198179E-4]
[null,null,null,null,"Baseline",null,null,null,null,"Opening Target",null,null,null,null,"Distance from Target",null,"Minimum per capita growth",null,null,"Per capita pace of change",null,null,null,"Minimum programme",null,null,null,null,null,null,null,"Closing target"]
["CCG","Clinical Commissioning Group (192)",null,null,"Baseline\n£000","Estimated Population","Allocation per capita\n£","Closing DfT",null,"Opening Target\n£000","Estimated Population","Opening Target per capita\n£","population growth rate %",null,"DFT\n(total allocation)","DFT\n(per capita)","Apply minimum per capita growth [programme]","Apply minimum per capita growth [per capita]","Allocation after min per capita growth\n£000","First Transition position","Growth on per capita parameters\n[programme]","Growth on per capita parameters\n[per capita]","Allocation after per capita p-o-c","Apply minimum programme growth\n[programme]","Apply minimum programme growth\n[per capita]","Allocation after minimum programme growth","Minimum allocation\n£000","Minimum allocation per head\n£","Growth after rounding","Per capita growth after rounding",null,"Target allocations from the fair shares formula £000","Target per head","DFT\n(total allocation)","DFT\n(per capita)"]
[]
["00C","NHS Darlington CCG",null,null,14557,108354.66748046875,{"$f":"E9/F9*1000","v":134.34585088477098},1.8890605499206403E-2,null,14227.438905241641,108392.1875,{"$f":"J9/K9*1000","v":131.25889635949679},{"$f":"K9/F9-1","v":3.4627045058321926E-4},null,{"$f":"E9/J9-1","v":2.3163768050828981E-2},{"$f":"G9/L9-1","v":2.351805942981211E-2},{"$f":"(1+M9)*(1+R9)-1","v":5.4865142190140048E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":5.45E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":15355.67187486187},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":5.4865142190140048E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AG9,G9,T9, $P$1))","v":5.45E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":15355.67187486187},{"$f":"MAX(U9,$X$1)","v":5.4865142190140048E-2},{"$f":"(1+X9)/(1+M9) - 1","v":5.4499999999999993E-2},{"$f":"(1+IF($Z$2=1,X9,0))*$E9","v":15355.67187486187},{"$f":"IF(ROUND(Z9,0)/E9>$AA$1,ROUND(Z9,0),ROUNDUP(Z9,0))","v":15356},{"$f":"AA9/K9*1000","v":141.67072696083378},{"$f":"AA9/E9-1","v":5.4887682901696877E-2},{"$f":"AB9/G9-1","v":5.4522532909076382E-2},null,15148.883093545641,{"$f":"AF9/K9*1000","v":139.75991667799528},{"$f":"AA9/AF9-1","v":1.3672090884548682E-2},{"$f":"AB9/AG9-1","v":1.3672090884548682E-2}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,44037,292189.83605957031,{"$f":"E10/F10*1000","v":150.71366134385983},7.4667438237160155E-2,null,40875.31940866667,293122.5,{"$f":"J10/K10*1000","v":139.44790798613778},{"$f":"K10/F10-1","v":3.1919794097134968E-3},null,{"$f":"E10/J10-1","v":7.7349379456175482E-2},{"$f":"G10/L10-1","v":8.0788256492467125E-2},{"$f":"(1+M10)*(1+R10)-1","v":5.2419262395098754E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":4.9070650479433514E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":46345.387058092965},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":5.2419262395098754E-2},{"$f":"MAX(R10,NewMinGrowthPerHead(P10,$P$2,$L$1,$U$1,$T$2,AG10,G10,T10, $P$1))","v":4.9070650479433514E-2},{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":46345.387058092965},{"$f":"MAX(U10,$X$1)","v":5.2419262395098754E-2},{"$f":"(1+X10)/(1+M10) - 1","v":4.9070650479433597E-2},{"$f":"(1+IF($Z$2=1,X10,0))*$E10","v":46345.387058092965},46345,158.10795827682966,5.2410473011331282E-2,4.9061889061930763E-2,null,43522.621271288575,148.47929200688645,{"$f":"AA10/AF10-1","v":6.4848546486176772E-2},6.4848546486176994E-2]
["00J","NHS North Durham CCG",null,null,34457,259367.9208984375,132.84989092191,4.2088834474782955E-2,null,32970.402800700234,260056.4375,126.78172137423144,2.6545942889835139E-3,null,4.5088839474784814E-2,4.7863126339535045E-2,5.7299269677733022E-2,5.45E-2,36431.360935285644,0,5.7299269677733022E-2,5.45E-2,36431.360935285644,5.7299269677733022E-2,5.4499999999999993E-2,36431.360935285644,36431,140.08882206578716,5.7288794729662973E-2,5.448955278504708E-2,null,35105.740456977532,134.99277616220337,3.7750508200976141E-2,3.7750508200976141E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,40719,297298.9188079834,136.96316207022332,-1.7151600805689671E-2,null,41292.352880840182,298132.21875,138.50349034388012,2.802902699268861E-3,null,-1.3885207328696914E-2,-1.112122351452971E-2,5.7455660896378991E-2,5.45E-2,43058.537056039655,0,5.7455660896378991E-2,5.45E-2,43058.537056039655,5.7455660896378991E-2,5.4499999999999993E-2,43058.537056039655,43059,144.42920721730951,5.7467030133353081E-2,5.4511337459179243E-2,null,43966.664036689202,147.47370888336502,-2.0644369014027886E-2,-2.0644369014027886E-2]
["00L","NHS Northumberland CCG",null,null,44534,325418,136.85167999311653,1.7220018419114913E-2,null,43671.134141508228,325474.59375,134.17678362647385,1.7391093916141465E-4,null,1.9758265395531494E-2,1.9935612513183765E-2,5.4683389085345757E-2,5.45E-2,46969.270049526785,0,5.4683389085345757E-2,5.45E-2,46969.270049526785,5.4683389085345757E-2,5.4499999999999993E-2,46969.270049526785,46969,144.30926684273649,5.4677325189742776E-2,5.4493937158791583E-2,null,46499.507752482707,142.86678175624178,1.0096714356986336E-2,1.0096714356986558E-2]
["00M","NHS South Tees CCG",null,null,44495,296987.75262069702,149.8209929782106,7.5382807522306194E-4,null,44215.416081017509,297279.8125,148.73332874231917,9.8340714970834853E-4,null,6.323222616975821E-3,7.3128480690147768E-3,5.5537002839367355E-2,5.45E-2,46966.118941337649,0,5.5537002839367355E-2,5.45E-2,46966.118941337649,5.5537002839367355E-2,5.4499999999999993E-2,46966.118941337649,46966,157.9858369965838,5.553432969996619E-2,5.449732948680075E-2,null,47079.040268944031,158.36608571913717,-2.4010741998621299E-3,-2.4010741998621299E-3]
["00N","NHS South Tyneside CCG",null,null,21917,157204.24853515625,139.41735165699805,1.132828253857654E-2,null,21556.460010205879,157356.140625,136.9915398572065,9.66208555170045E-4,null,1.6725380216576546E-2,1.7707748977200399E-2,5.5518866921426824E-2,5.45E-2,23133.807006316911,0,5.5518866921426824E-2,5.45E-2,23133.807006316911,5.5518866921426824E-2,5.4499999999999993E-2,23133.807006316911,23134,147.01682379927777,5.5527672582926568E-2,5.4508797161606948E-2,null,22952.570366335669,145.86383648690651,7.9045453632693441E-3,7.9045453632693441E-3]
["00P","NHS Sunderland CCG",null,null,40788,284072.08127784729,143.58327582394756,3.3536553056713325E-2,null,39250.40781340946,284309.3125,138.05530134863051,8.3510924792595809E-4,null,3.9173916202349446E-2,4.0041739949973287E-2,5.5380622701937998E-2,5.45E-2,43046.864838766647,0,5.5380622701937998E-2,5.45E-2,43046.864838766647,5.5380622701937998E-2,5.4499999999999993E-2,43046.864838766647,43047,151.40903975841451,5.5383936451897542E-2,5.4503310984925557E-2,null,41792.471807436057,146.99649279844135,3.0018042444207138E-2,3.0018042444206916E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,24176,175120.75170898438,138.05331329422151,2.3871958380878189E-2,null,23469.991707110355,175157.515625,133.99363209374337,2.099346631216914E-4,null,3.0081318378811117E-2,3.0297568153372811E-2,5.4721376102261798E-2,5.45E-2,25498.94398864828,0,5.4721376102261798E-2,5.45E-2,25498.94398864828,5.4721376102261798E-2,5.4499999999999993E-2,25498.94398864828,25499,145.5775386457957,5.4723692918597022E-2,5.4502316330057532E-2,null,24990.032496046191,142.67176836161633,2.0366820412671904E-2,2.0366820412671904E-2]
["00R","NHS Blackpool CCG",null,null,25836,173468.50117397308,148.93770237911292,-0.13541485289448985,null,29608.865261252013,173096.546875,171.0540492909646,-2.144218094096817E-3,null,-0.1274235006293678,-0.12929449494780187,5.223892201977498E-2,5.45E-2,27185.644789302907,1,0.1593636793257438,0.1618549497316743,29953.320019059916,0.1593636793257438,0.16185494973167436,29953.320019059916,29953,173.0421579214418,0.15935129276977866,0.16184253655916003,null,31526.491968276936,182.13241417833419,-4.991015079826322E-2,-4.991015079826322E-2]
["00T","NHS Bolton CCG",null,null,41048,309358.24694824219,132.68758924299055,-8.656623174460254E-3,null,41293.194520492056,310601.6875,132.94581511406648,4.0194194401608208E-3,null,-5.9378917843320167E-3,-1.942339221842837E-3,5.873847779964958E-2,5.45E-2,43459.097036720013,0,5.873847779964958E-2,5.45E-2,43459.097036720013,5.873847779964958E-2,5.4499999999999993E-2,43459.097036720013,43459,139.91875044143151,5.8736113817969171E-2,5.4497645482114665E-2,null,43967.560185376118,141.55608921273526,-1.1566713805176487E-2,-1.1566713805176487E-2]
["00V","NHS Bury CCG",null,null,26473,204179.50073242188,129.65552322851931,2.7259434603357224E-3,null,26329.621019906794,204868.28125,128.51975356681425,3.3734068067918788E-3,null,5.4455390749756916E-3,8.8373159003500845E-3,5.8057257477762025E-2,5.45E-2,28009.949777208793,0,5.8057257477762025E-2,5.45E-2,28009.949777208793,5.8057257477762025E-2,5.4499999999999993E-2,28009.949777208793,28010,136.72199439121326,5.8059154610357711E-2,5.4501890754312221E-2,null,28034.866526889899,136.84337251152635,-8.8698574205969827E-4,-8.8698574205980929E-4]
["00X","NHS Chorley and South Ribble CCG",null,null,22035,183604.58435058594,120.0133432285384,-1.655503706893835E-2,null,22475.458420895971,184909.5625,121.54838352881815,7.1075466553833788E-3,null,-1.9597305320654401E-2,-1.2629047427157314E-2,6.1994907948101696E-2,5.45E-2,23401.057796636422,0,6.1994907948101696E-2,5.45E-2,23401.057796636422,6.1994907948101696E-2,5.4499999999999993E-2,23401.057796636422,23401,126.55375786744399,6.1992285001134517E-2,5.4497395564181872E-2,null,23931.087974418278,129.42049968031412,-2.2150600715894253E-2,-2.2150600715894031E-2]
["00Y","NHS Oldham CCG",null,null,37493,255302.4150390625,146.85720851588258,7.2639287218531967E-2,null,34905.622048044235,256758.234375,135.94742981860497,5.7023328029026654E-3,null,7.4124963262207189E-2,8.0249981274633564E-2,5.5148263785218088E-2,4.9165572525330867E-2,39560.673854099179,0,5.5148263785218088E-2,4.9165572525330867E-2,39560.673854099179,5.5148263785218088E-2,4.9165572525330825E-2,39560.673854099179,39561,154.07879749718347,5.5156962633024831E-2,4.9174222050665461E-2,null,37166.294737593205,144.75210436020978,6.4432176500623273E-2,6.4432176500623273E-2]
["01A","NHS East Lancashire CCG",null,null,50241,382164.08624267578,131.46447248341582,-3.6061197709775339E-2,null,51891.991218693118,382499.5625,135.66549169240716,8.7783302879795855E-4,null,-3.1815915711062126E-2,-3.0966011743916888E-2,5.5425674928867519E-2,5.45E-2,53025.64133410123,0.23959886521754567,5.7887385530515534E-2,5.6959551526082466E-2,53149.320136438633,5.7887385530515534E-2,5.6959551526082564E-2,53149.320136438633,53149,138.95179291871739,5.7881013514858415E-2,5.6953185099085202E-2,null,55252.791011716356,144.45190642987038,-3.8075741934380236E-2,-3.8075741934380236E-2]
["01C","NHS Eastern Cheshire CCG",null,null,26646,208597.41194677353,127.73888108831902,2.1578111987310855E-2,null,26081.9241865193,209256.765625,124.64076900270736,3.1608909816902564E-3,null,2.1627078180537218E-2,2.4856329998608873E-2,5.7833159540192414E-2,5.45E-2,28187.022369107966,0,5.7833159540192414E-2,5.45E-2,28187.022369107966,5.7833159540192414E-2,5.4499999999999993E-2,28187.022369107966,28187,134.70054320973642,5.7832320048037289E-2,5.4499163153026942E-2,null,27771.12753657547,132.71316439222284,1.4974993826837313E-2,1.4974993826837313E-2]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,30927,233537.333984375,132.42850499470546,-3.602603280993355E-2,null,31999.413534768559,234477.703125,136.47102947656256,4.0266330208595935E-3,null,-3.3513537165402729E-2,-2.9621850859939181E-2,5.8746084520496344E-2,5.45E-2,32743.84015596539,0.18561650039916383,6.0659163861068954E-2,5.6405406965965126E-2,32803.00596073128,6.0659163861068954E-2,5.6405406965965188E-2,32803.00596073128,32803,139.89816329151233,6.0658971125553629E-2,5.6405215003412668E-2,null,34071.864790903332,145.30961510118354,-3.7240837820009753E-2,-3.7240837820009642E-2]
["01E","NHS Greater Preston CCG",null,null,26433,209211.58392333984,126.34577638724673,-4.5223773676734247E-2,null,27531.190433204963,209249.015625,131.57142149975152,1.7891792107405102E-4,null,-3.9888955614518329E-2,-3.9717174542456823E-2,5.4688668947772578E-2,5.45E-2,27878.585586296471,0.59105118644404908,6.0757065569780888E-2,6.0567311071324972E-2,28038.99151420602,6.0757065569780888E-2,6.0567311071324959E-2,28038.99151420602,28039,133.99824088180819,6.075738660008323E-2,6.056763204419946E-2,null,29314.255930145609,140.09268259918778,-4.350292680750556E-2,-4.3502926807505671E-2]
["01F","NHS Halton CCG",null,null,18289,131379.166015625,139.20776447785397,3.4659856013850021E-3,null,18167.682004196537,131605.6875,138.04632876673006,1.7241811715265065E-3,null,6.6776815983151661E-3,8.4133763027229858E-3,5.6318149045374799E-2,5.45E-2,19319.002627890859,0,5.6318149045374799E-2,5.45E-2,19319.002627890859,5.6318149045374799E-2,5.4499999999999993E-2,19319.002627890859,19319,146.79456767398446,5.6318005358412249E-2,5.4499856560353388E-2,null,19344.317174392527,146.98693910468367,-1.308765471755291E-3,-1.308765471755291E-3]
["01G","NHS Salford CCG",null,null,38765,272953.16479492188,142.02070171681407,-9.4055297694132234E-3,null,39152.495283236807,275610.5,142.05734281980114,9.7354987881332899E-3,null,-9.8970775791834553E-3,-2.5793177782817978E-4,6.4766083472086455E-2,5.45E-2,41275.657225795432,0,6.4766083472086455E-2,5.45E-2,41275.657225795432,6.4766083472086455E-2,5.4499999999999993E-2,41275.657225795432,41276,149.76207365104014,6.4774925835160646E-2,5.45087571082572E-2,null,41688.217943978438,151.25772764092238,-9.8881162186492677E-3,-9.8881162186492677E-3]
["01H","NHS Cumbria CCG",null,null,46749,324183.16345214844,144.20551487677881,2.3712276415913447E-2,null,45443.591792016312,323764.0625,140.3602099662198,-1.292790617765327E-3,null,2.872590296027222E-2,2.7395975764673342E-2,5.3136752293566403E-2,5.45E-2,49233.090032971937,0,5.3136752293566403E-2,5.45E-2,49233.090032971937,5.3136752293566403E-2,5.4499999999999993E-2,49233.090032971937,49233,152.06443735552028,5.3134826413399283E-2,5.4498071626849942E-2,null,48386.759134452455,149.45067948809933,1.7489099924962836E-2,1.7489099924962836E-2]
["01J","NHS Knowsley CCG",null,null,30745,165151.58276367188,186.16230910723627,0.25764225093007287,null,24339.484950963877,165618.96875,146.96073242494379,2.83004242833651E-3,null,0.26317381250840532,0.26674864799216769,4.8642085621309228E-2,4.5682759046627289E-2,32240.500922427153,0,4.8642085621309228E-2,4.5682759046627289E-2,32240.500922427153,4.8642085621309228E-2,4.568275904662733E-2,32240.500922427153,32241,194.66973042603249,4.8658318425760294E-2,4.5698946041196953E-2,null,25915.838720869411,156.47868668950042,0.24406546696237497,0.24406546696237474]
["01K","NHS Morecambe Bay CCG",null,null,45296,345955.67114257813,130.93006930744093,-1.6604481075985111E-2,null,45873.813621708337,346843,132.26103344080272,2.5648628753254243E-3,null,-1.2595718038033499E-2,-1.0063161452292024E-2,5.7204647902030725E-2,5.45E-2,47887.141731370386,0,5.7204647902030725E-2,5.45E-2,47887.141731370386,5.7204647902030725E-2,5.4499999999999993E-2,47887.141731370386,47887,138.06534945205757,5.7201518897916026E-2,5.4496879000820453E-2,null,48844.844405153897,140.82695745669912,-1.9609938711419694E-2,-1.9609938711419472E-2]
["01R","NHS South Cheshire CCG",null,null,23780,185925.41552734375,127.90074951588701,-1.0677859286821745E-3,null,23767.498129651111,186311.0625,127.56890444791011,2.0742025589262081E-3,null,5.2600699832572317E-4,2.6013006023140051E-3,5.6687246598387642E-2,5.45E-2,25128.022724109658,0,5.6687246598387642E-2,5.45E-2,25128.022724109658,5.6687246598387642E-2,5.4499999999999993E-2,25128.022724109658,25128,134.87121839584808,5.6686291000840994E-2,5.4499046380453331E-2,null,25306.80700793592,135.83094137491659,-7.0655696658945555E-3,-7.0655696658945555E-3]
["01T","NHS South Sefton CCG",null,null,21423,155093.08374023438,138.12995062940018,-3.0963273836892347E-2,null,21988.503655895765,155182.25,141.69470835675966,5.7492092887234669E-4,null,-2.5718150936757223E-2,-2.5158015911110221E-2,5.510625411949599E-2,5.45E-2,22603.541282001963,6.3460205265148378E-3,5.5171435304856464E-2,5.4565143732865216E-2,22604.937658535939,5.5171435304856464E-2,5.456514373286514E-2,22604.937658535939,22605,145.66743296994341,5.5174345329785712E-2,5.4568052085721241E-2,null,23412.595443474049,150.87160705218571,-3.4494058782327586E-2,-3.4494058782327475E-2]
["01V","NHS Southport and Formby CCG",null,null,16556,125038.33166503906,132.40739683212749,-9.3166519084155741E-3,null,16656.158813739468,125268.4765625,132.96368943569965,1.8405947551944912E-3,null,-6.013320049329085E-3,-4.1837933794788285E-3,5.6440907169352572E-2,5.45E-2,17490.435659095801,0,5.6440907169352572E-2,5.45E-2,17490.435659095801,5.6440907169352572E-2,5.4499999999999993E-2,17490.435659095801,17490,139.620122156381,5.6414592896834925E-2,5.4473734072411073E-2,null,17734.899748113417,141.57512116996946,-1.3808916407292871E-2,-1.3808916407292871E-2]
["01W","NHS Stockport CCG",null,null,39157,312021.74751663208,125.49445771536411,-2.7880661144450425E-2,null,40183.903146092802,313465.75,128.19232450783792,4.6278905071863718E-3,null,-2.5555087129276344E-2,-2.1045462767225742E-2,5.9380110539827946E-2,5.45E-2,41482.146988408043,0,5.9380110539827946E-2,5.45E-2,41482.146988408043,5.9380110539827946E-2,5.4499999999999993E-2,41482.146988408043,41482,132.33343674707683,5.937635671782826E-2,5.4496263470250828E-2,null,42786.425234850212,136.49473741501333,-3.0486894562711364E-2,-3.0486894562711475E-2]
["01X","NHS St Helens CCG",null,null,28559,197589.50048828125,144.53703222805504,4.1872700228965609E-2,null,27339.12989468818,198154.4375,137.96879968781008,2.8591448954660148E-3,null,4.4619931578321115E-2,4.7606651323395477E-2,5.7514968292268875E-2,5.45E-2,30201.569979458905,0,5.7514968292268875E-2,5.45E-2,30201.569979458905,5.7514968292268875E-2,5.4499999999999993E-2,30201.569979458905,30202,152.41647061272602,5.753002556111908E-2,5.4515014340674739E-2,null,29109.756535401957,146.90438883258398,3.7521559593592047E-2,3.7521559593592269E-2]
["01Y","NHS Tameside and Glossop CCG",null,null,33041,247904.74877929688,133.28102895445355,-2.7527572180225612E-2,null,33864.349271828643,248556.28125,136.2441902555164,2.6281564750627595E-3,null,-2.4313157923680495E-2,-2.1748900232044011E-2,5.7271391002953642E-2,5.45E-2,34933.304030128595,0,5.7271391002953642E-2,5.45E-2,34933.304030128595,5.7271391002953642E-2,5.4499999999999993E-2,34933.304030128595,34933,140.54362184822074,5.7262189401047214E-2,5.4490822517952342E-2,null,36057.583629399989,145.06808457249554,-3.1188546657991978E-2,-3.1188546657991978E-2]
["02A","NHS Trafford CCG",null,null,30774,242027.00146484375,127.15110220654516,5.1053105645550323E-2,null,29262.413364417938,243556.875,120.14611931778948,6.3210861841729304E-3,null,5.165625325422063E-2,5.8303863067165063E-2,5.9691985911309198E-2,5.3035656769859857E-2,32610.961174434629,0,5.9691985911309198E-2,5.3035656769859857E-2,32610.961174434629,5.9691985911309198E-2,5.3035656769859774E-2,32610.961174434629,32611,133.89480383175388,5.9693247546630301E-2,5.3036910480368515E-2,null,31157.602014320226,127.92741742281028,4.6646657371506972E-2,4.6646657371506972E-2]
["02D","NHS Vale Royal CCG",null,null,13164,107018.25,123.00705720753236,-2.8995189124169207E-2,null,13519.816450996046,107292.4375,126.00903442981287,2.5620630126170774E-3,null,-2.6318142134971967E-2,-2.3823507860879722E-2,5.7201695446804646E-2,5.45E-2,13917.003118861736,0,5.7201695446804646E-2,5.45E-2,13917.003118861736,5.7201695446804646E-2,5.4499999999999993E-2,13917.003118861736,13917,129.71091275654913,5.7201458523245208E-2,5.4499763681902458E-2,null,14395.431266753045,134.170045924747,-3.3234938077750131E-2,-3.3234938077750242E-2]
["02E","NHS Warrington CCG",null,null,27120,218209.00561523438,124.28451302243872,-2.2028127210334092E-2,null,27733.465573418707,219281.65625,126.47417046959991,4.9157028681805492E-3,null,-2.2120047413284216E-2,-1.7313080125617497E-2,5.9683608674496291E-2,5.45E-2,28738.619467252338,0,5.9683608674496291E-2,5.45E-2,28738.619467252338,5.9683608674496291E-2,5.4499999999999993E-2,28738.619467252338,28739,131.05975434276664,5.9697640117994055E-2,5.4513962806489902E-2,null,29529.631478214182,134.6653066344403,-2.6774173555043523E-2,-2.6774173555043523E-2]
["02F","NHS West Cheshire CCG",null,null,35423,263907.41619873047,134.22510253870769,2.0577669139449917E-2,null,34657.146869106167,264776.84375,130.89191025265467,3.2944415272317951E-3,null,2.2097985555081134E-2,2.5465227603593821E-2,5.7973988590465986E-2,5.45E-2,37476.612597840074,0,5.7973988590465986E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AG41,G41,T41, $P$1))","v":5.45E-2},37476.612597840074,5.7973988590465986E-2,5.4499999999999993E-2,37476.612597840074,{"$f":"IF(ROUND(Z41,0)/E41>$AA$1,ROUND(Z41,0),ROUNDUP(Z41,0))","v":37477},{"$f":"AA41/K41*1000","v":141.54183375410827},{"$f":"AA41/E41-1","v":5.7984925048697233E-2},{"$f":"AB41/G41-1","v":5.451090054701635E-2},null,36901.72699195391,{"$f":"AF41/K41*1000","v":139.36916260999095},1.5589324807793403E-2,1.5589324807793403E-2]
["02G","NHS West Lancashire CCG",null,null,14067,113598.50024414063,123.83086017656797,-3.148920628197871E-2,null,14479.920694267536,113720.625,127.32888773929562,1.0750560579313451E-3,null,-2.8516778716267899E-2,-2.7472379794048152E-2,5.5633646613088672E-2,5.45E-2,14849.598506906319,9.9292361206753027E-2,5.6654007134337325E-2,5.5519264754499836E-2,14863.951918358724,5.6654007134337325E-2,5.5519264754499753E-2,14863.951918358724,14864,130.70628129242166,5.6657425179498011E-2,5.552267912901665E-2,null,15417.71693853185,135.57537991487339,-3.5914327701010329E-2,-3.5914327701010329E-2]
["02H","NHS Wigan Borough CCG",null,null,46889,327903.66906738281,142.99626513286898,7.6355410533492929E-2,null,43485.248469299651,328789.4375,132.25865404906645,2.7013068659356154E-3,null,7.8273705463667298E-2,8.1186453627594135E-2,5.1834102542905214E-2,4.900043047768636E-2,49319.449234134285,0,5.1834102542905214E-2,4.900043047768636E-2,49319.449234134285,5.1834102542905214E-2,4.9000430477686319E-2,49319.449234134285,49319,150.00177735332508,5.1824521742839469E-2,4.8990875488578167E-2,null,46301.58314104646,140.82442396297009,6.5168762151430526E-2,6.5168762151430304E-2]
["02M","NHS Fylde & Wyre CCG",null,null,26402,177596.66862010956,148.66269849056422,0.10176419618277999,null,23937.652730240756,178249.3125,134.29309989759852,3.6748655532863328E-3,null,0.10294857635084664,0.10700176408112427,4.9525502597513205E-2,4.5682759046627289E-2,27709.572319579544,0,4.9525502597513205E-2,4.5682759046627289E-2,27709.572319579544,4.9525502597513205E-2,4.568275904662733E-2,27709.572319579544,27710,155.45642006333125,4.9541701386258685E-2,4.5698898524960008E-2,null,25487.981720358115,142.99063128424751,8.7179059684709514E-2,8.7179059684709737E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,21615,159178.16723632813,135.79123553991366,4.9672805981508361E-2,null,20563.391853189929,159702.5,128.76061334788076,3.293999251124724E-3,null,5.1139819457699964E-2,5.4602273235821119E-2,5.7159261802135708E-2,5.3688412958930135E-2,22850.497443853164,0,5.7159261802135708E-2,5.3688412958930135E-2,22850.497443853164,5.7159261802135708E-2,5.3688412958930121E-2,22850.497443853164,22850,143.07853665409121,5.7136247975942522E-2,5.3665474691373394E-2,null,21895.185863421724,137.0998316458523,4.3608405177934406E-2,4.3608405177934184E-2]
["02P","NHS Barnsley CCG",null,null,35829,260349.66607666016,137.61876686813235,3.399667984529664E-2,null,34689.2846693877,262230.9375,132.28524826285113,7.225941372192457E-3,null,3.2854967794077039E-2,4.0318317237334922E-2,6.2119755176976987E-2,5.45E-2,38054.68870823591,0,6.2119755176976987E-2,5.45E-2,38054.68870823591,6.2119755176976987E-2,5.4499999999999993E-2,38054.68870823591,38055,145.1201767526,6.2128443439671832E-2,5.4508625932214505E-2,null,36935.946206149179,140.85274055868857,3.0297147055745821E-2,3.0297147055746043E-2]
["02Q","NHS Bassetlaw CCG",null,null,16704,117382.6669921875,142.30380368774334,7.763594399811069E-2,null,15489.311721390774,117732.3671875,131.56374998153711,2.9791467877942068E-3,null,7.842106224331058E-2,8.1633836886782385E-2,5.2046427984671295E-2,4.8921536757790998E-2,17573.383533055949,0,5.2046427984671295E-2,4.8921536757790998E-2,17573.383533055949,5.2046427984671295E-2,4.8921536757791095E-2,17573.383533055949,17573,149.26226678185552,5.2023467432950277E-2,4.8898644405746872E-2,null,16492.48146694816,140.08451423288136,6.5515825209035983E-2,6.5515825209035983E-2]
["02R","NHS Bradford Districts CCG",null,null,49173,333179.24963378906,147.58722235567808,0.10547923258179059,null,44340.531465356296,334130.3125,132.70430669278559,2.8545080981372539E-3,null,0.10898535436859524,0.11215096204335606,4.8667668950408416E-2,4.5682759046627289E-2,51566.135285298435,0,4.8667668950408416E-2,4.5682759046627289E-2,51566.135285298435,4.8667668950408416E-2,4.568275904662733E-2,51566.135285298435,51566,154.32900898507972,4.8664917739409841E-2,4.5680015666629048E-2,null,47212.258787271596,141.29893942882418,9.2216329499197114E-2,9.2216329499197114E-2]
["02T","NHS Calderdale CCG",null,null,29449,220614.66503953934,133.48613971207237,2.6417773006576439E-2,null,28646.638795878152,221396.0625,129.39091360704825,3.5419107805938488E-3,null,2.8008912662985663E-2,3.1650028513293238E-2,5.82349449181363E-2,5.45E-2,31163.960892894196,0,5.82349449181363E-2,5.45E-2,31163.960892894196,5.82349449181363E-2,5.4499999999999993E-2,31163.960892894196,31164,140.76131096504935,5.8236272878535722E-2,5.4501323273483004E-2,null,30501.946628068588,137.77095348327882,2.170528261701743E-2,2.170528261701743E-2]
["02W","NHS Bradford City CCG",null,null,20098,140422.67003250122,143.12503811064312,1.0114169449349175E-2,null,19753.546385026417,140352.578125,140.74231231743835,-4.9914951399943064E-4,null,1.7437558211556681E-2,1.6929704748850805E-2,5.3973646837487621E-2,5.45E-2,21182.762354139828,0,5.3973646837487621E-2,5.45E-2,21182.762354139828,5.3973646837487621E-2,5.4499999999999993E-2,21182.762354139828,21183,150.92704589390672,5.398547119116337E-2,5.4511830258743732E-2,null,21032.890519701996,149.85752880841139,7.1368925805701533E-3,7.1368925805701533E-3]
["02X","NHS Doncaster CCG",null,null,43355,320731.41687011719,135.17540758271574,7.9536758619407344E-3,null,42857.959230533495,321430.5625,133.33504722511725,2.1798476641468056E-3,null,1.1597397038737078E-2,1.3802525261728871E-2,5.6798649361842868E-2,5.45E-2,45817.5054430827,0,5.6798649361842868E-2,5.45E-2,45817.5054430827,5.6798649361842868E-2,5.4499999999999993E-2,45817.5054430827,45818,142.5440059079634,5.6810056510206541E-2,5.4511382336603686E-2,null,45633.667333626843,141.97053005383344,4.0394006693678097E-3,4.0394006693678097E-3]
["02Y","NHS East Riding of Yorkshire CCG",null,null,42062,304284.99792480469,138.23225031420844,3.0213722115028929E-3,null,41880.134088491926,304863.65625,137.37332486148694,1.9016985035138489E-3,null,4.3425341266527528E-3,6.2524908208165808E-3,5.6505341071955373E-2,5.45E-2,44438.727656168587,0,5.6505341071955373E-2,5.45E-2,44438.727656168587,5.6505341071955373E-2,5.4499999999999993E-2,44438.727656168587,44439,145.76680128627174,5.6511815890827766E-2,5.4506462529090749E-2,null,44592.513063952909,146.27034790721439,-3.4425748495660047E-3,-3.4425748495660047E-3]
["03A","NHS Greater Huddersfield CCG",null,null,32870,248802.74963378906,132.11268785566523,5.8641566265550615E-2,null,31013.928405630446,249965.9375,124.07261851679471,4.6751407206031548E-3,null,5.9846388051653321E-2,6.480131905801767E-2,5.6807597205851712E-2,5.1889864068754218E-2,34737.265720156349,0,5.6807597205851712E-2,5.1889864068754218E-2,34737.265720156349,5.6807597205851712E-2,5.1889864068754177E-2,34737.265720156349,34737,138.96693424479085,5.6799513233951826E-2,5.1881817714692025E-2,null,33022.554432857032,132.10821747605925,5.1917412101745608E-2,5.1917412101745608E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,21610,144071.99926757813,149.99444798336398,4.4678610486357906E-2,null,20641.506501064392,144023.375,143.3205304421202,-3.3749977667640874E-4,null,4.6919709997216952E-2,4.6566374828894697E-2,5.4144106485494614E-2,5.45E-2,22780.054141151537,0,5.4144106485494614E-2,5.45E-2,22780.054141151537,5.4144106485494614E-2,5.4499999999999993E-2,22780.054141151537,22780,158.16876947925988,5.4141601110596849E-2,5.4497493779253281E-2,null,21978.359629018269,152.60272597429596,3.6474076524042109E-2,3.6474076524042109E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,21364,163132.0810546875,130.96136493739726,2.6152902933791466E-2,null,20793.56325231888,163245.0625,127.37636859503104,6.925764974126114E-4,null,2.7433333130987281E-2,2.8144909310172217E-2,5.5230321916521552E-2,5.45E-2,22543.940597424567,0,5.5230321916521552E-2,5.45E-2,22543.940597424567,5.5230321916521552E-2,5.4499999999999993E-2,22543.940597424567,22544,138.09912321237894,5.5233102415278124E-2,5.4502778574381017E-2,null,22140.264379668082,135.62593588193874,1.8235356787459134E-2,1.8235356787459134E-2]
["03F","NHS Hull CCG",null,null,45051,299081.3346862793,150.63126572995986,6.1904406053565175E-2,null,42181.314531791453,299668.03125,140.76014166690146,1.9616622492879543E-3,null,6.8032148833240047E-2,7.0127267180631891E-2,5.3012270947689455E-2,5.0950660710709167E-2,47439.255818464357,0,5.3012270947689455E-2,5.0950660710709167E-2,47439.255818464357,5.3012270947689455E-2,5.0950660710709084E-2,47439.255818464357,47439,158.30517456973485,5.3006592528467733E-2,5.094499340881975E-2,null,44913.199545616582,149.87651288083998,5.6237375202317974E-2,5.6237375202318196E-2]
["03H","NHS North East Lincolnshire CCG",null,null,28291,169648.75170898438,166.7622055276328,0.18151988300795208,null,23806.919089827556,169562.078125,140.40237860423755,-5.1090021654298656E-4,null,0.18835200360253435,0.18774487430656439,4.5148519498595219E-2,4.5682759046627289E-2,29568.296765134757,0,4.5148519498595219E-2,4.5682759046627289E-2,29568.296765134757,4.5148519498595219E-2,4.568275904662733E-2,29568.296765134757,29568,174.37861299507475,4.5138029762115117E-2,4.5672263948199454E-2,null,25348.781077979424,149.49557919013282,0.16644661962408236,0.16644661962408236]
["03J","NHS North Kirklees CCG",null,null,25281,193733.75102114677,130.49352457559388,3.4119336469613737E-2,null,24408.630988261026,194611.96875,125.42204441504076,4.5331168380535747E-3,null,3.5740186008732966E-2,4.0435317285778094E-2,5.9280171705727414E-2,5.45E-2,26779.662020892494,0,5.9280171705727414E-2,5.45E-2,26779.662020892494,5.9280171705727414E-2,5.4499999999999993E-2,26779.662020892494,26780,137.6071583469863,5.9293540603615469E-2,5.4513308568591379E-2,null,25989.463021235271,133.54503933219817,3.0417595704797851E-2,3.0417595704797851E-2]
["03K","NHS North Lincolnshire CCG",null,null,22543,177178.1650390625,127.23351094097821,-0.11304819095572483,null,25363.546403683955,177652.984375,142.77016788046262,2.6798975812443171E-3,null,-0.11120473291835409,-0.10882285263188041,5.7325951999422031E-2,5.45E-2,23835.298935922972,1,0.13820756958484526,0.13516544246128109,25658.613241151168,0.13820756958484526,0.13516544246128115,25658.613241151168,25659,144.43326178994849,0.13822472607904901,0.13518255310072358,null,27006.22380923184,152.0167190224374,-4.9885678899369235E-2,-4.9885678899369013E-2]
["03L","NHS Rotherham CCG",null,null,37107,263162.83093261719,141.00395511211553,5.2596375757229641E-2,null,35161.540850239006,263993.09375,133.19113902099571,3.1549395271379677E-3,null,5.5329177923320927E-2,5.8658677660893499E-2,5.6295153467887271E-2,5.297308705452633E-2,39195.944259732896,0,5.6295153467887271E-2,5.297308705452633E-2,39195.944259732896,5.6295153467887271E-2,5.2973087054526413E-2,39195.944259732896,39196,148.47358104420107,5.6296655617538383E-2,5.2974584479891007E-2,null,37438.788194898472,141.81730159332426,4.6935595136088581E-2,4.6935595136088359E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,17309,120479.5810546875,143.66749824721902,1.4207675655963925E-6,null,17258.728289922899,120626.71875,143.07550158677347,1.221266658004927E-3,null,2.9128281778705301E-3,4.1376521758094142E-3,5.5787825690866155E-2,5.45E-2,18274.631474883201,0,5.5787825690866155E-2,5.45E-2,18274.631474883201,5.5787825690866155E-2,5.4499999999999993E-2,18274.631474883201,18275,151.50043198866337,5.5809116644520262E-2,5.4521264983438789E-2,null,18376.494810389795,152.34182775439041,-5.523077792420561E-3,-5.523077792420672E-3]
["03N","NHS Sheffield CCG",null,null,77727,601173.15856933594,129.29219958019033,6.9320664634167084E-3,null,77084.659647835113,604647.125,127.48701922271624,5.7786452724060133E-3,null,8.3329206498341524E-3,1.4159718914758646E-2,6.0593581439752242E-2,5.45E-2,82436.757304567625,0,6.0593581439752242E-2,5.45E-2,82436.757304567625,6.0593581439752242E-2,5.4499999999999993E-2,82436.757304567625,82437,136.33902584089853,6.0596703848083688E-2,5.4503104468708319E-2,null,82077.06988505082,135.74375282947193,4.3852700328272931E-3,4.3852700328272931E-3]
["03Q","NHS Vale of York CCG",null,null,43889,357151.74291992188,122.88614257117175,-1.9936680192506606E-2,null,44754.547003560016,358916.4375,124.69350056880583,4.9410218907255388E-3,null,-1.933986737685367E-2,-1.4494404194200894E-2,5.9710307583770161E-2,5.45E-2,46509.625689544089,0,5.9710307583770161E-2,5.45E-2,46509.625689544089,5.9710307583770161E-2,5.4499999999999993E-2,46509.625689544089,46510,129.58448023155808,5.9718836154845079E-2,5.4508486638408904E-2,null,47653.088161337568,132.76931113342383,-2.3987703744769884E-2,-2.3987703744769884E-2]
["03R","NHS Wakefield CCG",null,null,56883,373747.33666992188,152.19640227225673,0.13577574546876026,null,50064.796609823643,375745.53125,133.24122962493288,5.346378111699579E-3,null,0.13618757793651959,0.14226206633398442,5.1273374461375809E-2,4.5682759046627289E-2,59799.583359486438,0,5.1273374461375809E-2,4.5682759046627289E-2,59799.583359486438,5.1273374461375809E-2,4.568275904662733E-2,59799.583359486438,59800,159.15026268193307,5.128069897860521E-2,4.5690044612466618E-2,null,53307.25761647382,141.87063632968707,0.12179846936113425,0.12179846936113425]
["03T","NHS Lincolnshire East CCG",null,null,37587,250451.33483886719,150.07705997727001,-4.1995117880515132E-2,null,39185.617181981528,251486.8125,155.81579325151108,4.1344465654336027E-3,null,-4.0796018971894887E-2,-3.6830241366982985E-2,5.8859773903249701E-2,5.45E-2,39799.362321701446,0.47511009505955759,6.375708048235329E-2,5.9377142294893263E-2,39983.437384090212,6.375708048235329E-2,5.9377142294893215E-2,39983.437384090212,39983,158.98646772979399,6.374544390347725E-2,5.9365553628738077E-2,null,41723.484992057987,165.90724808704627,-4.171475590759699E-2,-4.1714755907597101E-2]
["03V","NHS Corby CCG",null,null,10407,78638.086181640625,132.34045365704344,-2.85035067154078E-2,null,10798.643173299404,79913.375,135.12935942574575,1.6217190426197181E-2,null,-3.6267813188584297E-2,-2.0638784795208198E-2,7.1601027304424969E-2,5.45E-2,11152.151891157151,0,7.1601027304424969E-2,5.45E-2,11152.151891157151,7.1601027304424969E-2,5.4499999999999993E-2,11152.151891157151,11152,139.55110768378887,7.1586432209090001E-2,5.4485637818891153E-2,null,11498.020416096033,143.88105140217183,-3.0093912132182377E-2,-3.0093912132182266E-2]
["03W","NHS East Leicestershire and Rutland CCG",null,null,42170,331537.58283996582,127.19523270565553,3.0435745433144312E-2,null,40975.651121659968,333199,122.97651289967848,5.0112483351130166E-3,null,2.914777058194673E-2,3.4305085633860699E-2,5.9784361369376704E-2,5.45E-2,44691.106518946617,0,5.9784361369376704E-2,5.45E-2,44691.106518946617,5.9784361369376704E-2,5.4499999999999993E-2,44691.106518946617,44691,134.12705320244058,5.9781835428029506E-2,5.4497486653655391E-2,null,43629.450996640662,130.94112226219366,2.433101905043622E-2,2.433101905043622E-2]
["04C","NHS Leicester City CCG",null,null,52819,406178.91770935059,130.03875311370959,-1.3006034101196162E-3,null,52895.398189118037,409607.5625,129.1367714655367,8.441217998179873E-3,null,-1.4443258153552518E-3,6.9847003137568642E-3,6.3401264379080668E-2,5.45E-2,56167.791383238662,0,6.3401264379080668E-2,5.45E-2,56167.791383238662,6.3401264379080668E-2,5.4499999999999993E-2,56167.791383238662,56168,137.12637446726831,6.3405214032829171E-2,5.4503916592933743E-2,null,56321.183924274628,137.50035175259887,-2.7198278445387247E-3,-2.7198278445386137E-3]
["04D","NHS Lincolnshire West CCG",null,null,30649,237516.33752441406,129.03954447701778,-5.5469769433094673E-2,null,32427.917850833506,238697.65625,135.85352432983308,4.9736314474135845E-3,null,-5.485760322375377E-2,-5.0156813276863721E-2,5.974469436129759E-2,5.45E-2,32480.11513747941,1,7.0350355940078435E-2,6.5053173980799725E-2,32805.168059207463,7.0350355940078435E-2,6.5053173980799794E-2,32805.168059207463,32805,137.43327234701326,7.0344872589644059E-2,6.5047717767559243E-2,null,34528.121312711773,144.65211705534614,-4.9904867313976697E-2,-4.9904867313976697E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,26734,193960.4169921875,137.83224646849885,4.5524942890391662E-2,null,25578.036946857046,195172.625,131.05340437398456,6.249770064483462E-3,null,4.5193579770983705E-2,5.1725799317426713E-2,6.0784144736044654E-2,5.419566423162165E-2,28359.003325373418,0,6.0784144736044654E-2,5.419566423162165E-2,28359.003325373418,6.0784144736044654E-2,5.4195664231621699E-2,28359.003325373418,28359,145.30213958028182,6.0784020348619627E-2,5.4195540616761129E-2,null,27234.605894359131,139.54111594471371,4.1285492068521279E-2,4.1285492068521501E-2]
["04F","NHS Milton Keynes CCG",null,null,34055,294316.6708984375,115.70870211341737,-3.1457592750664065E-2,null,35325.407259118489,297252.1875,118.83985633955507,9.9740072235849908E-3,null,-3.5962989748421381E-2,-2.634767764436885E-2,6.5017590617270304E-2,5.45E-2,36269.174048471141,5.4123600175455762E-2,6.5578726501481999E-2,5.5055594381833786E-2,36288.283531007968,6.5578726501481999E-2,5.5055594381833828E-2,36288.283531007968,36288,122.07815964348454,6.5570400822199337E-2,5.5047350922870386E-2,null,37613.26745905893,126.53655394565914,-3.5234042362882967E-2,-3.5234042362883078E-2]
["04G","NHS Nene CCG",null,null,85167,685994.91723632813,124.15106564216657,-3.9671311708243562E-2,null,88917.435516435973,691032.875,128.67323499831463,7.3440161684701355E-3,null,-4.2178853839556885E-2,-3.5144599855652103E-2,6.2244265049651748E-2,5.45E-2,90468.157321483697,0.4074136488213696,6.6457198061228961E-2,5.8682218729607098E-2,90826.960187280682,6.6457198061228961E-2,5.8682218729606994E-2,90826.960187280682,90827,131.4365832450446,6.6457665527727805E-2,5.8682682788053109E-2,null,94676.198899024123,137.00679421224947,-4.065645794598749E-2,-4.0656457945987379E-2]
["04H","NHS Newark & Sherwood CCG",null,null,17988,135028.08618164063,133.2167292647726,4.6074048106074406E-2,null,17234.62585646765,136000.96875,126.72428744348669,7.2050385654629512E-3,null,4.3712822651710281E-2,5.1232813790184073E-2,6.187874646478253E-2,5.4282599675226133E-2,19101.074891408509,0,6.187874646478253E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AG73,G73,T73, $P$1))","v":5.4282599675226133E-2},19101.074891408509,6.187874646478253E-2,5.4282599675226084E-2,19101.074891408509,{"$f":"IF(ROUND(Z73,0)/E73>$AA$1,ROUND(Z73,0),ROUNDUP(Z73,0))","v":19101},{"$f":"AA73/K73*1000","v":140.4475289812963},{"$f":"AA73/E73-1","v":6.1874583055370191E-2},{"$f":"AB73/G73-1","v":5.4278466048751639E-2},null,18350.831375873197,{"$f":"AF73/K73*1000","v":134.93162250635214},4.0879271830326358E-2,4.0879271830326358E-2]
["04K","NHS Nottingham City CCG",null,null,48557,379334.08333206177,{"$f":"E74/F74*1000","v":128.00589805555157},-6.1872281271693197E-2,null,51617.739047825722,381504.375,{"$f":"J74/K74*1000","v":135.3005166659641},{"$f":"K74/F74-1","v":5.721319974399508E-3},null,{"$f":"E74/J74-1","v":-5.9296263344464473E-2},{"$f":"G74/L74-1","v":-5.3914196265944847E-2},{"$f":"(1+M74)*(1+R74)-1","v":6.0533131913004246E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":5.45E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":51496.307286299751},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":1},{"$f":"(1+M74)*(1+V74)-1","v":7.5400746679452402E-2},6.9283036285664706E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":52218.234056514171},{"$f":"MAX(U74,$X$1)","v":7.5400746679452402E-2},{"$f":"(1+X74)/(1+M74) - 1","v":6.9283036285664679E-2},{"$f":"(1+IF($Z$2=1,X74,0))*$E74","v":52218.234056514171},52218,136.87392182592924,7.5395926436971017E-2,6.9278243464446998E-2,null,54960.776819823353,144.06329369046779,{"$f":"AA74/AF74-1","v":-4.9904258610007246E-2},-4.9904258610007357E-2]
["04L","NHS Nottingham North and East CCG",null,null,19551,152471.7529296875,128.22702975688858,3.8418466122620787E-2,null,18838.561868119439,153479.546875,122.7431423384533,6.6097091818524412E-3,null,3.7818074270638657E-2,4.4677749925237764E-2,6.1469938332263441E-2,5.45E-2,20752.798764334082,0,6.1469938332263441E-2,5.45E-2,20752.798764334082,6.1469938332263441E-2,5.4499999999999993E-2,20752.798764334082,20753,135.21671403488108,6.1480231190220502E-2,5.4510225271883428E-2,null,20058.646766392219,130.69263738919426,3.4616155401427706E-2,3.4616155401427928E-2]
["04M","NHS Nottingham West CCG",null,null,12653,94123.332763671875,134.43000400091645,6.6960112981881981E-2,null,11847.387438686925,94623.328125,125.20577825202051,5.312129805087995E-3,null,6.7999174120228156E-2,7.3672524364881697E-2,5.5904938224033307E-2,5.0325472974005039E-2,13360.365183348693,0,5.5904938224033307E-2,5.0325472974005039E-2,13360.365183348693,5.5904938224033307E-2,5.0325472974005026E-2,13360.365183348693,13360,141.19139819676471,5.5876076819726617E-2,5.0296764075095535E-2,null,12614.68690661449,133.31476662869164,5.908296408012359E-2,5.9082964080123812E-2]
["04N","NHS Rushcliffe CCG",null,null,15976,127118.41943359375,125.67808875523198,4.5642364075647812E-2,null,15311.76716863977,128001.953125,119.62135572796379,6.950477321406634E-3,null,4.3380546741897508E-2,5.0632539569624102E-2,6.1716957967944186E-2,5.4388454924041638E-2,16961.990120495877,0,6.1716957967944186E-2,5.4388454924041638E-2,16961.990120495877,6.1716957967944186E-2,5.4388454924041651E-2,16961.990120495877,16962,132.51360300288385,6.1717576364546778E-2,5.4389069052160455E-2,null,16303.438189979324,127.36866736758492,4.0394044639335824E-2,4.0394044639335824E-2]
["04Q","NHS South West Lincolnshire CCG",null,null,19067,133650.33349609375,142.66331778780992,-1.5026089677325105E-2,null,19409.765741158088,134597.28125,144.20622438209978,7.0852629330246941E-3,null,-1.765944760637983E-2,-1.0699306502898631E-2,6.1971409762874519E-2,5.45E-2,20248.60886994873,0,6.1971409762874519E-2,5.45E-2,20248.60886994873,6.1971409762874519E-2,5.4499999999999993E-2,20248.60886994873,20249,150.44137453556476,6.1991923218125633E-2,5.4520369134576807E-2,null,20666.844823180574,153.54578213800716,-2.0218123605975191E-2,-2.0218123605975413E-2]
["04V","NHS West Leicestershire CCG",null,null,47087,392938.00183105469,119.83315378145902,-1.695145604390691E-2,null,48053.668110624356,396364.25,121.23613093417067,8.719564289987991E-3,null,-2.0116427083131105E-2,-1.157226927237931E-2,6.3694780543792406E-2,5.45E-2,50086.196131465556,0,6.3694780543792406E-2,5.45E-2,50086.196131465556,6.3694780543792406E-2,5.4499999999999993E-2,50086.196131465556,50086,126.36356583622261,6.3690615244122561E-2,5.4495870705974836E-2,null,51165.877799390684,129.08802395622382,-2.1105428966246453E-2,-2.1105428966246564E-2]
["04Y","NHS Cannock Chase CCG",null,null,18033,133195.41455078125,135.38754363893548,8.5464173717163527E-2,null,16581.140135061443,133391.125,124.30467270638465,1.4693482495535815E-3,null,8.7560918797649157E-2,8.9158924529967321E-2,4.9133807722698597E-2,4.7594526538886822E-2,18919.029954663423,0,4.9133807722698597E-2,4.7594526538886822E-2,18919.029954663423,4.9133807722698597E-2,4.759452653888685E-2,18919.029954663423,18919,141.83102511505169,4.913214662008536E-2,4.7592867873430755E-2,null,17655.022463052159,132.3553007222344,7.159308574050538E-2,7.1593085740505158E-2]
["05A","NHS Coventry and Rugby CCG",null,null,68506,514597.92022705078,133.12529512317849,-1.5348726457222739E-3,null,68909.023965530403,521674.40625,132.09201590102046,1.3751485858759294E-2,null,-5.8486384269788028E-3,7.8224199631586888E-3,6.9000941838061713E-2,5.45E-2,73232.978521558252,0,6.9000941838061713E-2,5.45E-2,73232.978521558252,6.9000941838061713E-2,5.4499999999999993E-2,73232.978521558252,73233,140.38066487951266,6.9001255364493641E-2,5.4500309273462388E-2,null,73371.936797392642,140.64699344715581,-1.89359588225535E-3,-1.893595882255461E-3]
["05C","NHS Dudley CCG",null,null,41842,319480.24545288086,130.96897412447728,1.6250045113931133E-2,null,41033.465953070125,320331.8125,128.09675577591946,2.665476376831899E-3,null,1.970425914921714E-2,2.2422256763334536E-2,5.7310744839369265E-2,5.45E-2,44239.996185568889,0,5.7310744839369265E-2,5.45E-2,44239.996185568889,5.7310744839369265E-2,5.4499999999999993E-2,44239.996185568889,44240,138.10679512201119,5.7310836002103072E-2,5.4500090920387656E-2,null,43691.010222298828,136.39297914658047,1.2565280017741154E-2,1.2565280017741154E-2]
["05D","NHS East Staffordshire CCG",null,null,18631,142069.916015625,131.13965660366085,9.7584093142755179E-4,null,18593.723848445075,142623.875,130.36894312712425,3.899199773681028E-3,null,2.0047706343686578E-3,5.9117874092533551E-3,5.8611706161346699E-2,5.45E-2,19722.994697492049,0,5.8611706161346699E-2,5.45E-2,19722.994697492049,5.8611706161346699E-2,5.4499999999999993E-2,19722.994697492049,19723,138.28680506682349,5.8611990768074662E-2,5.4500283501299984E-2,null,19797.951741686429,138.81232536758961,-3.7858331338697093E-3,-3.7858331338697093E-3]
["05F","NHS Herefordshire CCG",null,null,27704,187473.50024414063,147.77555208561202,4.8952331762281309E-2,null,26414.800013156069,188340.4375,140.25028487658722,4.6243189289707498E-3,null,4.8805971887041943E-2,5.3655985195656841E-2,5.8728648899383007E-2,5.3855285952158605E-2,29331.018489108508,0,5.8728648899383007E-2,5.3855285952158605E-2,29331.018489108508,5.8728648899383007E-2,5.3855285952158605E-2,29331.018489108508,29331,155.73394853136625,5.8727981518914341E-2,5.3854621643664169E-2,null,28125.562162229002,149.3336350683002,4.2859155341251398E-2,4.285915534125162E-2]
["05G","NHS North Staffordshire CCG",null,null,28904,218066.25219726563,132.54687375400508,2.7402613026001887E-2,null,28097.273780699765,218799.09375,128.41585995234391,3.3606371703560622E-3,null,2.8711903709831788E-2,3.2169031171026763E-2,5.8043791896140506E-2,5.45E-2,30581.697760966046,0,5.8043791896140506E-2,5.45E-2,30581.697760966046,5.8043791896140506E-2,5.4499999999999993E-2,30581.697760966046,30582,139.77205972773822,5.8054248546913989E-2,5.4510421627464778E-2,null,29917.001829074921,136.73275019711969,2.2228102091393254E-2,2.2228102091393254E-2]
["05H","NHS Warwickshire North CCG",null,null,25637,191658.75146484375,133.7637848731506,1.2477331306073314E-2,null,25303.041284621271,192349.4375,131.54725905877044,3.6037281359571072E-3,null,1.3198362664084362E-2,1.6849654110922208E-2,5.8300131319366733E-2,5.45E-2,27131.640466634606,0,5.8300131319366733E-2,5.45E-2,27131.640466634606,5.8300131319366733E-2,5.4499999999999993E-2,27131.640466634606,27132,141.05578031648781,5.8314155322385597E-2,5.4513973645798686E-2,null,26941.800058664616,140.06695527074061,7.0596597451257903E-3,7.0596597451260124E-3]
["05J","NHS Redditch and Bromsgrove CCG",null,null,23068,177842.75146484375,129.71009394532518,3.7027901725400714E-2,null,22240.580172708618,178487.765625,124.60562826157917,3.6268791100195763E-3,null,3.7203158409811143E-2,4.0964968877893915E-2,5.8324544021515656E-2,5.45E-2,24413.430581488323,0,5.8324544021515656E-2,5.45E-2,24413.430581488323,5.8324544021515656E-2,5.4499999999999993E-2,24413.430581488323,24413,136.77688167877753,5.830587827293221E-2,5.4481401705183341E-2,null,23680.997768675334,132.67574775084998,3.0910953941853725E-2,3.0910953941853947E-2]
["05L","NHS Sandwell and West Birmingham CCG",null,null,79419,571256.65789794922,139.02507551025798,2.8149044575983995E-2,null,77198.131188743922,575628.9375,134.11092834217342,7.6537919367791751E-3,null,2.8768427124566065E-2,3.6642406616905099E-2,6.2570923597333739E-2,5.45E-2,84388.320181176648,0,6.2570923597333739E-2,5.45E-2,84388.320181176648,6.2570923597333739E-2,5.4499999999999993E-2,84388.320181176648,84388,146.60138589714316,6.2566892053538936E-2,5.4495999078426394E-2,null,82197.890443066965,142.79666133544052,2.6644352368750512E-2,2.6644352368750734E-2]
["05N","NHS Shropshire CCG",null,null,43348,310001.58166503906,139.83154462365971,2.8799823198427443E-2,null,42190.025211314911,311223.875,135.56166027209485,3.942861608627668E-3,null,2.744664841713651E-2,3.1497728362093635E-2,5.8657747566297935E-2,5.45E-2,45890.696041503885,0,5.8657747566297935E-2,5.45E-2,45890.696041503885,5.8657747566297935E-2,5.4499999999999993E-2,45890.696041503885,45891,147.45334046110696,5.8664759619821094E-2,5.4506984514548718E-2,null,44922.474374814243,144.3413503376444,2.1559934947144477E-2,2.1559934947144255E-2]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,27558,217891.49946594238,126.47579216052651,4.4578882904355854E-2,null,26353.943428688763,218123.328125,120.82129708559233,1.0639637600633467E-3,null,4.5687909081587597E-2,4.6800483121187009E-2,5.5621949784986802E-2,5.45E-2,29090.829692174666,0,5.5621949784986802E-2,5.45E-2,29090.829692174666,5.5621949784986802E-2,5.4499999999999993E-2,29090.829692174666,29091,133.36950362012087,5.5628129762682388E-2,5.4506173409411662E-2,null,28060.764183498755,128.64632327367553,3.671446043893134E-2,3.671446043893134E-2]
["05R","NHS South Warwickshire CCG",null,null,37345,287548.66461181641,129.87366868983665,-1.4071600590289113E-2,null,37831.60364796182,288329.125,131.20978897973563,2.7141854031462742E-3,null,-1.286235847916628E-2,-1.0183083901654122E-2,5.7362108507617693E-2,5.45E-2,39487.18794221698,0,5.7362108507617693E-2,5.45E-2,39487.18794221698,5.7362108507617693E-2,5.4499999999999993E-2,39487.18794221698,39487,136.95113180120114,5.7357075913776923E-2,5.4494981028578193E-2,null,40281.77838059004,139.70762884460612,-1.9730469024500819E-2,-1.973046902450093E-2]
["05T","NHS South Worcestershire CCG",null,null,46487,311742.33544921875,149.11994526830156,8.3821307696730685E-2,null,42962.532458506917,313593.1875,137.00084750248891,5.9371212707257648E-3,null,8.2035842391204428E-2,8.8460020406753159E-2,5.3938202145692227E-2,4.771777466004052E-2,48994.425203146791,0,5.3938202145692227E-2,4.771777466004052E-2,48994.425203146791,5.3938202145692227E-2,4.7717774660040568E-2,48994.425203146791,48994,156.23426130709552,5.3929055434852824E-2,4.7708681933819497E-2,null,45745.013276901314,145.87374694452288,7.1023844794449786E-2,7.1023844794449786E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,20542,149033.412109375,137.8348633991169,9.7221106161774928E-2,null,18709.261849411614,149500.5,125.14514566447346,3.1341152565318442E-3,null,9.7958870068731496E-2,0.10139999971445812,4.8960049335247779E-2,4.5682759046627289E-2,21547.73733344466,0,4.8960049335247779E-2,4.5682759046627289E-2,21547.73733344466,4.8960049335247779E-2,4.568275904662733E-2,21547.73733344466,21548,144.1332972130528,4.8972836140590115E-2,4.5695505901856226E-2,null,19920.972594642553,133.25020715410687,8.167409485794952E-2,8.1674094857949298E-2]
["05W","NHS Stoke on Trent CCG",null,null,39627,291168.83239746094,136.09629737398211,-9.6264385739738279E-3,null,39873.518925117613,292240,136.44100371310432,3.6788539271843668E-3,null,-6.1825224300010584E-3,-2.5264130997382228E-3,5.8379351466215867E-2,5.45E-2,41940.398560551737,0,5.8379351466215867E-2,5.45E-2,41940.398560551737,5.8379351466215867E-2,5.4499999999999993E-2,41940.398560551737,41940,143.5121817684095,5.8369293663411259E-2,5.4489979062759542E-2,null,42455.938890192498,145.27764471048624,-1.2152337309673356E-2,-1.2152337309673578E-2]
["05X","NHS Telford and Wrekin CCG",null,null,23435,186593.41552734375,125.59392802671427,-2.8107406055414952E-2,null,24133.833434568267,187726.609375,128.55840477232965,6.0730644993749472E-3,null,-2.8956586464514489E-2,-2.3059377182420127E-2,6.0904046514590915E-2,5.45E-2,24862.286330069437,0,6.0904046514590915E-2,5.45E-2,24862.286330069437,6.0904046514590915E-2,5.4499999999999993E-2,24862.286330069437,24862,132.43727185385862,6.0891828461702602E-2,5.4487855700227295E-2,null,25696.868124640758,136.88452697352596,-3.24891002511003E-2,-3.2489100251100411E-2]
["05Y","NHS Walsall CCG",null,null,40137,285891.33435058594,140.39250294582334,2.7580304315534043E-2,null,38990.140299706087,287643.6875,135.55013370389392,6.1294377928404753E-3,null,2.941409524249794E-2,3.5723824902360146E-2,6.0963492152550369E-2,5.45E-2,42583.891684526912,0,6.0963492152550369E-2,5.45E-2,42583.891684526912,6.0963492152550369E-2,5.4499999999999993E-2,42583.891684526912,42584,148.04427091764356,6.0966190796521991E-2,5.4502682203571684E-2,null,41515.347993065814,144.32907724792611,2.5741130897245057E-2,2.5741130897245057E-2]
["06A","NHS Wolverhampton CCG",null,null,36552,280643.16400146484,130.24368553587578,-6.0452889366940488E-2,null,38823.733945890788,282238.0625,137.55669097923598,5.6830121061735017E-3,null,-5.8514050942573892E-2,-5.3163574896288313E-2,6.0492736265959968E-2,5.45E-2,38763.13049599337,1,7.4507274183237771E-2,6.8435343193207154E-2,39275.389885945704,7.4507274183237771E-2,6.843534319320721E-2,39275.389885945704,39275,139.15557544617144,7.4496607572773099E-2,6.8424736858669899E-2,null,41338.164283702463,146.4655897845191,-4.990943162214545E-2,-4.990943162214545E-2]
["06D","NHS Wyre Forest CCG",null,null,16983,116333.33471679688,145.98567161633935,7.7453505525670874E-2,null,15759.862426022106,116725.796875,135.01610481956374,3.3736001736608401E-3,null,7.7610929646079629E-2,8.1246358065472313E-2,5.2528739036693972E-2,4.8989866640427399E-2,17875.095575060175,0,5.2528739036693972E-2,4.8989866640427399E-2,17875.095575060175,5.2528739036693972E-2,4.8989866640427371E-2,17875.095575060175,17875,153.13667140042816,5.2523111346640672E-2,4.8984257872116022E-2,null,16780.554466075675,143.76046182872267,6.5221059061957964E-2,6.5221059061957964E-2]
["06F","NHS Bedfordshire CCG",null,null,60488,480292.08276367188,125.94003143242143,-5.5807683928267293E-3,null,61180.225905740394,486320.96875,125.80215503146633,1.2552540844806392E-2,null,-1.131453660872217E-2,1.0959780531631935E-3,6.7736654320848411E-2,5.45E-2,64585.254746559476,0,6.7736654320848411E-2,5.45E-2,64585.254746559476,6.7736654320848411E-2,5.4499999999999993E-2,64585.254746559476,64585,132.80323932156173,6.7732442798571713E-2,5.4495840687661223E-2,null,65142.580899877881,133.94976792243833,-8.5593922158974101E-3,-8.5593922158975211E-3]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,125463,967901.83978271484,129.62368170326579,2.4335347437956845E-2,null,122499.41532649752,973472.4375,125.83757958375428,5.7553333285693675E-3,null,2.4192643414694182E-2,3.0087213470214369E-2,6.0568998994976475E-2,5.45E-2,133062.16832090673,0,6.0568998994976475E-2,5.45E-2,133062.16832090673,6.0568998994976475E-2,5.4499999999999993E-2,133062.16832090673,133062,136.68799944836653,6.056765739700154E-2,5.4498666079184188E-2,null,130433.12532694273,133.98748675608263,2.0154961912227209E-2,2.0154961912227209E-2]
["06K","NHS East and North Hertfordshire CCG",null,null,71486.41,598378.24904632568,119.46692600196036,-1.0747667642981962E-2,null,72397.588435221813,603318.875,119.99887859504116,8.2566937577501776E-3,null,-1.2585756720848384E-2,-4.4329797020518091E-3,6.320668356754755E-2,5.45E-2,76004.828896249965,0,6.320668356754755E-2,5.45E-2,76004.828896249965,6.320668356754755E-2,5.4499999999999993E-2,76004.828896249965,76005,125.97815707323926,6.3209077081923581E-2,5.450237391369761E-2,null,77086.439152147592,127.77064061214327,-1.4028915643815476E-2,-1.4028915643815365E-2]
["06L","NHS Ipswich and East Suffolk CCG",null,null,55072,407773.1640625,135.05547901028385,-2.6063631883266325E-3,null,55269.694921518072,409731.90625,134.89233832767465,4.8035093040104115E-3,null,-3.5769135653597184E-3,1.2094140010598942E-3,5.9565300561079004E-2,5.45E-2,58352.380232499745,0,5.9565300561079004E-2,5.45E-2,58352.380232499745,5.9565300561079004E-2,5.4499999999999993E-2,58352.380232499745,58352,142.41507461319412,5.9558396281231829E-2,5.449312872637968E-2,null,58849.252670032118,143.62867956425376,-8.4496004192307073E-3,-8.4496004192304852E-3]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,33799,239834.41975784302,140.92639427704458,-2.3115738852351853E-2,null,34529.147219753802,240583.375,143.52258222229113,3.1228013181476832E-3,null,-2.1145822545425963E-2,-1.8089055429796552E-2,5.7792993989986829E-2,5.45E-2,35752.345403867563,0,5.7792993989986829E-2,5.45E-2,35752.345403867563,5.7792993989986829E-2,5.4499999999999993E-2,35752.345403867563,35752,148.60544707214288,5.7782774638302836E-2,5.4489812461973486E-2,null,36765.437408356433,152.81786369634406,-2.7564949033520469E-2,-2.7564949033520358E-2]
["06N","NHS Herts Valleys CCG",null,null,77326,646355.75421142578,119.63380769208149,6.8057082173302863E-3,null,76911.663919906452,651355.75,118.07935052374444,7.7356715028775724E-3,null,5.387168330216241E-3,1.3164513197627015E-2,6.2657265599784351E-2,5.45E-2,82171.03571976893,0,6.2657265599784351E-2,5.45E-2,82171.03571976893,6.2657265599784351E-2,5.4499999999999993E-2,82171.03571976893,82171,126.15379537219101,6.2656803662416216E-2,5.4499541608597379E-2,null,81892.870038857247,125.72679375112178,3.3962658899460152E-3,3.3962658899462372E-3]
["06P","NHS Luton CCG",null,null,30123.15,234034.251953125,128.71256984226994,4.5836802223808704E-5,null,30133.328140965892,236174.59375,127.5892028118113,9.1454211467461022E-3,null,-3.3777022299952275E-4,8.8045618728063157E-3,6.4143846599243659E-2,5.45E-2,32055.364712686009,0,6.4143846599243659E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AG105,G105,T105, $P$1))","v":5.45E-2},32055.364712686009,6.4143846599243659E-2,5.4499999999999993E-2,32055.364712686009,{"$f":"IF(ROUND(Z105,0)/E105>$AA$1,ROUND(Z105,0),ROUNDUP(Z105,0))","v":32055},{"$f":"AA105/K105*1000","v":135.7258606483789},{"$f":"AA105/E105-1","v":6.4131739210540717E-2},{"$f":"AB105/G105-1","v":5.4488002334996066E-2},null,32084.921837813243,{"$f":"AF105/K105*1000","v":135.85255436821618},-9.3258253719596951E-4,-9.3258253719608053E-4]
["06Q","NHS Mid Essex CCG",null,null,48462,391510.001953125,123.78227825148205,-2.3941673009180819E-2,null,49716.196865444683,393605.25,126.30979100366341,5.3517101387510202E-3,null,-2.5227128069331806E-2,-2.001042620764093E-2,6.0143378341313003E-2,5.45E-2,51376.668401176714,0,6.0143378341313003E-2,5.45E-2,51376.668401176714,6.0143378341313003E-2,5.4499999999999993E-2,51376.668401176714,51377,130.52925488163586,6.0150220791548081E-2,5.4506806026354715E-2,null,52936.080709005873,134.4902810849344,-2.9452137145858481E-2,-2.945213714585837E-2]
["06T","NHS North East Essex CCG",null,null,47737,351813.58211326599,135.68833730993114,-1.106756901505157E-2,null,48424.859627230842,355431.3125,136.24252541686474,1.0283089029716086E-2,null,-1.4204679838535572E-2,-4.0676587962380495E-3,6.5343517381835525E-2,5.45E-2,50856.303489256679,0,6.5343517381835525E-2,5.45E-2,50856.303489256679,6.5343517381835525E-2,5.4499999999999993E-2,50856.303489256679,50856,143.08249783141997,6.5337159855038962E-2,5.449370718280333E-2,null,51561.109641736948,145.06631191008799,-1.3675222403789933E-2,-1.3675222403789933E-2]
["06V","NHS North Norfolk CCG",null,null,28143,173764.16845703125,161.96089360597526,3.4957913595697665E-2,null,27187.508767916283,174474.546875,155.82507165010387,4.0881755098112205E-3,null,3.5144493754105222E-2,3.9376346122586892E-2,5.8810981075095858E-2,5.45E-2,29798.117440396421,0,5.8810981075095858E-2,5.45E-2,29798.117440396421,5.8810981075095858E-2,5.4499999999999993E-2,29798.117440396421,29798,170.78708919845133,5.8806808087268569E-2,5.4495844002619309E-2,null,28948.315622580125,165.91712740380271,2.9351772603899207E-2,2.9351772603899429E-2]
["06W","NHS Norwich CCG",null,null,31047,235861.92057037354,131.63210036160368,7.6606874849070916E-2,null,28777.75106141267,237093.515625,121.37721685703596,5.2216782244804971E-3,null,7.8854283426966765E-2,8.4487713346125037E-2,5.3892773282778972E-2,4.8418270429927357E-2,32720.208932110439,0,5.3892773282778972E-2,4.8418270429927357E-2,32720.208932110439,5.3892773282778972E-2,4.8418270429927412E-2,32720.208932110439,32720,138.00461777179822,5.3886043740135836E-2,4.8411575844256483E-2,null,30641.550417333892,129.23824734961642,6.7831084078902482E-2,6.783108407890226E-2]
["06Y","NHS South Norfolk CCG",null,null,32333,228211.0830078125,141.6802355689847,1.5963307444378128E-2,null,31938.308097889363,230298.28125,138.68235544154484,9.1459109464724353E-3,null,1.2357946479222504E-2,2.1616882103675295E-2,6.4144363093055157E-2,5.45E-2,34406.979691887755,0,6.4144363093055157E-2,5.45E-2,34406.979691887755,6.4144363093055157E-2,5.4499999999999993E-2,34406.979691887755,34407,149.40189658927383,6.4144991185476119E-2,5.4500622400005971E-2,null,34006.801842762899,147.66415823072018,1.1768179762610353E-2,1.1768179762610353E-2]
["07G","NHS Thurrock CCG",null,null,21122,176522.3330078125,119.65624768320497,-5.208578335248204E-2,null,22356.380135154192,178554.9375,125.20729165024738,1.1514715773088824E-2,null,-5.5213774667089099E-2,-4.4334829816051302E-2,6.6642267782722087E-2,5.45E-2,22529.617980106657,0.77649918939965068,7.4705039810530671E-2,6.2470988362385009E-2,22699.919850878028,7.4705039810530671E-2,6.2470988362385071E-2,22699.919850878028,22700,127.13174061624591,7.4708834390682766E-2,6.2474739746416041E-2,null,23804.297549121322,133.31637804259165,-4.6390679953590364E-2,-4.6390679953590475E-2]
["07H","NHS West Essex CCG",null,null,40516,313283.41552734375,129.32698633855296,-2.1005561955955487E-2,null,41454.899358850438,316014.28125,131.180461828734,8.7169176129526793E-3,null,-2.2648694686795534E-2,-1.4129203879468699E-2,6.3691989622858491E-2,5.45E-2,43096.544651559736,0,6.3691989622858491E-2,5.45E-2,43096.544651559736,6.3691989622858491E-2,5.4499999999999993E-2,43096.544651559736,43097,136.3767480049606,6.3703228354230479E-2,5.4511141610867897E-2,null,44139.737884276605,139.67640231220281,-2.3623563126052183E-2,-2.3623563126052294E-2]
["07J","NHS West Norfolk CCG",null,null,28328,175842.08203125,161.09909341818218,2.541211169604507E-2,null,27621.98012482985,176762.8125,156.26578766294438,5.2361212862934714E-3,null,2.556007469339594E-2,3.0930031630870713E-2,6.002148989639644E-2,5.45E-2,30028.288765785117,0,6.002148989639644E-2,5.45E-2,30028.288765785117,6.002148989639644E-2,5.4499999999999993E-2,30028.288765785117,30028,169.87736037522032,6.0011296243998924E-2,5.4489859444779354E-2,null,29410.925642360489,166.38638651645402,2.0981126712677822E-2,2.0981126712677822E-2]
["07K","NHS West Suffolk CCG",null,null,34527,250879.66259765625,137.62375013781829,2.280397626218833E-2,null,33818.063683292356,252258.15625,134.06132902112003,5.4946408890643728E-3,null,2.0963243884891236E-2,2.6573070270972998E-2,6.029409881751846E-2,5.45E-2,36608.774349872459,0,6.029409881751846E-2,5.45E-2,36608.774349872459,6.029409881751846E-2,5.4499999999999993E-2,36608.774349872459,36609,145.12513904097005,6.0300634286210686E-2,5.4506499754873428E-2,null,36008.300341359034,142.74384970003931,1.6682255284096392E-2,1.6682255284096392E-2]
["07L","NHS Barking and Dagenham CCG",null,null,31194,224031.66444396973,139.23924583349071,6.919259952979373E-2,null,29361.665023920068,227890.296875,128.84122503919164,1.7223602925091397E-2,null,6.2405690364874866E-2,8.0704144121077181E-2,6.7154515058501341E-2,4.9085483260347604E-2,33288.817942734888,0,6.7154515058501341E-2,4.9085483260347604E-2,33288.817942734888,6.7154515058501341E-2,4.9085483260347562E-2,33288.817942734888,33289,146.07467038519562,6.7160351349618619E-2,4.909122073153882E-2,null,31263.281736204972,137.18566417662433,6.4795445369035365E-2,6.4795445369035365E-2]
["07M","NHS Barnet CCG",null,null,51330,423732.57261180878,121.13772534316026,-1.8579161752069417E-2,null,52518.966339686725,428645.75,122.52300726109317,1.1594995772704841E-2,null,-2.2638799324355086E-2,-1.1306300334115393E-2,6.672692304231731E-2,5.45E-2,54755.092959762151,0,6.672692304231731E-2,5.45E-2,54755.092959762151,6.672692304231731E-2,5.4499999999999993E-2,54755.092959762151,54755,127.73951450585943,6.672511202026099E-2,5.4498209736046688E-2,null,55920.372357435197,130.45824519999368,-2.0839853318327384E-2,-2.0839853318327384E-2]
["07N","NHS Bexley CCG",null,null,29566,241442.50463867188,122.45565479138263,3.7794904486454506E-3,null,29478.340307427807,243943.6875,120.84075882237292,1.0359331158659169E-2,null,2.9736983716857068E-3,1.3363835056543261E-2,6.5423914706806086E-2,5.45E-2,31500.32346222143,0,6.5423914706806086E-2,5.45E-2,31500.32346222143,6.5423914706806086E-2,5.4499999999999993E-2,31500.32346222143,31500,129.12816200665165,6.5412974362443421E-2,5.4489171828254079E-2,null,31387.51352813443,128.66704545545755,3.5837968421659205E-3,3.5837968421659205E-3]
["07P","NHS Brent CCG",null,null,49142,381905.08129882813,128.67595223627833,5.7758068546014396E-3,null,48811.832432131385,383764.34375,127.19220330674972,4.8683888804219588E-3,null,6.7640887755584522E-3,1.1665407870561584E-2,5.963371607440493E-2,5.45E-2,52072.520075328408,0,5.963371607440493E-2,5.45E-2,52072.520075328408,5.963371607440493E-2,5.4499999999999993E-2,52072.520075328408,52073,135.69004220444856,5.9643482153758587E-2,5.4509718764627957E-2,null,51973.144852069847,135.42984307559146,1.9212835439219589E-3,1.9212835439221809E-3]
["07Q","NHS Bromley CCG",null,null,43960,349360.75073242188,125.82981891308478,2.5803622886443778E-2,null,42929.860841227979,353043.375,121.59939509197129,1.0541036049005692E-2,null,2.3995865315797227E-2,3.4789842646123503E-2,6.5615522513676527E-2,5.45E-2,46844.45836970122,0,6.5615522513676527E-2,5.45E-2,46844.45836970122,6.5615522513676527E-2,5.4499999999999993E-2,46844.45836970122,46844,132.68624570564452,6.560509554140137E-2,5.4489681792323941E-2,null,45710.225672896675,129.47481502208242,2.4803516290132555E-2,2.4803516290132333E-2]
["07R","NHS Camden CCG",null,null,37814,284025.75010299683,133.1358159824855,-1.1684942231138695E-2,null,38461.381818527574,287746.65625,133.6640443359716,1.3100594385029751E-2,null,-1.6831995833694102E-2,-3.9519105987723124E-3,6.8314576779013869E-2,5.45E-2,40397.247406321629,0,6.8314576779013869E-2,5.45E-2,40397.247406321629,6.8314576779013869E-2,5.4499999999999993E-2,40397.247406321629,40397,140.3908581474611,6.83080340614588E-2,5.4493541887556729E-2,null,40952.344316195835,142.32083475755709,-1.3560745433960575E-2,-1.3560745433960464E-2]
["07T","NHS City and Hackney CCG",null,null,46386,319028.99714660645,145.39744165852045,5.6115116596619385E-2,null,44165.674365686406,323519.0625,136.51645137815149,1.4074160636032174E-2,null,5.0272653281133506E-2,6.5054359315043664E-2,6.6649080626772106E-2,5.1845241730412182E-2,49477.58425395345,0,6.6649080626772106E-2,5.1845241730412182E-2,49477.58425395345,6.6649080626772106E-2,5.1845241730412273E-2,49477.58425395345,49478,152.93689224263255,6.665804337515624E-2,5.1854080086355392E-2,null,47026.077017058567,145.35797876534266,5.213964545781713E-2,5.213964545781713E-2]
["07V","NHS Croydon CCG",null,null,52255,412238.41619873047,126.75917126270222,-1.2740862399182484E-2,null,53009.944898914604,415648.125,127.53562860151143,8.2712058539100575E-3,null,-1.4241571093013161E-2,-6.0881602052965667E-3,6.3221986572948197E-2,5.45E-2,55558.664908369406,0,6.3221986572948197E-2,5.45E-2,55558.664908369406,6.3221986572948197E-2,5.4499999999999993E-2,55558.664908369406,55559,133.66835228716599,6.322839919624923E-2,5.4506360018280908E-2,null,56443.149284801962,135.79551040871883,-1.5664421564089315E-2,-1.5664421564089204E-2]
["07W","NHS Ealing CCG",null,null,55396,437491.41586303711,126.62191300535713,2.9480555539748154E-2,null,53642.374028330414,438184.875,122.41950165059991,1.5850805565977844E-3,null,3.2691058206026247E-2,3.4327956723360975E-2,5.6171467446932466E-2,5.45E-2,58507.674610690272,0,5.6171467446932466E-2,5.45E-2,58507.674610690272,5.6171467446932466E-2,5.4499999999999993E-2,58507.674610690272,58508,133.52354984867972,5.6177341324283425E-2,5.450586458151685E-2,null,57116.537869373096,130.34803601875373,2.4361808025010312E-2,2.436180802501009E-2]
["07X","NHS Enfield CCG",null,null,43225,339923.580078125,127.16093420193315,5.8596649352231633E-3,null,43081.68486026716,343347.5625,125.47543528947335,1.0072800542663352E-2,null,3.3265908749315898E-3,1.3432899503965201E-2,6.512176817223847E-2,5.45E-2,46039.888429245009,0,6.512176817223847E-2,5.45E-2,46039.888429245009,6.512176817223847E-2,5.4499999999999993E-2,46039.888429245009,46040,134.09153006583526,6.5124349334875653E-2,5.450255542237703E-2,null,45871.882618362069,133.60188808202787,3.6649331146185737E-3,3.6649331146185737E-3]
["07Y","NHS Hounslow CCG",null,null,39861,316827.41741943359,125.81297516694967,1.9889525769739125E-2,null,39102.68697836659,318917.875,122.61052152804727,6.5980955739033398E-3,null,1.9392862236115471E-2,2.6118913768504282E-2,6.1457691782681012E-2,5.45E-2,42310.765052149451,0,6.1457691782681012E-2,5.45E-2,42310.765052149451,6.1457691782681012E-2,5.4499999999999993E-2,42310.765052149451,42311,132.67051901684721,6.146358596121515E-2,5.4505855543101278E-2,null,41635.183789863135,130.55142735371336,1.6231853654057993E-2,1.6231853654057771E-2]
["08A","NHS Greenwich CCG",null,null,38751,296353.24816131592,130.75949138545096,3.4901100467076063E-2,null,37645.837571665776,300540.5,125.26044766567493,1.4129259134709526E-2,null,2.9356829323569755E-2,4.3900878707165303E-2,6.9399303757551101E-2,5.45E-2,41440.292419908859,0,6.9399303757551101E-2,5.45E-2,41440.292419908859,6.9399303757551101E-2,5.4499999999999993E-2,41440.292419908859,41440,137.88491068591421,6.9391757632061069E-2,5.4492559010183461E-2,null,40083.981110730136,133.37297672270503,3.382944636970886E-2,3.382944636970886E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,28812,239940.24328613281,120.07989825050399,-6.789308654679127E-2,null,30720.116271724241,239545.84375,128.24316127056258,-1.6437406694735923E-3,null,-6.2112924796464131E-2,-6.3654567925349625E-2,5.2766675464040125E-2,5.45E-2,30332.313453469924,1,7.8630389041211446E-2,8.040629681083479E-2,31077.498769055383,7.8630389041211446E-2,8.0406296810834776E-2,31077.498769055383,31077,129.73299604577255,7.8613077884214899E-2,8.0388957151935614E-2,null,32709.713471271847,136.54886663535297,-4.9915248346819707E-2,-4.9915248346819707E-2]
["08D","NHS Haringey CCG",null,null,43054,318493.83821725845,135.18000926168938,2.201718737044378E-2,null,42247.736666754266,321680.5625,131.33444041013283,1.0005607331617261E-2,null,1.9084178156227649E-2,2.9280734280723086E-2,6.5050912931190474E-2,5.45E-2,45854.702005339474,0,6.5050912931190474E-2,5.45E-2,45854.702005339474,6.5050912931190474E-2,5.4499999999999993E-2,45854.702005339474,45855,142.5482461347039,6.5057834347563626E-2,5.4506852849452558E-2,null,44983.923529327003,139.8403533608811,1.9364172849553718E-2,1.936417284955394E-2]
["08E","NHS Harrow CCG",null,null,31689,267267.66491699219,118.56653145767538,8.7185822396016466E-3,null,31355.721602982056,268365.625,116.83956021931667,4.1080917265050587E-3,null,1.0628949996362103E-2,1.4780706424408541E-2,5.8831982725599641E-2,5.45E-2,33553.326700591526,0,5.8831982725599641E-2,5.45E-2,33553.326700591526,5.8831982725599641E-2,5.4499999999999993E-2,33553.326700591526,33553,125.02719005088672,5.8821673135788455E-2,5.4489732589652284E-2,null,33386.483965314284,124.40670806968771,4.987528332085267E-3,4.987528332085045E-3]
["08F","NHS Havering CCG",null,null,34764,278062.16650390625,125.02240213794649,-1.3542862520827814E-3,null,34889.45812506794,281514.65625,123.93478403513117,1.2416251335095829E-2,null,-3.595874851888281E-3,8.7757291972769824E-3,6.7592937032858513E-2,5.45E-2,37113.800863010292,0,6.7592937032858513E-2,5.45E-2,37113.800863010292,6.7592937032858513E-2,5.4499999999999993E-2,37113.800863010292,37114,131.83683043145288,6.759866528592795E-2,5.4505658001895885E-2,null,37149.083953478657,131.96145610439655,-9.4440965280850886E-4,-9.4440965280850886E-4]
["08G","NHS Hillingdon CCG",null,null,40031,312904.00268554688,127.93380607607371,4.4068387241566587E-2,null,38502.376121794165,316898.25,121.49759779927521,1.276508859002079E-2,null,3.9702066006792824E-2,5.2973954986597294E-2,6.7429649821253212E-2,5.3975558445973751E-2,42730.276311994588,0,6.7429649821253212E-2,5.3975558445973751E-2,42730.276311994588,6.7429649821253212E-2,5.3975558445973792E-2,42730.276311994588,42730,134.83823277660889,6.7422747370787572E-2,5.3968742995339269E-2,null,40995.993627348958,129.36642479833498,4.2296971465384026E-2,4.2296971465384026E-2]
["08H","NHS Islington CCG",null,null,37321,252448.00146484375,147.83638524940898,3.6584061062808981E-2,null,36167.74625140267,255947.1875,141.30941076038459,1.3861016981128849E-2,null,3.1886248608941292E-2,4.6189241423503224E-2,6.911644240660042E-2,5.45E-2,39900.494747056735,0,6.911644240660042E-2,5.45E-2,39900.494747056735,6.911644240660042E-2,5.4499999999999993E-2,39900.494747056735,39900,155.89153524103483,6.9103185873904849E-2,5.4486924704201467E-2,null,38510.160779370221,150.46135554574212,3.6090195223861921E-2,3.6090195223861699E-2]
["08J","NHS Kingston CCG",null,null,26035,209554.50017547607,124.23975614076002,8.4101177886748202E-2,null,24136.157596568508,212189.8125,113.74795666294538,1.257578492619893E-2,null,7.8672108260573026E-2,9.2237256699947867E-2,6.0219175326148733E-2,4.7051678609342076E-2,27602.806229616283,0,6.0219175326148733E-2,4.7051678609342076E-2,27602.806229616283,6.0219175326148733E-2,4.7051678609342007E-2,27602.806229616283,27603,130.08635841082145,6.0226618014211697E-2,4.7059028862205698E-2,null,25699.342811663952,121.1148759164107,7.4074158327194661E-2,7.4074158327194661E-2]
["08K","NHS Lambeth CCG",null,null,56175,413713.32934570313,135.78242714307035,1.420455416242361E-2,null,55364.92123512816,416706.75,132.86302954086577,7.2354948268915642E-3,null,1.463162498563908E-2,2.1972986859423171E-2,6.2129829294957251E-2,5.45E-2,59665.14316064422,0,6.2129829294957251E-2,5.45E-2,59665.14316064422,6.2129829294957251E-2,5.4499999999999993E-2,59665.14316064422,59665,143.1822258698713,6.2127280818869535E-2,5.4497469830937506E-2,null,58950.64634333596,141.46794200798513,1.211782568936659E-2,1.211782568936659E-2]
["08L","NHS Lewisham CCG",null,null,44841,330341.75537109375,135.74124152009568,1.9572291327976554E-2,null,44129.461870675477,334478.84375,131.93498690655372,1.2523661667471542E-2,null,1.6123879584340584E-2,2.8849471264493554E-2,6.7706201228348695E-2,5.45E-2,47877.013769280384,0,6.7706201228348695E-2,5.45E-2,47877.013769280384,6.7706201228348695E-2,5.4499999999999993E-2,47877.013769280384,47877,143.13909801656925,6.7705894159363122E-2,5.449969672907673E-2,null,46987.519209353341,140.47979442452657,1.8930150082696828E-2,1.8930150082696828E-2]
["08M","NHS Newham CCG",null,null,53289,400514.66493988037,133.05130789155749,3.5613576244454936E-2,null,51733.140225226518,405949.8125,127.43728074816271,1.357040836678336E-2,null,3.0074721310167085E-2,4.4053255926647106E-2,6.8809995622773013E-2,5.45E-2,56955.815856741952,0,6.8809995622773013E-2,5.45E-2,56955.815856741952,6.8809995622773013E-2,5.4499999999999993E-2,56955.815856741952,56956,140.30305778254302,6.881345118129456E-2,5.4503409293022775E-2,null,55083.651987796002,135.69079302825395,3.3990992692692679E-2,3.3990992692692901E-2]
["08N","NHS Redbridge CCG",null,null,38474,320670.83752441406,119.97972842501092,-6.8296699329839505E-5,null,38615.007169360695,324502.875,118.9974269699789,1.1950065385331943E-2,null,-3.6516157757592316E-3,8.2548125622903257E-3,6.7101343948832604E-2,5.45E-2,41055.657107087383,0,6.7101343948832604E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AG137,G137,T137, $P$1))","v":5.45E-2},41055.657107087383,6.7101343948832604E-2,5.4499999999999993E-2,41055.657107087383,{"$f":"IF(ROUND(Z137,0)/E137>$AA$1,ROUND(Z137,0),ROUNDUP(Z137,0))","v":41056},{"$f":"AA137/K137*1000","v":126.5196802955906},{"$f":"AA137/E137-1","v":6.7110256276966318E-2},{"$f":"AB137/G137-1","v":5.4508807082916944E-2},null,41115.919257228867,{"$f":"AF137/K137*1000","v":126.70432968345463},-1.4573250047992259E-3,-1.4573250047992259E-3]
["08P","NHS Richmond CCG",null,null,25598,217734.17114257813,{"$f":"E138/F138*1000","v":117.56537738505799},1.3621674847586362E-2,null,25335.008184390736,219498.4375,{"$f":"J138/K138*1000","v":115.42227121498637},{"$f":"K138/F138-1","v":8.1028455394196452E-3},null,{"$f":"E138/J138-1","v":1.0380569593472444E-2},{"$f":"G138/L138-1","v":1.8567527284919283E-2},{"$f":"(1+M138)*(1+R138)-1","v":6.3044450621317916E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":5.45E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":27211.811847004497},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":6.3044450621317916E-2},5.45E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":27211.811847004497},{"$f":"MAX(U138,$X$1)","v":6.3044450621317916E-2},{"$f":"(1+X138)/(1+M138) - 1","v":5.4499999999999993E-2},{"$f":"(1+IF($Z$2=1,X138,0))*$E138","v":27211.811847004497},27212,123.97354764769111,6.3051800921946954E-2,5.4507291220991405E-2,null,26975.837303926819,122.89762793380622,{"$f":"AA138/AF138-1","v":8.7546011422157122E-3},8.7546011422154901E-3]
["08Q","NHS Southwark CCG",null,null,44749,330855.16479873657,135.25253573484758,-7.2574947984704874E-3,null,45182.938379938212,334416.6875,135.10970016990618,1.0764597564707712E-2,null,-9.6040318646227751E-3,1.0571821620637412E-3,6.5851268131984275E-2,5.45E-2,47695.778397638162,0,6.5851268131984275E-2,5.45E-2,47695.778397638162,6.5851268131984275E-2,5.4499999999999993E-2,47695.778397638162,47696,142.62446158581724,6.585622025073179E-2,5.4504899378905236E-2,null,48109.224428887836,143.86011890895199,-8.5892972458668781E-3,-8.5892972458668781E-3]
["08R","NHS Merton CCG",null,null,29316,225435.25415039063,130.04177235049019,0.11930646778386467,null,26155.7486711364,226818.96875,115.31552592484132,6.1379689916922775E-3,null,0.12082434988186841,0.12770393498657695,5.2101127396802838E-2,4.5682759046627289E-2,30843.396650764673,0,5.2101127396802838E-2,4.5682759046627289E-2,30843.396650764673,5.2101127396802838E-2,4.568275904662733E-2,30843.396650764673,30843,135.98069054795488,5.2087597216537107E-2,4.5669311407553259E-2,null,27849.733285252678,122.78396925412649,0.10747918782878796,0.10747918782878796]
["08T","NHS Sutton CCG",null,null,26294,196403.9951171875,133.87711377414331,9.927242928603941E-2,null,23966.147815850494,198247.3125,120.89015237394703,9.3853354750379481E-3,null,9.7130844808106076E-2,0.1074277858466417,5.5496842540743163E-2,4.5682759046627289E-2,27753.2339777663,0,5.5496842540743163E-2,4.5682759046627289E-2,27753.2339777663,5.5496842540743163E-2,4.568275904662733E-2,27753.2339777663,27753,139.99180947282701,5.5487944017646562E-2,4.5673943262621197E-2,null,25518.322298414187,128.71963799465976,8.7571497665608122E-2,8.75714976656079E-2]
["08V","NHS Tower Hamlets CCG",null,null,45600,324833.74938964844,140.37950208585423,8.1808306408597264E-3,null,45675.988882515107,331104.6875,137.95029368925836,1.9305069507507877E-2,null,-1.6636505169173033E-3,1.7609302101725177E-2,7.4857195795666964E-2,5.45E-2,49013.488128282414,0,7.4857195795666964E-2,5.45E-2,49013.488128282414,7.4857195795666964E-2,5.4499999999999993E-2,49013.488128282414,49013,148.02871070799924,7.4846491228070189E-2,5.448949817094273E-2,null,48634.207489612811,146.88468428769318,7.7886025071569609E-3,7.7886025071567389E-3]
["08W","NHS Waltham Forest CCG",null,null,40385,311576.33331298828,129.61510770277917,2.1887595611213451E-2,null,39576.876542384693,314321.09375,125.91225129123137,8.8092712557039654E-3,null,2.0419081246844994E-2,2.9408229728044466E-2,6.3789376539139742E-2,5.45E-2,42961.133971533156,0,6.3789376539139742E-2,5.45E-2,42961.133971533156,6.3789376539139742E-2,5.4499999999999993E-2,42961.133971533156,42961,136.67870484750119,6.378605918038871E-2,5.4496711609572479E-2,null,42140.084377898209,134.06699459825293,1.9480635461953444E-2,1.9480635461953444E-2]
["08X","NHS Wandsworth CCG",null,null,48924,403858.760597229,121.14136122155891,3.736981303955611E-3,null,48706.219972679486,406574.1875,119.79663606332481,6.7237043434575927E-3,null,4.4712980691721249E-3,1.1225066098878411E-2,6.1590146230176002E-2,5.45E-2,51937.236314165129,0,6.1590146230176002E-2,5.45E-2,51937.236314165129,6.1590146230176002E-2,5.4499999999999993E-2,51937.236314165129,51937,127.742984175551,6.1585316000327017E-2,5.4495202030280909E-2,null,51860.692371190162,127.55529978447086,1.4713962602672659E-3,1.4713962602672659E-3]
["08Y","NHS West London CCG",null,null,37058,250220.58605957031,148.10132365039524,9.0430974762500949E-2,null,33875.031502970902,250446.09375,135.2587736376739,9.0123556171350927E-4,null,9.396208227142E-2,9.4947999803129068E-2,4.7516862501405743E-2,4.6573653107273238E-2,38818.879890577096,0,4.7516862501405743E-2,4.6573653107273238E-2,38818.879890577096,4.7516862501405743E-2,4.6573653107273127E-2,38818.879890577096,38819,154.99942290475431,4.7520103621350396E-2,4.6576891308835133E-2,null,36068.957698326245,144.01884716289868,7.6244019155601084E-2,7.6244019155601084E-2]
["09A","NHS Central London (Westminster) CCG",null,null,29446,229468.58055114746,128.32257875686221,-5.7163931126661849E-2,null,31272.235541121696,231308.875,135.19686843456265,8.019810138854E-3,null,-5.8397984970414818E-2,-5.0846515583515162E-2,6.2956889791421444E-2,5.45E-2,31299.828576798194,1,7.4374825729029759E-2,6.5827094787983667E-2,31636.041118417012,7.4374825729029759E-2,6.5827094787983764E-2,31636.041118417012,31636,136.76950354801562,7.4373429328261853E-2,6.582570949698674E-2,null,33297.590904554265,143.9529326514353,-4.9901234876634892E-2,-4.9901234876634892E-2]
["09C","NHS Ashford CCG",null,null,17005,133545.91546630859,127.33448223124485,-3.3285076954892578E-2,null,17662.953734370545,134913.28125,130.92079275457209,1.0238918793711527E-2,null,-3.7250492995983153E-2,-2.7392978975083415E-2,6.5296939867968806E-2,5.45E-2,18115.374462454809,9.6103573296522651E-2,6.6293571803972995E-2,5.5486530925965886E-2,18132.322188526559,6.6293571803972995E-2,5.5486530925965782E-2,18132.322188526559,18132,134.39744280179977,6.627462511026172E-2,5.546777625975885E-2,null,18806.900032451078,139.39991569548368,-3.5885766994376844E-2,-3.5885766994376955E-2]
["09D","NHS Brighton and Hove CCG",null,null,41673,317709.16668701172,131.16713135650181,1.4343608339014047E-2,null,41028.811648835603,319712.5625,128.3303080992809,6.3057538876802877E-3,null,1.5700877633941346E-2,2.2105637391801825E-2,6.114941747455882E-2,5.45E-2,44221.279674417288,0,6.114941747455882E-2,5.45E-2,44221.279674417288,6.114941747455882E-2,5.4499999999999993E-2,44221.279674417288,44221,138.31486524712332,6.1142706308641159E-2,5.4493330887861902E-2,null,43686.054480706815,136.64165755359338,1.2245223919899573E-2,1.2245223919899351E-2]
["09E","NHS Canterbury and Coastal CCG",null,null,27394,225725.25122070313,121.35992695480705,-4.3619868447463239E-2,null,28700.036528311841,227708.875,126.03828695000068,8.7877796948707676E-3,null,-4.5506441325378399E-2,-3.7118562211572503E-2,6.3766713688241161E-2,5.45E-2,29140.825354775679,0.48668924544467884,6.8806623101569153E-2,5.9496005616614778E-2,29278.888633244387,6.8806623101569153E-2,5.9496005616614722E-2,29278.888633244387,29279,128.58084692570722,6.8810688471928172E-2,5.9500035572608301E-2,null,30558.802680059813,134.20119299285025,-4.1880000779445092E-2,-4.1880000779445092E-2]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,25981,196420.08024120331,132.27262695390107,-1.1868759274027973E-2,null,26382.430428523556,198129.109375,133.15777026277036,8.7008880746715089E-3,null,-1.5215824395372834E-2,-6.6473275057292724E-3,6.3675086474741072E-2,5.45E-2,27635.342421700247,0,6.3675086474741072E-2,5.45E-2,27635.342421700247,6.3675086474741072E-2,5.4499999999999993E-2,27635.342421700247,27635,139.47975684731458,6.3661906778030186E-2,5.448693398918647E-2,null,28091.096152102338,141.78177169783856,-1.6236324479214193E-2,-1.6236324479214304E-2]
["09G","NHS Coastal West Sussex CCG",null,null,67655,515159.169921875,131.3283426756434,-3.8022107162846708E-2,null,70497.583729876322,519346.125,135.74296665807668,8.1274979124605906E-3,null,-4.0321718553761654E-2,-3.2521935324673512E-2,6.3070446548689763E-2,5.45E-2,71922.031061251604,0.30208575601098436,6.6196647400079911E-2,5.7600997500676744E-2,72133.534179852402,6.6196647400079911E-2,5.760099750067682E-2,72133.534179852402,72134,138.89388314970097,6.6203532628778428E-2,5.7607827220838681E-2,null,75063.380093509753,144.53439908405932,-3.9025422114758124E-2,-3.9025422114758235E-2]
["09H","NHS Crawley CCG",null,null,15740,133480.74755859375,117.91962727127105,-1.5151250202930622E-2,null,15957.588226127626,134315.828125,118.80646122567786,6.2561873654451983E-3,null,-1.3635407998018434E-2,-7.4645262998132011E-3,6.1097149576861964E-2,5.45E-2,16701.669134339809,0,6.1097149576861964E-2,5.45E-2,16701.669134339809,6.1097149576861964E-2,5.4499999999999993E-2,16701.669134339809,16702,124.34871029836044,6.1118170266836191E-2,5.4520889998231237E-2,null,16991.086034710475,126.50099598759016,-1.7013982162170871E-2,-1.7013982162170871E-2]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,33190,269110.24731445313,123.33235293421494,-3.6245205092749422E-2,null,34506.275865035954,271700.1875,127.00129573902466,9.6240860814214013E-3,null,-3.81459845213169E-2,-2.8889018678589173E-2,6.464859877285889E-2,5.45E-2,35335.686993271185,0.15618548909996677,6.6267318103482964E-2,5.6103289137947175E-2,35389.412287854597,6.6267318103482964E-2,5.6103289137947154E-2,35389.412287854597,35389,130.25018615417775,6.6254896053028034E-2,5.6090985498774781E-2,null,36741.084783747094,135.22657132412579,-3.6800350117729974E-2,-3.6800350117730085E-2]
["09L","NHS East Surrey CCG",null,null,21538,182620.41571044922,117.93862102553321,-2.6042178414772743E-2,null,22144.737452275844,183940.03125,120.39107149100174,7.2260022759069731E-3,null,-2.7398719609271649E-2,-2.0370700543618225E-2,6.2119819399943932E-2,5.45E-2,22875.936670235991,0,6.2119819399943932E-2,5.45E-2,22875.936670235991,6.2119819399943932E-2,5.4499999999999993E-2,22875.936670235991,22876,124.36662016713667,6.2122759773423741E-2,5.4502919278764717E-2,null,23578.947766782967,128.18823399424082,-2.9812516391136468E-2,-2.9812516391136468E-2]
["09N","NHS Guildford and Waverley CCG",null,null,26668,225634.0859375,118.19136230767438,-4.0583453099578337E-2,null,27790.63288837039,226834.03125,122.51527134278001,5.3181030140649899E-3,null,-4.0396089318288975E-2,-3.5292816868584098E-2,6.0107939628331497E-2,5.45E-2,28270.958534008343,0.41336613930056615,6.4373828818827139E-2,5.874332276292047E-2,28384.721266940483,6.4373828818827139E-2,5.874332276292038E-2,28384.721266940483,28385,125.13554444886674,6.4384280785960701E-2,5.8753719439457397E-2,null,29590.501250823494,130.45000826269754,-4.0739467054142775E-2,-4.0739467054142664E-2]
["09P","NHS Hastings and Rother CCG",null,null,26853,188683.99951267242,142.31731397127024,-0.10904437008938017,null,30145.923436302211,189923.25,158.7268722302415,6.5678620896751916E-3,null,-0.10923279372284278,-0.10338235755800917,6.1425810573562556E-2,5.45E-2,28502.467291331875,1,0.13568785837042774,0.12827748743407544,30496.626060821098,0.13568785837042774,0.12827748743407552,30496.626060821098,30497,160.57539032214331,0.13570178378579678,0.12829132198601534,null,32098.332871088409,169.00686393629221,-4.9888350199357556E-2,-4.9888350199357445E-2]
["09W","NHS Medway CCG",null,null,38833,299528.00341796875,129.64731029108981,2.6373573457625366E-3,null,38800.938338063483,302095.9375,128.43912652106908,8.5732687853159462E-3,null,8.2631150971579359E-4,9.4066644857051518E-3,6.3540511934115695E-2,5.45E-2,41300.468699937512,0,6.3540511934115695E-2,5.45E-2,41300.468699937512,6.3540511934115695E-2,5.4499999999999993E-2,41300.468699937512,41300,136.7115372082751,6.3528442304225718E-2,5.4488032966703237E-2,null,41313.892311752898,136.75752363188565,-3.3626247674911625E-4,-3.3626247674922727E-4]
["09X","NHS Horsham and Mid Sussex CCG",null,null,28840,240990.58837890625,119.67272329596231,9.0587153629393402E-3,null,28675.215671340116,242897.75,118.05467803361751,7.9138427517972953E-3,null,5.7465767842359572E-3,1.3705897041064841E-2,6.2845147181770145E-2,5.45E-2,30652.45404472225,0,6.2845147181770145E-2,5.45E-2,30652.45404472225,6.2845147181770145E-2,5.4499999999999993E-2,30652.45404472225,30652,126.1930174322323,6.2829403606102563E-2,5.4484380038253732E-2,null,30532.374293120283,125.70052334004858,3.9179955587886894E-3,3.9179955587886894E-3]
["09Y","NHS North West Surrey CCG",null,null,44621,372157.24578857422,119.89824329619415,-1.8921747127510935E-2,null,45439.964541759466,374092.875,121.46706761458492,5.2011058049517001E-3,null,-1.8023001338542732E-2,-1.2915635070475662E-2,5.9984566071321632E-2,5.45E-2,47297.571322668446,0,5.9984566071321632E-2,5.45E-2,47297.571322668446,5.9984566071321632E-2,5.4499999999999993E-2,47297.571322668446,47298,126.43384346734751,5.9994173147172924E-2,5.4509557366974493E-2,null,48382.896964285501,129.33391731741884,-2.2423150169910921E-2,-2.2423150169910921E-2]
["10A","NHS South Kent Coast CCG",null,null,28052,206477.25146484375,135.86000298331331,-3.5591478229627826E-2,null,29101.762239339329,207538.234375,140.2236186839456,5.1384978375543788E-3,null,-3.6072119300056493E-2,-3.1118977969521566E-2,5.9918545969701142E-2,5.45E-2,29732.835051542057,0.24574208712938014,6.2454121886193148E-2,5.7022613472617972E-2,29803.963027151491,6.2454121886193148E-2,5.7022613472617945E-2,29803.963027151491,29804,143.60727356939577,6.2455439897333598E-2,5.7023924745784216E-2,null,30986.54627274429,149.30524183199333,-3.8163216459669025E-2,-3.8163216459668803E-2]
["10C","NHS Surrey Heath CCG",null,null,11254,96804.16748046875,116.25532549795041,-5.4921228985697956E-2,null,11907.309236692434,97135.1953125,122.58491063290344,3.4195617879575479E-3,null,-5.4866235830951515E-2,-5.1634292526490544E-2,5.8105927905401256E-2,5.45E-2,11907.924112647386,1,7.0360132243218354E-2,6.6712443133938745E-2,12045.832928265179,7.0360132243218354E-2,6.6712443133938759E-2,12045.832928265179,12046,124.01272228100252,7.037497778567614E-2,6.6727238084150153E-2,null,12678.489557167857,130.52415776155138,-4.9886822425962873E-2,-4.9886822425962651E-2]
["10D","NHS Swale CCG",null,null,15133,113167.08203125,133.72263142581664,4.2186247274871302E-3,null,15135.36682088015,114335.75,132.37650359472124,1.0326925001276299E-2,null,-1.5637684293745568E-4,1.0168933266409885E-2,6.5389742413845875E-2,5.45E-2,16122.542971948729,0,6.5389742413845875E-2,5.45E-2,16122.542971948729,6.5389742413845875E-2,5.4499999999999993E-2,16122.542971948729,16123,141.01451208392825,6.541994317055444E-2,5.4529892063609475E-2,null,16115.613222768481,140.94990606847361,4.583615360713722E-4,4.5836153607115016E-4]
["10E","NHS Thanet CCG",null,null,21794,145493.9150390625,149.79320608802576,6.7488150753087783E-3,null,21703.135926774041,146794.5625,147.84700166788562,8.9395316676186276E-3,null,4.1866794518787831E-3,1.3163638073039552E-2,6.3926736143503859E-2,5.45E-2,23187.219287511522,0,6.3926736143503859E-2,5.45E-2,23187.219287511522,6.3926736143503859E-2,5.4499999999999993E-2,23187.219287511522,23187,157.95544198035265,6.3916674314031363E-2,5.4490027321602019E-2,null,23108.745790987192,157.42235541583628,3.3863460059926354E-3,3.3863460059926354E-3]
["10J","NHS North Hampshire CCG",null,null,28402,226201.33227539063,125.56071051527564,2.9021293076368915E-2,null,27641.976670777181,227382.6875,121.56588073917098,5.2225829650336397E-3,null,2.7495259773745007E-2,3.286143901409222E-2,6.0007213736627874E-2,5.45E-2,30106.324884547706,0,6.0007213736627874E-2,5.45E-2,30106.324884547706,6.0007213736627874E-2,5.4499999999999993E-2,30106.324884547706,30106,132.40234043763778,5.9995774945426295E-2,5.4488620638458274E-2,null,29432.2172703793,129.43913010254707,2.2892693521218144E-2,2.2892693521218366E-2]
["10K","NHS Fareham and Gosport CCG",null,null,25628,204854.00341796875,125.10373032696145,3.8814323306990417E-5,null,25646.901360909924,205878.6875,124.5728815951866,5.0020212684862564E-3,null,-7.3698419329260023E-4,4.2613506645845511E-3,5.9774631427618852E-2,5.45E-2,27159.904254227014,0,5.9774631427618852E-2,5.45E-2,27159.904254227014,5.9774631427618852E-2,5.4499999999999993E-2,27159.904254227014,27160,131.92234868895792,5.9778367410644684E-2,5.4503717388569184E-2,null,27307.930332069998,132.64088023715419,-5.4171198721812974E-3,-5.4171198721809644E-3]
["10L","NHS Isle of Wight CCG",null,null,19855,144499.16479492188,137.4056384905677,-1.4967614740999058E-2,null,20161.99049841224,145043.375,139.00662817872404,3.7661823571817354E-3,null,-1.5226199934793905E-2,-1.1517362223173344E-2,5.8471439295648242E-2,5.45E-2,21015.950427215095,0,5.8471439295648242E-2,5.45E-2,21015.950427215095,5.8471439295648242E-2,5.4499999999999993E-2,21015.950427215095,21016,144.89458756733978,5.8473936036262941E-2,5.4502487372715569E-2,null,21467.787634013213,148.0094325853436,-2.1044908852061117E-2,-2.1044908852061006E-2]
["10Q","NHS Oxfordshire CCG",null,null,94207,745291.42082214355,126.402904109749,1.9324406470767608E-2,null,92327.020625150049,747848.3125,123.45688167231111,3.4307273724363263E-3,null,2.0362179588602869E-2,2.3862764047916318E-2,5.8117702014234052E-2,5.45E-2,99682.094353654946,0,5.8117702014234052E-2,5.45E-2,99682.094353654946,5.8117702014234052E-2,5.4499999999999993E-2,99682.094353654946,99682,133.29173621689492,5.8116700457503168E-2,5.449900186758927E-2,null,98306.606771685896,131.45260225707324,1.3990852430787459E-2,1.3990852430787237E-2]
["10R","NHS Portsmouth CCG",null,null,29055,230173.17480659485,126.23104331950816,-7.2343250463249298E-2,null,31244.4409424921,231311.25,135.07531926135067,4.9444301854959516E-3,null,-7.0074575714826892E-2,-6.5476624376731296E-2,5.9713901630605415E-2,5.45E-2,30789.987411877239,1,8.7865192610632636E-2,8.2512783726589503E-2,31607.923171301933,8.7865192610632636E-2,8.2512783726589545E-2,31607.923171301933,31608,136.64705024074706,8.7867836861125426E-2,8.2515414967097689E-2,null,33267.996180719842,143.82351131092778,-4.9897690612393353E-2,-4.9897690612393242E-2]
["10V","NHS South Eastern Hampshire CCG",null,null,27841,215319.83740234375,129.30067352770976,-5.586936685104682E-4,null,27870.70879905254,216374.59375,128.80767707531533,4.8985563075887306E-3,null,-1.0659506102531635E-3,3.8273840782501178E-3,5.9665527626352244E-2,5.45E-2,29502.147954645272,0,5.9665527626352244E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AG169,G169,T169, $P$1))","v":5.45E-2},29502.147954645272,5.9665527626352244E-2,5.4499999999999993E-2,29502.147954645272,{"$f":"IF(ROUND(Z169,0)/E169>$AA$1,ROUND(Z169,0),ROUNDUP(Z169,0))","v":29502},{"$f":"AA169/K169*1000","v":136.34687644560859},{"$f":"AA169/E169-1","v":5.96602133544053E-2},{"$f":"AB169/G169-1","v":5.4494711633414461E-2},null,29675.763300979703,{"$f":"AF169/K169*1000","v":137.14994346918192},-5.8553944920420875E-3,-5.8553944920420875E-3]
["10X","NHS Southampton CCG",null,null,35719,286630.24725341797,124.61699469009568,-4.6701660974235226E-2,null,37382.30642429601,288342.1875,129.64563648632239,5.9726433723810146E-3,null,-4.4494483711549959E-2,-3.8787590022416496E-2,6.0798152436175812E-2,5.45E-2,37890.649206867762,0.55371847479584324,6.6516181426886645E-2,6.018408000792335E-2,38094.891484386964,6.6516181426886645E-2,6.0184080007923413E-2,38094.891484386964,38095,132.11733021204188,6.6519219463030854E-2,6.0187100006692029E-2,null,39803.382292516842,138.04217356337023,-4.2920530721783035E-2,-4.2920530721783146E-2]
["11A","NHS West Hampshire CCG",null,null,70825,563241.33819580078,125.74538691863371,-7.7239875469781172E-4,null,70968.865439869027,566415.25,125.29476464461192,5.6350832031719644E-3,null,-2.0271627421030169E-3,3.5964972303508258E-3,6.0442195237744745E-2,5.45E-2,75105.81847771327,0,6.0442195237744745E-2,5.45E-2,75105.81847771327,6.0442195237744745E-2,5.4499999999999993E-2,75105.81847771327,75106,132.59883098133392,6.0444758206847915E-2,5.4502548607487933E-2,null,75565.184499513955,133.40951625069056,-6.0766674832496426E-3,-6.0766674832496426E-3]
["11E","NHS Bath and North East Somerset CCG",null,null,25459,207664.99959182739,122.59648977940688,-1.8681568963309747E-2,null,25921.969708231376,209078.46875,123.98201432796449,6.8064871834485619E-3,null,-1.7860128433232592E-2,-1.1175205985059611E-2,6.167744073494652E-2,5.45E-2,27029.245963671005,0,6.167744073494652E-2,5.45E-2,27029.245963671005,6.167744073494652E-2,5.4499999999999993E-2,27029.245963671005,27029,129.27682205439913,6.1667779567147196E-2,5.4490404146256166E-2,null,27600.813560320748,132.01174528078107,-2.0717271940954407E-2,-2.0717271940954296E-2]
["11J","NHS Dorset CCG",null,null,105931,801319.58154296875,132.19569624896246,-8.5599585752680341E-3,null,106736.38817905664,804863.5625,132.61426302803545,4.4226810858749577E-3,null,-7.5455820905757642E-3,-3.1562727078949804E-3,5.91637172050552E-2,5.45E-2,112198.27172724871,0,5.91637172050552E-2,5.45E-2,112198.27172724871,5.91637172050552E-2,5.4499999999999993E-2,112198.27172724871,112198,139.40002408793353,5.9161152070687617E-2,5.4497446160450158E-2,null,113649.2011753519,141.20306406012995,-1.2769127810347003E-2,-1.2769127810347003E-2]
["11M","NHS Gloucestershire CCG",null,null,81511,647166.6636505127,125.95055428259531,-2.6383151441766506E-2,null,83898.031299491849,651781.125,128.72117353734637,7.1302519253051422E-3,null,-2.845157702176393E-2,-2.152419200829625E-2,6.2018850655234159E-2,5.45E-2,86566.218535758788,0,6.2018850655234159E-2,5.45E-2,86566.218535758788,6.2018850655234159E-2,5.4499999999999993E-2,86566.218535758788,86566,132.81452420089641,6.201616959674161E-2,5.4497337922788436E-2,null,89331.711518816664,137.05783750460196,-3.0960019368196035E-2,-3.0960019368196035E-2]
["11N","NHS Kernow CCG",null,null,72183,575386.83755493164,125.45125346755739,-0.11140888812505878,null,81330.150652830271,579195.75,140.41910813888097,6.6197420525886397E-3,null,-0.11246936811756603,-0.10659414427073333,6.1480517994454642E-2,5.45E-2,76620.84823039372,1,0.13982939231951974,0.13233363573349402,82276.305025799898,0.13982939231951974,0.1323336357334941,82276.305025799898,82276,142.05214730943726,0.13982516659047151,0.1323294377937243,null,86597.521340700841,149.51339221791744,-4.9903522338689887E-2,-4.9903522338690109E-2]
["11X","NHS Somerset CCG",null,null,72559,575240.8369140625,126.13673324941615,-4.9680878963397235E-2,null,76463.06151969287,578764.8125,132.11421957289926,6.1260873008290861E-3,null,-5.1058137643198998E-2,-4.5244836950989908E-2,6.09599590587242E-2,5.45E-2,76982.19366934197,0.81304566068232564,6.935723673414107E-2,6.2846148441438876E-2,77591.491740192549,6.935723673414107E-2,6.2846148441438876E-2,77591.491740192549,77591,134.06309147379272,6.9350459625959537E-2,6.28394125976246E-2,null,81415.213774677759,140.67063514625428,-4.6971734119148012E-2,-4.6971734119148234E-2]
["12D","NHS Swindon CCG",null,null,27868,237659.91450500488,117.25999337348549,-6.6764324939747155E-2,null,29910.885094351193,239149.65625,125.07182976287967,6.2683761714630304E-3,null,-6.8299051930663213E-2,-6.2458799908855833E-2,6.1110002672807751E-2,5.45E-2,29571.013554485806,1,8.5792069762097745E-2,7.9028314387854889E-2,30258.853400130141,8.5792069762097745E-2,7.9028314387854959E-2,30258.853400130141,30259,126.52746599965059,8.5797330271278893E-2,7.9033542127596945E-2,null,31848.072203062977,133.17214292697935,-4.9895396899726552E-2,-4.9895396899726663E-2]
["12F","NHS Wirral CCG",null,null,47394,336408.41870117188,140.88232447624802,9.3470571907727784E-3,null,46722.391434497273,336757.8125,138.74181889840276,1.0386000450794963E-3,null,1.4374447558924475E-2,1.5427976905886709E-2,5.5595203747536237E-2,5.45E-2,50028.879086410736,0,5.5595203747536237E-2,5.45E-2,50028.879086410736,5.5595203747536237E-2,5.4499999999999993E-2,50028.879086410736,50029,148.56077021227236,5.5597754990083237E-2,5.4502548595575462E-2,null,49748.380604981139,147.72747285552921,5.6407744655464498E-3,5.6407744655462277E-3]
["13T","NHS Newcastle Gateshead CCG",null,null,68214,525567.0029296875,129.79125329358996,-4.3071033731302277E-2,null,71030.33850868656,527745.75,134.59196688687035,4.1455172378923599E-3,null,-3.9649797084131078E-2,-3.5668648763529598E-2,5.8871447927357545E-2,5.45E-2,72229.856948916771,0.42845978969998383,6.3287944446233535E-2,5.8898263441960572E-2,72531.123842455374,6.3287944446233535E-2,5.8898263441960585E-2,72531.123842455374,72531,137.43549805943485,6.3286128947136921E-2,5.8896455437975392E-2,null,75630.638889381356,143.30885448036551,-4.0983904603991816E-2,-4.0983904603991927E-2]
["14L","NHS Manchester CCG",null,null,91000,641324.16796875,141.89391971336747,-2.5135928235357263E-2,null,93442.371781533249,647873.9375,144.22924950817807,1.0212884307782888E-2,null,-2.6137733182152845E-2,-1.6191790519427096E-2,6.526948650255715E-2,5.45E-2,96939.523271732702,0,6.526948650255715E-2,5.45E-2,96939.523271732702,6.526948650255715E-2,5.4499999999999993E-2,96939.523271732702,96940,149.62787417266648,6.527472527472522E-2,5.4505185810089563E-2,null,99494.193967725441,153.57029849302347,-2.5671789135293555E-2,-2.5671789135293555E-2]
["14Y","NHS Buckinghamshire CCG",null,null,68562,559494.6708984375,122.54272214944072,-7.2616358840021933E-3,null,69224.189142221236,563792.625,122.78306964767629,7.6818499355155723E-3,null,-9.5658634709431256E-3,-1.9574970631149879E-3,6.2600510757001127E-2,5.45E-2,72854.016218521516,0,6.2600510757001127E-2,5.45E-2,72854.016218521516,6.2600510757001127E-2,5.4499999999999993E-2,72854.016218521516,72854,129.22127173976426,6.2600274204369866E-2,5.449976525067779E-2,null,73707.51373774324,130.73515060212651,-1.1579738543075924E-2,-1.1579738543075702E-2]
["15A","NHS Berkshire West CCG",null,null,66737,544245.25732421875,122.62302537667006,-1.926120370052431E-2,null,68098.995844516234,547396.375,124.40527368219462,5.7898854117235388E-3,null,-2.000023388929173E-2,-1.4326147539994838E-2,6.060543416666242E-2,5.45E-2,70781.624859980555,0,6.060543416666242E-2,5.45E-2,70781.624859980555,6.060543416666242E-2,5.4499999999999993E-2,70781.624859980555,70782,129.30666557665825,6.0611055336619923E-2,5.4505588811379901E-2,null,72509.446971257639,132.46241714928721,-2.3823750468575322E-2,-2.3823750468575322E-2]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,123478,1008377.1599116325,122.45219835286709,-3.0956598879109953E-2,null,127625.84380907689,1017741.5,125.40104123598861,9.2865452140824534E-3,null,-3.2500030442751848E-2,-2.3515298230835202E-2,6.4292661928250006E-2,5.45E-2,131416.72930957645,0,6.4292661928250006E-2,5.45E-2,131416.72930957645,6.4292661928250006E-2,5.4499999999999993E-2,131416.72930957645,131417,129.1261091347852,6.4294854144058E-2,5.4502172045013841E-2,null,135891.5684302483,133.52267587619085,-3.2927491248620377E-2,-3.2927491248620377E-2]
["15D","NHS East Berkshire CCG",null,null,56506,460081.74780273438,122.81730425052122,1.8670210899839779E-2,null,55463.866770795583,462630.34375,119.88808671998308,5.539441543676249E-3,null,1.8789408129639362E-2,2.4432932501289972E-2,6.0341341107806645E-2,5.45E-2,59915.647820637721,0,6.0341341107806645E-2,5.45E-2,59915.647820637721,6.0341341107806645E-2,5.4499999999999993E-2,59915.647820637721,59916,129.51160858652605,6.034757370898669E-2,5.4506198266246475E-2,null,59056.000115187468,127.65267326931031,1.4562447221876162E-2,1.4562447221876162E-2]
["15E","NHS Birmingham and Solihull CCG",null,null,176765,1310470.4106941223,134.88667775899813,-3.1524247248300163E-3,null,177217.97252534272,1320167.625,134.23899296526281,7.3997964599150645E-3,null,-2.5560191152618206E-3,4.8248633234526661E-3,6.2303085366980371E-2,5.45E-2,187778.0048848943,0,6.2303085366980371E-2,5.45E-2,187778.0048848943,6.2303085366980371E-2,5.4499999999999993E-2,187778.0048848943,187778,142.23799799665593,6.2303057732017164E-2,5.4499972568027744E-2,null,188695.54568057403,142.93302010081791,-4.8625720191999289E-3,-4.8625720191999289E-3]
["15F","NHS Leeds CCG",null,null,112484,879777.00818443298,127.85512573479221,-4.4403808853672899E-2,null,117437.90584447999,884667.0625,132.74813861907512,5.5582883731621902E-3,null,-4.2183192972125361E-2,-3.6859370950003023E-2,6.0361215089499431E-2,5.45E-2,119273.67091812726,0.47627995783144667,6.5277541676178386E-2,5.9389151273997957E-2,119826.67899790325,6.5277541676178386E-2,5.9389151273997909E-2,119826.67899790325,119827,135.44869598895008,6.5280395434017313E-2,5.9391989257506106E-2,null,125043.80572201316,141.34561014247456,-4.1719825239570185E-2,-4.1719825239570296E-2]
["15M","NHS Derby and Derbyshire CCG",null,null,136564,1049689.4992675781,130.09942473015846,1.13047497413028E-2,null,134926.9882710473,1053807.5,128.03760484817892,3.9230655687183535E-3,null,1.2132574438437738E-2,1.6103236892195616E-2,5.8636872642213511E-2,5.45E-2,144571.68587551123,0,5.8636872642213511E-2,5.45E-2,144571.68587551123,5.8636872642213511E-2,5.4499999999999993E-2,144571.68587551123,144572,137.19014146321788,5.8639172842037457E-2,5.450229121125183E-2,null,143665.57362121274,136.32999729192736,6.3092803372444273E-3,6.3092803372444273E-3]
["99A","NHS Liverpool CCG",null,null,75041,532851.00036621094,140.82923734482398,-5.9502843514239956E-2,null,79651.125604910005,536622.875,148.43035829382043,7.0786667026931926E-3,null,-5.7878976221596767E-2,-5.1210015500669392E-2,6.1964454037990002E-2,5.45E-2,79690.874595464804,1,7.3782959164129913E-2,6.6235433900943733E-2,80577.747038635469,7.3782959164129913E-2,6.6235433900943663E-2,80577.747038635469,80578,150.15759438134276,7.3786330139523626E-2,6.6238781182049955E-2,null,84809.753750800432,158.04349330207071,-4.9897017308112357E-2,-4.9897017308112357E-2]
["99C","NHS North Tyneside CCG",null,null,27663,219095.58532714844,126.25996073218113,-3.9141579076676702E-2,null,28704.721712570343,219720.4375,130.64201964630777,2.8519614939686022E-3,null,-3.6290953209769383E-2,-3.3542492116934275E-2,5.7507393395389794E-2,5.45E-2,29253.827023496669,0.34307197256764155,6.103917008862858E-2,5.8021732846767565E-2,29351.526562161733,6.103917008862858E-2,5.8021732846767593E-2,29351.526562161733,29352,133.58793717129748,6.1056284567834185E-2,5.8038798654945323E-2,null,30563.791301629481,139.10308776637802,-3.9647937969163993E-2,-3.9647937969164104E-2]
["99D","NHS South Lincolnshire CCG",null,null,23580,167158.00299072266,141.06414038284905,-3.6268807864892061E-3,null,23697.956034504688,168384.8125,140.73689712666152,7.339220900751231E-3,null,-4.977477143300546E-3,2.3252129531676768E-3,6.2239208439842209E-2,5.45E-2,25047.600535011479,0,6.2239208439842209E-2,5.45E-2,25047.600535011479,6.2239208439842209E-2,5.4499999999999993E-2,25047.600535011479,25048,148.75450836755243,6.2256149279050099E-2,5.4516817412502361E-2,null,25232.760998919832,149.85176290124048,-7.3222664348043809E-3,-7.3222664348046029E-3]
["99E","NHS Basildon and Brentwood CCG",null,null,33842,279038.83349609375,121.28061021468451,-5.1835127482126042E-2,null,35715.326680818478,281462.125,126.89212333921829,8.6844238615273461E-3,null,-5.2451618252300047E-2,-4.4222706475898543E-2,6.3657724961980522E-2,5.45E-2,35996.304728163348,0.77199624401198963,7.1651311302341592E-2,6.2424764327934631E-2,36266.823677093846,7.1651311302341592E-2,6.2424764327934534E-2,36266.823677093846,36267,128.85215017828776,7.1656521482181823E-2,6.2429929649929328E-2,null,38028.440124679022,135.11032834232677,-4.6319021208969136E-2,-4.6319021208969025E-2]
["99F","NHS Castle Point and Rochford CCG",null,null,23587,185222.16552734375,127.34437011275482,2.6712893556323003E-2,null,22983.141180072536,186162.3125,123.45754020472074,5.0757800502956307E-3,null,2.6273989930107433E-2,3.1483130974331974E-2,5.9852410063036654E-2,5.45E-2,24998.738796156846,0,5.9852410063036654E-2,5.45E-2,24998.738796156846,5.9852410063036654E-2,5.4499999999999993E-2,24998.738796156846,24999,134.28604138122745,5.986348412261E-2,5.4511018133948541E-2,null,24471.650954066074,131.45330343952443,2.154938573305798E-2,2.154938573305798E-2]
["99G","NHS Southend CCG",null,null,24764,188323.41461181641,131.49719088858416,-1.4065916702013737E-2,null,25131.338110970981,189659.28125,132.50782110601813,7.0934707770522465E-3,null,-1.4616735063964659E-2,-7.6269476699445393E-3,6.1980064934401558E-2,5.45E-2,26298.874328035519,0,6.1980064934401558E-2,5.45E-2,26298.874328035519,6.1980064934401558E-2,5.4499999999999993E-2,26298.874328035519,26299,138.66445041165102,6.1985139718946813E-2,5.4505039040260383E-2,null,26758.976479400419,141.08972839630235,-1.7189614100319495E-2,-1.7189614100319495E-2]
["99H","NHS Surrey Downs CCG",null,null,36340,307646.0830078125,118.12274560660396,-3.9155178074134156E-2,null,37835.624367146353,309493.5,122.25014214239185,6.0050073582136321E-3,null,-3.9529527850082014E-2,-3.3761895597474889E-2,6.083228025923626E-2,5.45E-2,38550.645064620643,0.35188335732830878,6.4466155707540551E-2,5.8112184255272037E-2,38682.700098412024,6.4466155707540551E-2,5.8112184255272092E-2,38682.700098412024,38683,124.98808537174448,6.4474408365437608E-2,5.8120387651713123E-2,null,40286.059502813383,130.16770789310078,-3.9791916176399211E-2,-3.9791916176399433E-2]
["99J","NHS West Kent CCG",null,null,60378,492969.25390625,122.47822662685235,-1.83784681819813E-2,null,61622.558719569286,496486.1875,124.11736775571282,7.1341844666419352E-3,null,-2.0196479104884313E-2,-1.3206380045753363E-2,6.2022997520073897E-2,5.45E-2,64122.824544267023,0,6.2022997520073897E-2,5.45E-2,64122.824544267023,6.2022997520073897E-2,5.4499999999999993E-2,64122.824544267023,64123,129.15364337300926,6.2025903474775657E-2,5.4502885369940302E-2,null,65613.56152610037,132.15586491235541,-2.2717278127135976E-2,-2.2717278127135754E-2]
["99K","NHS High Weald Lewes Havens CCG",null,null,21862,170506.7529296875,128.21779562604956,1.0101548627459156E-3,null,21910.189104567864,171932.03125,127.43517857186873,8.3590725635380725E-3,null,-2.1993924533411091E-3,6.1412952290835765E-3,6.3314642018250877E-2,5.45E-2,23246.184703802999,0,6.3314642018250877E-2,5.45E-2,23246.184703802999,6.3314642018250877E-2,5.4499999999999993E-2,23246.184703802999,23246,135.20459120382782,6.3306193394931931E-2,5.4491621413890412E-2,null,23329.20882761919,135.68855470390537,-3.5667230823824836E-3,-3.5667230823825946E-3]
["99M","NHS North East Hampshire and Farnham CCG",null,null,28410,227496.57934570313,124.88099857021695,2.6965694129339246E-2,null,27639.596312728976,227991,121.2310850548003,2.1733102788572545E-3,null,2.7873188832219897E-2,3.0107076198870653E-2,5.6791755689054924E-2,5.45E-2,30023.453779126052,0,5.6791755689054924E-2,5.45E-2,30023.453779126052,5.6791755689054924E-2,5.4499999999999993E-2,30023.453779126052,30023,131.68502265440301,5.6775783174938477E-2,5.448406212383361E-2,null,29429.682747754872,129.08265127901922,2.0160504526349099E-2,2.0160504526349099E-2]
["99N","NHS Wiltshire CCG",null,null,62128,490466.50248241425,126.67123990231649,-3.5525636431487873E-2,null,64713.695378123681,495483.46875,130.60717351758001,1.0228968221465129E-2,null,-3.9955922204958361E-2,-3.0135661841987127E-2,6.5286446989534896E-2,5.45E-2,66184.116378565828,0.20625147959787654,6.7425335062965663E-2,5.6617230984967855E-2,66317.001216791934,6.7425335062965663E-2,5.6617230984967959E-2,66317.001216791934,66317,133.84301229525127,6.7425315477723347E-2,5.6617211598034123E-2,null,68904.896542788571,139.06598481806276,-3.7557512929165204E-2,-3.7557512929165204E-2]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,115015,931441.84112548828,123.48060278355547,-7.5092950895717214E-2,null,124277.28641573917,936391.5,132.7193662220761,5.3139752327755474E-3,null,-7.4529197433185534E-2,-6.9611268509688573E-2,6.0103586882961801E-2,5.45E-2,121927.81404534385,1,9.3101476564927843E-2,8.732346659343454E-2,125723.06632711517,9.3101476564927843E-2,8.7323466593434595E-2,125723.06632711517,125723,134.26328624298702,9.3100899882623933E-2,8.732289295940765E-2,null,132326.14075056853,141.314974292877,-4.9900501239700579E-2,-4.990050123970069E-2]
["99Q","NHS South Devon and Torbay CCG",null,null,36268,293831.33325195313,123.43135634517604,-7.2692040373210975E-2,null,39138.255499634644,295595.9375,132.40457846155158,6.0055005996715316E-3,null,-7.3336316680273073E-2,-6.7771237374402715E-2,6.0832800382353724E-2,5.45E-2,38474.284004267203,1,9.1694342848730903E-2,8.5177309863595063E-2,39593.570426437771,9.1694342848730903E-2,8.5177309863595063E-2,39593.570426437771,39594,133.94636047729853,9.1706187272526662E-2,8.5189083580328173E-2,null,41673.055916680103,140.97979921215969,-4.9889691815184101E-2,-4.988969181518399E-2]

{"sheet":"Primary medical care 2020-21","index":4,"n_rows":200,"n_cols":35,"rows_kept":200,"cut":false,"hidden":false,"merged":[[5,31,5,34],[5,4,5,7],[5,9,5,11],[5,14,5,15],[5,16,5,18],[5,19,5,22],[5,23,5,25]]}
["NHS England - 2019-20 to 2023-24 Allocations",null,null,null,"2019-20",null,null,null,null,"2020-21",null,4.4339072431783588E-2,null,null,null,-4.6363636991204382E-2,0.05,3.44E-2,null,-4.6363636991204382E-2,3.44E-2,null,null,1.9426591956849676E-2,null,null,1.0194265919568497,null,null,null,null,null,null,null,-4.6157286281754528E-2]
["Minimum allocations for primary medical care services ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.6175000000000001E-2,0.1,2.5634046187040526E-2,1,0,4.3900000000000002E-2,null,null,null,null,1,null,null,null,null,null,null,null,null,0.2309812416100927]
["2020-21 minimum allocation calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5000000000000015E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,144.25279910964395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8489.6078709680587,null,null,null,null,null,null,null,42]
[null,"England",null,null,8269628,59447416.8984375,139.1082814267302,null,null,8260451.8356124861,59802739.78125,138.12831762939385,5.9770954122286835E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,8618223,null,null,null,null,8626712.6078709681,null,-9.8410695439443696E-4]
[null,null,null,null,"Baseline",null,null,null,null,"Opening Target",null,null,null,null,"Distance from Target",null,"Minimum per capita growth",null,null,"Per capita pace of change",null,null,null,"Minimum programme",null,null,null,null,null,null,null,"Closing target"]
["CCG","Clinical Commissioning Group (192)",null,null,"Baseline\n£000","Estimated Population","Allocation per capita\n£","Closing DfT",null,"Opening Target\n£000","Estimated Population","Opening Target per capita\n£","population growth rate %",null,"DFT\n(total allocation)","DFT\n(per capita)","Apply minimum per capita growth [programme]","Apply minimum per capita growth [per capita]","Allocation after min per capita growth\n£000","First Transition position","Growth on per capita parameters\n[programme]","Growth on per capita parameters\n[per capita]","Allocation after per capita p-o-c","Apply minimum programme growth\n[programme]","Apply minimum programme growth\n[per capita]","Allocation after minimum programme growth","Minimum allocation\n£000","Minimum allocation per head\n£","Growth after rounding","Per capita growth after rounding",null,"Target allocations from the fair shares formula £000","Target per head","DFT\n(total allocation)","DFT\n(per capita)"]
[]
["00C","NHS Darlington CCG",null,null,15380,108392.1875,{"$f":"E9/F9*1000","v":141.89214513269232},1.5256366098226115E-2,null,15094.631730520425,108449.640625,{"$f":"J9/K9*1000","v":139.18563163076803},{"$f":"K9/F9-1","v":5.3004857937755112E-4},null,{"$f":"E9/J9-1","v":1.8905281995226009E-2},{"$f":"G9/L9-1","v":1.9445351292467716E-2},{"$f":"(1+M9)*(1+R9)-1","v":3.4948282250508056E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.44E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":15917.504581012814},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":3.4948282250508056E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AG9,G9,T9, $P$1))","v":3.44E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":15917.504581012814},{"$f":"MAX(U9,$X$1)","v":3.4948282250508056E-2},{"$f":"(1+X9)/(1+M9) - 1","v":3.4399999999999986E-2},{"$f":"(1+IF($Z$2=1,X9,0))*$E9","v":15917.504581012814},{"$f":"IF(ROUND(Z9,0)/E9>$AA$1,ROUND(Z9,0),ROUNDUP(Z9,0))","v":15918},{"$f":"AA9/K9*1000","v":146.77780311916086},{"$f":"AA9/E9-1","v":3.4980494148244556E-2},{"$f":"AB9/G9-1","v":3.4432194832910934E-2},null,15763.913700151068,{"$f":"AF9/K9*1000","v":145.35699343310819},{"$f":"AA9/AF9-1","v":9.7746221388825827E-3},{"$f":"AB9/AG9-1","v":9.7746221388825827E-3}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,46460,293122.5,{"$f":"E10/F10*1000","v":158.50028571672254},6.7490850571750416E-2,null,43441.298609824262,294087.8125,{"$f":"J10/K10*1000","v":147.71539915420419},{"$f":"K10/F10-1","v":3.2932050593181827E-3},null,{"$f":"E10/J10-1","v":6.9489206970738682E-2},{"$f":"G10/L10-1","v":7.3011254238021017E-2},{"$f":"(1+M10)*(1+R10)-1","v":3.3758893660632561E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.0365688163424796E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":48028.438199472992},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":3.3758893660632561E-2},3.0365688163424796E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":48028.438199472992},{"$f":"MAX(U10,$X$1)","v":3.3758893660632561E-2},{"$f":"(1+X10)/(1+M10) - 1","v":3.0365688163424887E-2},{"$f":"(1+IF($Z$2=1,X10,0))*$E10","v":48028.438199472992},48028,163.31176593725726,3.3749461902712108E-2,3.0356287364263546E-2,null,45367.445495415996,154.26496293659224,{"$f":"AA10/AF10-1","v":5.8644573780395781E-2},5.8644573780396003E-2]
["00J","NHS North Durham CCG",null,null,36495,260056.4375,140.33492249158417,3.957357186996302E-2,null,35021.152648855117,260704.78125,134.33260594968516,2.4930886396534735E-3,null,4.2084490077258119E-2,4.4682499081028837E-2,3.6978850888857551E-2,3.44E-2,37844.543163188857,0,3.6978850888857551E-2,3.44E-2,37844.543163188857,3.6978850888857551E-2,3.4399999999999986E-2,37844.543163188857,37845,145.16419613995859,3.6991368680641123E-2,3.4412486661429709E-2,null,36573.95807279725,140.28878909483848,3.4752648993386259E-2,3.4752648993386259E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,43129,298132.21875,144.6640023705925,-1.9052253679974207E-2,null,43823.919946472284,298891.875,146.62131563955123,2.5480515094444822E-3,null,-1.585709236693289E-2,-1.3349445545629446E-2,3.7035704481369391E-2,3.44E-2,44726.31289857698,0.28910548014357218,3.9916466462854849E-2,3.7273440307572535E-2,44850.557282076465,3.9916466462854849E-2,3.7273440307572514E-2,44850.557282076465,44851,150.05760862519264,3.9926731433606255E-2,3.7283679189126007E-2,null,45767.031907223609,153.1223687737367,-2.0015104083667468E-2,-2.0015104083667468E-2]
["00L","NHS Northumberland CCG",null,null,47016,325474.59375,144.45367135510864,1.1107477745067484E-2,null,46395.767319203682,325564.0625,142.50887202638859,2.7488704715517009E-4,null,1.3368303115435243E-2,1.3646864935959346E-2,3.4684343161577313E-2,3.44E-2,48646.719078084716,0,3.4684343161577313E-2,3.44E-2,48646.719078084716,3.4684343161577313E-2,3.4399999999999986E-2,48646.719078084716,48647,149.42374052725799,3.4690318189552594E-2,3.4405973385968736E-2,null,48452.912606898033,148.82758322533843,4.0056909411538832E-3,4.0056909411538832E-3]
["00M","NHS South Tees CCG",null,null,47011,297279.8125,158.13720953554488,-1.4452348339163423E-3,null,46809.834877375128,297414.375,157.3892817970723,4.5264593942118125E-4,null,4.2974969501996529E-3,4.7520881341647225E-3,3.4868216959737186E-2,3.44E-2,48650.189747494202,0,3.4868216959737186E-2,3.44E-2,48650.189747494202,3.4868216959737186E-2,3.4399999999999986E-2,48650.189747494202,48650,163.57649155324117,3.4864180723660487E-2,3.4395965590082511E-2,null,48885.339536522893,164.36777656265906,-4.814112753519284E-3,-4.814112753519173E-3]
["00N","NHS South Tyneside CCG",null,null,23176,157356.140625,147.28373426005282,9.7344057810637707E-3,null,22837.750315457004,157527.421875,144.97634788677649,1.0884942228481798E-3,null,1.4810989693414101E-2,1.591560559297811E-2,3.5525938424114223E-2,3.44E-2,23999.34914891727,0,3.5525938424114223E-2,3.44E-2,23999.34914891727,3.5525938424114223E-2,3.4399999999999986E-2,23999.34914891727,23999,152.34807828597303,3.5510873317224689E-2,3.4384951273562336E-2,null,23850.354980873042,151.40446467662375,6.2324027984557162E-3,6.2324027984557162E-3]
["00P","NHS Sunderland CCG",null,null,43304,284309.3125,152.31298482352736,3.616747531776765E-2,null,41571.78832920047,284521.125,146.11142961423505,7.4500725332371509E-4,null,4.1667961384831864E-2,4.2444011571618478E-2,3.5170635502838055E-2,3.44E-2,44827.029199814897,0,3.5170635502838055E-2,3.44E-2,44827.029199814897,3.5170635502838055E-2,3.4399999999999986E-2,44827.029199814897,44827,157.5524488735239,3.5169961204507771E-2,3.4399326203652825E-2,null,43415.042863047667,152.58987487501207,3.252230203725337E-2,3.252230203725337E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,25499,175157.515625,145.5775386457957,2.0366820412671904E-2,null,24848.689826420265,175171.625,141.85339564224662,8.055249556182531E-5,null,2.6170803294759404E-2,2.6253463913837871E-2,3.4483323501409036E-2,3.44E-2,26378.290265962431,0,3.4483323501409036E-2,3.44E-2,26378.290265962431,3.4483323501409036E-2,3.4399999999999986E-2,26378.290265962431,26378,150.58374893764901,3.4471940076081342E-2,3.4388617491561746E-2,null,25950.457684468838,148.14304362632268,1.6475328517502108E-2,1.6475328517502108E-2]
["00R","NHS Blackpool CCG",null,null,29953,173096.546875,173.0421579214418,-4.991015079826322E-2,null,31261.984134103164,172778.25,180.9370342279955,-1.8388401198428106E-3,null,-4.1871434918784201E-2,-4.3633280164222854E-2,3.2497903780034587E-2,3.44E-2,30926.409711923377,0.94495463268484792,4.1872605983129585E-2,4.3791972539004159E-2,31207.210167012679,4.1872605983129585E-2,4.3791972539004131E-2,31207.210167012679,31207,180.61879895183566,4.1865589423430105E-2,4.3784943053204017E-2,null,32648.111512986434,188.95961449422271,-4.4140731154180379E-2,-4.4140731154180379E-2]
["00T","NHS Bolton CCG",null,null,43497,310601.6875,140.04109362734872,-1.0702440239852784E-2,null,43846.291043662699,311766.75,140.63812463536507,3.7509857379638412E-3,null,-7.9662620337686008E-3,-4.2451576310782446E-3,3.8280019647349839E-2,3.44E-2,45162.066014600779,9.1936277879333936E-2,3.9197208477998791E-2,3.531376132495128E-2,45201.960977167517,3.9197208477998791E-2,3.5313761324951232E-2,45201.960977167517,45202,144.98659655014526,3.9198105616479406E-2,3.531465511085341E-2,null,45790.394918112725,146.87388863024273,-1.2849745436023352E-2,-1.2849745436023352E-2]
["00V","NHS Bury CCG",null,null,28025,204868.28125,136.79521216757414,-3.5193771585950717E-4,null,27954.908655855023,205557.65625,135.9954631018762,3.3649669719186814E-3,null,2.5073000598161421E-3,5.8807040136246158E-3,3.788072183575264E-2,3.44E-2,29086.607229446967,0,3.788072183575264E-2,3.44E-2,29086.607229446967,3.788072183575264E-2,3.4399999999999986E-2,29086.607229446967,29087,141.50287822227492,3.7894736842105203E-2,3.4413968004478823E-2,null,29194.40337557087,142.02537579074419,-3.6789029112593852E-3,-3.6789029112593852E-3]
["00X","NHS Chorley and South Ribble CCG",null,null,23738,184909.5625,128.3762704267931,-8.0684996279603016E-3,null,23990.920289735135,186178.53125,128.85975696907931,6.8626453539957222E-3,null,-1.0542333794646086E-2,-3.752036738686626E-3,4.1498720354173235E-2,3.44E-2,24723.096623767364,8.1256886598519235E-2,4.2311880832131887E-2,3.5207618081483906E-2,24742.399427193148,4.2311880832131887E-2,3.5207618081483982E-2,24742.399427193148,24742,132.89394772792849,4.2295054343247207E-2,3.5190906279767731E-2,null,25054.655442166848,134.57327906687334,-1.2478936016044773E-2,-1.2478936016044773E-2]
["00Y","NHS Oldham CCG",null,null,39615,256758.234375,154.2891120763106,6.5885105838381142E-2,null,37106.896621374974,258134.734375,143.75011062040446,5.3610744105274666E-3,null,6.7591299919709913E-2,7.3314736318611295E-2,3.583606384730631E-2,3.0312481965394496E-2,41034.645669311038,0,3.583606384730631E-2,3.0312481965394496E-2,41034.645669311038,3.583606384730631E-2,3.03124819653946E-2,41034.645669311038,41035,158.96737066150592,3.5845008203963191E-2,3.0321378626389839E-2,null,38752.181998388827,150.1238571872795,5.8908115205127842E-2,5.8908115205127842E-2]
["01A","NHS East Lancashire CCG",null,null,53915,382499.5625,140.95440958837699,-2.4212188872643092E-2,null,55022.896261088434,382833.375,143.72544259258595,8.7271341650230205E-4,null,-2.0135186192878129E-2,-1.9280045023509995E-2,3.5302734758029919E-2,3.44E-2,55818.346944479184,0.41754293499750939,3.94563459838424E-2,3.854998947431975E-2,56042.288893718862,3.94563459838424E-2,3.8549989474319757E-2,56042.288893718862,56042,146.3874459743746,3.9450987665770265E-2,3.8544635828446028E-2,null,57462.560443815353,150.09809540198879,-2.4721495750338551E-2,-2.4721495750338662E-2]
["01C","NHS Eastern Cheshire CCG",null,null,28187,209256.765625,134.70054320973642,1.4974993826837313E-2,null,27775.198260103833,209983.75,132.27308427487287,3.4741260232551419E-3,null,1.4826239439942324E-2,1.8351873687462605E-2,3.7993635958455174E-2,3.44E-2,29257.926616760975,0,3.7993635958455174E-2,3.44E-2,29257.926616760975,3.7993635958455174E-2,3.4399999999999986E-2,29257.926616760975,29258,139.33459136718912,3.7996239401142384E-2,3.4402594429312927E-2,null,29006.724787565723,138.13795013931184,8.6626537216636379E-3,8.6626537216634159E-3]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,32817,234477.703125,139.95787046116394,-3.6829941613244488E-2,null,33988.039951105471,235364.390625,144.40604146129198,3.7815429278889034E-3,null,-3.4454471419655408E-2,-3.0803219554497496E-2,3.83116280046083E-2,3.44E-2,34074.272696227228,0.66709733740113686,4.4967029632902999E-2,4.1030328755479871E-2,34292.683011462977,4.4967029632902999E-2,4.103032875547985E-2,34292.683011462977,34293,145.70173469714945,4.4976688911235074E-2,4.1039951644443962E-2,null,35495.038116311895,150.80887139323139,-3.3864961980685782E-2,-3.3864961980685893E-2]
["01E","NHS Greater Preston CCG",null,null,28045,209249.015625,134.02691485182464,-4.3298248236973258E-2,null,29140.769849914748,209231.71875,139.27510620286748,-8.2661679188023029E-5,null,-3.7602639036592E-2,-3.7682192418495353E-2,3.4314494759047909E-2,3.44E-2,29007.350005517499,0.81607346872756581,4.2424837604407406E-2,4.2511013315340157E-2,29234.804570615604,4.2424837604407406E-2,4.2511013315340129E-2,29234.804570615604,29235,139.72546884696467,4.2431806026029584E-2,4.2517982313031277E-2,null,30432.844555008054,145.45043522474077,-3.9360256082632161E-2,-3.9360256082632161E-2]
["01F","NHS Halton CCG",null,null,19372,131605.6875,147.19728583158687,1.431057263893365E-3,null,19280.860070517465,131833.640625,146.2514421896438,1.7320917456549179E-3,null,4.7269638983531426E-3,6.4672431791585883E-3,3.6191675701705339E-2,3.44E-2,20073.105141693435,0,3.6191675701705339E-2,3.44E-2,20073.105141693435,3.6191675701705339E-2,3.4399999999999986E-2,20073.105141693435,20073,152.26007493108324,3.6186248193268655E-2,3.4394581876250552E-2,null,20135.755521731222,152.73609547814323,-3.1166211599804594E-3,-3.1166211599805704E-3]
["01G","NHS Salford CCG",null,null,41657,275610.5,151.14445930035322,-7.4884333075564413E-4,null,41715.341287113086,278114.5,149.99340662609495,9.0852852122833561E-3,null,-1.3985571090391336E-3,7.6740218130229021E-3,4.3797819023585927E-2,3.44E-2,43481.485747065519,0,4.3797819023585927E-2,3.44E-2,43481.485747065519,4.3797819023585927E-2,3.4399999999999986E-2,43481.485747065519,43481,156.34208212804438,4.3786158388746221E-2,3.4388444351522551E-2,null,43564.960825958966,156.64397514677935,-1.9272558580825105E-3,-1.9272558580826216E-3]
["01H","NHS Cumbria CCG",null,null,49303,323764.0625,152.28064418051341,1.8935776686377803E-2,null,48138.262378783947,323354.90625,148.8712911056501,-1.2637481962656238E-3,null,2.4195672291847936E-2,2.2901346858366312E-2,3.3092778865782879E-2,3.44E-2,50934.573276419695,0,3.3092778865782879E-2,3.44E-2,50934.573276419695,3.3092778865782879E-2,3.4399999999999986E-2,50934.573276419695,50935,157.52041801592426,3.310143398981813E-2,3.4408666075772754E-2,null,50272.668281137056,155.47210606499667,1.3174787444323099E-2,1.3174787444323099E-2]
["01J","NHS Knowsley CCG",null,null,32241,165618.96875,194.66973042603249,0.24406546696237497,null,25802.72670862079,166135.671875,155.31117680755935,3.1198305900572709E-3,null,0.24951910563886859,0.25341739356750193,2.8833850658539051E-2,2.5634046187040526E-2,33170.632179081957,0,2.8833850658539051E-2,2.5634046187040526E-2,33170.632179081957,2.8833850658539051E-2,2.5634046187040571E-2,33170.632179081957,33171,199.66211726616885,2.8845259142086244E-2,2.5645419188748964E-2,null,26946.795677091846,162.19753032549528,0.2309812416100927,0.2309812416100927]
["01K","NHS Morecambe Bay CCG",null,null,47965,346843,138.29023506312654,-1.8013045509078562E-2,null,48652.758413105323,347573.9375,139.97815475766311,2.1074016197530909E-3,null,-1.4136062076185674E-2,-1.2058450816548993E-2,3.6579896235472642E-2,3.44E-2,49719.554722934445,0.26114674210176486,3.9180922500276383E-2,3.699555638507375E-2,49844.312947725753,3.9180922500276383E-2,3.699555638507368E-2,49844.312947725753,49844,143.40545887448769,3.9174397998540611E-2,3.698904560416838E-2,null,50809.97659239007,146.18465630033054,-1.9011553580104312E-2,-1.9011553580104201E-2]
["01R","NHS South Cheshire CCG",null,null,25128,186311.0625,134.87121839584808,-7.0655696658945555E-3,null,25263.952199646788,186706.96875,135.31338636575012,2.1249744630702505E-3,null,-5.3812720421743121E-3,-3.2677326447723143E-3,3.6598073584599877E-2,3.44E-2,26047.636393033827,7.0768438435783745E-2,3.7302940868985779E-2,3.5103372635497475E-2,26065.348298155874,3.7302940868985779E-2,3.5103372635497454E-2,26065.348298155874,26065,139.60378755278785,3.7289079910856504E-2,3.5089541069093455E-2,null,26384.132406140048,141.31305640481108,-1.2095618731271296E-2,-1.2095618731271296E-2]
["01T","NHS South Sefton CCG",null,null,23086,155182.25,148.76701426870665,-1.3949561647813025E-2,null,23277.24573384444,155277.4375,149.90745666990054,6.1339167333884781E-4,null,-8.215994969128726E-3,-7.6076429186919814E-3,3.5034492346901702E-2,3.44E-2,23894.806290320572,0.16475674972803425,3.6673026062892466E-2,3.6037529269172176E-2,23932.633479687935,3.6673026062892466E-2,3.6037529269172142E-2,23932.633479687935,23933,154.1305703219117,3.6688902365069831E-2,3.6053395838927527E-2,null,24309.337218449793,156.55421424925171,-1.548117972398555E-2,-1.548117972398555E-2]
["01V","NHS Southport and Formby CCG",null,null,17734,125268.4765625,141.56793861185025,-5.0733194221330713E-5,null,17669.638521576064,125542.484375,140.74628688083158,2.1873644512895307E-3,null,3.6424898192084498E-3,5.8378217232426532E-3,3.6662609788413958E-2,3.44E-2,18384.174721987732,0,3.6662609788413958E-2,3.44E-2,18384.174721987732,3.6662609788413958E-2,3.4399999999999986E-2,18384.174721987732,18384,146.43648396415605,3.665275741513474E-2,3.4390169130415371E-2,null,18453.093903827659,146.98684668934536,-3.744299150470809E-3,-3.744299150470809E-3]
["01W","NHS Stockport CCG",null,null,41519,313465.75,132.45147197102074,-2.9622134307632608E-2,null,42720.931870121691,314968.75,135.63546183588591,4.7947822050733446E-3,null,-2.8134495609219212E-2,-2.3474612183041699E-2,3.9359722712927869E-2,3.44E-2,43153.176327318055,0.50838358815466589,4.443681138820077E-2,3.945286130579926E-2,43363.971972026709,4.443681138820077E-2,3.945286130579917E-2,43363.971972026709,43364,137.67715051096337,4.4437486451985864E-2,3.9453533148245956E-2,null,44615.138362664307,141.64941240254566,-2.8042911186201946E-2,-2.8042911186202057E-2]
["01X","NHS St Helens CCG",null,null,30248,198154.4375,152.6486127770921,3.9101785795211397E-2,null,29030.025321988269,198715.859375,146.08811502661811,2.8332541127169542E-3,null,4.1955687757847082E-2,4.4907812995455654E-2,3.7330718054194412E-2,3.44E-2,31377.179559703272,0,3.7330718054194412E-2,3.44E-2,31377.179559703272,3.7330718054194412E-2,3.4399999999999986E-2,31377.179559703272,31377,157.89882145635866,3.7324781803755647E-2,3.4394080520949721E-2,null,30317.18971743642,152.56552654020609,3.4957405103879013E-2,3.4957405103878791E-2]
["01Y","NHS Tameside and Glossop CCG",null,null,35389,248556.28125,142.37821640244707,-1.8542108541484525E-2,null,35945.032085485691,249223.8125,144.22791997648977,2.6856342018111157E-3,null,-1.5468955046786914E-2,-1.2824864799715785E-2,3.7178020018353353E-2,3.44E-2,36704.692950429504,0.27774477097381234,3.9945959176030499E-2,3.7160525396257867E-2,36802.64754928054,3.9945959176030499E-2,3.7160525396257915E-2,36802.64754928054,36803,147.6704799225395,3.995591850575031E-2,3.7170458050501898E-2,null,37538.801466686826,150.62285216701284,-1.9601091082777411E-2,-1.9601091082777411E-2]
["02A","NHS Trafford CCG",null,null,32611,243556.875,133.89480383175388,4.6646657371506972E-2,null,31159.62977365006,245133.5625,127.11286637320445,6.4735906141020205E-3,null,4.6578545280961059E-2,5.335366632861227E-2,4.0504514225181865E-2,3.3812038317186148E-2,33931.892713397407,0,4.0504514225181865E-2,3.3812038317186148E-2,33931.892713397407,4.0504514225181865E-2,3.3812038317186044E-2,33931.892713397407,33932,138.42249773529073,4.0507804115175849E-2,3.3815307046763055E-2,null,32541.21885513149,132.74893296233759,4.273906122140203E-2,4.273906122140203E-2]
["02D","NHS Vale Royal CCG",null,null,13941,107292.4375,129.9346004698607,-3.1567742454689518E-2,null,14357.797355068697,107566.421875,133.47843225419825,2.5536224302855626E-3,null,-2.9029338188949705E-2,-2.6549845727799948E-2,3.7041467041887266E-2,3.44E-2,14457.395092030951,0.57498312350405945,4.2770859392132543E-2,4.0114798911560015E-2,14537.26855078572,4.2770859392132543E-2,4.0114798911560001E-2,14537.26855078572,14537,135.14440423511579,4.2751596011763926E-2,4.0095584597295453E-2,null,14994.408771955959,139.39674212999807,-3.0505288932195285E-2,-3.0505288932195174E-2]
["02E","NHS Warrington CCG",null,null,28776,219281.65625,131.22848710697843,-2.5521194830019578E-2,null,29535.008628661799,220369.640625,134.02485271971344,4.9615840814318801E-3,null,-2.569860866487883E-2,-2.0864530391113689E-2,3.9532262573833021E-2,3.44E-2,29913.580387824619,0.45185772368410804,4.4045591923930871E-2,3.8891046644557205E-2,30043.455953203036,4.4045591923930871E-2,3.8891046644557115E-2,30043.455953203036,30043,136.33003128195759,4.402974701139839E-2,3.8875279959757147E-2,null,30844.563515521386,139.96739037211191,-2.5987189448086312E-2,-2.5987189448086312E-2]
["02F","NHS West Cheshire CCG",null,null,37523,264776.84375,141.7155649586521,1.6835878932754289E-2,null,36843.870944535876,265597.6875,138.72060141538648,3.1001342049949976E-3,null,1.8432619538985895E-2,2.15898973383013E-2,3.7606778821646758E-2,3.44E-2,38934.119161724651,0,3.7606778821646758E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AG41,G41,T41, $P$1))","v":3.44E-2},38934.119161724651,3.7606778821646758E-2,3.4399999999999986E-2,38934.119161724651,{"$f":"IF(ROUND(Z41,0)/E41>$AA$1,ROUND(Z41,0),ROUNDUP(Z41,0))","v":38934},{"$f":"AA41/K41*1000","v":146.59013173825167},{"$f":"AA41/E41-1","v":3.7603603123417706E-2},{"$f":"AB41/G41-1","v":3.4396834116434682E-2},null,38477.494007012938,{"$f":"AF41/K41*1000","v":144.87134420932387},1.1864234009206998E-2,1.1864234009206998E-2]
["02G","NHS West Lancashire CCG",null,null,14874,113720.625,130.79421608877018,-3.5265723239022329E-2,null,15368.991351371611,113877.375,134.96088535033064,1.3783779327629642E-3,null,-3.2207146198142356E-2,-3.087316188497613E-2,3.5825794133649946E-2,3.44E-2,15406.87286194391,0.66861206031350584,4.2480337680111502E-2,4.1045383696219989E-2,15505.852542653978,4.2480337680111502E-2,4.1045383696219906E-2,15505.852542653978,15506,136.16400975171757,4.2490251445475247E-2,4.105528381547785E-2,null,16050.438172103533,140.9449258213366,-3.3920455396027394E-2,-3.3920455396027283E-2]
["02H","NHS Wigan Borough CCG",null,null,49319,328789.4375,150.00177735332508,6.5168762151430526E-2,null,46207.844135618892,329583.8125,140.20058747763559,2.4160599745544076E-3,null,6.7329604368685514E-2,6.9908336705457375E-2,3.3400428435429896E-2,3.0909688798942299E-2,50966.275730006964,0,3.3400428435429896E-2,3.0909688798942299E-2,50966.275730006964,3.3400428435429896E-2,3.0909688798942403E-2,50966.275730006964,50966,154.63744901002988,3.3394837689328716E-2,3.0904111527862765E-2,null,48256.657083664664,146.41695148078506,5.6144438510069783E-2,5.6144438510070005E-2]
["02M","NHS Fylde & Wyre CCG",null,null,27775,178249.3125,155.82107785128204,8.9729281224929958E-2,null,25474.015486297954,178955.03125,142.3486968114955,3.9591667429292876E-3,null,9.0326729798044791E-2,9.4643515125588218E-2,3.0637514402953148E-2,2.657314016721872E-2,28625.956962542023,0,3.0637514402953148E-2,2.657314016721872E-2,28625.956962542023,3.0637514402953148E-2,2.6573140167218678E-2,28625.956962542023,28626,159.96197368717455,3.0639063906390707E-2,2.6574683560106394E-2,null,26603.509704073294,148.66030598999038,7.6023438953133349E-2,7.6023438953133349E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,22850,159702.5,143.07853665409121,4.3608405177934406E-2,null,21863.306259674689,160223.21875,136.45529299837941,3.2605547815469649E-3,null,4.5130124813061556E-2,4.853782883885982E-2,3.7772717866032091E-2,3.44E-2,23713.106603238833,0,3.7772717866032091E-2,3.44E-2,23713.106603238833,3.7772717866032091E-2,3.4399999999999986E-2,23713.106603238833,23713,147.99977297297931,3.7768052516411466E-2,3.4395349812570197E-2,null,22832.704979520673,142.50559411833484,3.8554127566965413E-2,3.8554127566965413E-2]
["02P","NHS Barnsley CCG",null,null,38113,262230.9375,145.34135584211913,3.1867433076747886E-2,null,36971.078385231151,264060.15625,140.01006024638053,6.9756023733851258E-3,null,3.0886889553781938E-2,3.8077946587244726E-2,4.1615563095029451E-2,3.44E-2,39699.09395624086,0,4.1615563095029451E-2,3.44E-2,39699.09395624086,4.1615563095029451E-2,3.4399999999999986E-2,39699.09395624086,39699,150.34074266931364,4.1613097893107298E-2,3.4397551875222865E-2,null,38610.34170763506,146.21797644882315,2.8196028427007302E-2,2.8196028427007302E-2]
["02Q","NHS Bassetlaw CCG",null,null,17579,117732.3671875,149.31322982747616,6.5879627345908132E-2,null,16480.576049206396,118099.2578125,139.5485149904307,3.1163106099421078E-3,null,6.6649609061844473E-2,6.9973620555654481E-2,3.4110842427981014E-2,3.0898243294631096E-2,18178.63449904148,0,3.4110842427981014E-2,3.0898243294631096E-2,18178.63449904148,3.4110842427981014E-2,3.08982432946312E-2,18178.63449904148,18179,153.92984119224394,3.4131634336424188E-2,3.0918970610320562E-2,null,17211.309504369678,145.73596670433926,5.6224106328727652E-2,5.6224106328727652E-2]
["02R","NHS Bradford Districts CCG",null,null,51695,334130.3125,154.71508589930764,9.4948670702807991E-2,null,47060.965806672044,334984.21875,140.48711304156635,2.5556084499218645E-3,null,9.8468743977008888E-2,0.10127599998109171,2.8255165222003775E-2,2.5634046187040526E-2,53155.650766151484,0,2.8255165222003775E-2,2.5634046187040526E-2,53155.650766151484,2.8255165222003775E-2,2.5634046187040571E-2,53155.650766151484,53156,158.6821020952946,2.8261920882096891E-2,2.5640784626321356E-2,null,49147.60537828377,146.71618132244853,8.1558289378781623E-2,8.1558289378781623E-2]
["02T","NHS Calderdale CCG",null,null,31208,221396.0625,140.96004982021756,2.3147813499932113E-2,null,30443.235635113189,222195.15625,137.0112478998434,3.6093403874335461E-3,null,2.5120994826342669E-2,2.8821005434975566E-2,3.8133501696761218E-2,3.44E-2,32398.070320952524,0,3.8133501696761218E-2,3.44E-2,32398.070320952524,3.8133501696761218E-2,3.4399999999999986E-2,32398.070320952524,32398,145.80875905120004,3.8131248397846651E-2,3.4397754804759151E-2,null,31793.060464996328,143.08619954444362,1.9027408061885076E-2,1.9027408061884854E-2]
["02W","NHS Bradford City CCG",null,null,21183,140352.578125,150.92704589390672,7.1368925805701533E-3,null,20884.318946872412,140252.546875,148.9050959301691,-7.1271401876860097E-4,null,1.4301689889308911E-2,1.3578782855664384E-2,3.366276861898565E-2,3.44E-2,21896.078427655972,0,3.366276861898565E-2,3.44E-2,21896.078427655972,3.366276861898565E-2,3.4399999999999986E-2,21896.078427655972,21896,156.1183770838386,3.365906623235615E-2,3.4396294972745212E-2,null,21810.31027734626,155.50740976407857,3.9288630727434271E-3,3.928863072743205E-3]
["02X","NHS Doncaster CCG",null,null,45892,321430.5625,142.7742267040957,5.6610104220748969E-3,null,45488.8224739996,322119.46875,141.2172404559127,2.1432506126419781E-3,null,8.8632218657858086E-3,1.1025468584121567E-2,3.6616978433716918E-2,3.44E-2,47572.426374280134,0,3.6616978433716918E-2,3.44E-2,47572.426374280134,3.6616978433716918E-2,3.4399999999999986E-2,47572.426374280134,47572,147.68433645009233,3.6607687614399032E-2,3.4390729050649993E-2,null,47505.75466851081,147.47868190910398,1.394469616395666E-3,1.3944696163958881E-3]
["02Y","NHS East Riding of Yorkshire CCG",null,null,44491,304863.65625,145.93736933836306,-2.2764598130480262E-3,null,44543.307359226725,305466.34375,145.82067147692672,1.9769083248997177E-3,null,-1.1743034437223798E-3,8.0028339092375056E-4,3.644491397127636E-2,3.44E-2,46112.470667496054,0,3.644491397127636E-2,3.44E-2,46112.470667496054,3.644491397127636E-2,3.4399999999999986E-2,46112.470667496054,46112,150.95607402738619,3.6434335034051912E-2,3.438944193510185E-2,null,46518.316290578674,152.2862247915935,-8.7345442178217159E-3,-8.7345442178217159E-3]
["03A","NHS Greater Huddersfield CCG",null,null,34809,249965.9375,139.25497349013801,5.4097740099883884E-2,null,32979.139421698317,251006.78125,131.38744402626898,4.1639423371433448E-3,null,5.5485395022095263E-2,5.9880375344664172E-2,3.6967750817993306E-2,3.2667781721479411E-2,36095.810438223532,0,3.6967750817993306E-2,3.2667781721479411E-2,36095.810438223532,3.6967750817993306E-2,3.2667781721479328E-2,36095.810438223532,36096,143.80487977354198,3.6973196587089641E-2,3.2673204908736597E-2,null,34441.403873254887,137.21304142357661,4.8040902537947128E-2,4.804090253794735E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,22803,144023.375,158.32846577855852,3.7520560446783646E-2,null,21938.899215826765,144107.09375,152.24024470222699,5.8128585030026159E-4,null,3.9386697375858759E-2,3.999087815603386E-2,3.5001282083550578E-2,3.44E-2,23601.134235351205,0,3.5001282083550578E-2,3.44E-2,23601.134235351205,3.5001282083550578E-2,3.4399999999999986E-2,23601.134235351205,23601,163.77403350416259,3.4995395342718005E-2,3.4394116679058451E-2,null,22911.649657230908,158.99043593911151,3.0087329069800717E-2,3.0087329069800495E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,22576,163245.0625,138.29514751786138,1.9680687315191348E-2,null,22124.255828219197,163361.4375,135.4313243492314,7.1288526720381107E-4,null,2.0418502447644427E-2,2.1145943764421471E-2,3.5137408520395708E-2,3.44E-2,23369.262134756453,0,3.5137408520395708E-2,3.44E-2,23369.262134756453,3.5137408520395708E-2,3.4399999999999986E-2,23369.262134756453,23369,143.05089596190658,3.5125797306874595E-2,3.4388397058045417E-2,null,23105.22480988592,141.43622364908438,1.1416257244171835E-2,1.1416257244172057E-2]
["03F","NHS Hull CCG",null,null,47439,299668.03125,158.30517456973485,5.6237375202317974E-2,null,44663.144858602544,300221.8125,148.76715481358485,1.8479824080332996E-3,null,6.2150911006948473E-2,6.411374720516605E-2,3.3832571215775431E-2,3.1925590877434573E-2,49043.983345905173,0,3.3832571215775431E-2,3.1925590877434573E-2,49043.983345905173,3.3832571215775431E-2,3.1925590877434518E-2,49043.983345905173,49044,163.35921627946337,3.3832922279137367E-2,3.1925941293234006E-2,null,46643.467273519367,155.36335246633476,5.1465572068298382E-2,5.1465572068298382E-2]
["03H","NHS North East Lincolnshire CCG",null,null,29585,169562.078125,174.47887126147478,0.16711726331096033,null,25212.113205189369,169500.15625,148.74389359266075,-3.6518704939647595E-4,null,0.17344388228078267,0.17301535577178018,2.5259497915953055E-2,2.5634046187040526E-2,30332.302245843472,0,2.5259497915953055E-2,2.5634046187040526E-2,30332.302245843472,2.5259497915953055E-2,2.5634046187040571E-2,30332.302245843472,30332,178.94968754637947,2.5249281730606699E-2,2.562382626951254E-2,null,26329.994918752589,155.33905986445123,0.15199414559693381,0.15199414559693403]
["03J","NHS North Kirklees CCG",null,null,26824,194611.96875,137.83324927182824,3.2110589514021681E-2,null,25961.096030055731,195498.4375,132.79439141325992,4.5550577166133532E-3,null,3.3238348987472133E-2,3.794480930212818E-2,3.9111751702064934E-2,3.44E-2,27873.133627656189,0,3.9111751702064934E-2,3.44E-2,27873.133627656189,3.9111751702064934E-2,3.4399999999999986E-2,27873.133627656189,27873,142.57402952389324,3.910677005666563E-2,3.4395040943389965E-2,null,27112.186947340862,138.68237155266706,2.8061662976020418E-2,2.8061662976020418E-2]
["03K","NHS North Lincolnshire CCG",null,null,25659,177652.984375,144.43326178994849,-4.9885678899369235E-2,null,26965.218329055806,178117.21875,151.39029521285858,2.6131526955948114E-3,null,-4.8440858631888739E-2,-4.5954289296604611E-2,3.7103045148323188E-2,3.44E-2,26611.027035460826,0.99522012553556272,4.7020458231106677E-2,4.4291564913266711E-2,26865.497937751967,4.7020458231106677E-2,4.429156491326669E-2,26865.497937751967,26865,150.82764141801985,4.7001052262364063E-2,4.4272209523113837E-2,null,28160.831097686667,158.10280047777059,-4.6015371250641701E-2,-4.601537125064159E-2]
["03L","NHS Rotherham CCG",null,null,39257,263993.09375,148.70464769497403,4.8564921376095249E-2,null,37359.898104532484,264819.25,141.07697270697838,3.1294616016825927E-3,null,5.0779097152766628E-2,5.4067469989156791E-2,3.6921778364599867E-2,3.3686894918789054E-2,40706.438253259097,0,3.6921778364599867E-2,3.3686894918789054E-2,40706.438253259097,3.6921778364599867E-2,3.3686894918788957E-2,40706.438253259097,40706,153.71239062115009,3.6910614667447827E-2,3.3675766049007683E-2,null,39016.401332633402,147.33219481828985,4.3304831036618863E-2,4.3304831036618863E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,18303,120626.71875,151.73255303357078,-3.9993922207754995E-3,null,18323.02384721913,120801.65625,151.6785813706021,1.4502384033387994E-3,null,-1.0928243823777883E-3,3.5582916507381768E-4,3.5900126604413662E-2,3.44E-2,18960.080017240583,0,3.5900126604413662E-2,3.44E-2,18960.080017240583,3.5900126604413662E-2,3.4399999999999986E-2,18960.080017240583,18960,156.95149047263166,3.5895754794295964E-2,3.4395634520867802E-2,null,19135.449728750278,158.40386897634343,-9.1688322583122206E-3,-9.1688322583123316E-3]
["03N","NHS Sheffield CCG",null,null,82473,604647.125,136.39856470003062,4.8238821817552235E-3,null,81931.866099724008,607792.6875,134.80232287217837,5.2023111827415036E-3,null,6.6046817439424643E-3,1.1841352536378968E-2,3.9781270687427872E-2,3.44E-2,85753.880737404237,0,3.9781270687427872E-2,3.44E-2,85753.880737404237,3.9781270687427872E-2,3.4399999999999986E-2,85753.880737404237,85754,141.09087154820369,3.9782716767911896E-2,3.4401438596457723E-2,null,85564.649045190876,140.7793328299806,2.2129577684484314E-3,2.2129577684484314E-3]
["03Q","NHS Vale of York CCG",null,null,47164,358916.4375,131.40663138338431,-1.0263514500501558E-2,null,47633.694247541265,360500,132.13230027057216,4.412064577008934E-3,null,-9.8605462994403315E-3,-5.4919870894691858E-3,3.896383959845795E-2,3.44E-2,49001.690530821674,0.11893854010761637,4.0151194036088578E-2,3.5582138765060195E-2,49057.690915518084,4.0151194036088578E-2,3.5582138765060112E-2,49057.690915518084,49058,136.08321775312066,4.0157747434483859E-2,3.5588663376448837E-2,null,49745.72806697643,137.99092390284724,-1.3824866851893103E-2,-1.3824866851893103E-2]
["03R","NHS Wakefield CCG",null,null,59843,375745.53125,159.26470183402881,0.12260511374545757,null,53268.967831922972,377694.125,141.03732175321227,5.185939919278848E-3,null,0.1234120433649053,0.12923799072639008,3.0952922729733379E-2,2.5634046187040526E-2,61695.315754915435,0,3.0952922729733379E-2,2.5634046187040526E-2,61695.315754915435,3.0952922729733379E-2,2.5634046187040571E-2,61695.315754915435,61695,163.34646454985236,3.0947646341259683E-2,2.5628797020429417E-2,null,55630.864454988958,147.29078577801272,0.10900667470155079,0.10900667470155079]
["03T","NHS Lincolnshire East CCG",null,null,40158,251486.8125,159.68232926726526,-3.7520475395475095E-2,null,41683.662957168999,252526.296875,165.06662265673791,4.1333554020850372E-3,null,-3.6600981030305735E-2,-3.2618910490883946E-2,3.8675542827916853E-2,3.44E-2,41711.132448883487,0.70641928513013419,4.572571618840926E-2,4.1421152442117186E-2,41994.253310694141,4.572571618840926E-2,4.1421152442117082E-2,41994.253310694141,41994,166.29555226395667,4.5719408337068668E-2,4.1414870556044203E-2,null,43531.877908248971,172.3855235947849,-3.5327626147677704E-2,-3.5327626147677704E-2]
["03V","NHS Corby CCG",null,null,11357,79913.375,142.11638539856438,-1.2264756105200392E-2,null,11583.010213816879,81145.171875,142.74429329769509,1.5414151573500678E-2,null,-1.9512217432673951E-2,-4.3988301362157811E-3,5.0344398387629052E-2,3.44E-2,11928.761332488302,9.5264323469751624E-2,5.1305832118793138E-2,3.5346839011130719E-2,11939.680335373134,5.1305832118793138E-2,3.5346839011130671E-2,11939.680335373134,11940,147.14368981056521,5.1333979043761468E-2,3.5374558661211308E-2,null,12096.590142665395,149.07344285744537,-1.2944982083264223E-2,-1.2944982083264334E-2]
["03W","NHS East Leicestershire and Rutland CCG",null,null,44691,333199,134.12705320244058,2.433101905043622E-2,null,43688.818668441229,335015.1875,130.40847190977343,5.4507591559398438E-3,null,2.2939080572638604E-2,2.8514875132038542E-2,4.003826527090415E-2,3.44E-2,46480.350113221975,0,4.003826527090415E-2,3.44E-2,46480.350113221975,4.003826527090415E-2,3.4399999999999986E-2,46480.350113221975,46480,138.73997876588803,4.0030431183012194E-2,3.4392208382339362E-2,null,45625.940363840302,136.19066259149909,1.871872950670328E-2,1.8718729506703058E-2]
["04C","NHS Leicester City CCG",null,null,56206,409607.5625,137.21914619191145,-2.0451261186109626E-3,null,56305.310300511141,412727.875,136.42235892235567,7.6178097908043974E-3,null,-1.7637821367310069E-3,5.8405914972432527E-3,4.2279862447607952E-2,3.44E-2,58582.381948730253,0,4.2279862447607952E-2,3.44E-2,58582.381948730253,4.2279862447607952E-2,3.4399999999999986E-2,58582.381948730253,58582,141.93855939582468,4.2273066932355885E-2,3.439325586032127E-2,null,58801.835532219557,142.47119977592877,-3.7385828219443917E-3,-3.7385828219442807E-3]
["04D","NHS Lincolnshire West CCG",null,null,32805,238697.65625,137.43327234701326,-4.9904867313976697E-2,null,34500.116715618657,239817.171875,143.8600765986898,4.6900989418492411E-3,null,-4.9133651621858232E-2,-4.4673994367489978E-2,3.9251438345448753E-2,3.44E-2,34092.643434922444,0.96749311028673479,4.8912522362694499E-2,4.4015984100391446E-2,34409.575296108196,4.8912522362694499E-2,4.4015984100391536E-2,34409.575296108196,34410,143.48430402613346,4.8925468678555184E-2,4.4028869980200946E-2,null,36029.819889577462,150.23869895504106,-4.4957757061839687E-2,-4.4957757061839687E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,28359,195172.625,145.30213958028182,4.1285492068521279E-2,null,27245.789794054454,196347.5,138.7631102716075,6.0196710476174697E-3,null,4.0858063369059394E-2,4.71236865178013E-2,4.0626747731655533E-2,3.44E-2,29511.133938922019,0,4.0626747731655533E-2,3.44E-2,29511.133938922019,4.0626747731655533E-2,3.4399999999999986E-2,29511.133938922019,29511,150.29985102942487,4.0622024754046304E-2,3.4395305283042577E-2,null,28453.842841194186,144.91573786879988,3.7153405418944407E-2,3.7153405418944407E-2]
["04F","NHS Milton Keynes CCG",null,null,36307,297252.1875,122.14207843298041,-3.4728901456933192E-2,null,37770.695574647456,300121.75,125.85124395232086,9.6536295464604294E-3,null,-3.8752147726660358E-2,-2.9472617058482697E-2,4.4385714402858545E-2,3.44E-2,37918.512132824588,0.63828082422268972,5.0790875593843765E-2,4.0743919343767844E-2,38151.064320185687,5.0790875593843765E-2,4.0743919343767754E-2,38151.064320185687,38151,127.11841111149059,5.0789104029526078E-2,4.0742164717957552E-2,null,39445.413181530595,131.43137137355288,-3.2815302899062426E-2,-3.2815302899062315E-2]
["04G","NHS Nene CCG",null,null,90879,691032.875,131.51183292111827,-4.0107217475788048E-2,null,94892.338028471684,695931.1875,136.35304715880648,7.0883928640876892E-3,null,-4.2293594107329469E-2,-3.5504994853908789E-2,4.1732233578612332E-2,3.44E-2,94671.583655390714,0.76892246570457579,4.9428781823753321E-2,4.2042376081063412E-2,95371.038263360882,4.9428781823753321E-2,4.2042376081063315E-2,95371.038263360882,95371,137.04084787836874,4.9428360787420633E-2,4.2041958008195435E-2,null,99099.776277537385,142.39881479307519,-3.7626485322172942E-2,-3.7626485322172831E-2]
["04H","NHS Newark & Sherwood CCG",null,null,19101,136000.96875,140.4475289812963,4.0879271830326358E-2,null,18379.762558996383,136950.875,134.20697428181006,6.9845550272964463E-3,null,3.9240846484743797E-2,4.6499481363630357E-2,4.162482372023546E-2,3.44E-2,19896.075757880219,0,4.162482372023546E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AG73,G73,T73, $P$1))","v":3.44E-2},19896.075757880219,4.162482372023546E-2,3.4399999999999986E-2,19896.075757880219,{"$f":"IF(ROUND(Z73,0)/E73>$AA$1,ROUND(Z73,0),ROUNDUP(Z73,0))","v":19896},{"$f":"AA73/K73*1000","v":145.2783708026692},{"$f":"AA73/E73-1","v":4.1620857546725398E-2},{"$f":"AB73/G73-1","v":3.4396061336303241E-2},null,19194.704182378708,{"$f":"AF73/K73*1000","v":140.15758703534172},3.6535901306835594E-2,3.6535901306835816E-2]
["04K","NHS Nottingham City CCG",null,null,52218,381504.375,{"$f":"E74/F74*1000","v":136.87392182592924},-4.9904258610007246E-2,null,54774.801848263145,383184.875,{"$f":"J74/K74*1000","v":142.94614798734722},{"$f":"K74/F74-1","v":4.4049298255097735E-3},null,{"$f":"E74/J74-1","v":-4.6678431723878866E-2},{"$f":"G74/L74-1","v":-4.2479117114477605E-2},{"$f":"(1+M74)*(1+R74)-1","v":3.8956459411507272E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.44E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":54252.228397550083},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0.91995922283654796},{"$f":"(1+M74)*(1+V74)-1","v":4.8140277419570721E-2},4.3543541350059792E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":54731.789006295141},{"$f":"MAX(U74,$X$1)","v":4.8140277419570721E-2},{"$f":"(1+X74)/(1+M74) - 1","v":4.3543541350059778E-2},{"$f":"(1+IF($Z$2=1,X74,0))*$E74","v":54731.789006295141},54732,142.83444773231199,4.8144318051246637E-2,4.3547564261094962E-2,null,57203.46575484988,149.28424759680266,{"$f":"AA74/AF74-1","v":-4.320482548105653E-2},-4.3204825481056419E-2]
["04L","NHS Nottingham North and East CCG",null,null,20753,153479.546875,135.21671403488108,3.4616155401427706E-2,null,20063.589392116977,154496.78125,129.86412551631705,6.6278171633415983E-3,null,3.4361279749569373E-2,4.1216837192589395E-2,4.1255814073760444E-2,3.44E-2,21609.181909472751,0,4.1255814073760444E-2,3.44E-2,21609.181909472751,4.1255814073760444E-2,3.4399999999999986E-2,21609.181909472751,21609,139.86699156556054,4.1247048619476701E-2,3.4391292259031259E-2,null,20953.190335415617,135.62218038387525,3.1298797657362876E-2,3.1298797657362876E-2]
["04M","NHS Nottingham West CCG",null,null,13376,94623.328125,141.36048969161112,6.0351326911357361E-2,null,12605.029867566138,95121.6640625,132.51481659618531,5.2665230379731476E-3,null,6.1163689458415105E-2,6.6752332476008203E-2,3.6895220179241184E-2,3.1462996545119422E-2,13869.51046511753,0,3.6895220179241184E-2,3.1462996545119422E-2,13869.51046511753,3.6895220179241184E-2,3.1462996545119415E-2,13869.51046511753,13870,145.81326069828501,3.6931818181818121E-2,3.1499402813246924E-2,null,13163.925199868949,138.39040064752808,5.3637102111312451E-2,5.3637102111312673E-2]
["04N","NHS Rushcliffe CCG",null,null,16976,128001.953125,132.6229763339793,4.1252759214559731E-2,null,16341.51915580977,128916.765625,126.76023228309077,7.1468636037657074E-3,null,3.8826307281514705E-2,4.6250657207659529E-2,4.1792715711735262E-2,3.44E-2,17685.473141922419,0,4.1792715711735262E-2,3.44E-2,17685.473141922419,4.1792715711735262E-2,3.4399999999999986E-2,17685.473141922419,17685,137.18153658495493,4.1764844486333663E-2,3.4372326552949417E-2,null,17066.0869573046,132.38066340376045,3.6265667943903956E-2,3.6265667943903734E-2]
["04Q","NHS South West Lincolnshire CCG",null,null,20278,134597.28125,150.65683208218593,-1.8814909895894405E-2,null,20712.310660704603,135580.46875,152.76765784676934,7.3046609178817334E-3,null,-2.0968720864571466E-2,-1.3817229342487081E-2,4.1955941253456919E-2,3.44E-2,21128.782576737598,0.29923615251731633,4.4951796057206339E-2,3.7374129794077851E-2,21189.532520448029,4.4951796057206339E-2,3.7374129794077948E-2,21189.532520448029,21190,156.29094806474475,4.4974849590689425E-2,3.7397016150487739E-2,null,21630.675303319185,159.54123409327119,-2.0372702060372783E-2,-2.0372702060373005E-2]
["04V","NHS West Leicestershire CCG",null,null,50135,396364.25,126.48718949804378,-2.0147759478152838E-2,null,51303.71321440208,399689.625,128.35888150562346,8.3896945801746892E-3,null,-2.2780285113436882E-2,-1.4581710167813178E-2,4.30783000737327E-2,3.44E-2,52294.73057419659,0.31579231549135195,4.6243315360014359E-2,3.7538682697069205E-2,52453.408615574321,4.6243315360014359E-2,3.753868269706917E-2,52453.408615574321,52453,131.23432963765322,4.6235165054353322E-2,3.7530600201080899E-2,null,53578.472270634906,134.05019524996402,-2.1006053792462231E-2,-2.100605379246212E-2]
["04Y","NHS Cannock Chase CCG",null,null,18919,133391.125,141.83102511505169,7.159308574050538E-2,null,17607.283832910853,133519.90625,131.87010332334512,9.654409167025868E-4,null,7.4498496164260075E-2,7.5535860977392399E-2,3.0917406321013807E-2,2.9923076441960482E-2,19503.926410187261,0,3.0917406321013807E-2,2.9923076441960482E-2,19503.926410187261,3.0917406321013807E-2,2.9923076441960461E-2,19503.926410187261,19504,146.07559687378077,3.0921296051588332E-2,2.9926962420852021E-2,null,18387.974466105261,137.7171013861857,6.0693228389669507E-2,6.0693228389669729E-2]
["05A","NHS Coventry and Rugby CCG",null,null,73273,521674.40625,140.45734105821873,-1.3484283189340029E-3,null,73647.62629779258,528344.125,139.39329087418656,1.278521366985319E-2,null,-5.0867396089289141E-3,7.633439008140952E-3,4.7625025020096023E-2,3.44E-2,76762.628458297491,0,4.7625025020096023E-2,3.44E-2,76762.628458297491,4.7625025020096023E-2,3.4399999999999986E-2,76762.628458297491,76763,145.28977680976391,4.7630095669619177E-2,3.4405006638579039E-2,null,76913.093734639333,145.57386009476178,-1.951471815152539E-3,-1.951471815152428E-3]
["05C","NHS Dudley CCG",null,null,44240,320331.8125,138.10679512201119,1.2565280017741154E-2,null,43558.795681243195,321186.375,135.61844172637521,2.6677415937264026E-3,null,1.5638731698226049E-2,1.8348193386976908E-2,3.7159511904550468E-2,3.44E-2,45883.936806657315,0,3.7159511904550468E-2,3.44E-2,45883.936806657315,3.7159511904550468E-2,3.4399999999999986E-2,45883.936806657315,45884,142.85786562396987,3.7160940325497327E-2,3.440142462042739E-2,null,45490.152277995097,141.63163763716656,8.6578677424085093E-3,8.6578677424085093E-3]
["05D","NHS East Staffordshire CCG",null,null,19759,142623.875,138.53921722432517,-1.9674632100659117E-3,null,19775.002218718462,143146.21875,138.14547384765245,3.662386469306167E-3,null,-8.0921450938276074E-4,2.8502083036534565E-3,3.8188372563850326E-2,3.44E-2,20513.564053489117,0,3.8188372563850326E-2,3.44E-2,20513.564053489117,3.8188372563850326E-2,3.4399999999999986E-2,20513.564053489117,20514,143.30801175982862,3.8210435750797078E-2,3.4421982677884877E-2,null,20651.807474432902,144.27071601870659,-6.6729013721200658E-3,-6.6729013721200658E-3]
["05F","NHS Herefordshire CCG",null,null,29372,188340.4375,155.95163943483988,4.4316903981563405E-2,null,28126.318817991079,189233.078125,148.63320459973667,4.7395059544768081E-3,null,4.4288809711284349E-2,4.9238222743104076E-2,3.9302544959310737E-2,3.44E-2,30526.394350544873,0,3.9302544959310737E-2,3.44E-2,30526.394350544873,3.9302544959310737E-2,3.4399999999999986E-2,30526.394350544873,30526,161.31429189053148,3.9289118888737651E-2,3.4386637262202369E-2,null,29373.413705301427,155.22346302425251,3.9239099216123785E-2,3.9239099216123785E-2]
["05G","NHS North Staffordshire CCG",null,null,30598,218799.09375,139.84518617321743,2.2762915041280918E-2,null,29869.962187577639,219545.28125,136.05376538958356,3.4103774709990375E-3,null,2.4373576633623495E-2,2.7867077201261692E-2,3.7927694456001415E-2,3.44E-2,31758.51159496473,0,3.7927694456001415E-2,3.44E-2,31758.51159496473,3.7927694456001415E-2,3.4399999999999986E-2,31758.51159496473,31759,144.65808519854033,3.7943656448133911E-2,3.4415907740731777E-2,null,31194.368604547282,142.08626314780921,1.8100427119092544E-2,1.8100427119092544E-2]
["05H","NHS Warwickshire North CCG",null,null,27132,192349.4375,141.05578031648781,7.0596597451257903E-3,null,26916.624535167379,193056.65625,139.42344728229168,3.6767393718009078E-3,null,8.0015777814645972E-3,1.1707736869331242E-2,3.8203219206190742E-2,3.44E-2,28168.529743502368,0,3.8203219206190742E-2,3.44E-2,28168.529743502368,3.8203219206190742E-2,3.4399999999999986E-2,28168.529743502368,28169,145.91053500648206,3.8220551378446155E-2,3.441726867982009E-2,null,28110.082700051287,145.60535361003016,2.0959490079552889E-3,2.0959490079550669E-3]
["05J","NHS Redditch and Bromsgrove CCG",null,null,24413,178487.765625,136.77688167877753,3.0910953941853725E-2,null,23661.204939392563,179143.15625,132.07987084012629,3.671907834719379E-3,null,3.1773321034712199E-2,3.5561897575874024E-2,3.8198221464233795E-2,3.44E-2,25345.53318060634,0,3.8198221464233795E-2,3.44E-2,25345.53318060634,3.8198221464233795E-2,3.4399999999999986E-2,25345.53318060634,25346,141.48461225406149,3.82173432187769E-2,3.4419051798096456E-2,null,24710.320819023567,137.93616980008727,2.572525001322723E-2,2.572525001322723E-2]
["05L","NHS Sandwell and West Birmingham CCG",null,null,84388,575628.9375,146.60138589714316,2.6644352368750512E-2,null,82151.835089391039,579789.375,141.69255014269802,7.2276378565487853E-3,null,2.7219902126054185E-2,3.4644275577660588E-2,4.1876268598814104E-2,3.44E-2,87921.854554516729,0,4.1876268598814104E-2,3.44E-2,87921.854554516729,4.1876268598814104E-2,3.4399999999999986E-2,87921.854554516729,87922,151.64472443117813,4.1877992131582609E-2,3.4401711165086946E-2,null,85794.371255823498,147.97506638651925,2.4799164712476118E-2,2.4799164712476118E-2]
["05N","NHS Shropshire CCG",null,null,45891,311223.875,147.45334046110696,2.1559934947144477E-2,null,44975.728745952998,312527.375,143.90972549509624,4.1883033555829563E-3,null,2.0350337383457262E-2,2.4623874125390355E-2,3.8732380991014947E-2,3.44E-2,47668.467696058666,0,3.8732380991014947E-2,3.44E-2,47668.467696058666,3.8732380991014947E-2,3.4399999999999986E-2,47668.467696058666,47668,152.52423887667442,3.8722189536074536E-2,3.4389851051933151E-2,null,46969.910840492063,150.29054923746142,1.4862475721502122E-2,1.4862475721502122E-2]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,29091,218123.328125,133.36950362012087,3.671446043893134E-2,null,28027.549687316474,218447.40625,128.30342171808906,1.4857563736341284E-3,null,3.7943035497133737E-2,3.9485165977592551E-2,3.5936866392887179E-2,3.44E-2,30136.439380235483,0,3.5936866392887179E-2,3.44E-2,30136.439380235483,3.5936866392887179E-2,3.4399999999999986E-2,30136.439380235483,30136,137.95540316698086,3.5921762744491437E-2,3.4384918758654903E-2,null,29270.265242987811,133.99227642689306,2.9577277480243858E-2,2.9577277480244302E-2]
["05R","NHS South Warwickshire CCG",null,null,39520,288329.125,137.06558433873096,-1.8911240049846123E-2,null,40242.65412249435,289400.875,139.05505338397595,3.7171062756840012E-3,null,-1.7957417030563305E-2,-1.4307060382418579E-2,3.8244974731567627E-2,3.44E-2,41031.441401391552,0.30984429631659077,4.133598670526295E-2,3.7479564903665614E-2,41153.598194591992,4.133598670526295E-2,3.7479564903665663E-2,41153.598194591992,41154,142.20413120727434,4.1346153846153921E-2,3.7489694392171202E-2,null,42026.976078478845,145.2206254679736,-2.0771803254383547E-2,-2.0771803254383547E-2]
["05T","NHS South Worcestershire CCG",null,null,48994,313593.1875,156.23426130709552,7.1023844794449786E-2,null,45801.203391807197,315466.28125,145.18573335421152,5.9730052330935202E-3,null,6.9709884713726078E-2,7.6099267453013208E-2,3.5975446475382977E-2,2.9824300539096196E-2,50756.581024614912,0,3.5975446475382977E-2,2.9824300539096196E-2,50756.581024614912,3.5975446475382977E-2,2.9824300539096127E-2,50756.581024614912,50757,160.89516698545734,3.5983998040576504E-2,2.9832801329026548E-2,null,47831.986266459389,151.62313410146552,6.1151835034533697E-2,6.1151835034533697E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,21548,149500.5,144.1332972130528,8.167409485794952E-2,null,19911.520631080846,150004.234375,132.73972374208751,3.3694494332794367E-3,null,8.218756363412516E-2,8.5833939907114409E-2,3.1581817111577593E-2,2.81176267567574E-2,22228.524995120275,0,3.1581817111577593E-2,2.81176267567574E-2,22228.524995120275,3.1581817111577593E-2,2.811762675675733E-2,22228.524995120275,22229,148.1891500771176,3.1603861147206258E-2,2.8139596765552222E-2,null,20794.378986569296,138.62527996766289,6.8990808254350888E-2,6.8990808254350666E-2]
["05W","NHS Stoke on Trent CCG",null,null,41964,292240,143.59430604982208,-1.1587045371080906E-2,null,42314.93508067292,293148.125,144.34659979719441,3.1074630440732776E-3,null,-8.2934094074318399E-3,-5.2117178266013475E-3,3.7614359772789374E-2,3.44E-2,43542.448993505335,0.11286882136656952,3.8739657151081408E-2,3.5521811390852379E-2,43589.670972687978,3.8739657151081408E-2,3.552181139085242E-2,43589.670972687978,43590,148.69615829881224,3.8747497855304625E-2,3.5529627805854558E-2,null,44191.140052161099,150.74679414088391,-1.3603180444123897E-2,-1.3603180444124119E-2]
["05X","NHS Telford and Wrekin CCG",null,null,24862,187726.609375,132.43727185385862,-3.24891002511003E-2,null,25725.994067924265,188812.21875,136.25174386614881,5.7829275168519434E-3,null,-3.3584477460542939E-2,-2.7995766542536549E-2,4.0381860223431598E-2,3.44E-2,25865.973808874958,0.60629705560447311,4.6442738670994688E-2,4.0426030350829978E-2,26016.659368838271,4.6442738670994688E-2,4.0426030350829922E-2,26016.659368838271,26017,137.79298909912313,4.6456439546295636E-2,4.0439652450515728E-2,null,26866.660782281593,142.29301980638684,-3.1625098078505554E-2,-3.1625098078505443E-2]
["05Y","NHS Walsall CCG",null,null,42643,287643.6875,148.24938579609886,2.7162292054556225E-2,null,41437.324039273655,289358.9375,143.20388510299134,5.9631066994996207E-3,null,2.9096376001105373E-2,3.5232987495268375E-2,4.0568237569962307E-2,3.44E-2,44372.951354695906,0,4.0568237569962307E-2,3.44E-2,44372.951354695906,4.0568237569962307E-2,3.4399999999999986E-2,44372.951354695906,44373,153.34933278153883,4.0569378327040884E-2,3.4401133994945488E-2,null,43274.616551230298,149.55341253708571,2.5381702630903558E-2,2.5381702630903336E-2]
["06A","NHS Wolverhampton CCG",null,null,39275,282238.0625,139.15557544617144,-4.990943162214545E-2,null,41226.464298396764,283758.125,145.2873439250304,5.3857459427535392E-3,null,-4.733523312288157E-2,-4.2204422719868906E-2,3.9971015603184279E-2,3.44E-2,40844.861637815062,0.91401023757160593,4.9104355903398567E-2,4.3484413954615914E-2,41203.573578105978,4.9104355903398567E-2,4.3484413954615997E-2,41203.573578105978,41204,145.2081768583719,4.9115213239974587E-2,4.3495213129579158E-2,null,43054.407485029718,151.72924999074377,-4.2978352115822682E-2,-4.2978352115822682E-2]
["06D","NHS Wyre Forest CCG",null,null,17875,116725.796875,153.13667140042816,6.5221059061957964E-2,null,16774.404070843844,117143.3125,143.19557568293831,3.5768924794501444E-3,null,6.5611626172111803E-2,6.9423204383781245E-2,3.4682499087558272E-2,3.0994741749442035E-2,18494.949671190105,0,3.4682499087558272E-2,3.0994741749442035E-2,18494.949671190105,3.4682499087558272E-2,3.0994741749442056E-2,18494.949671190105,18495,157.8835326173656,3.4685314685314772E-2,3.0997547312003215E-2,null,17518.165587940995,149.54473468505509,5.5761227233257271E-2,5.5761227233257271E-2]
["06F","NHS Bedfordshire CCG",null,null,64653,486320.96875,132.94306467224482,-7.515528140193739E-3,null,65502.574412301197,492199.875,133.08124958849533,1.208853129469345E-2,null,-1.2970091937968942E-2,-1.0383500055627382E-3,4.6904376771230938E-2,3.44E-2,67685.508671390387,2.2487276785332716E-2,4.7130581263048033E-2,3.4623502672762985E-2,67700.133470399844,4.7130581263048033E-2,3.462350267276304E-2,67700.133470399844,67700,137.54574805611236,4.7128516851499436E-2,3.4621462918843493E-2,null,68406.897803636515,138.98194875331188,-1.0333721106103644E-2,-1.0333721106103755E-2]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,133062,973472.4375,136.68799944836653,2.0154961912227209E-2,null,130438.92702853541,978624.0625,133.28808479868684,5.292009102209505E-3,null,2.0109587154843345E-2,2.5508016375318077E-2,3.9874054215325527E-2,3.44E-2,138367.72140199965,0,3.9874054215325527E-2,3.44E-2,138367.72140199965,3.9874054215325527E-2,3.4399999999999986E-2,138367.72140199965,138368,141.39035131276469,3.987614796110095E-2,3.4402082723981042E-2,null,136222.46806197779,139.19795484486954,1.5750206030961333E-2,1.5750206030961333E-2]
["06K","NHS East and North Hertfordshire CCG",null,null,76951,603318.875,127.54615044987611,-1.7569776686697791E-3,null,77242.489370475538,608245.0625,126.99238207211184,8.1651473277708497E-3,null,-3.7736920812776464E-3,4.3606424946798228E-3,4.2846028395846059E-2,3.44E-2,80248.044731088754,0,4.2846028395846059E-2,3.44E-2,80248.044731088754,4.2846028395846059E-2,3.4399999999999986E-2,80248.044731088754,80248,131.93366448412394,4.2845447102701772E-2,3.4399423414758878E-2,null,80667.349701484331,132.62310649909193,-5.1985060007073702E-3,-5.1985060007074813E-3]
["06L","NHS Ipswich and East Suffolk CCG",null,null,58403,409731.90625,142.53954624750438,-7.5829793886127428E-3,null,58910.717788199101,411776.53125,143.06477741547857,4.9901532412086613E-3,null,-8.6184281445099709E-3,-3.6712821804409934E-3,3.9561814512706128E-2,3.44E-2,60713.528652985573,7.9508006073437859E-2,4.0355993741871599E-2,3.5190235831270587E-2,60759.911102506529,4.0355993741871599E-2,3.5190235831270567E-2,60759.911102506529,60760,147.55576238294907,4.0357515881033423E-2,3.5191750412440603E-2,null,61522.764371218429,149.40813694374046,-1.2398083522645931E-2,-1.2398083522645709E-2]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,35810,240583.375,148.84652773700594,-2.5987380423203366E-2,null,36689.431200876759,241371.125,152.00422668981949,3.2743326507909121E-3,null,-2.396960574454865E-2,-2.0773757556473482E-2,3.7786969693978101E-2,3.44E-2,37163.151384741359,0.44989187994528385,4.227311887980667E-2,3.8871507981247465E-2,37323.800387085874,4.227311887980667E-2,3.8871507981247388E-2,37323.800387085874,37324,154.63324372374697,4.2278693102485443E-2,3.8877064011634044E-2,null,38316.206548373375,158.74395310695667,-2.5895218701275535E-2,-2.5895218701275646E-2]
["06N","NHS Herts Valleys CCG",null,null,82234,651355.75,126.25051671072221,4.1655636318631561E-3,null,81997.245820641983,656279.25,124.94261523679437,7.5588493691811642E-3,null,2.8873430685207868E-3,1.0468017429033916E-2,4.2218873787480904E-2,3.44E-2,85705.826867039708,0,4.2218873787480904E-2,3.44E-2,85705.826867039708,4.2218873787480904E-2,3.4399999999999986E-2,85705.826867039708,85706,130.59379829546643,4.2220979157039595E-2,3.4402089574777639E-2,null,85632.927642290189,130.48245490359506,8.5332079285027618E-4,8.5332079285027618E-4]
["06P","NHS Luton CCG",null,null,32080,236174.59375,135.83171454063313,-1.5340033671029651E-4,null,32115.858602330194,238103.296875,134.88204079421232,8.1664293113661302E-3,null,-1.1165388032812196E-3,7.040772372874482E-3,4.2847354479677024E-2,3.44E-2,33454.543131708037,0,4.2847354479677024E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AG105,G105,T105, $P$1))","v":3.44E-2},33454.543131708037,4.2847354479677024E-2,3.4399999999999986E-2,33454.543131708037,{"$f":"IF(ROUND(Z105,0)/E105>$AA$1,ROUND(Z105,0),ROUNDUP(Z105,0))","v":33455},{"$f":"AA105/K105*1000","v":140.50624430271236},{"$f":"AA105/E105-1","v":4.2861596009974967E-2},{"$f":"AB105/G105-1","v":3.4414126169929782E-2},null,33539.845983107836,{"$f":"AF105/K105*1000","v":140.86258537073368},-2.5297069983735154E-3,-2.5297069983734044E-3]
["06Q","NHS Mid Essex CCG",null,null,51431,393605.25,130.66644817364607,-2.8432038958067785E-2,null,53007.662059944974,395722.8125,133.9514942923463,5.3799142668955469E-3,null,-2.974404074192083E-2,-2.4524146864167706E-2,3.9964983317676728E-2,3.44E-2,53486.439057011434,0.53111308855804451,4.5272154112194762E-2,3.9678771456646694E-2,53759.392158144292,4.5272154112194762E-2,3.9678771456646666E-2,53759.392158144292,53759,135.85014131577265,4.5264529175011115E-2,3.9671187321460133E-2,null,55357.972627460382,139.89077930012027,-2.8884233861324771E-2,-2.888423386132466E-2]
["06T","NHS North East Essex CCG",null,null,50925,355431.3125,143.27662816708082,-1.2337004501199456E-2,null,51734.711391665543,359002.8125,144.10670220491809,1.0048354982792995E-2,null,-1.5651220812570088E-2,-5.760134852415999E-3,4.4794018394201052E-2,3.44E-2,53206.135386724687,0.12474574666845693,4.604633392927715E-2,3.5639857011694719E-2,53269.909555348437,4.604633392927715E-2,3.5639857011694698E-2,53269.909555348437,53270,148.38323864106218,4.6048109965635797E-2,3.5641615379350844E-2,null,54028.580507298029,150.49625971188743,-1.4040356051841174E-2,-1.4040356051841174E-2]
["06V","NHS North Norfolk CCG",null,null,29798,174474.546875,170.78708919845133,2.9351772603899207E-2,null,28937.63527949639,175179.875,165.18812608752225,4.042584649927905E-3,null,2.9731687202278589E-2,3.3894464714507189E-2,3.8581649561885367E-2,3.44E-2,30947.655993645061,0,3.8581649561885367E-2,3.44E-2,30947.655993645061,3.8581649561885367E-2,3.4399999999999986E-2,30947.655993645061,30948,176.66412879904155,3.8593194174105561E-2,3.4411498130056062E-2,null,30220.70318615852,172.51241437498754,2.4066177724633153E-2,2.4066177724633153E-2]
["06W","NHS Norwich CCG",null,null,32720,237093.515625,138.00461777179822,6.7831084078902482E-2,null,30571.39287379419,238141.71875,128.37478890411421,4.4210535333994994E-3,null,7.0281623577825192E-2,7.5013395931476268E-2,3.4568424547477772E-2,3.0014674531188217E-2,33851.078851193473,0,3.4568424547477772E-2,3.0014674531188217E-2,33851.078851193473,3.4568424547477772E-2,3.0014674531188223E-2,33851.078851193473,33851,142.14645034764621,3.4566014669926703E-2,3.0012275260939747E-2,null,31926.900076765865,134.06680796774867,6.0265792125379525E-2,6.0265792125379747E-2]
["06Y","NHS South Norfolk CCG",null,null,34407,230298.28125,149.40189658927383,1.1768179762610353E-2,null,34114.20539399203,232384.46875,146.80071167188117,9.058632520732246E-3,null,8.5827766652168958E-3,1.7719157405766905E-2,4.3770249479445411E-2,3.44E-2,35913.002973839277,0,4.3770249479445411E-2,3.44E-2,35913.002973839277,4.3770249479445411E-2,3.4399999999999986E-2,35913.002973839277,35913,154.54130903487928,4.3770163048217015E-2,3.4399914344691362E-2,null,35626.797617908989,153.30971905973811,8.0333457180317147E-3,8.0333457180314927E-3]
["07G","NHS Thurrock CCG",null,null,22793,178554.9375,127.65258871656798,-4.2483822386880421E-2,null,23889.701730587814,180604.5625,132.27629136217317,1.1478960081963585E-2,null,-4.5906882511790537E-2,-3.495488570166716E-2,4.6273836308783123E-2,3.44E-2,23847.719550986094,0.75700889445949449,5.3884169850373365E-2,4.1923966233537335E-2,24021.18188339956,5.3884169850373365E-2,4.1923966233537335E-2,24021.18188339956,24021,133.00328445467704,5.3876190058351314E-2,4.1916077001692642E-2,null,24948.948945994052,138.14129942588826,-3.7193909370801359E-2,-3.7193909370801359E-2]
["07H","NHS West Essex CCG",null,null,43531,316014.28125,137.75010365927884,-1.3791153129920297E-2,null,44212.921833792243,318751.09375,138.70672979860871,8.6604076536493935E-3,null,-1.5423586714213622E-2,-6.8967536089907799E-3,4.3358325676934983E-2,3.44E-2,45418.431275042654,0.14936120430949171,4.4855693982663869E-2,3.5884511828130468E-2,45483.613214759338,4.4855693982663869E-2,3.5884511828130572E-2,45483.613214759338,45484,142.69441232309495,4.4864579265351034E-2,3.5893320821345664E-2,null,46173.281777401549,144.85685753792507,-1.4928152188196875E-2,-1.4928152188196986E-2]
["07J","NHS West Norfolk CCG",null,null,30028,176762.8125,169.87736037522032,2.0981126712677822E-2,null,29403.4966601585,177701.8125,165.46537284282621,5.3122033233092836E-3,null,2.1239084149052845E-2,2.6664113805762835E-2,3.9894943117631199E-2,3.44E-2,31225.965351936229,0,3.9894943117631199E-2,3.44E-2,31225.965351936229,3.9894943117631199E-2,3.4399999999999986E-2,31225.965351936229,31226,175.72133655080191,3.9896096976155482E-2,3.4401147761382589E-2,null,30707.220428320976,172.80195399425639,1.6894383941066904E-2,1.6894383941066682E-2]
["07K","NHS West Suffolk CCG",null,null,36609,252258.15625,145.12513904097005,1.6682255284096392E-2,null,36068.162620038791,253729.046875,142.15228041197753,5.8308942191040991E-3,null,1.4994869177525905E-2,2.091319689263349E-2,4.0431476980241188E-2,3.44E-2,38089.155940769648,0,4.0431476980241188E-2,3.44E-2,38089.155940769648,4.0431476980241188E-2,3.4399999999999986E-2,38089.155940769648,38089,150.11682922832483,4.0427217350924582E-2,3.4395765064146433E-2,null,37667.391494930038,148.45518066950743,1.119293076417871E-2,1.1192930764178488E-2]
["07L","NHS Barking and Dagenham CCG",null,null,33377,227890.296875,146.46082109545719,6.7610249033683623E-2,null,31463.925805392941,231530.3125,135.8954923251915,1.5972666124510759E-2,null,6.0802145493209725E-2,7.7745983987337564E-2,4.5980028115022442E-2,2.9535599717437716E-2,34911.675398395106,0,4.5980028115022442E-2,2.9535599717437716E-2,34911.675398395106,4.5980028115022442E-2,2.9535599717437799E-2,34911.675398395106,34912,150.78803126480469,4.5989753423015811E-2,2.9545172128505159E-2,null,32859.007090666521,141.92097240255106,6.2478847996494169E-2,6.2478847996494169E-2]
["07M","NHS Barnet CCG",null,null,54797,428645.75,127.83749751397278,-2.0088785358129524E-2,null,56160.050848043,433326.53125,129.60215172156737,1.0919929218941249E-2,null,-2.427082645867118E-2,-1.3615932946743903E-2,4.5695574784072823E-2,3.44E-2,57300.980411442841,0.29487672867880677,4.8658380090133235E-2,3.7330801164786057E-2,57463.333253799028,4.8658380090133235E-2,3.7330801164786154E-2,57463.333253799028,57463,132.60900465577018,4.8652298483493617E-2,3.7324785251493742E-2,null,58650.135410367031,135.34859091406494,-2.0240966232401791E-2,-2.0240966232401902E-2]
["07N","NHS Bexley CCG",null,null,31512,243943.6875,129.17735368741606,3.9661144790581471E-3,null,31429.878855293515,246476.640625,127.51666354911201,1.0383351793023854E-2,null,2.6128368195301732E-3,1.3023318616428803E-2,4.5140539094703946E-2,3.44E-2,32934.468667952307,0,4.5140539094703946E-2,3.44E-2,32934.468667952307,4.5140539094703946E-2,3.4399999999999986E-2,32934.468667952307,32934,133.61915318420449,4.5125666412795029E-2,3.4385280159374698E-2,null,32823.450530380556,133.17063413047543,3.368002688112437E-3,3.3680026881122149E-3]
["07P","NHS Brent CCG",null,null,52073,383764.34375,135.69004220444856,1.9212835439219589E-3,null,51908.96738931127,385367,134.70008430745568,4.1761468362053744E-3,null,3.1600052734339634E-3,7.3493487556643977E-3,3.8719806287370817E-2,3.44E-2,54089.256472802263,0,3.8719806287370817E-2,3.44E-2,54089.256472802263,3.8719806287370817E-2,3.4399999999999986E-2,54089.256472802263,54089,140.35711412757189,3.8714881032396731E-2,3.4395095228073602E-2,null,54210.562854245043,140.67256110213134,-2.2424200717466869E-3,-2.2424200717467979E-3]
["07Q","NHS Bromley CCG",null,null,46854,353043.375,132.71457083708199,2.5022285719790593E-2,null,45808.829314921466,356784.1875,128.39366462932571,1.0595900574539963E-2,null,2.281592218594608E-2,3.3653578003484785E-2,4.5360399554304154E-2,3.44E-2,48979.316160717368,0,4.5360399554304154E-2,3.44E-2,48979.316160717368,4.5360399554304154E-2,3.4399999999999986E-2,48979.316160717368,48979,137.27906593394081,4.5353651769326042E-2,3.4393322964229034E-2,null,47839.950315930982,134.08652062510754,2.3809591702057098E-2,2.3809591702057098E-2]
["07R","NHS Camden CCG",null,null,40397,287746.65625,140.3908581474611,-1.3560745433960575E-2,null,41103.332581400609,290829.90625,141.33117570813991,1.0715154921978387E-2,null,-1.7184314191599825E-2,-6.6532918584123468E-3,4.5483756251294416E-2,3.44E-2,42234.407301283543,0.14408861631645581,4.6931208695909499E-2,3.5832107194164728E-2,42292.880037688657,4.6931208695909499E-2,3.5832107194164742E-2,42292.880037688657,42293,145.4217709084036,4.6934178280565453E-2,3.5835045296597867E-2,null,42925.816221915018,147.59766894473225,-1.4742089437356887E-2,-1.4742089437356998E-2]
["07T","NHS City and Hackney CCG",null,null,49506,323519.0625,153.02344046573762,5.2735059784847715E-2,null,47295.090671976672,327826.5,144.26866245400134,1.3314323634329828E-2,null,4.6747121035404682E-2,6.0683850968173081E-2,4.6274314653026449E-2,3.2526917117369047E-2,51796.856221212729,0,4.6274314653026449E-2,3.2526917117369047E-2,51796.856221212729,4.6274314653026449E-2,3.2526917117368992E-2,51796.856221212729,51797,158.00125981273629,4.6277218922958774E-2,3.2529783226990183E-2,null,49392.111122949223,150.66540112818586,4.8689736526232208E-2,4.8689736526231986E-2]
["07V","NHS Croydon CCG",null,null,55559,415648.125,133.66835228716599,-1.5664421564089315E-2,null,56553.989197950716,418991.6875,134.97639901973164,8.0442140813217211E-3,null,-1.7593616508077781E-2,-9.6909292444113948E-3,4.2720935045719166E-2,3.44E-2,57932.532430205109,0.20987394140576923,4.4823667197801287E-2,3.6485952305175845E-2,58049.358125842642,4.4823667197801287E-2,3.6485952305175928E-2,58049.358125842642,58049,138.54451468085512,4.4817221332277501E-2,3.6479557877794777E-2,null,59061.540621304965,140.9611273524489,-1.7143823385801005E-2,-1.7143823385801005E-2]
["07W","NHS Ealing CCG",null,null,58508,438184.875,133.52354984867972,2.4361808025010312E-2,null,56941.738672007428,438781.71875,129.77235887179364,1.3620820435666925E-3,null,2.7506383972826454E-2,2.8905931968085774E-2,3.5808937665865459E-2,3.44E-2,60603.109324954457,0,3.5808937665865459E-2,3.44E-2,60603.109324954457,3.5808937665865459E-2,3.4399999999999986E-2,60603.109324954457,60603,138.11651080780129,3.5807069118753088E-2,3.4398133994540281E-2,null,59466.482547377265,135.52634489145353,1.9111899744822969E-2,1.9111899744822969E-2]
["07X","NHS Enfield CCG",null,null,46040,343347.5625,134.09153006583526,3.6649331146185737E-3,null,45966.732864301513,346657,132.60004230204933,9.6387388799359375E-3,null,1.5939165377443221E-3,1.124801876298398E-2,4.4370311497405668E-2,3.44E-2,48082.809141340556,0,4.4370311497405668E-2,3.44E-2,48082.809141340556,4.4370311497405668E-2,3.4399999999999986E-2,48082.809141340556,48083,138.70482926927772,4.4374456993918399E-2,3.4404105920615935E-2,null,48004.855162224223,138.47940518213744,1.6278527976325563E-3,1.6278527976330004E-3]
["07Y","NHS Hounslow CCG",null,null,42311,318917.875,132.67051901684721,1.6231853654057993E-2,null,41667.869152517807,320845.8125,129.86882648660969,6.0452475421768348E-3,null,1.5434694899518986E-2,2.1573248993101535E-2,4.0653204057627734E-2,3.44E-2,44031.07771688229,0,4.0653204057627734E-2,3.44E-2,44031.07771688229,4.0653204057627734E-2,3.4399999999999986E-2,44031.07771688229,44031,137.23414264601004,4.0651367256741677E-2,3.4398174236307311E-2,null,43515.383820949377,135.62708979083021,1.1849055064576897E-2,1.1849055064576675E-2]
["08A","NHS Greenwich CCG",null,null,41440,300540.5,137.88491068591421,3.382944636970886E-2,null,40317.124270358203,304522.375,132.39462049499056,1.324904630157997E-2,null,2.7851086851136131E-2,4.1469133491956134E-2,4.8104813494354248E-2,3.44E-2,43433.463471206043,0,4.8104813494354248E-2,3.44E-2,43433.463471206043,4.8104813494354248E-2,3.4399999999999986E-2,43433.463471206043,43433,142.62662965241881,4.8093629343629374E-2,3.438896209104203E-2,null,42104.748163622833,138.26487516269646,3.1546366961166861E-2,3.1546366961166861E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,31077,239545.84375,129.73299604577255,-4.9915248346819707E-2,null,32522.057189128118,239128.890625,136.00220828243187,-1.7405984527752993E-3,null,-4.4433142120271163E-2,-4.6096400314620034E-2,3.2599524960449155E-2,3.44E-2,32090.09543719588,0.99829778699772675,4.2504408487984868E-2,4.4322154013459673E-2,32397.909502581108,4.2504408487984868E-2,4.4322154013459736E-2,32397.909502581108,32398,135.48342032333636,4.2507320526434356E-2,4.4325071129436733E-2,null,33964.055038467479,142.03242004634913,-4.6109189161711583E-2,-4.6109189161711472E-2]
["08D","NHS Haringey CCG",null,null,45855,321680.5625,142.5482461347039,1.9364172849553718E-2,null,45085.377319625382,324594.0625,138.89772650916984,9.0571216904036245E-3,null,1.7070339123891554E-2,2.6282068953036974E-2,4.3768686676553425E-2,3.44E-2,47862.013127553357,0,4.3768686676553425E-2,3.44E-2,47862.013127553357,4.3768686676553425E-2,3.4399999999999986E-2,47862.013127553357,47862,147.45186535875098,4.3768400392541817E-2,3.4399716285623771E-2,null,47084.421130214541,145.05632286546998,1.6514567899964749E-2,1.6514567899964749E-2]
["08E","NHS Harrow CCG",null,null,33553,268365.625,125.02719005088672,4.987528332085267E-3,null,33342.261374973867,269424.5,123.7536355267389,3.9456431873492459E-3,null,6.3204658693098992E-3,1.0291047359757277E-2,3.848137331299406E-2,3.44E-2,34844.165518770889,0,3.848137331299406E-2,3.44E-2,34844.165518770889,3.848137331299406E-2,3.4399999999999986E-2,34844.165518770889,34844,129.32751104669396,3.8476440258695233E-2,3.4395086333276703E-2,null,34820.626317118295,129.24075693605553,6.7125969156434095E-4,6.7125969156411891E-4]
["08F","NHS Havering CCG",null,null,37178,281514.65625,132.06417205853734,7.7837845362638269E-4,null,37240.426863698965,284984.5,130.67527133475318,1.2325623810216735E-2,null,-1.6763197674251051E-3,1.0628642355952733E-2,4.7149625269288231E-2,3.44E-2,38930.928768261598,0,4.7149625269288231E-2,3.44E-2,38930.928768261598,4.7149625269288231E-2,3.4399999999999986E-2,38930.928768261598,38931,136.607429526869,4.7151541234063066E-2,3.4401892636845233E-2,null,38891.632847799054,136.46929165550779,1.0122267778009952E-3,1.0122267778007732E-3]
["08G","NHS Hillingdon CCG",null,null,42730,316898.25,134.83823277660889,4.2296971465384026E-2,null,41155.592782188833,320584.9375,128.37656411162121,1.1633663171065178E-2,null,3.8255000387032112E-2,5.0333709347208933E-2,4.6374674935045546E-2,3.4341494385508271E-2,44711.589859974498,0,4.6374674935045546E-2,3.4341494385508271E-2,44711.589859974498,4.6374674935045546E-2,3.4341494385508264E-2,44711.589859974498,44712,139.47005853947834,4.6384273344254545E-2,3.4350982414187881E-2,null,42980.393591531298,134.06866188630991,4.0288286443470156E-2,4.0288286443470378E-2]
["08H","NHS Islington CCG",null,null,39988,255947.1875,156.23535617088973,3.8375306431373213E-2,null,38639.149710350051,259082.28125,149.13852666391114,1.2248986912583248E-2,null,3.4908901975362117E-2,4.7585487571374152E-2,4.7070352062376086E-2,3.44E-2,41870.249238270299,0,4.7070352062376086E-2,3.44E-2,41870.249238270299,4.7070352062376086E-2,3.4399999999999986E-2,41870.249238270299,41870,161.60889041886188,4.7064119235770807E-2,3.43938425953636E-2,null,40352.373768059799,155.7511906000318,3.7609342158241299E-2,3.7609342158241521E-2]
["08J","NHS Kingston CCG",null,null,27669,212189.8125,130.3974006763402,7.6642317384166603E-2,null,25803.032161953517,214617.5625,120.22796206136913,1.1441406971411494E-2,null,7.2315835841876286E-2,8.4584637721632383E-2,4.010227141547329E-2,2.8336653261884691E-2,28778.589747794729,0,4.010227141547329E-2,2.8336653261884691E-2,28778.589747794729,4.010227141547329E-2,2.8336653261884726E-2,28778.589747794729,28779,134.09433815557381,4.0117098557952868E-2,2.8351312679995688E-2,null,26947.114673942018,125.55875837953393,6.798075965548267E-2,6.7980759655482448E-2]
["08K","NHS Lambeth CCG",null,null,59665,416706.75,143.1822258698713,1.211782568936659E-2,null,58917.918223305547,419431.375,140.47093692813405,6.5384709990898848E-3,null,1.2680043681498221E-2,1.9301422778466693E-2,4.1163394401458664E-2,3.44E-2,62121.013926963031,0,4.1163394401458664E-2,3.44E-2,62121.013926963031,4.1163394401458664E-2,3.4399999999999986E-2,62121.013926963031,62121,148.10766123540472,4.1163160982150337E-2,3.4399768096982974E-2,null,61530.284066938599,146.69928797515112,9.600409652241515E-3,9.600409652241515E-3]
["08L","NHS Lewisham CCG",null,null,47877,334478.84375,143.13909801656925,1.8930150082696828E-2,null,47143.03070016054,338397.0625,139.31276575475752,1.1714399350556848E-2,null,1.5568988436650555E-2,2.746576913523846E-2,4.6517374688215929E-2,3.44E-2,50104.112347947717,0,4.6517374688215929E-2,3.44E-2,50104.112347947717,4.6517374688215929E-2,3.4399999999999986E-2,50104.112347947717,50104,148.06275098797587,4.6515028092821264E-2,3.4397680575272815E-2,null,49233.308953028754,145.48976456622981,1.7684999555929393E-2,1.7684999555929615E-2]
["08M","NHS Newham CCG",null,null,56956,405949.8125,140.30305778254302,3.3990992692692679E-2,null,55326.066641684025,410601.9375,134.74380315529814,1.1459852564903006E-2,null,2.9460495879313875E-2,4.12579613834827E-2,4.6254071493135651E-2,3.44E-2,59590.446895963032,0,4.6254071493135651E-2,3.44E-2,59590.446895963032,4.6254071493135651E-2,3.4399999999999986E-2,59590.446895963032,59590,145.12839457802122,4.6246225156260978E-2,3.4392242562218511E-2,null,57779.17311787534,140.7182184031349,3.1340477622107787E-2,3.1340477622107787E-2]
["08N","NHS Redbridge CCG",null,null,41122,324502.875,126.72306832412502,1.4789266252535072E-4,null,41238.162359510206,328112.09375,125.68315263298705,1.1122301304726578E-2,null,-2.8168655648986851E-3,8.2741057122801553E-3,4.5904908469609262E-2,3.44E-2,43009.701646087269,0,4.5904908469609262E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AG137,G137,T137, $P$1))","v":3.44E-2},43009.701646087269,4.5904908469609262E-2,3.4399999999999986E-2,43009.701646087269,{"$f":"IF(ROUND(Z137,0)/E137>$AA$1,ROUND(Z137,0),ROUNDUP(Z137,0))","v":43010},{"$f":"AA137/K137*1000","v":131.08325117930829},{"$f":"AA137/E137-1","v":4.5912163805262418E-2},{"$f":"AB137/G137-1","v":3.440717552727679E-2},null,43066.62422732218,{"$f":"AF137/K137*1000","v":131.25582704103599},-1.3148053356422107E-3,-1.3148053356423217E-3]
["08P","NHS Richmond CCG",null,null,27336,219498.4375,{"$f":"E138/F138*1000","v":124.53847194242555},1.335130739466428E-2,null,27060.365996799115,221206,{"$f":"J138/K138*1000","v":122.33106695478023},{"$f":"K138/F138-1","v":7.7793833953829772E-3},null,{"$f":"E138/J138-1","v":1.0185893392332224E-2},{"$f":"G138/L138-1","v":1.8044516757638407E-2},{"$f":"(1+M138)*(1+R138)-1","v":4.2446994184184073E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.44E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":28496.331033018854},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":4.2446994184184073E-2},3.44E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":28496.331033018854},{"$f":"MAX(U138,$X$1)","v":4.2446994184184073E-2},{"$f":"(1+X138)/(1+M138) - 1","v":3.4399999999999986E-2},{"$f":"(1+IF($Z$2=1,X138,0))*$E138","v":28496.331033018854},28496,128.82109888520202,4.2434884401521877E-2,3.4387983696767543E-2,null,28260.197524761767,127.7551129931456,{"$f":"AA138/AF138-1","v":8.3439783119569899E-3},8.3439783119569899E-3]
["08Q","NHS Southwark CCG",null,null,47696,334416.6875,142.62446158581724,-8.5892972458668781E-3,null,48230.883971643365,337654.8125,142.84080127435874,9.6829049537188183E-3,null,-1.109007191238387E-2,-1.5145510709224652E-3,4.4415996884126674E-2,3.44E-2,49814.465387385309,3.2800239760096703E-2,4.4745157508229383E-2,3.4726003958755469E-2,49830.165032512508,4.4745157508229383E-2,3.472600395875558E-2,49830.165032512508,49830,147.57675044243595,4.4741697416974091E-2,3.4722577049932646E-2,null,50369.396629511015,149.17422990827654,-1.0708816575241364E-2,-1.0708816575241142E-2]
["08R","NHS Merton CCG",null,null,30958,226818.96875,136.48770281696292,0.11160849128825401,null,27841.211893292595,228194.5625,122.00646495813236,6.0647209427893145E-3,null,0.11194872258625677,0.11869238129143356,3.1854230466588751E-2,2.5634046187040526E-2,31944.143266784653,0,3.1854230466588751E-2,2.5634046187040526E-2,31944.143266784653,3.1854230466588751E-2,2.5634046187040571E-2,31944.143266784653,31944,139.98580706759827,3.1849602687512135E-2,2.5629446304964887E-2,null,29075.665404017931,127.41611844505688,9.8650694872341571E-2,9.8650694872341127E-2]
["08T","NHS Sutton CCG",null,null,27830,198247.3125,140.38021322483249,9.0588937413392134E-2,null,25571.779095576796,200119.25,127.78270504000389,9.4424356950615351E-3,null,8.8309104187976217E-2,9.8585392920621073E-2,3.5568879117129359E-2,2.588205379346695E-2,28819.881905829709,0,3.5568879117129359E-2,2.588205379346695E-2,28819.881905829709,3.5568879117129359E-2,2.5882053793466975E-2,28819.881905829709,28820,144.01413157404897,3.5573122529644285E-2,2.5886257512633959E-2,null,26705.608061105147,133.44847165430184,7.9174079618666848E-2,7.917407961866707E-2]
["08V","NHS Tower Hamlets CCG",null,null,49013,331104.6875,148.02871070799924,7.7886025071569609E-3,null,49049.762867604848,336755.5625,145.65390547217717,1.7066732104177751E-2,null,-7.4950143396368407E-4,1.6304439130028658E-2,5.2053827688561372E-2,3.44E-2,51564.314256499456,0,5.2053827688561372E-2,3.44E-2,51564.314256499456,5.2053827688561372E-2,3.4399999999999986E-2,51564.314256499456,51564,153.11996516761323,5.2047415991675727E-2,3.43936958936093E-2,null,51224.583856153389,152.11206453688021,6.6260400435802502E-3,6.6260400435802502E-3]
["08W","NHS Waltham Forest CCG",null,null,42961,314321.09375,136.67870484750119,1.9480635461953444E-2,null,42178.651084358862,316882.375,133.10507119355839,8.148613952193573E-3,null,1.8548457466702972E-2,2.68482156382015E-2,4.282892627214907E-2,3.44E-2,44800.973501577799,0,4.282892627214907E-2,3.44E-2,44800.973501577799,4.282892627214907E-2,3.4399999999999986E-2,44800.973501577799,44801,141.38053591652107,4.2829543073950704E-2,3.440061181634646E-2,null,44048.813349863172,139.00682658624726,1.7076206892623791E-2,1.7076206892623569E-2]
["08X","NHS Wandsworth CCG",null,null,52030,406574.1875,127.97172471752158,3.2646619446965452E-3,null,51821.600496698651,408998,126.70379927701028,5.9615503751082599E-3,null,4.0214794854633862E-3,1.0007004113106843E-2,4.0566627708011893E-2,3.44E-2,54140.681639647861,0,4.0566627708011893E-2,3.44E-2,54140.681639647861,4.0566627708011893E-2,3.4399999999999986E-2,54140.681639647861,54141,132.37473043877964,4.0572746492408163E-2,3.4406082523127823E-2,null,54119.322194652726,132.32172821053581,4.0055574364550317E-4,4.0055574364550317E-4]
["08Y","NHS West London CCG",null,null,38819,250446.09375,154.99942290475431,7.6244019155601084E-2,null,35942.744375547554,250522.5625,143.47108706245791,3.053301764663896E-4,null,8.0023261284667191E-2,8.0353024977622978E-2,2.939274443015405E-2,2.9078535699251035E-2,39959.996946034153,0,2.939274443015405E-2,2.9078535699251035E-2,39959.996946034153,2.939274443015405E-2,2.9078535699251118E-2,39959.996946034153,39960,159.50659134743603,2.9392823102089238E-2,2.9078614347172849E-2,null,37536.412321812037,149.83246198358697,6.4566311170330959E-2,6.4566311170330959E-2]
["09A","NHS Central London (Westminster) CCG",null,null,33221,231308.875,143.62181304111223,-2.3001935717754662E-3,null,33342.731011083204,232909.40625,143.1575115317319,6.9194545604875923E-3,null,-3.6509010327540059E-3,3.2432912839324146E-3,4.1557483797368455E-2,3.44E-2,34601.581169232377,0,4.1557483797368455E-2,3.44E-2,34601.581169232377,4.1557483797368455E-2,3.4399999999999986E-2,34601.581169232377,34602,148.56420166585693,4.1570091207368876E-2,3.4412520773080102E-2,null,34821.1167764571,149.50498280469128,-6.292640694546825E-3,-6.292640694547047E-3]
["09C","NHS Ashford CCG",null,null,18148,134913.28125,134.516037500941,-3.5035015409990655E-2,null,18880.279910705834,136241.84375,138.57915740886935,9.8475293736137726E-3,null,-3.8785437195271832E-2,-2.931984855370684E-2,4.4586284384066088E-2,3.44E-2,18957.151889002031,0.63497235633366189,5.0959468740615632E-2,4.0711036241780567E-2,19072.812438704692,5.0959468740615632E-2,4.0711036241780629E-2,19072.812438704692,19073,139.99370145781663,5.0969803835133387E-2,4.0721270553611966E-2,null,19717.414009198968,144.72362870675676,-3.2682481024049248E-2,-3.2682481024049248E-2]
["09D","NHS Brighton and Hove CCG",null,null,44221,319712.5625,138.31486524712332,1.2245223919899573E-2,null,43601.817262485027,321566,135.59212498362709,5.7971994766392587E-3,null,1.4200847037807218E-2,2.0080371657461793E-2,4.0396623138635679E-2,3.44E-2,46007.379071813608,0,4.0396623138635679E-2,3.44E-2,46007.379071813608,4.0396623138635679E-2,3.4399999999999986E-2,46007.379071813608,46007,143.0717177811087,4.0388050926030594E-2,3.4391477195791165E-2,null,45535.081396243739,141.60415403445555,1.0363846715231606E-2,1.0363846715231606E-2]
["09E","NHS Canterbury and Coastal CCG",null,null,29295,227708.875,128.65111208335645,-4.1356420056485654E-2,null,30614.500842156205,229538.9375,133.37388930867647,8.0368518794007304E-3,null,-4.3100517919901882E-2,-3.5410058518948628E-2,4.2713319584052112E-2,3.44E-2,30546.286697214808,0.76686645411908239,5.0396517229769788E-2,4.2021941232994603E-2,30771.365972246105,5.0396517229769788E-2,4.202194123299452E-2,30771.365972246105,30771,134.05568717507896,5.0384024577573072E-2,4.2009548181913381E-2,null,31971.919412459469,139.28756384724255,-3.7561692714372041E-2,-3.7561692714372041E-2]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,27919,198129.109375,140.91316560232229,-6.1263594403900834E-3,null,28179.330606730462,199789.375,141.04519125068819,8.3797157834974989E-3,null,-9.2383531164605959E-3,-9.3605210638647574E-4,4.3067978006449792E-2,3.44E-2,29121.41487796207,2.0271837712755293E-2,4.3271149642284179E-2,3.4601483263352439E-2,29127.087226862932,4.3271149642284179E-2,3.4601483263352328E-2,29127.087226862932,29127,145.7885335493942,4.326802535907448E-2,3.459838494318479E-2,null,29428.775987581463,147.29900420170725,-1.0254452570803707E-2,-1.0254452570803818E-2]
["09G","NHS Coastal West Sussex CCG",null,null,72213,519346.125,139.04599750311027,-3.797297816803491E-2,null,75253.709014369568,523524.96875,143.74425959863936,8.0463558864523055E-3,null,-4.040610162867786E-2,-3.2684867615913937E-2,4.2723150528946263E-2,3.44E-2,75298.166869146793,0.7078477014816229,4.9815109031115412E-2,4.1435349575697375E-2,75810.298468463938,4.9815109031115412E-2,4.1435349575697389E-2,75810.298468463938,75810,144.80684690361295,4.9810975863071816E-2,4.1431249399133563E-2,null,78590.388669118067,150.11774673663655,-3.5378227747722257E-2,-3.5378227747722146E-2]
["09H","NHS Crawley CCG",null,null,16901,134315.828125,125.83029294411388,-5.3019585991408436E-3,null,16972.480103096121,135115.515625,125.61459003865694,5.9537845327937156E-3,null,-4.2115296445733863E-3,1.7171803481630388E-3,4.0558594720721874E-2,3.44E-2,17586.48080937492,0,4.0558594720721874E-2,3.44E-2,17586.48080937492,4.0558594720721874E-2,3.4399999999999986E-2,17586.48080937492,17586,130.15529651537753,4.0530146145198565E-2,3.4371719798701905E-2,null,17725.024127734305,131.18422444486973,-7.8433815791976169E-3,-7.8433815791975059E-3]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,35491,271700.1875,130.62559995472949,-3.4024166436699366E-2,null,36816.585938919379,274235.25,134.25183647587019,9.330367134914086E-3,null,-3.6005129349000353E-2,-2.7010703289652604E-2,4.4051331764355162E-2,3.44E-2,37054.425815648727,0.5849637962025469,4.9919576036357105E-2,4.021399754042821E-2,37262.695673106347,4.9919576036357105E-2,4.0213997540428315E-2,37262.695673106347,37263,135.8796872393319,4.9928150798794091E-2,4.0222493036765394E-2,null,38448.99920955611,140.20443837747376,-3.0846035890092605E-2,-3.0846035890092827E-2]
["09L","NHS East Surrey CCG",null,null,23087,183940.03125,125.51373316133436,-2.0863855828036626E-2,null,23610.142622849831,185280.125,127.42944027509606,7.285492673308358E-3,null,-2.2157537597571997E-2,-1.5033473502089056E-2,4.1936113621270144E-2,3.44E-2,24055.179055174263,0.32557603686170128,4.51956127329185E-2,3.7635923812421493E-2,24130.431111164889,4.51956127329185E-2,3.7635923812421535E-2,24130.431111164889,24130,130.2352316526125,4.5176939403127392E-2,3.7617385543055715E-2,null,24656.99444672911,133.07954345739518,-2.1373020457447489E-2,-2.1373020457447489E-2]
["09N","NHS Guildford and Waverley CCG",null,null,28645,226834.03125,126.2817569398551,-3.1952863616907523E-2,null,29581.187754565864,227948,129.77164859777611,4.9109419070028082E-3,null,-3.1648078580663652E-2,-2.6892558549038936E-2,3.9479878308603666E-2,3.44E-2,29775.90111414995,0.58240516619467109,4.5296872756964701E-2,4.0188567131453794E-2,29942.528920123255,4.5296872756964701E-2,4.018856713145369E-2,29942.528920123255,29943,131.35890641725305,4.5313318205620456E-2,4.0204932212148936E-2,null,30892.79018103375,135.52560312454483,-3.0744719899624462E-2,-3.074471989962424E-2]
["09P","NHS Hastings and Rother CCG",null,null,30497,189923.25,160.57539032214331,-4.9888350199357556E-2,null,32121.946192463238,191177.5625,168.02152811454135,6.6043125315093931E-3,null,-5.0586791433094969E-2,-4.4316569882175805E-2,4.1231500882593197E-2,3.44E-2,31754.437082416443,0.95975246090256205,5.0833548970425024E-2,4.3939049225493111E-2,32047.270742951052,5.0833548970425024E-2,4.3939049225493187E-2,32047.270742951052,32047,167.62950411610151,5.0824671279142253E-2,4.393022978058081E-2,null,33546.203491340719,175.47144681971096,-4.4690705215799098E-2,-4.4690705215798987E-2]
["09W","NHS Medway CCG",null,null,41352,302095.9375,136.88366795730246,9.2239404507199474E-4,null,41387.740654716647,304682.5625,135.83888856362313,8.5622634365944972E-3,null,-8.6355655445935486E-4,7.6913128834235067E-3,4.3256805298813372E-2,3.44E-2,43140.755412716528,0,4.3256805298813372E-2,3.44E-2,43140.755412716528,4.3256805298813372E-2,3.4399999999999986E-2,43140.755412716528,43141,141.59326889604981,4.3262720061907567E-2,3.4405864549278409E-2,null,43222.834685394009,141.86185888269864,-1.8933206484410547E-3,-1.8933206484409437E-3]
["09X","NHS Horsham and Mid Sussex CCG",null,null,30652,242897.75,126.1930174322323,3.9179955587886894E-3,null,30642.74774764317,244893.84375,125.12665601722858,8.2178354883897242E-3,null,3.0193938327682801E-4,8.5222561598456981E-3,4.2900529029190393E-2,3.44E-2,31966.987015802744,0,4.2900529029190393E-2,3.44E-2,31966.987015802744,4.2900529029190393E-2,3.4399999999999986E-2,31966.987015802744,31967,130.53411025159753,4.2900952629518541E-2,3.4400420147624011E-2,null,32001.418759534798,130.67465588152336,-1.0755385501319825E-3,-1.0755385501322046E-3]
["09Y","NHS North West Surrey CCG",null,null,47812,374092.875,127.80783381666919,-1.1799561417476068E-2,null,48349.613132314953,375978.375,128.59679265413857,5.0401922249923015E-3,null,-1.111928508804616E-2,-6.1351361973022156E-3,3.9613574837531917E-2,3.44E-2,49706.004240132075,0.13286705354200792,4.0940806059686974E-2,3.5720575268951685E-2,49769.461819325756,4.0940806059686974E-2,3.5720575268951782E-2,49769.461819325756,49769,132.3719748509472,4.0931146992386758E-2,3.5710964641063603E-2,null,50493.390131037384,134.29865515812548,-1.4346236787775357E-2,-1.4346236787775579E-2]
["10A","NHS South Kent Coast CCG",null,null,30107,207538.234375,145.06724551583002,-2.838477915552462E-2,null,31008.272486592941,208628.875,148.62886303055097,5.2551310763746528E-3,null,-2.9065549749107245E-2,-2.3963161946470968E-2,3.9835907585402008E-2,3.44E-2,31306.3396696737,0.51896398368101715,4.5021034283164507E-2,3.9558020623292584E-2,31462.448279163233,4.5021034283164507E-2,3.9558020623292611E-2,31462.448279163233,31462,150.8036699138602,4.500614475039022E-2,3.9543208927918849E-2,null,32383.15052636047,155.21892895391622,-2.8445364684657193E-2,-2.8445364684656971E-2]
["10C","NHS Surrey Heath CCG",null,null,12046,97135.1953125,124.01272228100252,-4.9886822425962873E-2,null,12680.005496433174,97507.046875,130.04193956041368,3.8281856674471371E-3,null,-5.0000411798836852E-2,-4.6363636991204382E-2,3.8359875254407205E-2,3.44E-2,12508.083057314589,1,4.8544365843785631E-2,4.4545651153047247E-2,12630.765430954241,4.8544365843785631E-2,4.4545651153047316E-2,12630.765430954241,12631,129.53935540876773,4.8563838618628674E-2,4.4565049666777767E-2,null,13242.225178574939,135.80787853775252,-4.6157286281754417E-2,-4.6157286281754528E-2]
["10D","NHS Swale CCG",null,null,16138,114335.75,141.14570464618458,1.3891359219202482E-3,null,16194.543130436334,115515.53125,140.19364283914277,1.0318568339299006E-2,null,-3.4914927812977892E-3,6.7910483511310904E-3,4.5073527090170984E-2,3.44E-2,16865.396580181179,0,4.5073527090170984E-2,3.44E-2,16865.396580181179,4.5073527090170984E-2,3.4399999999999986E-2,16865.396580181179,16865,145.99768375302347,4.5048952782253071E-2,3.4375676673984001E-2,null,16912.594151296395,146.40969892346311,-2.8141248391954088E-3,-2.8141248391954088E-3]
["10E","NHS Thanet CCG",null,null,23214,146794.5625,158.13937249889619,4.5547348161949497E-3,null,23175.566372746765,148125.171875,156.45933827036623,9.0644323082471612E-3,null,1.6583684141773247E-3,1.0737832890656884E-2,4.3776248779650917E-2,3.44E-2,24230.221839170816,0,4.3776248779650917E-2,3.44E-2,24230.221839170816,4.3776248779650917E-2,3.4399999999999986E-2,24230.221839170816,24230,163.57786926618544,4.3766692513138583E-2,3.4390529577491558E-2,null,24203.149488795592,163.39660020256494,1.1093808769324642E-3,1.1093808769324642E-3]
["10J","NHS North Hampshire CCG",null,null,30106,227382.6875,132.40234043763778,2.2892693521218144E-2,null,29467.120531538258,228530.703125,128.94162634865108,5.0488260017595987E-3,null,2.1681095978752341E-2,2.6839386061636272E-2,3.962250561622005E-2,3.44E-2,31298.875154081921,0,3.962250561622005E-2,3.44E-2,31298.875154081921,3.962250561622005E-2,3.4399999999999986E-2,31298.875154081921,31299,136.95752724692011,3.9626652494519465E-2,3.4404126046607475E-2,null,30773.665323142232,134.65877845879589,1.70709166861156E-2,1.70709166861156E-2]
["10K","NHS Fareham and Gosport CCG",null,null,27160,205878.6875,131.92234868895792,-5.4171198721812974E-3,null,27335.546906755066,206927.46875,132.10206973430186,5.0941710515810534E-3,null,-6.4219277321898582E-3,-1.3604710789574259E-3,3.9669410535755345E-2,3.44E-2,28237.421190151115,2.9463369333133208E-2,3.9963740867366537E-2,3.4692838561886402E-2,28245.415201957676,3.9963740867366537E-2,3.4692838561886319E-2,28245.415201957676,28245,136.49710292510403,3.9948453608247503E-2,3.4677628783977399E-2,null,28547.5797010161,137.95935297263958,-1.059913674591928E-2,-1.059913674591928E-2]
["10L","NHS Isle of Wight CCG",null,null,21460,145043.375,147.9557408258047,-3.6275903907656559E-4,null,21474.60987538478,145597.15625,147.49333316999301,3.8180389142212778E-3,null,-6.8033251684473939E-4,3.1351088613527089E-3,3.8349379452870425E-2,3.44E-2,22282.977683058598,0,3.8349379452870425E-2,3.44E-2,22282.977683058598,3.8349379452870425E-2,3.4399999999999986E-2,22282.977683058598,22283,153.0455715889025,3.8350419384902246E-2,3.4401035976632466E-2,null,22426.774158093762,154.03305075262253,-6.4108265005144993E-3,-6.4108265005146103E-3]
["10Q","NHS Oxfordshire CCG",null,null,99682,747848.3125,133.29173621689492,1.3990852430787459E-2,null,98231.632038523268,750273.75,130.92772076661788,3.2432211980153447E-3,null,1.4764775168429889E-2,1.8055881798255458E-2,3.7754788007227091E-2,3.44E-2,103445.47277813641,0,3.7754788007227091E-2,3.44E-2,103445.47277813641,3.7754788007227091E-2,3.4399999999999986E-2,103445.47277813641,103445,137.87634180190898,3.7750045143556399E-2,3.4395272468759064E-2,null,102587.13148657167,136.73293446101729,8.3623403929626861E-3,8.3623403929626861E-3]
["10R","NHS Portsmouth CCG",null,null,31608,231311.25,136.64705024074706,-4.9897690612393353E-2,null,33185.550570842934,232324.75,142.84121933131505,4.3815421861237436E-3,null,-4.7537272810202591E-2,-4.3364017190310022E-2,3.8932267237326457E-2,3.44E-2,32838.571102837413,0.93912327428933451,4.8307178860044431E-2,4.3734014245535462E-2,33134.893309408282,4.8307178860044431E-2,4.3734014245535358E-2,33134.893309408282,33135,142.6236335130028,4.8310554290053043E-2,4.3737374950473473E-2,null,34656.967101292161,149.17466650149052,-4.3915184408488406E-2,-4.3915184408488406E-2]
["10V","NHS South Eastern Hampshire CCG",null,null,29531,216374.59375,136.48090327148216,-4.8781660478779409E-3,null,29715.170566076733,217457.140625,136.6484010627174,5.0031145350215578E-3,null,-6.1978633327107735E-3,-1.2257574178153874E-3,3.9575221675026251E-2,3.44E-2,30699.695871285199,2.6545910510349484E-2,3.9840383432737214E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AG169,G169,T169, $P$1))","v":3.466384172733001E-2},30707.526363152163,3.9840383432737214E-2,3.4663841727329947E-2,30707.526363152163,{"$f":"IF(ROUND(Z169,0)/E169>$AA$1,ROUND(Z169,0),ROUNDUP(Z169,0))","v":30708},{"$f":"AA169/K169*1000","v":141.21403377116627},{"$f":"AA169/E169-1","v":3.985642206494866E-2},{"$f":"AB169/G169-1","v":3.4679800515894588E-2},null,31032.713666128813,{"$f":"AF169/K169*1000","v":142.70726441512463},-1.0463592376171338E-2,-1.0463592376171227E-2]
["10X","NHS Southampton CCG",null,null,38095,288342.1875,132.11733021204188,-4.2920530721783035E-2,null,39708.749044795193,289813.3125,137.01492420157612,5.1020109570334427E-3,null,-4.0639634428542015E-2,-3.5744967331652999E-2,3.9677520133955424E-2,3.44E-2,39606.51512950303,0.7741194874207471,4.7410804813895702E-2,4.2094029656329988E-2,39901.11460938536,4.7410804813895702E-2,4.2094029656329912E-2,39901.11460938536,39901,137.67828556874866,4.7407796298726934E-2,4.2091036412722937E-2,null,41469.39814486789,143.09003884998518,-3.7820615080761399E-2,-3.7820615080761621E-2]
["11A","NHS West Hampshire CCG",null,null,75153,566415.25,132.68180897318706,-5.4546879259800285E-3,null,75684.57539650696,569597.25,132.87384269588199,5.6177865973769947E-3,null,-7.0235631728402526E-3,-1.4452334545216328E-3,4.0211038456326786E-2,3.44E-2,78174.980173108328,3.1299046118497729E-2,4.0523869543384938E-2,3.4711083486417486E-2,78198.490367794002,4.0523869543384938E-2,3.4711083486417493E-2,78198.490367794002,78198,137.28647741891308,4.051734461698131E-2,3.4704595010884631E-2,null,79040.359266981468,138.76534563146413,-1.0657330948309007E-2,-1.065733094830934E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,27063,209078.46875,129.43944042540247,-1.9485424193941725E-2,null,27571.507173634465,210293.578125,131.10960125109366,5.8117384456881638E-3,null,-1.8443212786014462E-2,-1.2738661469136825E-2,4.0411662248219793E-2,3.44E-2,28156.660815423573,0.27587788779938982,4.3169568171648187E-2,3.7141970309165599E-2,28231.298023429314,4.3169568171648187E-2,3.7141970309165551E-2,28231.298023429314,28231,134.24565910053275,4.3158555962014455E-2,3.7131021729811753E-2,null,28794.002227259683,136.92287935746816,-1.9552760426151616E-2,-1.9552760426151505E-2]
["11J","NHS Dorset CCG",null,null,112366,804863.5625,139.60875511742401,-1.1290894806836538E-2,null,113565.6198786281,808390.5625,140.48360427095918,4.3821091726958805E-3,null,-1.0563231019301234E-2,-6.2274110781482817E-3,3.8932853728236516E-2,3.44E-2,116740.72904202703,0.13486542670597254,4.0279164915155485E-2,3.5740437244574062E-2,116892.00864485637,4.0279164915155485E-2,3.5740437244573986E-2,116892.00864485637,116892,144.59842237458085,4.0279087980349848E-2,3.5740360645434288E-2,null,118601.014124187,146.71251697620727,-1.4409776651635453E-2,-1.4409776651635453E-2]
["11M","NHS Gloucestershire CCG",null,null,86659,651781.125,132.95721013706861,-2.9918955691940252E-2,null,89510.686096297592,656479.25,136.3496044944263,7.2081329449360521E-3,null,-3.185861063817208E-2,-2.4880118794157302E-2,4.1856092718241866E-2,3.44E-2,90286.207138870115,0.53882228032825774,4.7250088779843713E-2,3.9755393672041353E-2,90753.645443572474,4.7250088779843713E-2,3.9755393672041395E-2,90753.645443572474,90754,138.24351645539443,4.725418017747729E-2,3.9759455789392995E-2,null,93479.506890539968,142.39521948414969,-2.9156196702357473E-2,-2.9156196702357695E-2]
["11N","NHS Kernow CCG",null,null,82276,579195.75,142.05214730943726,-4.9903522338689887E-2,null,86722.222097432372,583022.5625,148.74591083673948,6.6071142614565481E-3,null,-5.1269697545769155E-2,-4.5001328034147914E-2,4.1234398992050725E-2,3.44E-2,85668.601411469965,0.97458209061500622,5.0984840410402743E-2,4.4086441989341627E-2,86470.828729606292,5.0984840410402743E-2,4.408644198934164E-2,86470.828729606292,86471,148.31501482414754,5.0986922067188578E-2,4.4088509982659119E-2,null,90567.404984455658,155.34116655126132,-4.5230455539260861E-2,-4.5230455539261083E-2]
["11X","NHS Somerset CCG",null,null,77813,578764.8125,134.44666696975466,-4.4244971027738611E-2,null,81557.340541037091,582469.875,140.01984315675912,6.4016720090425139E-3,null,-4.5910527687609615E-2,-3.9802759818585276E-2,4.1021889526153599E-2,3.44E-2,81005.03628969859,0.8619980469644889,4.9644196626420944E-2,4.2967461024836048E-2,81675.963872091699,4.9644196626420944E-2,4.2967461024836062E-2,81675.963872091699,81676,140.22356091806466,4.9644660917841588E-2,4.2967922362921573E-2,null,85173.517370629779,146.22819312437366,-4.1063437070591347E-2,-4.1063437070591347E-2]
["12D","NHS Swindon CCG",null,null,30259,239149.65625,126.52746599965059,-4.9895396899726552E-2,null,31893.629399882309,240568.46875,132.57610012485191,5.9327390314825035E-3,null,-5.1252536341578669E-2,-4.5623865232912175E-2,4.0536825254165576E-2,3.44E-2,31485.603795365798,0.98806421728017702,5.0415529195475095E-2,4.4220441822801236E-2,31784.523497925882,5.0415529195475095E-2,4.422044182280116E-2,31784.523497925882,31785,132.12454718257834,5.0431276644965051E-2,4.4236096397783031E-2,null,33307.763343956154,138.45440143101112,-4.5717970559331023E-2,-4.5717970559331134E-2]
["12F","NHS Wirral CCG",null,null,50101,336757.8125,148.77457371534624,7.0880577564680358E-3,null,49534.847758513097,337197.96875,146.90138241976908,1.3070409465258948E-3,null,1.142937279724654E-2,1.2751352402011751E-2,3.575200315508642E-2,3.44E-2,51892.211110072982,0,3.575200315508642E-2,3.44E-2,51892.211110072982,3.575200315508642E-2,3.4399999999999986E-2,51892.211110072982,51892,153.8917929795507,3.5747789465280233E-2,3.4395791810470033E-2,null,51731.176961175188,153.4148534552084,3.1088223441255725E-3,3.1088223441255725E-3]
["13T","NHS Newcastle Gateshead CCG",null,null,73270,527745.75,138.8357935615777,-3.1212732353538164E-2,null,75349.56797331461,529457.6875,142.31461692264998,3.2438679041943974E-3,null,-2.7598936918272643E-2,-2.444459631973761E-2,3.7755456960098632E-2,3.44E-2,76036.342331466425,0.52939028304791791,4.303417342025817E-2,3.9661648367895673E-2,76423.113886502309,4.303417342025817E-2,3.9661648367895763E-2,76423.113886502309,76423,144.34203488640441,4.3032619080114687E-2,3.9660099053523412E-2,null,78690.497925387011,148.62471503048488,-2.8815396841649354E-2,-2.8815396841649354E-2]
["14L","NHS Manchester CCG",null,null,96940,647873.9375,149.62787417266648,-2.5671789135293555E-2,null,99568.847225690013,653890.9375,152.271336878239,9.2873005869293923E-3,null,-2.6402306534003328E-2,-1.7360212104043704E-2,4.4006783727119858E-2,3.44E-2,101206.017614507,0.37596561134907858,4.7778237485473607E-2,3.8136749443058289E-2,101571.62234184181,4.7778237485473607E-2,3.8136749443058227E-2,101571.62234184181,101572,155.33477247495881,4.7782133278316374E-2,3.8140609387437463E-2,null,103983.63755477908,159.02290671336775,-2.3192471541578996E-2,-2.3192471541578885E-2]
["14Y","NHS Buckinghamshire CCG",null,null,72890,563792.625,129.2851250049608,-1.1091321580212532E-2,null,73897.686447054904,568164.25,130.06394972414211,7.7539591795829921E-3,null,-1.3636238094908104E-2,-5.988013748876142E-3,4.2420695375360529E-2,3.44E-2,75982.044485910024,0.12968086083110214,4.3719596980076547E-2,3.5688907468816373E-2,76076.721423877781,4.3719596980076547E-2,3.5688907468816478E-2,76076.721423877781,76077,133.89966017749268,4.3723418850322382E-2,3.5692699932454053E-2,null,77174.241318972112,135.83086461172473,-1.4217714359342493E-2,-1.4217714359342715E-2]
["15A","NHS Berkshire West CCG",null,null,71573,547396.375,130.75168793362946,-1.2914827106995319E-2,null,72544.690862846634,550345.9375,131.81652833195781,5.3883486166674821E-3,null,-1.3394375953489357E-2,-8.0782009039620517E-3,3.9973707809080938E-2,3.44E-2,74434.038189019353,0.17494750198076994,4.1721893049244008E-2,3.6138815893946477E-2,74559.161051213538,4.1721893049244008E-2,3.6138815893946408E-2,74559.161051213538,74559,135.47660647535898,4.1719642882092511E-2,3.6136577786498147E-2,null,75761.255165555747,137.66115092937474,-1.586899745692627E-2,-1.5868997456926048E-2]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,131438,1017741.5,129.14674305803587,-3.2772956274577658E-2,null,136116.00490768105,1026830,132.55943525966427,8.9300672125485203E-3,null,-3.4367779974543433E-2,-2.5744619347113584E-2,4.3637261524660076E-2,3.44E-2,137173.59438027826,0.5575445446045173,4.9228222887109041E-2,3.9941475612770096E-2,137908.45915983582,4.9228222887109041E-2,3.9941475612770061E-2,137908.45915983582,137908,134.30460738389021,4.9224729530272793E-2,3.9938013175729203E-2,null,142151.26230840772,138.43699766115884,-2.9850331537694341E-2,-2.9850331537694452E-2]
["15D","NHS East Berkshire CCG",null,null,59977,462630.34375,129.64346331854716,1.5595365128287408E-2,null,59060.453604773094,465062.5,126.99465900770993,5.2572345996273473E-3,null,1.5518783539326453E-2,2.0857604024720588E-2,3.9838083469854624E-2,3.44E-2,62366.368732271469,0,3.9838083469854624E-2,3.44E-2,62366.368732271469,3.9838083469854624E-2,3.4399999999999986E-2,62366.368732271469,62366,134.10240559064644,3.9831935575303845E-2,3.4393884257343466E-2,null,61679.139335009124,132.62548439190243,1.1136028686460797E-2,1.1136028686461019E-2]
["15E","NHS Birmingham and Solihull CCG",null,null,187794,1320167.625,142.25011766971639,-4.7777793446177608E-3,null,188594.91447790468,1329445,141.85988474732289,7.0274219912036529E-3,null,-4.2467448293708188E-3,2.7508334938277645E-3,4.1669165307701039E-2,3.44E-2,195619.2192297944,0,4.1669165307701039E-2,3.44E-2,195619.2192297944,4.1669165307701039E-2,3.4399999999999986E-2,195619.2192297944,195619,147.14335681430973,4.1667997912606447E-2,3.4398840751434179E-2,null,196957.0380512065,148.14982045229888,-6.7935528704419212E-3,-6.7935528704418102E-3]
["15F","NHS Leeds CCG",null,null,119874,884667.0625,135.50182332011485,-4.1343956961020778E-2,null,124716.15207528579,888936.5,140.29815636469621,4.8260387223357792E-3,null,-3.8825380632035444E-2,-3.41867147000392E-2,3.9392054454384207E-2,3.44E-2,124596.08313566486,0.7403728142942978,4.6786186462549617E-2,4.1758619027794486E-2,125482.44731601168,4.6786186462549617E-2,4.1758619027794541E-2,125482.44731601168,125482,141.15968913415074,4.6782454910989868E-2,4.1754905398354136E-2,null,130245.95057556524,146.51884648179623,-3.657657343290166E-2,-3.6576573432901882E-2]
["15M","NHS Derby and Derbyshire CCG",null,null,144807,1053807.5,137.41314234335965,7.9450236407836439E-3,null,143521.51437703351,1058006.75,135.65273981194687,3.9848359401504219E-3,null,8.9567451162024803E-3,1.2977272216198488E-2,3.8521914296491655E-2,3.44E-2,150385.24284353206,0,3.8521914296491655E-2,3.44E-2,150385.24284353206,3.8521914296491655E-2,3.4399999999999986E-2,150385.24284353206,150385,142.139924910687,3.8520237281346903E-2,3.4398329640962233E-2,null,149885.12519851606,141.66745646803867,3.3350527667230789E-3,3.3350527667228569E-3]
["99A","NHS Liverpool CCG",null,null,80578,536622.875,150.15759438134276,-4.9897017308112357E-2,null,84634.925290823376,540072.5,156.71030332191211,6.428397224028215E-3,null,-4.7934410964302621E-2,-4.1814155174652812E-2,4.1049534088534845E-2,3.44E-2,83885.689357785959,0.90555831455663915,5.0107801976716493E-2,4.3400409679582301E-2,84615.586467679866,5.0107801976716493E-2,4.3400409679582364E-2,84615.586467679866,84616,156.67526119178444,5.0112934051478097E-2,4.3405508974053708E-2,null,88387.55937355179,163.65869281170913,-4.2670703889583272E-2,-4.2670703889583161E-2]
["99C","NHS North Tyneside CCG",null,null,29807,219720.4375,135.65875045192371,-2.4761041395709782E-2,null,30484.394048438953,220334,138.35537887225283,2.7924689527345503E-3,null,-2.222101076907057E-2,-1.9490593299007153E-2,3.7288529884708543E-2,3.44E-2,30918.459210273508,0.42210272439647323,4.1495554707807747E-2,3.859530955142973E-2,31043.857999175627,4.1495554707807747E-2,3.8595309551429757E-2,31043.857999175627,31044,140.89518639883087,4.1500318717079931E-2,3.8600060294399663E-2,null,31836.043804191722,144.48992803739651,-2.4878838874051179E-2,-2.4878838874051179E-2]
["99D","NHS South Lincolnshire CCG",null,null,25090,168384.8125,149.00393703856159,-5.6577636876893322E-3,null,25265.727582987955,169595.8125,148.97612865876599,7.1918600140972178E-3,null,-6.9551760348384173E-3,1.866633268428064E-4,4.1839259998582179E-2,3.44E-2,26139.747033364427,0,4.1839259998582179E-2,3.44E-2,26139.747033364427,4.1839259998582179E-2,3.4399999999999986E-2,26139.747033364427,26140,154.13116405807483,4.184934236747706E-2,3.4410010375674371E-2,null,26385.986508331767,155.58159201797372,-9.3226193477394803E-3,-9.3226193477395913E-3]
["99E","NHS Basildon and Brentwood CCG",null,null,36358,281462.125,129.17546188496942,-4.3926075305806944E-2,null,38064.798463932217,283903.5,134.07653820376368,8.6739023945050509E-3,null,-4.4839288077394457E-2,-3.6554317291111804E-2,4.3372284636876035E-2,3.44E-2,37934.929524827538,0.7916473695963574,5.1308773534245011E-2,4.2268240546849148E-2,38223.484388158082,5.1308773534245011E-2,4.2268240546849078E-2,38223.484388158082,38223,134.63377520882977,5.1295450794873299E-2,4.2255032373880619E-2,null,39752.556320125754,140.02136754258316,-3.847692983083395E-2,-3.847692983083395E-2]
["99F","NHS Castle Point and Rochford CCG",null,null,25031,186162.3125,134.45793438991581,2.2857021252217002E-2,null,24474.613542134346,187122.96875,130.79427771816145,5.1603154102417559E-3,null,2.2733207080381623E-2,2.8010833009444625E-2,3.9737830260354157E-2,3.44E-2,26025.677629246926,0,3.9737830260354157E-2,3.44E-2,26025.677629246926,3.9737830260354157E-2,3.4399999999999986E-2,26025.677629246926,26026,139.08501010782516,3.9750709120690342E-2,3.4412812742543375E-2,null,25559.79520471895,136.59357467156983,1.823977037167257E-2,1.823977037167257E-2]
["99G","NHS Southend CCG",null,null,26333,189659.28125,138.84371925510499,-1.5919012437876412E-2,null,26786.444760689581,191002.90625,140.24103238318961,7.0844146995838742E-3,null,-1.6928142750583852E-2,-9.9636540343388535E-3,4.1728118565249606E-2,3.44E-2,27431.82654617872,0.21578027145292589,4.3887967943271988E-2,3.6544655747320555E-2,27488.701859850182,4.3887967943271988E-2,3.6544655747320576E-2,27488.701859850182,27489,143.91927609740233,4.3899289864428592E-2,3.6555898023530764E-2,null,27974.130875123767,146.45918967593596,-1.7342125025774147E-2,-1.7342125025774036E-2]
["99H","NHS Surrey Downs CCG",null,null,39032,309493.5,126.1157342561314,-3.1128869844562645E-2,null,40323.089908329865,311412.78125,129.48437680198734,6.201362064146787E-3,null,-3.201862534009714E-2,-2.6015822364480301E-2,4.0814688919153408E-2,3.44E-2,40625.078937892395,0.56341791801798158,4.6449267122334437E-2,3.9999851496545426E-2,40845.007794318961,4.6449267122334437E-2,3.9999851496545391E-2,40845.007794318961,40845,131.16031986885574,4.6449067431850732E-2,3.9999653036782545E-2,null,42110.978312448628,135.22559396379503,-3.0062904334720364E-2,-3.0062904334720253E-2]
["99J","NHS West Kent CCG",null,null,64529,496486.1875,129.97139019099097,-1.6529532933049818E-2,null,65720.987951504721,500118.6875,131.41078226856845,7.3164170352675306E-3,null,-1.813709727529178E-2,-1.0953378807499581E-2,4.1968101781280742E-2,3.44E-2,67237.159639844263,0.23721448419057023,4.4343043578994434E-2,3.6757691940238257E-2,67390.412259108925,4.4343043578994434E-2,3.6757691940238146E-2,67390.412259108925,67390,134.74801419013161,4.4336654837360046E-2,3.6751349601796601E-2,null,68634.995596574867,137.23741446189183,-1.8139370240405461E-2,-1.813937024040535E-2]
["99K","NHS High Weald Lewes Havens CCG",null,null,23341,171932.03125,135.75713513243332,5.054253004435072E-4,null,23404.857106964013,173388.34375,134.98518182231621,8.4702803160769946E-3,null,-2.7283698709278381E-3,5.7188003875361382E-3,4.3161657958949995E-2,3.44E-2,24348.436258419853,0,4.3161657958949995E-2,3.44E-2,24348.436258419853,4.3161657958949995E-2,3.4399999999999986E-2,24348.436258419853,24348,140.42466450401167,4.3142967310740854E-2,3.43814663371107E-2,null,24442.606761485236,140.97029957635337,-3.8705675875091439E-3,-3.8705675875092549E-3]
["99M","NHS North East Hampshire and Farnham CCG",null,null,30023,227991,131.68502265440301,2.0160504526349099E-2,null,29406.397311711287,228523.125,128.68018198031945,2.3339737094885127E-3,null,2.0968317939550785E-2,2.3351231151842233E-2,3.6814262405094889E-2,3.44E-2,31128.274600188164,0,3.6814262405094889E-2,3.44E-2,31128.274600188164,3.6814262405094889E-2,3.4399999999999986E-2,31128.274600188164,31128,136.2137858039531,3.6805116077673894E-2,3.4390874970158691E-2,null,30710.249692073059,134.38574188967991,1.360296031831898E-2,1.3602960318319202E-2]
["99N","NHS Wiltshire CCG",null,null,66388,495483.46875,133.98630668240637,-3.6527107202397824E-2,null,69313.176352236711,501744.03125,138.14449606815668,1.263526009413396E-2,null,-4.2202312838348521E-2,-3.010028994350078E-2,4.7469913041372047E-2,3.44E-2,69539.432586990602,0.65187417311317331,5.4030801825620811E-2,4.0879024622980861E-2,69974.996871599316,5.4030801825620811E-2,4.0879024622980875E-2,69974.996871599316,69975,139.46354244747181,5.4030848948605215E-2,4.0879071157983171E-2,null,72386.458298995523,144.26969488537492,-3.3313666059401448E-2,-3.3313666059401337E-2]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,125723,936391.5,134.26328624298702,-4.9900501239700579E-2,null,132265.49273332473,941125.25,140.53973446501911,5.0553107327437896E-3,null,-4.9464849811702516E-2,-4.4659599265105432E-2,3.9629213421950249E-2,3.44E-2,130705.30359904785,0.96718135928761084,4.9290695130249196E-2,4.4012885584630471E-2,131919.97406386031,4.9290695130249196E-2,4.4012885584630457E-2,131919.97406386031,131920,140.17262845726432,4.9290901426151112E-2,4.4013090842888403E-2,null,138130.02199585317,146.77113593100725,-4.4957800673046999E-2,-4.495780067304711E-2]
["99Q","NHS South Devon and Torbay CCG",null,null,39594,295595.9375,133.94636047729853,-4.9889691815184101E-2,null,41723.85209485962,297486.0625,140.25481309686438,6.3942861190371403E-3,null,-5.1046391642300404E-2,-4.4978510756768397E-2,4.101424956153199E-2,3.44E-2,41217.918197139297,0.97408794275621868,5.0757686656354828E-2,4.4081530617981125E-2,41603.69984547171,5.0757686656354828E-2,4.4081530617981146E-2,41603.69984547171,41604,139.85193003789882,5.0765267464767394E-2,4.4089063260521977E-2,null,43573.84899502663,146.47358141367255,-4.5207137777786399E-2,-4.520713777778651E-2]

{"sheet":"Primary medical care 2021-22","index":5,"n_rows":200,"n_cols":35,"rows_kept":200,"cut":false,"hidden":false,"merged":[[5,31,5,34],[5,4,5,7],[5,9,5,11],[5,14,5,15],[5,16,5,18],[5,19,5,22],[5,23,5,25]]}
["NHS England - 2019-20 to 2023-24 Allocations",null,null,null,"2020-21",null,null,null,null,"2021-22",null,5.3921711437564523E-2,null,null,null,-4.2278973256324903E-2,0.05,4.4600000000000001E-2,null,-4.2278973256324903E-2,4.4600000000000001E-2,null,null,1.9250302409115676E-2,null,null,1.0192503024091157,null,null,null,null,null,null,null,-4.2469982706696996E-2]
["Minimum allocations for primary medical care services ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.2450000000000002E-2,0.1,3.5552880086283614E-2,1,0,5.3100000000000001E-2,null,null,null,null,1,null,null,null,null,null,null,null,null,0.2187593171878357]
["2021-22 minimum allocation calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5000000000000006E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,151.18456156737051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9010.715767391026,null,null,null,null,null,null,null,37]
[null,"England",null,null,8635381,59802739.78125,144.39774885878151,null,null,8626712.6078709718,60137620.015625,143.44951804926058,5.5997473627453775E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,9082869,null,null,null,null,9091879.715767391,null,-9.9107291881173065E-4]
[null,null,null,null,"Baseline",null,null,null,null,"Opening Target",null,null,null,null,"Distance from Target",null,"Minimum per capita growth",null,null,"Per capita pace of change",null,null,null,"Minimum programme",null,null,null,null,null,null,null,"Closing target"]
["CCG","Clinical Commissioning Group (192)",null,null,"Baseline\n£000","Estimated Population","Allocation per capita\n£","Closing DfT",null,"Opening Target\n£000","Estimated Population","Opening Target per capita\n£","population growth rate %",null,"DFT\n(total allocation)","DFT\n(per capita)","Apply minimum per capita growth [programme]","Apply minimum per capita growth [per capita]","Allocation after min per capita growth\n£000","First Transition position","Growth on per capita parameters\n[programme]","Growth on per capita parameters\n[per capita]","Allocation after per capita p-o-c","Apply minimum programme growth\n[programme]","Apply minimum programme growth\n[per capita]","Allocation after minimum programme growth","Minimum allocation\n£000","Minimum allocation per head\n£","Growth after rounding","Per capita growth after rounding",null,"Target allocations from the fair shares formula £000","Target per head","DFT\n(total allocation)","DFT\n(per capita)"]
[]
["00C","NHS Darlington CCG",null,null,15947,108449.640625,{"$f":"E9/F9*1000","v":147.04520833906636},1.1614266820502595E-2,null,15714.788139423774,108477.078125,{"$f":"J9/K9*1000","v":144.86736194457001},{"$f":"K9/F9-1","v":2.5299761107433483E-4},null,{"$f":"E9/J9-1","v":1.4776645953862744E-2},{"$f":"G9/L9-1","v":1.5033382021063302E-2},{"$f":"(1+M9)*(1+R9)-1","v":4.4864281304528131E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":4.4600000000000001E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":16662.45069396331},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":4.4864281304528131E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AG9,G9,T9, $P$1))","v":4.4600000000000001E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":16662.45069396331},{"$f":"MAX(U9,$X$1)","v":4.4864281304528131E-2},{"$f":"(1+X9)/(1+M9) - 1","v":4.4599999999999973E-2},{"$f":"(1+IF($Z$2=1,X9,0))*$E9","v":16662.45069396331},{"$f":"IF(ROUND(Z9,0)/E9>$AA$1,ROUND(Z9,0),ROUNDUP(Z9,0))","v":16662},{"$f":"AA9/K9*1000","v":153.59926989183919},{"$f":"AA9/E9-1","v":4.4836019313977626E-2},{"$f":"AB9/G9-1","v":4.4571745157856668E-2},null,16562.156410780241,{"$f":"AF9/K9*1000","v":152.6788580320663},{"$f":"AA9/AF9-1","v":6.0284172388791468E-3},{"$f":"AB9/AG9-1","v":6.0284172388791468E-3}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,48160,294087.8125,{"$f":"E10/F10*1000","v":163.76061146702568},6.155414910601853E-2,null,45289.720391722483,295084.125,{"$f":"J10/K10*1000","v":153.48070788871644},{"$f":"K10/F10-1","v":3.3878061505863144E-3},null,{"$f":"E10/J10-1","v":6.3375962215083792E-2},{"$f":"G10/L10-1","v":6.6978473840261676E-2},{"$f":"(1+M10)*(1+R10)-1","v":4.5056368762609322E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":4.1527874224305122E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":50329.914719607266},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":4.5056368762609322E-2},4.1527874224305122E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":50329.914719607266},{"$f":"MAX(U10,$X$1)","v":4.5056368762609322E-2},{"$f":"(1+X10)/(1+M10) - 1","v":4.1527874224305039E-2},{"$f":"(1+IF($Z$2=1,X10,0))*$E10","v":50329.914719607266},50330,170.56153054658566,4.505813953488369E-2,4.1529639017801268E-2,null,47731.819625772921,161.75665033072491,{"$f":"AA10/AF10-1","v":5.4432879253238919E-2},5.4432879253238919E-2]
["00J","NHS North Durham CCG",null,null,37925,260704.78125,145.47105664177383,3.6939997703109517E-2,null,36457.775700786799,261174,139.5919031020959,1.7998087635764382E-3,null,4.0244482034638596E-2,4.2116723169666859E-2,4.6480080234431842E-2,4.4600000000000001E-2,39687.757042890829,0,4.6480080234431842E-2,4.4600000000000001E-2,39687.757042890829,4.6480080234431842E-2,4.4599999999999973E-2,39687.757042890829,39688,151.95999601798036,4.6486486486486456E-2,4.460639474274064E-2,null,38423.641361780072,147.11893742018759,3.2905747435941546E-2,3.2905747435941546E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,44957,298891.875,150.41225192220432,-1.7699026427268838E-2,null,45638.060986847748,299587.75,152.33620529159737,2.3281830595094366E-3,null,-1.4923092088509615E-2,-1.2629652719196138E-2,4.7032020023963561E-2,4.4600000000000001E-2,47071.418524217326,0.29751832082911983,4.9755731809285608E-2,4.7317385215098033E-2,47193.868434950055,4.9755731809285608E-2,4.7317385215098096E-2,47193.868434950055,47194,157.52980554111443,4.9758658273461265E-2,4.7320304881755426E-2,null,48098.943341950522,160.55043419482445,-1.8814204202304285E-2,-1.8814204202304174E-2]
["00L","NHS Northumberland CCG",null,null,48647,325564.0625,149.42374052725799,4.0056909411538832E-3,null,48344.264514759991,325652.125,148.45370505339093,2.7049207865204039E-4,null,6.2620765519678656E-3,6.5342624727229293E-3,4.4882556025359843E-2,4.4600000000000001E-2,50830.401702965682,0,4.4882556025359843E-2,4.4600000000000001E-2,50830.401702965682,4.4882556025359843E-2,4.4599999999999973E-2,50830.401702965682,50830,156.0868058207819,4.4874298517894262E-2,4.4591744725520632E-2,null,50951.069995586164,156.45858289911715,-2.3762012377100961E-3,-2.3762012377100961E-3]
["00M","NHS South Tees CCG",null,null,48719,297414.375,163.80849109932902,-3.4026466441665626E-3,null,48639.467796583871,297457.03125,163.51762670455909,1.4342363243202705E-4,null,1.6351372048053481E-3,1.7787953545549406E-3,4.4749820326438483E-2,4.4600000000000001E-2,50899.166496483755,0,4.4749820326438483E-2,4.4600000000000001E-2,50899.166496483755,4.4749820326438483E-2,4.4599999999999973E-2,50899.166496483755,50899,171.11379006946905,4.4746402840780908E-2,4.4596583004420154E-2,null,51262.191143587974,172.3347769866777,-7.0849711158591511E-3,-7.0849711158591511E-3]
["00N","NHS South Tyneside CCG",null,null,24049,157527.421875,152.66548334094608,8.3288076544882905E-3,null,23739.854319963419,157706.65625,150.53172062902971,1.1377979329987298E-3,null,1.3022223130350508E-2,1.4174837721909972E-2,4.5788543720810537E-2,4.4600000000000001E-2,25150.168687941772,0,4.5788543720810537E-2,4.4600000000000001E-2,25150.168687941772,4.5788543720810537E-2,4.4599999999999973E-2,25150.168687941772,25150,159.4732942668677,4.5781529377521002E-2,4.4592993628545408E-2,null,25019.947894174304,158.6486486309883,5.1979367173653479E-3,5.1979367173653479E-3]
["00P","NHS Sunderland CCG",null,null,45100,284521.125,158.51195583456237,3.8810445086223E-2,null,43213.943503554066,284736.65625,151.76810767073152,7.5752283771546303E-4,null,4.3644628180967038E-2,4.4435212821273051E-2,4.5391308356277582E-2,4.4600000000000001E-2,47147.148006868119,0,4.5391308356277582E-2,4.4600000000000001E-2,47147.148006868119,4.5391308356277582E-2,4.4599999999999973E-2,47147.148006868119,47147,165.58106926213509,4.5388026607538823E-2,4.4596720735379014E-2,null,45544.113295231924,159.95170377797791,3.5194157681315286E-2,3.5194157681315286E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,26378,175171.625,150.58374893764901,1.6475328517502108E-2,null,25800.229905884553,175123.546875,147.32587573903061,-2.7446297309852152E-4,null,2.2393990139741637E-2,2.2113380845529829E-2,4.4313295978301248E-2,4.4600000000000001E-2,27546.896121315629,0,4.4313295978301248E-2,4.4600000000000001E-2,27546.896121315629,4.4313295978301248E-2,4.4599999999999973E-2,27546.896121315629,27547,157.30037731398022,4.4317234058685262E-2,4.4603939161538042E-2,null,27191.42245789248,155.26993909791707,1.3076827542146896E-2,1.3076827542147118E-2]
["00R","NHS Blackpool CCG",null,null,31207,172778.25,180.61879895183566,-4.4140731154180379E-2,null,32400.108152019639,172451.375,187.87967420972802,-1.8918758582171513E-3,null,-3.6824202759498048E-2,-3.8646411797516378E-2,4.2623746478506419E-2,4.4600000000000001E-2,32537.159256354749,0.91039839334549766,5.0923144006128185E-2,5.2915128718903158E-2,32796.158554999245,5.0923144006128185E-2,5.2915128718903137E-2,32796.158554999245,32796,190.17534652884038,5.0918063255039003E-2,5.2910038337444121E-2,null,34147.177434338722,198.01046778744862,-3.9569227557296305E-2,-3.9569227557296305E-2]
["00T","NHS Bolton CCG",null,null,45220,311766.75,145.04433202065326,-1.2456649896397831E-2,null,45659.505424595409,312848.8125,145.94751074720926,3.4707437531422691E-3,null,-9.6257158396345632E-3,-6.1883804796121211E-3,4.8225538924532296E-2,4.4600000000000001E-2,47400.758870167352,0.14578045888367777,4.9561646794183289E-2,4.5931486620779352E-2,47461.177668032971,4.9561646794183289E-2,4.5931486620779394E-2,47461.177668032971,47461,151.70586591246851,4.955771782397167E-2,4.5927571239851694E-2,null,48121.544100482351,153.81725030675113,-1.3726577416199981E-2,-1.3726577416199981E-2]
["00V","NHS Bury CCG",null,null,29087,205557.65625,141.50287822227492,-3.6789029112593852E-3,null,29116.212046949713,206201.6875,141.20258859156871,3.133092981060015E-3,null,-1.0032914619048094E-3,2.1266581137178164E-3,4.7872828928015254E-2,4.4600000000000001E-2,30479.476975029178,0,4.7872828928015254E-2,4.4600000000000001E-2,30479.476975029178,4.7872828928015254E-2,4.4599999999999973E-2,30479.476975029178,30479,147.81159344294892,4.7856430707876374E-2,4.4583652996543099E-2,null,30686.208031100272,148.81647382784038,-6.7524808177754636E-3,-6.7524808177753526E-3]
["00X","NHS Chorley and South Ribble CCG",null,null,25059,186178.53125,134.59661450627112,1.734032161480048E-4,null,25117.743071672856,187455.0625,133.99341013621788,6.8564900659027206E-3,null,-2.3387081994283854E-3,4.5017465369381338E-3,5.1762289522842009E-2,4.4600000000000001E-2,26356.111213152897,0,5.1762289522842009E-2,4.4600000000000001E-2,26356.111213152897,5.1762289522842009E-2,4.4599999999999973E-2,26356.111213152897,26356,140.59903023424613,5.175785147052947E-2,4.4595592169930365E-2,null,26472.134765546485,141.21856413211825,-4.3870570535790021E-3,-4.3870570535791131E-3]
["00Y","NHS Oldham CCG",null,null,41097,258134.734375,159.20755530829558,6.0508025114783592E-2,null,38682.672180418034,259393.0625,149.12762819328694,4.8746951007840877E-3,null,6.2413677326152994E-2,6.7592620074020671E-2,4.6493338256745176E-2,4.1416749131877623E-2,43007.736722337453,0,4.6493338256745176E-2,4.1416749131877623E-2,43007.736722337453,4.6493338256745176E-2,4.1416749131877539E-2,43007.736722337453,43008,165.80242966212714,4.6499744506898422E-2,4.1423124305005388E-2,null,40768.508067364433,157.16884512809369,5.4931907955402925E-2,5.4931907955403148E-2]
["01A","NHS East Lancashire CCG",null,null,56913,382833.375,148.66258721565222,-9.5638001434462661E-3,null,57258.558351673862,383179.65625,149.43005824483632,9.0452210442726333E-4,null,-6.0350515559873807E-3,-5.1359882890938957E-3,4.5544863790284662E-2,4.4600000000000001E-2,59505.094832896473,0.12098912341799518,4.6650918159127919E-2,4.5705054822329963E-2,59568.043705190445,4.6650918159127919E-2,4.5705054822329894E-2,59568.043705190445,59568,155.45710485510671,4.6650150229297305E-2,4.5704287586481041E-2,null,60346.03781244377,157.48758272561287,-1.2892939464591247E-2,-1.2892939464591469E-2]
["01C","NHS Eastern Cheshire CCG",null,null,29258,209983.75,139.33459136718912,8.6626537216636379E-3,null,29000.340142685724,210671.90625,137.65641873611577,3.277188115746954E-3,null,8.8847184566303028E-3,1.2191023466115114E-2,4.8023350705709289E-2,4.4600000000000001E-2,30663.067194947642,0,4.8023350705709289E-2,4.4600000000000001E-2,30663.067194947642,4.8023350705709289E-2,4.4599999999999973E-2,30663.067194947642,30663,145.54859518673956,4.8021054070681579E-2,4.4597710866892015E-2,null,30564.088115450839,145.07908842473313,3.2362125176297329E-3,3.2362125176297329E-3]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,34293,235364.390625,145.70173469714945,-3.3864961980685782E-2,null,35403.202807739064,236209.796875,149.88033212895951,3.5919038039486928E-3,null,-3.1358824052392653E-2,-2.787955812784515E-2,4.8352102713604683E-2,4.4600000000000001E-2,35951.138658357646,0.65676226449576325,5.4372190643446894E-2,5.0598541744930468E-2,36157.585533735728,5.4372190643446894E-2,5.0598541744930392E-2,36157.585533735728,36158,153.07578465568247,5.4384276674539933E-2,5.0610584519535484E-2,null,37312.20409350354,157.96213614818359,-3.0933688361350353E-2,-3.0933688361350464E-2]
["01E","NHS Greater Preston CCG",null,null,29244,209231.71875,139.768483357641,-3.9064522964956216E-2,null,30262.366139702033,209111.484375,144.71881460815646,-5.7464697856668412E-4,null,-3.365123979403617E-2,-3.4206549189330193E-2,4.3999723766189325E-2,4.4600000000000001E-2,30530.727921818441,0.80580799032579953,5.13553461489209E-2,5.1959851699273467E-2,30745.835742779043,5.13553461489209E-2,5.1959851699273418E-2,30745.835742779043,30746,147.03161852585362,5.1360962932567311E-2,5.1965471712443367E-2,null,31894.164714104965,152.52230076904385,-3.5999209397611143E-2,-3.5999209397611143E-2]
["01F","NHS Halton CCG",null,null,20167,131833.640625,152.97309476088057,1.5516913797974929E-3,null,20091.753866160991,132053.203125,152.14893232951249,1.6654512380838149E-3,null,3.7451252061047047E-3,5.4168137675996153E-3,4.6339730363302412E-2,4.4600000000000001E-2,21101.533342236718,0,4.6339730363302412E-2,4.4600000000000001E-2,21101.533342236718,4.6339730363302412E-2,4.4599999999999973E-2,21101.533342236718,21102,159.79922864896429,4.6362870035206116E-2,4.462310119798496E-2,null,21175.135620406694,160.35306315411799,-3.4538442500557931E-3,-3.4538442500559041E-3]
["01G","NHS Salford CCG",null,null,43603,278114.5,156.78075037439615,8.7315983579094869E-4,null,43586.137319998183,280451.75,155.41403225331337,8.4039127769317545E-3,null,3.8688172521506026E-4,8.7940458224204932E-3,5.3378727286782945E-2,4.4600000000000001E-2,45930.472645885595,0,5.3378727286782945E-2,4.4600000000000001E-2,45930.472645885595,5.3378727286782945E-2,4.4599999999999973E-2,45930.472645885595,45930,163.77148653912838,5.3367887530674452E-2,4.458925058107055E-2,null,45936.376439245185,163.79422285382489,-1.3881023579687124E-4,-1.3881023579698226E-4]
["01H","NHS Cumbria CCG",null,null,50989,323354.90625,157.68741718295792,1.4248929753579942E-2,null,50033.023839683512,322940.9375,154.92933236339388,-1.2802303042216412E-3,null,1.910690353994271E-2,1.7802211998789286E-2,4.3262671424210142E-2,4.4600000000000001E-2,53194.92035324905,0,4.3262671424210142E-2,4.4600000000000001E-2,53194.92035324905,4.3262671424210142E-2,4.4599999999999973E-2,53194.92035324905,53195,164.7205226187838,4.3264233462119384E-2,4.4601564040240849E-2,null,52730.890113515707,163.28338711630732,8.8014802231706213E-3,8.8014802231706213E-3]
["01J","NHS Knowsley CCG",null,null,33190,166135.671875,199.77648162745001,0.23168633472126188,null,26838.941093483805,166636.78125,161.06252708529081,3.016265979151278E-3,null,0.23663597175442064,0.24036599476461817,3.8676383008100057E-2,3.5552880086283614E-2,34473.669152038841,0,3.8676383008100057E-2,3.5552880086283614E-2,34473.669152038841,3.8676383008100057E-2,3.5552880086283656E-2,34473.669152038841,34474,206.88109636659223,3.8686351310635692E-2,3.5562818412185004E-2,null,28286.142730416432,169.74729419418881,0.21875931718783592,0.2187593171878357]
["01K","NHS Morecambe Bay CCG",null,null,49979,347573.9375,143.79386544193926,-1.6354595064201005E-2,null,50620.762194771029,348167.625,145.39192779561577,1.7080898075103601E-3,null,-1.2677845353291084E-2,-1.0991410444209704E-2,4.6384270612925382E-2,4.4600000000000001E-2,52297.239460963399,0.25892604108856782,4.8753212495058484E-2,4.6964902416419776E-2,52415.636807290532,4.8753212495058484E-2,4.6964902416419818E-2,52415.636807290532,52416,150.54817345524299,4.8760479401348533E-2,4.697215693134682E-2,null,53350.32032658704,153.23170937156218,-1.751292814865113E-2,-1.7512928148651352E-2]
["01R","NHS South Cheshire CCG",null,null,26065,186706.96875,139.60378755278785,-1.2095618731271296E-2,null,26343.717311207733,187151.71875,140.7612897554954,2.3820749861538371E-3,null,-1.0580029686590775E-2,-8.2231571245059421E-3,4.7088315530536162E-2,4.4600000000000001E-2,27292.356944303425,0.1937139487516123,4.8861817519217032E-2,4.6369287413389998E-2,27338.583273638393,4.8861817519217032E-2,4.6369287413390081E-2,27338.583273638393,27339,146.079342378468,4.8877805486284398E-2,4.6385237386425304E-2,null,27764.215634255448,148.35137940327064,-1.531524030273046E-2,-1.5315240302730571E-2]
["01T","NHS South Sefton CCG",null,null,24239,155277.4375,156.10123653669902,-2.893423947256335E-3,null,24190.173901310365,155438.515625,155.62535324044057,1.0373569244404024E-3,null,2.0184269401630761E-3,3.0578776937661978E-3,4.5683623043270449E-2,4.4600000000000001E-2,25346.325338945833,0,4.5683623043270449E-2,4.4600000000000001E-2,25346.325338945833,4.5683623043270449E-2,4.4599999999999973E-2,25346.325338945833,25346,163.06125864678205,4.5670200915879366E-2,4.4586591781716978E-2,null,25494.549478041325,164.01693863024065,-5.8267151639322945E-3,-5.8267151639324055E-3]
["01V","NHS Southport and Formby CCG",null,null,18475,125542.484375,147.16133818743381,1.1871232155706846E-3,null,18392.066213736642,125805.15625,146.19485211868366,2.0922947025279193E-3,null,4.5092152942238783E-3,6.610944604024338E-3,4.6785611046260556E-2,4.4600000000000001E-2,19339.364164079663,0,4.6785611046260556E-2,4.4600000000000001E-2,19339.364164079663,4.6785611046260556E-2,4.4599999999999973E-2,19339.364164079663,19339,153.72183920323218,4.6765899864682048E-2,4.4580329973912702E-2,null,19383.797900854326,154.07792874828471,-2.3111002850659812E-3,-2.3111002850658702E-3]
["01W","NHS Stockport CCG",null,null,43364,314968.75,137.67715051096337,-2.8042911186201946E-2,null,44545.587479096706,316512.0625,140.73898835718688,4.8998908621886716E-3,null,-2.6525354046597172E-2,-2.1755434524317829E-2,4.9718425994642157E-2,4.4600000000000001E-2,45519.98982483166,0.51249551294034934,5.4422242376951147E-2,4.9280880578336073E-2,45723.966118434109,5.4422242376951147E-2,4.9280880578336017E-2,45723.966118434109,45724,144.4621087703411,5.4423023706300144E-2,4.9281658097924064E-2,null,46947.561792961344,148.32787547539786,-2.6062307524238437E-2,-2.6062307524238437E-2]
["01X","NHS St Helens CCG",null,null,31434,198715.859375,158.18566318192237,3.6837526597040204E-2,null,30240.675489162488,199263.546875,151.76220620088009,2.7561338170118965E-3,null,3.9460907917389987E-2,4.2325801277163011E-2,4.74790573852506E-2,4.4600000000000001E-2,32926.456689847968,0,4.74790573852506E-2,4.4600000000000001E-2,32926.456689847968,4.74790573852506E-2,4.4599999999999973E-2,32926.456689847968,32926,165.23845187125374,4.7464528854107124E-2,4.4585511401373124E-2,null,31871.304466566133,159.94548409077211,3.309232399132811E-2,3.309232399132811E-2]
["01Y","NHS Tameside and Glossop CCG",null,null,37275,249223.8125,149.56435994654404,-7.0274344512818443E-3,null,37434.319654067389,249879.5625,149.80944931847873,2.6311691223326328E-3,null,-4.2559783519420247E-3,-1.6360074284342829E-3,4.7348519265188571E-2,4.4600000000000001E-2,39039.916055609901,3.8539633178663907E-2,4.7701447392869856E-2,4.49520019510165E-2,39053.071451569223,4.7701447392869856E-2,4.4952001951016562E-2,39053.071451569223,39053,156.28729140263323,4.7699530516431832E-2,4.4950090104969087E-2,null,39452.842236315555,157.88743121525016,-1.0134687734804304E-2,-1.0134687734804193E-2]
["02A","NHS Trafford CCG",null,null,33932,245133.5625,138.42249773529073,4.273906122140203E-2,null,32539.650748262793,246695.3125,131.90218500103359,6.3710166167065818E-3,null,4.2789311492888116E-2,4.9432939524133301E-2,5.12551639578116E-2,4.4600000000000001E-2,35671.190223416466,0,5.12551639578116E-2,4.4600000000000001E-2,35671.190223416466,5.12551639578116E-2,4.4599999999999973E-2,35671.190223416466,35671,144.59537004781961,5.124955793940833E-2,4.459442947152592E-2,null,34294.244406189748,139.01457655864354,4.0145383508194854E-2,4.0145383508194854E-2]
["02D","NHS Vale Royal CCG",null,null,14544,107566.421875,135.20948030511963,-3.003844825134816E-2,null,14958.548299193171,107859.390625,138.68563703646618,2.7236078405623587E-3,null,-2.7713137057259196E-2,-2.5065008934072375E-2,4.7445080750251334E-2,4.4600000000000001E-2,15234.041254431655,0.59045957441866603,5.2852734835542758E-2,4.9992965761459479E-2,15312.690175448133,5.2852734835542758E-2,4.9992965761459507E-2,15312.690175448133,15313,141.97187571028891,5.2874037403740415E-2,5.0014210467409281E-2,null,15765.138824107136,146.1638039372813,-2.8679660176271438E-2,-2.8679660176271438E-2]
["02E","NHS Warrington CCG",null,null,30043,220369.640625,136.33003128195759,-2.5987189448086312E-2,null,30849.593129849462,221421.6875,139.32507460385725,4.7740100315825096E-3,null,-2.6145989234101719E-2,-2.1496800417408424E-2,4.9586930878991131E-2,4.4600000000000001E-2,31532.740164397532,0.50640283668806652,5.4234244874513005E-2,4.9225233086369211E-2,31672.359418764994,5.4234244874513005E-2,4.9225233086369169E-2,31672.359418764994,31672,143.03928561650042,5.4222281396664851E-2,4.9213326450918027E-2,null,32513.055988563472,146.83772107266356,-2.5868253936489838E-2,-2.5868253936489838E-2]
["02F","NHS West Cheshire CCG",null,null,38993,265597.6875,146.81227222657952,1.3397597902116587E-2,null,38410.607225842854,266357.6875,144.20686553618938,2.8614706971046289E-3,null,1.5162290216680363E-2,1.8067147362941016E-2,4.7589092290195367E-2,4.4600000000000001E-2,40848.641475671589,0,4.7589092290195367E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AG41,G41,T41, $P$1))","v":4.4600000000000001E-2},40848.641475671589,4.7589092290195367E-2,4.4599999999999973E-2,40848.641475671589,{"$f":"IF(ROUND(Z41,0)/E41>$AA$1,ROUND(Z41,0),ROUNDUP(Z41,0))","v":40849},{"$f":"AA41/K41*1000","v":153.36144559371877},{"$f":"AA41/E41-1","v":4.7598286872002626E-2},{"$f":"AB41/G41-1","v":4.4609168346851247E-2},null,40481.772904816382,{"$f":"AF41/K41*1000","v":151.98274652694747},9.0714182910680563E-3,9.0714182910680563E-3]
["02G","NHS West Lancashire CCG",null,null,15506,113877.375,136.16400975171757,-3.3920455396027394E-2,null,15999.106666053172,114012.53125,140.327615663328,1.1868577933060731E-3,null,-3.0820887462388313E-2,-2.9670609679563698E-2,4.5839791650887474E-2,4.4600000000000001E-2,16216.791809338662,0.69895429162694223,5.2231271291888648E-2,5.0983902856144625E-2,16315.898092652025,5.2231271291888648E-2,5.0983902856144514E-2,16315.898092652025,16316,143.10707622325506,5.2237843415452012E-2,5.0990467188778643E-2,null,16861.805878958905,147.89432086184743,-3.2369360842897099E-2,-3.2369360842897321E-2]
["02H","NHS Wigan Borough CCG",null,null,50966,329583.8125,154.63744901002988,5.6144438510069783E-2,null,48137.402177893739,330294.3125,145.7409357537567,2.1557490782408983E-3,null,5.8760915507094946E-2,6.1043338374776823E-2,4.4849379721307869E-2,4.2601791869512962E-2,53251.79348687618,0,4.4849379721307869E-2,4.2601791869512962E-2,53251.79348687618,4.4849379721307869E-2,4.2601791869512962E-2,53251.79348687618,53252,161.22590666770867,4.485343169956435E-2,4.2605835131511061E-2,null,50733.053287484108,153.59953643611138,4.9650997708377886E-2,4.9650997708378108E-2]
["02M","NHS Fylde & Wyre CCG",null,null,28701,178955.03125,160.38107338767543,7.8842615852507514E-2,null,26593.343903088895,179679.0625,148.00468976784035,4.0458837337102871E-3,null,7.9255023534903879E-2,8.3621563879148875E-2,4.2718150343858063E-2,3.8516433597973299E-2,29927.05363301907,0,4.2718150343858063E-2,3.8516433597973299E-2,29927.05363301907,4.2718150343858063E-2,3.8516433597973299E-2,29927.05363301907,29927,166.5580818577568,4.2716281662659839E-2,3.8514572446776363E-2,null,28027.302519191169,155.98535594090811,6.7780246761458773E-2,6.7780246761458551E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,23713,160223.21875,147.99977297297931,3.8554127566965413E-2,null,22806.008048765823,160710.53125,141.90736519493538,3.0414599319739111E-3,null,3.9769868943954068E-2,4.2932287338820707E-2,4.7777109044939925E-2,4.4600000000000001E-2,24845.93858678266,0,4.7777109044939925E-2,4.4600000000000001E-2,24845.93858678266,4.7777109044939925E-2,4.4599999999999973E-2,24845.93858678266,24846,154.60094498318696,4.7779698899337975E-2,4.460258200134426E-2,null,24035.747033814147,149.55925319184178,3.3710330078194239E-2,3.3710330078194017E-2]
["02P","NHS Barnsley CCG",null,null,39771,264060.15625,150.61340781131193,3.0060813788017393E-2,null,38640.771972710303,265800.34375,145.37517682465489,6.5901176637661596E-3,null,2.9249623379364875E-2,3.6032499502822057E-2,5.1484036911570108E-2,4.4600000000000001E-2,41818.571632010055,0,5.1484036911570108E-2,4.4600000000000001E-2,41818.571632010055,5.1484036911570108E-2,4.4599999999999973E-2,41818.571632010055,41819,157.33237741533208,5.1494807774508988E-2,4.4610700346397136E-2,null,40724.348528747512,153.21405515957881,2.6879533026286984E-2,2.6879533026286984E-2]
["02Q","NHS Bassetlaw CCG",null,null,18179,118099.2578125,153.92984119224394,5.6224106328727652E-2,null,17187.367025922413,118456.671875,145.09412390092456,3.0263870334177323E-3,null,5.7695455771787696E-2,6.0896451584439903E-2,4.578376689702357E-2,4.2628369917631345E-2,19011.303098420991,0,4.578376689702357E-2,4.2628369917631345E-2,19011.303098420991,4.578376689702357E-2,4.2628369917631304E-2,19011.303098420991,19011,160.48906067579827,4.5767093899554467E-2,4.2611747226858343E-2,null,18114.139271065709,152.9178473811964,4.9511639251160755E-2,4.9511639251160977E-2]
["02R","NHS Bradford Districts CCG",null,null,53304,334984.21875,159.12391395303604,8.456962632716114E-2,null,48998.316097092029,335719.3125,145.95024555548031,2.194413076362256E-3,null,8.7874119885591462E-2,9.0261365079704614E-2,3.9591309671417552E-2,3.7315012044679977E-2,55414.375170725238,0,3.9591309671417552E-2,3.7315012044679977E-2,55414.375170725238,3.9591309671417552E-2,3.7315012044679907E-2,55414.375170725238,55414,165.06050720570329,3.9584271349242028E-2,3.7307989133672059E-2,null,51640.389158605991,153.82013258056458,7.3074794804584231E-2,7.3074794804584231E-2]
["02T","NHS Calderdale CCG",null,null,32454,222195.15625,146.0607897477513,2.0788798729564073E-2,null,31759.356772858602,222935.90625,142.45958538972951,3.3337810441131932E-3,null,2.1872081103828878E-2,2.5278778877320995E-2,4.8082467678680629E-2,4.4600000000000001E-2,34014.468406043903,0,4.8082467678680629E-2,4.4600000000000001E-2,34014.468406043903,4.8082467678680629E-2,4.4599999999999973E-2,34014.468406043903,34014,152.57299989108415,4.8068034756886702E-2,4.4585615034531179E-2,null,33471.875644207343,150.14125004462954,1.6196414015014371E-2,1.6196414015014371E-2]
["02W","NHS Bradford City CCG",null,null,21896,140252.546875,156.1183770838386,3.9288630727434271E-3,null,21657.463187719677,140106.984375,154.57804109003524,-1.0378599408232825E-3,null,1.1014069848013452E-2,9.964778845309441E-3,4.351585150581605E-2,4.4600000000000001E-2,22848.823084571348,0,4.351585150581605E-2,4.4600000000000001E-2,22848.823084571348,4.351585150581605E-2,4.4599999999999973E-2,22848.823084571348,22849,163.08251941847561,4.3523931311655106E-2,4.4608088200257967E-2,null,22825.270668197569,162.91315361627608,1.03960790421187E-3,1.0396079042116479E-3]
["02X","NHS Doncaster CCG",null,null,47664,322119.46875,147.96994476913312,3.3310770998884465E-3,null,47351.864560333437,322742.1875,146.71730686070731,1.9331919067682168E-3,null,6.591829964136986E-3,8.5377651432427815E-3,4.6619412265810123E-2,4.4600000000000001E-2,49886.067666237577,0,4.6619412265810123E-2,4.4600000000000001E-2,49886.067666237577,4.6619412265810123E-2,4.4599999999999973E-2,49886.067666237577,49886,154.56919464549392,4.661799261497146E-2,4.4598583088323318E-2,null,49905.158137186372,154.62855514414699,-3.8389092233126476E-4,-3.8389092233148681E-4]
["02Y","NHS East Riding of Yorkshire CCG",null,null,46160,305466.34375,151.11321081506219,-7.7026925983398886E-3,null,46481.968928011011,306030.75,151.88659612803946,1.8476871889425706E-3,null,-6.9267489186970455E-3,-5.0918601949925257E-3,4.6530094037569469E-2,4.4600000000000001E-2,48307.829140774207,0.11994959234375796,4.7627678549787555E-2,4.5695560259561875E-2,48358.493641858193,4.7627678549787555E-2,4.5695560259561896E-2,48358.493641858193,48358,158.0168005992862,4.7616984402079732E-2,4.5684885834851752E-2,null,48988.356243597053,160.07658133568947,-1.2867470801889658E-2,-1.2867470801889436E-2]
["03A","NHS Greater Huddersfield CCG",null,null,36183,251006.78125,144.15148395517701,5.0566931973917928E-2,null,34394.248660901314,251959.515625,136.50704390181258,3.7956519352004836E-3,null,5.2007280540833589E-2,5.6000334011063746E-2,4.7475102189519447E-2,4.3514285173591113E-2,37900.791622523386,0,4.7475102189519447E-2,4.3514285173591113E-2,37900.791622523386,4.7475102189519447E-2,4.3514285173591016E-2,37900.791622523386,37901,150.42495976381127,4.7480861177901179E-2,4.3520022385513224E-2,null,36248.845412306277,143.86773733228111,4.5578129976322712E-2,4.5578129976322712E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,23632,144107.09375,163.98915129741835,3.1440352551905804E-2,null,22867.188728552788,144141.25,158.64430708456314,2.3701990728675071E-4,null,3.3445793469673024E-2,3.3690740695827337E-2,4.4847590995151787E-2,4.4600000000000001E-2,24691.838270397428,0,4.4847590995151787E-2,4.4600000000000001E-2,24691.838270397428,4.4847590995151787E-2,4.4599999999999973E-2,24691.838270397428,24692,171.30418946692913,4.4854434664861165E-2,4.4606842048007689E-2,null,24100.226680562137,167.19867963238931,2.4554678563050825E-2,2.4554678563050825E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,23410,163361.4375,143.30187318534092,1.31907476608355E-2,null,23082.873069052475,163420,141.24876434373073,3.5848423530193685E-4,null,1.4171846371503483E-2,1.4535410990314412E-2,4.4974472632196338E-2,4.4600000000000001E-2,24462.852404319718,0,4.4974472632196338E-2,4.4600000000000001E-2,24462.852404319718,4.4974472632196338E-2,4.4599999999999973E-2,24462.852404319718,24463,149.6940398971974,4.4980777445536191E-2,4.4606302553973576E-2,null,24327.541089831848,148.8651394555859,5.5681299506578075E-3,5.5681299506578075E-3]
["03F","NHS Hull CCG",null,null,49044,300221.8125,163.35921627946337,5.1465572068298382E-2,null,46427.180637578254,300771.90625,154.36009704639179,1.8322910831136685E-3,null,5.636395160087937E-2,5.8299517849920601E-2,4.5009524986100669E-2,4.3098265335714772E-2,51251.447143418322,0,4.5009524986100669E-2,4.3098265335714772E-2,51251.447143418322,4.5009524986100669E-2,4.3098265335714814E-2,51251.447143418322,51251,170.39822847483782,4.5000407797080255E-2,4.3089164821485282E-2,null,48930.613674777429,162.68345765680178,4.7421974730283756E-2,4.7421974730283756E-2]
["03H","NHS North East Lincolnshire CCG",null,null,30332,169500.15625,178.94968754637947,0.15199414559693381,null,26183.512850459876,169391.1875,154.5742327974404,-6.4288288819791539E-4,null,0.15843890669800875,0.15769416614786969,3.4887140859852117E-2,3.5552880086283614E-2,31390.196756561036,0,3.4887140859852117E-2,3.5552880086283614E-2,31390.196756561036,3.4887140859852117E-2,3.5552880086283656E-2,31390.196756561036,31390,185.31070277785261,3.4880654094685548E-2,3.5546389148204183E-2,null,27595.372674804134,162.90913997402689,0.13750955168873435,0.13750955168873435]
["03J","NHS North Kirklees CCG",null,null,27928,195498.4375,142.85536169566572,3.00902710004054E-2,null,27071.156094660135,196266.046875,137.93091839212261,3.9264220462120747E-3,null,3.1651544630887818E-2,3.5702243999735206E-2,4.8701540469473059E-2,4.4600000000000001E-2,29288.136622231443,0,4.8701540469473059E-2,4.4600000000000001E-2,29288.136622231443,4.8701540469473059E-2,4.4599999999999973E-2,29288.136622231443,29288,149.22601471997473,4.8696648524777952E-2,4.4595127188021388E-2,null,28530.879161877663,145.36838957198088,2.6536891268811091E-2,2.6536891268811091E-2]
["03K","NHS North Lincolnshire CCG",null,null,26986,178117.21875,151.50696933953782,-4.1718623062341975E-2,null,28111.505214140718,178564.71875,157.43034464438804,2.5123904535477859E-3,null,-4.0037173590212527E-2,-3.7625372149379777E-2,4.7224443067775956E-2,4.4600000000000001E-2,28260.398820627001,0.88634563367207952,5.5340224687252526E-2,5.2695442706503295E-2,28479.411303410197,5.5340224687252526E-2,5.2695442706503393E-2,28479.411303410197,28479,159.48839277635858,5.5324983324686938E-2,5.2680239540227491E-2,null,29627.325686373202,165.91925825981903,-3.8759005741154762E-2,-3.8759005741154651E-2]
["03L","NHS Rotherham CCG",null,null,40779,264819.25,153.98805033999605,4.5175839061619261E-2,null,38924.972693629199,265637.28125,146.53429861373874,3.0890173203044213E-3,null,4.7630792729477012E-2,5.0866942393502201E-2,4.7669436293188872E-2,4.4443133364154029E-2,42722.911942599952,0,4.7669436293188872E-2,4.4443133364154029E-2,42722.911942599952,4.7669436293188872E-2,4.4443133364153953E-2,42722.911942599952,42723,160.83209329262777,4.7671595674244172E-2,4.444528609538545E-2,null,41023.873838930143,154.43567877929462,4.1417984263042662E-2,4.1417984263042884E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,18978,120801.65625,157.10049505219428,-8.2281697572916812E-3,null,19083.937637050178,120953.375,157.77929005329679,1.2559326975287721E-3,null,-5.5511414397261261E-3,-4.3021806022401909E-3,4.5911947295838473E-2,4.4600000000000001E-2,19849.316935780422,0.10134701065347917,4.6838763331971567E-2,4.5525653477663727E-2,19866.906050514157,4.6838763331971567E-2,4.5525653477663797E-2,19866.906050514157,19867,164.2533744924439,4.6843713773843332E-2,4.5530597709912968E-2,null,20112.976215407671,166.28701940237443,-1.2229727354783004E-2,-1.2229727354782893E-2]
["03N","NHS Sheffield CCG",null,null,85811,607792.6875,141.1846535254671,2.8791207298590749E-3,null,85381.293303282786,610593,139.83339688349324,4.6073481264119476E-3,null,5.0327967648704508E-3,9.6633327380275524E-3,4.9412835852849835E-2,4.4600000000000001E-2,90051.164857368902,0,4.9412835852849835E-2,4.4600000000000001E-2,90051.164857368902,4.9412835852849835E-2,4.4599999999999973E-2,90051.164857368902,90051,147.48121907719218,4.9410914684597573E-2,4.4598087642643724E-2,null,89985.19876294845,147.37345295957937,7.3124511537603354E-4,7.3124511537625558E-4]
["03Q","NHS Vale of York CCG",null,null,49747,360500,137.99445214979195,2.5568688468258216E-5,null,49703.850143135103,361942.90625,137.32511201311905,4.0025138696255791E-3,null,8.681391228373414E-4,4.874127731342881E-3,4.878102598821088E-2,4.4600000000000001E-2,52173.709699835526,0,4.878102598821088E-2,4.4600000000000001E-2,52173.709699835526,4.878102598821088E-2,4.4599999999999973E-2,52173.709699835526,52174,144.14980677632772,4.8786861519287683E-2,4.4605812267396017E-2,null,52383.966807889177,144.72991707622168,-4.0082265754940449E-3,-4.0082265754940449E-3]
["03R","NHS Wakefield CCG",null,null,61711,377694.125,163.38882687147967,0.10929428482871217,null,55599.038899436382,379592.1875,146.47045100061862,5.0253958808599286E-3,null,0.10992925815891352,0.11550709208091114,4.0756943264281809E-2,3.5552880086283614E-2,64226.151725782096,0,4.0756943264281809E-2,3.5552880086283614E-2,64226.151725782096,4.0756943264281809E-2,3.5552880086283656E-2,64226.151725782096,64226,169.19737053334376,4.0754484613764186E-2,3.5550433729676367E-2,null,58597.034231177706,154.36838839360388,9.6062298078343655E-2,9.6062298078343433E-2]
["03T","NHS Lincolnshire East CCG",null,null,42113,252526.296875,166.76679031509281,-3.2593997236680328E-2,null,43503.742546253394,253605.703125,171.54086840393643,4.2744310725559842E-3,null,-3.1968342603507005E-2,-2.7830558007913564E-2,4.9065070698391944E-2,4.4600000000000001E-2,44179.277322321381,0.65560796249501918,5.5078664908319253E-2,5.0587998921275648E-2,44432.527815284047,5.5078664908319253E-2,5.0587998921275634E-2,44432.527815284047,44433,175.20505040889938,5.5089877235058093E-2,5.0599163525682389E-2,null,45849.538798286565,180.79064560976272,-3.0895377258178702E-2,-3.0895377258178813E-2]
["03V","NHS Corby CCG",null,null,11965,81145.171875,147.45177961335116,-1.0878283972048264E-2,null,12194.626043098002,82345.015625,148.09185414005441,1.4786384972457656E-2,null,-1.8830101250047582E-2,-4.322145403743205E-3,6.0045857742229147E-2,4.4600000000000001E-2,12683.448687885772,0.10181732399866207,6.0989557414618645E-2,4.5529949087181491E-2,12694.740054465912,6.0989557414618645E-2,4.5529949087181443E-2,12694.740054465912,12695,154.16840841725201,6.1011282908483011E-2,4.55513580203184E-2,null,12852.18114968294,156.07722036524828,-1.2229920186490495E-2,-1.2229920186490495E-2]
["03W","NHS East Leicestershire and Rutland CCG",null,null,46480,335015.1875,138.73997876588803,1.871872950670328E-2,null,45690.345354820514,336898.34375,135.62056983196587,5.621107102793621E-3,null,1.7282746257381243E-2,2.3001001527918064E-2,5.0471808479578106E-2,4.4600000000000001E-2,48825.929658130794,0,5.0471808479578106E-2,4.4600000000000001E-2,48825.929658130794,5.0471808479578106E-2,4.4599999999999973E-2,48825.929658130794,48826,144.92799061141127,5.0473321858863995E-2,4.4601504919969726E-2,null,48154.046972525808,142.93346306344318,1.3954237903567535E-2,1.3954237903567757E-2]
["04C","NHS Leicester City CCG",null,null,58748,412727.875,142.34076145208269,-9.155416958039897E-4,null,58779.992043390172,415521.0625,141.4609206323691,6.7676250362300738E-3,null,-5.4426756925307629E-4,6.2196740681488283E-3,5.1669461112845871E-2,4.4600000000000001E-2,61783.47750145747,0,5.1669461112845871E-2,4.4600000000000001E-2,61783.47750145747,5.1669461112845871E-2,4.4599999999999973E-2,61783.47750145747,61783,148.68801024978126,5.1661333151766797E-2,4.459192667614964E-2,null,61949.509812656193,149.08873557439989,-2.6878309959149638E-3,-2.6878309959149638E-3]
["04D","NHS Lincolnshire West CCG",null,null,34457,239817.171875,143.68028665586982,-4.3653282042424024E-2,null,35987.787264760977,240844.4375,149.42336903571203,4.2835365664950498E-3,null,-4.2536298592047994E-2,-3.843496781597544E-2,4.9074582297360614E-2,4.4600000000000001E-2,36147.962882220156,0.90541738082392087,5.7379640193337966E-2,5.2869634613717874E-2,36434.130262141844,5.7379640193337966E-2,5.2869634613717853E-2,36434.130262141844,36434,151.27607005663145,5.737585976724624E-2,5.2865870312149177E-2,null,37928.310344927879,157.48053282288441,-3.9398284061122446E-2,-3.9398284061122668E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,29511,196347.5,150.29985102942487,3.7153405418944407E-2,null,28461.243673421573,197463.0625,144.13451970756086,5.681572212531405E-3,null,3.6883712413408709E-2,4.2774842101483079E-2,5.0534970333210305E-2,4.4600000000000001E-2,31002.33750950337,0,5.0534970333210305E-2,4.4600000000000001E-2,31002.33750950337,5.0534970333210305E-2,4.4599999999999973E-2,31002.33750950337,31002,157.00151515679039,5.0523533597641501E-2,4.4588627875975062E-2,null,29995.922641934019,151.90649968742392,3.3540470485795115E-2,3.3540470485795115E-2]
["04F","NHS Milton Keynes CCG",null,null,38151,300121.75,127.11841111149059,-3.2815302899062426E-2,null,39627.731640109632,302910.25,130.82334335041364,9.2912293094384868E-3,null,-3.7265106504732248E-2,-2.8320115845069771E-2,5.4305618136639477E-2,4.4600000000000001E-2,40222.813637530933,0.66714053816418772,6.0455564443723908E-2,5.0693331764402966E-2,40457.44023909251,6.0455564443723908E-2,5.0693331764402938E-2,40457.44023909251,40457,133.56101353453704,6.0444025058320916E-2,5.0681898607086051E-2,null,41764.526750532867,137.87756191985207,-3.1307112812338667E-2,-3.1307112812338778E-2]
["04G","NHS Nene CCG",null,null,95502,695931.1875,137.2290848798898,-3.6304585264264388E-2,null,99318.749651687627,700670.125,141.74822945631888,6.8094914915708404E-3,null,-3.8429296231306087E-2,-3.1881488705449379E-2,5.1713194812094798E-2,4.4600000000000001E-2,100440.71353094467,0.75103624747819497,5.8619498842499507E-2,5.1459593685567094E-2,101100.27937845638,5.8619498842499507E-2,5.1459593685567073E-2,101100.27937845638,101100,144.2904390992837,5.8616573474901124E-2,5.1456688103505011E-2,null,104674.18661074563,149.39153658184819,-3.414582645898212E-2,-3.4145826458982231E-2]
["04H","NHS Newark & Sherwood CCG",null,null,19896,136950.875,145.2783708026692,3.6535901306835594E-2,null,19233.218574666615,137881.5625,139.49086611682844,6.7957762226784624E-3,null,3.4460245057807537E-2,4.1490205394477453E-2,5.1698867842209895E-2,4.4600000000000001E-2,20924.600674588608,0,5.1698867842209895E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AG73,G73,T73, $P$1))","v":4.4600000000000001E-2},20924.600674588608,5.1698867842209895E-2,4.4599999999999973E-2,20924.600674588608,{"$f":"IF(ROUND(Z73,0)/E73>$AA$1,ROUND(Z73,0),ROUNDUP(Z73,0))","v":20925},{"$f":"AA73/K73*1000","v":151.76068228846768},{"$f":"AA73/E73-1","v":5.1718938480096455E-2},{"$f":"AB73/G73-1","v":4.4619935162980129E-2},null,20270.306636665391,{"$f":"AF73/K73*1000","v":147.01245234775601},3.2298147979191727E-2,3.2298147979191505E-2]
["04K","NHS Nottingham City CCG",null,null,54732,383184.875,{"$f":"E74/F74*1000","v":142.83444773231199},-4.320482548105653E-2,null,56983.168558040037,384540.0625,{"$f":"J74/K74*1000","v":148.18525848146197},{"$f":"K74/F74-1","v":3.5366414188451323E-3},null,{"$f":"E74/J74-1","v":-3.9505850850450996E-2},{"$f":"G74/L74-1","v":-3.6108927460010265E-2},{"$f":"(1+M74)*(1+R74)-1","v":4.8294375626125596E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":4.4600000000000001E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":57375.247766769106},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0.85062255500613104},{"$f":"(1+M74)*(1+V74)-1","v":5.6091018151160021E-2},5.2369165771576701E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":57801.97360544929},{"$f":"MAX(U74,$X$1)","v":5.6091018151160021E-2},{"$f":"(1+X74)/(1+M74) - 1","v":5.2369165771576798E-2},{"$f":"(1+IF($Z$2=1,X74,0))*$E74","v":57801.97360544929},57802,150.31463724277103,5.6091500401958649E-2,5.2369646322837804E-2,null,60055.798529824766,156.17566122860023,{"$f":"AA74/AF74-1","v":-3.7528408330221308E-2},-3.7528408330221197E-2]
["04L","NHS Nottingham North and East CCG",null,null,21609,154496.78125,139.86699156556054,3.1298797657362876E-2,null,20962.136726139619,155536.734375,134.77289985785467,6.7312284216276552E-3,null,3.0858651592218012E-2,3.7797596646496512E-2,5.1631441209232243E-2,4.4600000000000001E-2,22724.703813090298,0,5.1631441209232243E-2,4.4600000000000001E-2,22724.703813090298,5.1631441209232243E-2,4.4599999999999973E-2,22724.703813090298,22725,146.10696367849596,5.1645147855060358E-2,4.4613615000151929E-2,null,22092.451013801292,142.04008527359369,2.8631906247231331E-2,2.8631906247231331E-2]
["04M","NHS Nottingham West CCG",null,null,13888,95121.6640625,146.00249203877306,5.5004475423353183E-2,null,13153.55731887133,95606.65625,137.57993255695865,5.0986512092696668E-3,null,5.5836049771491814E-2,6.1219389523449852E-2,4.7885637221224187E-2,4.2569936752453123E-2,14553.035729728361,0,4.7885637221224187E-2,4.2569936752453123E-2,14553.035729728361,4.7885637221224187E-2,4.2569936752453019E-2,14553.035729728361,14553,152.21743517465606,4.7883064516129004E-2,4.2567377098142511E-2,null,13862.819640996973,144.99847797989457,4.9786434280796321E-2,4.9786434280796099E-2]
["04N","NHS Rushcliffe CCG",null,null,17703,128916.765625,137.32116155857832,3.7320391270055486E-2,null,17104.316855221507,129817.625,131.75650729414829,6.9879148040408179E-3,null,3.5001874079275463E-2,4.2234378997364042E-2,5.1899575804301046E-2,4.4600000000000001E-2,18621.778190463541,0,5.1899575804301046E-2,4.4600000000000001E-2,18621.778190463541,5.1899575804301046E-2,4.4599999999999973E-2,18621.778190463541,18622,143.44739398829702,5.1912105292888144E-2,4.4612442541169361E-2,null,18026.61089302543,138.86104366048471,3.3028344069096605E-2,3.3028344069096383E-2]
["04Q","NHS South West Lincolnshire CCG",null,null,21249,135580.46875,156.72611398904019,-1.7645094199191136E-2,null,21681.478739135564,136527.40625,158.80678711081543,6.9843208887709896E-3,null,-1.9946920795348211E-2,-1.3101915602154679E-2,5.1895821600410175E-2,4.4600000000000001E-2,22351.734313187117,0.30864347708256018,5.4734507270036925E-2,4.7418996890757223E-2,22412.053544981016,5.4734507270036925E-2,4.7418996890757237E-2,22412.053544981016,22412,164.15751690880745,5.4731987387641734E-2,4.7416494485960081E-2,null,22850.581179246921,167.36992085973156,-1.9193436517284002E-2,-1.9193436517284002E-2]
["04V","NHS West Leicestershire CCG",null,null,52521,399689.625,131.40446164946113,-1.9736887332162389E-2,null,53717.96457809618,402919.5625,133.32180806707836,8.0811141895413829E-3,null,-2.2282388908388517E-2,-1.4381341248031698E-2,5.304153188239491E-2,4.4600000000000001E-2,55306.794295995263,0.33878306826929794,5.6160814100433054E-2,4.7694277012168565E-2,55470.622117368846,5.6160814100433054E-2,4.7694277012168662E-2,55470.622117368846,55471,137.67264030522222,5.6168008986881457E-2,4.7701414222009353E-2,null,56614.529163089595,140.51074813000571,-2.0198510523604774E-2,-2.0198510523604662E-2]
["04Y","NHS Cannock Chase CCG",null,null,19504,133519.90625,146.07559687378077,6.0693228389669507E-2,null,18347.603804368879,133701.59375,137.22801119839963,1.3607521537635225E-3,null,6.3027096505962499E-2,6.4473612917042233E-2,4.3398987806392508E-2,4.1981109767096098E-2,20350.453858175879,0,4.3398987806392508E-2,4.1981109767096098E-2,20350.453858175879,4.3398987806392508E-2,4.1981109767096125E-2,20350.453858175879,20350,152.20461797973144,4.3375717801476643E-2,4.1957871383859979E-2,null,19336.938002278814,144.6275804193906,5.2389990473248549E-2,5.2389990473248327E-2]
["05A","NHS Coventry and Rugby CCG",null,null,76763,528344.125,145.28977680976391,-1.951471815152539E-3,null,77157.871616521661,534572.25,144.3357219094737,1.1788008431057984E-2,null,-5.1177100696114808E-3,6.6099707519984285E-3,5.6913753607083173E-2,4.4600000000000001E-2,81131.870468140522,0,5.6913753607083173E-2,4.4600000000000001E-2,81131.870468140522,5.6913753607083173E-2,4.4599999999999973E-2,81131.870468140522,81132,151.76994316483879,5.6915441032789227E-2,4.4601667766065445E-2,null,81318.35610496439,152.11855105640893,-2.2916855909365097E-3,-2.2916855909367317E-3]
["05C","NHS Dudley CCG",null,null,45884,321186.375,142.85786562396987,8.6578677424085093E-3,null,45347.369057618365,322034.875,140.81508736474075,2.6417683502297784E-3,null,1.1833783382224183E-2,1.4506813846856481E-2,4.7359591218649966E-2,4.4600000000000001E-2,48057.047483476534,0,4.7359591218649966E-2,4.4600000000000001E-2,48057.047483476534,4.7359591218649966E-2,4.4599999999999973E-2,48057.047483476534,48057,149.22917898255585,4.7358556359515358E-2,4.4598967867520489E-2,null,47792.576806395999,148.4080778716777,5.5327251902561603E-3,5.5327251902563823E-3]
["05D","NHS East Staffordshire CCG",null,null,20536,143146.21875,143.46170076532323,-5.6076193125600415E-3,null,20625.935339715066,143672.5,143.56216631376961,3.6765291783160681E-3,null,-4.3603035806040191E-3,-6.9980518562806626E-4,4.8440502379669015E-2,4.4600000000000001E-2,21530.774156868883,1.6485398954724763E-2,4.8591625434532659E-2,4.4750569481770808E-2,21533.877619923562,4.8591625434532659E-2,4.4750569481770697E-2,21533.877619923562,21534,149.88254537228767,4.8597584729255905E-2,4.4756506947228658E-2,null,21738.121073233044,151.30328401909236,-9.3900053525962646E-3,-9.3900053525963756E-3]
["05F","NHS Herefordshire CCG",null,null,30576,189233.078125,161.57851630888064,4.0941318798145776E-2,null,29373.873769280424,190084.8125,154.53035612343001,4.5009803964473072E-3,null,4.0925015207792459E-2,4.5610198295414239E-2,4.9301724122128743E-2,4.4600000000000001E-2,32083.44951675821,0,4.9301724122128743E-2,4.4600000000000001E-2,32083.44951675821,4.9301724122128743E-2,4.4599999999999973E-2,32083.44951675821,32083,168.78255331419496,4.9287022501308231E-2,4.4585364254383641E-2,null,30957.763314471005,162.8628973946617,3.6347480084357731E-2,3.6347480084357731E-2]
["05G","NHS North Staffordshire CCG",null,null,31781,219545.28125,144.75829231697503,1.8805682618214803E-2,null,31141.553437885745,220264.125,141.38277596447332,3.2742391269227067E-3,null,2.0533547351440973E-2,2.3875018222516031E-2,4.8020270191983405E-2,4.4600000000000001E-2,33307.132206971422,0,4.8020270191983405E-2,4.4600000000000001E-2,33307.132206971422,4.8020270191983405E-2,4.4599999999999973E-2,33307.132206971422,33307,151.21391193413817,4.8016110254554656E-2,4.4595853638749405E-2,null,32820.759296080912,149.00637721227147,1.4815035189546855E-2,1.4815035189546855E-2]
["05H","NHS Warwickshire North CCG",null,null,28169,193056.65625,145.91053500648206,2.0959490079552889E-3,null,28066.868827712766,193794.265625,144.8281699006684,3.8206886482319291E-3,null,3.638851662227216E-3,7.4734432296976738E-3,4.8591091361942951E-2,4.4600000000000001E-2,29537.76245257457,0,4.8591091361942951E-2,4.4600000000000001E-2,29537.76245257457,4.8591091361942951E-2,4.4599999999999973E-2,29537.76245257457,29538,152.41937063894997,4.8599524299762109E-2,4.4608400840821849E-2,null,29580.282429596664,152.63755268608281,-1.4294126398995965E-3,-1.4294126398997076E-3]
["05J","NHS Redditch and Bromsgrove CCG",null,null,25346,179143.15625,141.48461225406149,2.572525001322723E-2,null,24694.546624660139,179792.78125,137.35004516295137,3.626289798609017E-3,null,2.638045497418906E-2,3.0102407947553811E-2,4.8388022323627045E-2,4.4600000000000001E-2,26572.44281381465,0,4.8388022323627045E-2,4.4600000000000001E-2,26572.44281381465,4.8388022323627045E-2,4.4599999999999973E-2,26572.44281381465,26572,147.79236304850255,4.8370551566322195E-2,4.4582592367814033E-2,null,26026.118841836545,144.7561946641645,2.0974358930766046E-2,2.0974358930766268E-2]
["05L","NHS Sandwell and West Birmingham CCG",null,null,87922,579789.375,151.64472443117813,2.4799164712476118E-2,null,85716.042418097029,583751.6875,146.83647902619046,6.8340550393839461E-3,null,2.57356443399821E-2,3.2745578189259383E-2,5.1738853894140346E-2,4.4600000000000001E-2,92470.983512080609,0,5.1738853894140346E-2,4.4600000000000001E-2,92470.983512080609,5.1738853894140346E-2,4.4599999999999973E-2,92470.983512080609,92471,158.4081073855568,5.1739041423079613E-2,4.4600186256054997E-2,null,90337.998122935693,154.7541532767487,2.3611347620982492E-2,2.3611347620982492E-2]
["05N","NHS Shropshire CCG",null,null,47668,312527.375,152.52423887667442,1.4862475721502122E-2,null,47002.63306140076,313786.34375,149.79183765514256,4.0283471167925633E-3,null,1.4155950321550259E-2,1.8241322520006209E-2,4.8808011398201456E-2,4.4600000000000001E-2,49994.580287329467,0,4.8808011398201456E-2,4.4600000000000001E-2,49994.580287329467,4.8808011398201456E-2,4.4599999999999973E-2,49994.580287329467,49995,159.32815750526109,4.8816816312830413E-2,4.4608769587685559E-2,null,49537.095478143339,157.86886990088567,9.2436691622079792E-3,9.2436691622077571E-3]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,30136,218447.40625,137.95540316698086,2.9577277480243858E-2,null,29219.418857938072,218756.5625,133.57047909334409,1.415243400263444E-3,null,3.1368903896352496E-2,3.2828541930828958E-2,4.6078363255915189E-2,4.4600000000000001E-2,31524.617555080262,0,4.6078363255915189E-2,4.4600000000000001E-2,31524.617555080262,4.6078363255915189E-2,4.4599999999999973E-2,31524.617555080262,31525,144.10996241541324,4.6091053889036449E-2,4.4612672698168376E-2,null,30794.979929969137,140.77282792359264,2.370581411941175E-2,2.3705814119411528E-2]
["05R","NHS South Warwickshire CCG",null,null,41154,289400.875,142.20413120727434,-2.0771803254383547E-2,null,42005.443832691439,290531.75,144.58125087083059,3.9076419516699268E-3,null,-2.0269844929689529E-2,-1.6441410274420476E-2,4.8681922782714437E-2,4.4600000000000001E-2,43157.455850199833,0.38731237395572382,5.2233265834892295E-2,4.8137519691825288E-2,43303.607822169157,5.2233265834892295E-2,4.8137519691825226E-2,43303.607822169157,43304,149.05083523573583,5.2242795354036087E-2,4.8147012117966126E-2,null,44270.44925384465,152.37731935956967,-2.1830572540682325E-2,-2.1830572540682547E-2]
["05T","NHS South Worcestershire CCG",null,null,50757,315466.28125,160.89516698545734,6.1151835034533697E-2,null,47889.104000415689,317283.6875,150.93465528515608,5.7610158613425888E-3,null,5.988619038600973E-2,6.5992211540041534E-2,4.7707617585354134E-2,4.1706330890234511E-2,53178.495545779821,0,4.7707617585354134E-2,4.1706330890234511E-2,53178.495545779821,4.7707617585354134E-2,4.1706330890234566E-2,53178.495545779821,53178,167.60395222020358,4.7697854483125468E-2,4.1696623711218184E-2,null,50471.366447329616,159.07331021337055,5.3627110640940279E-2,5.3627110640940279E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,22229,150004.234375,148.1891500771176,6.8990808254350888E-2,null,20767.985620187599,150473.53125,138.01753336726853,3.1285575167616653E-3,null,7.0349354363584249E-2,7.3698003881739638E-2,4.3566702353117659E-2,4.0312026343323704E-2,23197.444226607451,0,4.3566702353117659E-2,4.0312026343323704E-2,23197.444226607451,4.3566702353117659E-2,4.0312026343323648E-2,23197.444226607451,23197,154.16000280780278,4.354671825093348E-2,4.0292104567560827E-2,null,21887.830947938841,145.45967497482278,5.9812644531798353E-2,5.9812644531798353E-2]
["05W","NHS Stoke on Trent CCG",null,null,43618,293148.125,148.79167315158506,-1.2969569273039605E-2,null,44049.443137549279,293995,149.83058602203874,2.8888978907848362E-3,null,-9.7945196764928077E-3,-6.9339171529427812E-3,4.7617742736713708E-2,4.4600000000000001E-2,45694.990702689982,0.16334316025778048,4.9113948321016787E-2,4.6091895650106254E-2,45760.25219786611,4.9113948321016787E-2,4.6091895650106185E-2,45760.25219786611,45760,155.64890559363255,4.9108166353340366E-2,4.6086130337828157E-2,null,46424.664499397615,157.90970764604029,-1.4317055525651434E-2,-1.4317055525651434E-2]
["05X","NHS Telford and Wrekin CCG",null,null,26017,188812.21875,137.79298909912313,-3.1625098078505554E-2,null,26877.647251288239,189833.40625,141.58544474459822,5.4084820715556425E-3,null,-3.2020929631293882E-2,-2.6785632183563668E-2,5.0249700371947092E-2,4.4600000000000001E-2,27324.346454576946,0.63099251315815474,5.6044043972676816E-2,5.0363173579748496E-2,27475.097892037134,5.6044043972676816E-2,5.036317357974851E-2,27475.097892037134,27475,144.7321656537994,5.60402813544989E-2,5.0359431202152694E-2,null,28326.93599049285,149.21997423987565,-3.0075119694511931E-2,-3.0075119694511931E-2]
["05Y","NHS Walsall CCG",null,null,44449,289358.9375,153.61198234977621,2.7137928475447382E-2,null,43199.966148083891,291028.75,148.43882656982822,5.7707306863470365E-3,null,2.8912843302575375E-2,3.4850422220997768E-2,5.062810527495798E-2,4.4600000000000001E-2,46699.368651366611,0,5.062810527495798E-2,4.4600000000000001E-2,46699.368651366611,5.062810527495798E-2,4.4599999999999973E-2,46699.368651366611,46699,160.46181004454027,5.0619811469324372E-2,4.4591753781074939E-2,null,45529.382256833422,156.44290214225714,2.5689295246061228E-2,2.568929524606145E-2]
["06A","NHS Wolverhampton CCG",null,null,41204,283758.125,145.2081768583719,-4.2978352115822682E-2,null,42951.060302887323,285175.65625,150.61264649193677,4.9955618010937286E-3,null,-4.0675603595515364E-2,-3.5883239285979918E-2,4.9818363857422554E-2,4.4600000000000001E-2,43256.715864381236,0.84530599024687669,5.7577539524512389E-2,5.2320606898188175E-2,43576.424938568009,5.7577539524512389E-2,5.2320606898188071E-2,43576.424938568009,43576,152.80406670406322,5.7567226482865719E-2,5.2310345119888968E-2,null,45267.054982477042,158.73393815492287,-3.7357300649040526E-2,-3.7357300649040526E-2]
["06D","NHS Wyre Forest CCG",null,null,18495,117143.3125,157.8835326173656,5.5761227233257271E-2,null,17494.95341821844,117548.75,148.83147135310617,3.4610383755369067E-3,null,5.7162003114575866E-2,6.0820881376514757E-2,4.6250667897735465E-2,4.2642043772291416E-2,19350.406102768618,0,4.6250667897735465E-2,4.2642043772291416E-2,19350.406102768618,4.6250667897735465E-2,4.2642043772291416E-2,19350.406102768618,19350,164.61255436574189,4.6228710462287159E-2,4.2620162070253542E-2,null,18438.311248049245,156.85671900423651,4.9445349939366556E-2,4.9445349939366556E-2]
["06F","NHS Bedfordshire CCG",null,null,67789,492199.875,137.72656890658493,-9.0326827187837688E-3,null,68777.484691436868,497931.125,138.12650231783937,1.1644151677202341E-2,null,-1.4372213463048289E-2,-2.895414019347009E-3,5.6763480842005443E-2,4.4600000000000001E-2,71636.93960279871,6.8207632964593853E-2,5.7393709644731006E-2,4.5222974789782024E-2,71679.662183106673,5.7393709644731006E-2,4.52229747897821E-2,71679.662183106673,71680,143.95565250113657,5.7398693003289702E-2,4.5227900789255981E-2,null,72486.084374370039,145.574519717702,-1.112053963636439E-2,-1.1120539636364501E-2]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,138368,978624.0625,141.39035131276469,1.5750206030961333E-2,null,136224.23533117742,983454,138.51612310405713,4.9354370948753168E-3,null,1.5737028463480351E-2,2.0750134672397502E-2,4.975555758930672E-2,4.4600000000000001E-2,145252.57699251719,0,4.975555758930672E-2,4.4600000000000001E-2,145252.57699251719,4.975555758930672E-2,4.4599999999999973E-2,145252.57699251719,145253,147.69679110563382,4.9758614708603099E-2,4.4603042105177737E-2,null,143569.67923950803,145.98514952352426,1.1724765071626342E-2,1.1724765071626342E-2]
["06K","NHS East and North Hertfordshire CCG",null,null,80739,608245.0625,132.74090490459182,8.8821932021843075E-4,null,80832.876915800662,613067.4375,131.8498944348201,7.9283422049973851E-3,null,-1.1613704643773648E-3,6.7577639981515336E-3,5.2881946267340219E-2,4.4600000000000001E-2,85008.635459678786,0,5.2881946267340219E-2,4.4600000000000001E-2,85008.635459678786,5.2881946267340219E-2,4.4599999999999973E-2,85008.635459678786,85009,138.66174388033781,5.2886461313615518E-2,4.4604479531020313E-2,null,85191.523979522637,138.95946639560779,-2.1425133745289759E-3,-2.1425133745288649E-3]
["06L","NHS Ipswich and East Suffolk CCG",null,null,60760,411776.53125,147.55576238294907,-1.2398083522645931E-2,null,61592.344294280992,413861.6875,148.82349865806555,5.063805466693827E-3,null,-1.3513762202395641E-2,-8.5183877986177992E-3,4.9889651190508255E-2,4.4600000000000001E-2,63791.295206335279,0.20066873494977147,5.1731741169973811E-2,4.6432808991275956E-2,63903.220593487611,5.1731741169973811E-2,4.6432808991275998E-2,63903.220593487611,63903,154.4066579006543,5.1728110599078336E-2,4.6429196712258536E-2,null,64913.508910080331,156.84831640783452,-1.5567004881527957E-2,-1.5567004881528068E-2]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,37407,241371.125,154.97711252744091,-2.3729033489406692E-2,null,38253.197381808037,242140.625,157.97926259506448,3.1880366800296489E-3,null,-2.2120958239440158E-2,-1.9003443985675106E-2,4.7930223115958848E-2,4.4600000000000001E-2,39199.925856098671,0.44766652498645715,5.2032022908965248E-2,4.8688764661290226E-2,39353.361880955665,5.2032022908965248E-2,4.8688764661290129E-2,39353.361880955665,39353,162.52126217977673,5.2022348758253845E-2,4.8679121254114444E-2,null,40315.875252594087,166.49777480583478,-2.3883277903835931E-2,-2.3883277903835931E-2]
["06N","NHS Herts Valleys CCG",null,null,85790,656279.25,130.72179259057788,1.8342518705647404E-3,null,85792.731766618701,661256.5,129.74198630428387,7.584042920753653E-3,null,-3.1841469113391696E-5,7.5519599645721414E-3,5.252229123501917E-2,4.4600000000000001E-2,90295.887365052287,0,5.252229123501917E-2,4.4600000000000001E-2,90295.887365052287,5.252229123501917E-2,4.4599999999999973E-2,90295.887365052287,90296,136.55215487484813,5.2523604149667724E-2,4.4601303032395068E-2,null,90418.822692378686,136.73789625111993,-1.3583752665808912E-3,-1.3583752665807802E-3]
["06P","NHS Luton CCG",null,null,33493,238103.296875,140.66583890093395,-1.3967262441046957E-3,null,33559.928444768637,239908.109375,139.88659463074325,7.579955942178751E-3,null,-1.9942964085511994E-3,5.5705428547150326E-3,5.2518021977199902E-2,4.4600000000000001E-2,35251.986110082355,0,5.2518021977199902E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AG105,G105,T105, $P$1))","v":4.4600000000000001E-2},35251.986110082355,5.2518021977199902E-2,4.4599999999999973E-2,35251.986110082355,{"$f":"IF(ROUND(Z105,0)/E105>$AA$1,ROUND(Z105,0),ROUNDUP(Z105,0))","v":35252},{"$f":"AA105/K105*1000","v":146.93959321273985},{"$f":"AA105/E105-1","v":5.251843668826317E-2},{"$f":"AB105/G105-1","v":4.4600411591219968E-2},null,35369.537222232757,{"$f":"AF105/K105*1000","v":147.42951922040569},-3.3231201611220174E-3,-3.3231201611219063E-3]
["06Q","NHS Mid Essex CCG",null,null,53804,395722.8125,135.96385727699234,-2.8071342820266687E-2,null,55464.942223221762,397889.4375,139.39787537894057,5.47510765505832E-3,null,-2.9945802819683953E-2,-2.4634651658880458E-2,5.0319297456473899E-2,4.4600000000000001E-2,56511.379480348121,0.58032159384877402,5.5648688015676129E-2,4.9900370460320365E-2,56798.122009995437,5.5648688015676129E-2,4.9900370460320254E-2,56798.122009995437,56798,142.7481974813669,5.5646420340495162E-2,4.9898115133297338E-2,null,58455.706832683514,146.91444739013338,-2.8358340399994297E-2,-2.8358340399994408E-2]
["06T","NHS North East Essex CCG",null,null,53370,359002.8125,148.66178799086708,-1.2189483808649593E-2,null,54199.513403375706,362455.78125,149.53413963065518,9.6182220020908371E-3,null,-1.5304812742544693E-2,-5.833795827111965E-3,5.4647194703383972E-2,4.4600000000000001E-2,56286.520781319603,0.13742746353620647,5.5914461934623017E-2,4.5855194491959371E-2,56354.154833450833,5.5914461934623017E-2,4.5855194491959406E-2,56354.154833450833,56354,155.47827601384134,5.5911560801948701E-2,4.5852320997195495E-2,null,57122.043925168931,157.59727635788383,-1.3445666022999569E-2,-1.3445666022999681E-2]
["06V","NHS North Norfolk CCG",null,null,30948,175179.875,176.66412879904155,2.4066177724633153E-2,null,30224.044379153838,175923.09375,171.80259700357752,4.2426034954072822E-3,null,2.3952969753627373E-2,2.8297196202236696E-2,4.9031823611302316E-2,4.4600000000000001E-2,32465.436877122585,0,4.9031823611302316E-2,4.4600000000000001E-2,32465.436877122585,4.9031823611302316E-2,4.4599999999999973E-2,32465.436877122585,32465,184.54086560196137,4.9017707121623344E-2,4.4585943147970708E-2,null,31853.776578642712,181.06648706342858,1.9188413023751183E-2,1.9188413023751405E-2]
["06W","NHS Norwich CCG",null,null,33851,238141.71875,142.14645034764621,6.0265792125379525E-2,null,31842.730334375752,239075.65625,133.1910192524077,3.9217718965924853E-3,null,6.3068387808950632E-2,6.7237499536415779E-2,4.5565456431808204E-2,4.148100549362832E-2,35393.436265673139,0,4.5565456431808204E-2,4.148100549362832E-2,35393.436265673139,4.5565456431808204E-2,4.148100549362832E-2,35393.436265673139,35393,148.04100323367825,4.5552568609494637E-2,4.1468168016969731E-2,null,33559.74485085014,140.37290695861111,5.4626611653259216E-2,5.4626611653259216E-2]
["06Y","NHS South Norfolk CCG",null,null,35913,232384.46875,154.54130903487928,8.0333457180317147E-3,null,35761.443059360972,234526.75,152.48342911570202,9.2186937514515677E-3,null,4.2379984607292531E-3,1.3495761022109365E-2,5.422984749276627E-2,4.4600000000000001E-2,37860.556513007716,0,5.422984749276627E-2,4.4600000000000001E-2,37860.556513007716,5.422984749276627E-2,4.4599999999999973E-2,37860.556513007716,37861,161.43574240465105,5.4242196419123978E-2,4.4612236125266325E-2,null,37689.761272598727,160.70559657948925,4.5433752196717414E-3,4.5433752196717414E-3]
["07G","NHS Thurrock CCG",null,null,24189,180604.5625,133.93349351293381,-3.0460158768174206E-2,null,25050.32286597191,182607.109375,137.18153116661429,1.1088019301837893E-2,null,-3.4383703179407754E-2,-2.3676931042091676E-2,5.618254496269981E-2,4.4600000000000001E-2,25547.999580102747,0.5577604485769535,6.1333338865660947E-2,4.9694308116238588E-2,25672.592133821472,6.1333338865660947E-2,4.969430811623865E-2,25672.592133821472,25673,140.59145937893473,6.1350200504361574E-2,4.9710984843070349E-2,null,26401.07914696867,144.57859410474376,-2.7577628282375199E-2,-2.7577628282375199E-2]
["07H","NHS West Essex CCG",null,null,45989,318751.09375,144.27872061223317,-3.9910911745446587E-3,null,46249.638347323053,321457,143.87503879935124,8.4890885178334763E-3,null,-5.6354677925419816E-3,2.8057807403611967E-3,5.3467701865728801E-2,4.4600000000000001E-2,48447.926141103002,0,5.3467701865728801E-2,4.4600000000000001E-2,48447.926141103002,5.3467701865728801E-2,4.4599999999999973E-2,48447.926141103002,48448,150.71378131445263,5.3469307877970884E-2,4.4601592493424436E-2,null,48743.498000379121,151.63302712455825,-6.0623059998037299E-3,-6.0623059998038409E-3]
["07J","NHS West Norfolk CCG",null,null,31226,177701.8125,175.72133655080191,1.6894383941066904E-2,null,30707.086033912936,178607.328125,171.92511839392333,5.0957028083211675E-3,null,1.6898834539818441E-2,2.2080648786761303E-2,4.9922971153572249E-2,4.4600000000000001E-2,32784.894697241449,0,4.9922971153572249E-2,4.4600000000000001E-2,32784.894697241449,4.9922971153572249E-2,4.4599999999999973E-2,32784.894697241449,32785,183.55909773788852,4.9926343431755615E-2,4.4603355181177307E-2,null,32362.864666122052,181.19561501682955,1.3043818531919049E-2,1.3043818531919049E-2]
["07K","NHS West Suffolk CCG",null,null,38089,253729.046875,150.11682922832483,1.119293076417871E-2,null,37728.119587715795,255215.78125,147.82831768055408,5.8595355687929285E-3,null,9.5652901927745226E-3,1.5480873919677896E-2,5.0720870855160971E-2,4.4600000000000001E-2,40020.907250002223,0,5.0720870855160971E-2,4.4600000000000001E-2,40020.907250002223,5.0720870855160971E-2,4.4599999999999973E-2,40020.907250002223,40021,156.81240322986491,5.0723305941347885E-2,4.4602420900832218E-2,null,39762.484365206532,155.79947356882553,6.5014960438356528E-3,6.5014960438356528E-3]
["07L","NHS Barking and Dagenham CCG",null,null,35060,231530.3125,151.42725642025815,6.6982940271456348E-2,null,33050.028958704614,235011.34375,140.63163263243379,1.5034883391348508E-2,null,6.0816014527757423E-2,7.676525960585745E-2,5.538965543390395E-2,3.9757029736481167E-2,37001.961319512673,0,5.538965543390395E-2,3.9757029736481167E-2,37001.961319512673,5.538965543390395E-2,3.9757029736481098E-2,37001.961319512673,37002,157.44771894654554,5.5390758699372489E-2,3.9758116660178588E-2,null,34832.143083219031,148.21473094623343,6.2294671665675816E-2,6.2294671665675816E-2]
["07M","NHS Barnet CCG",null,null,57463,433326.53125,132.60900465577018,-2.0240966232401791E-2,null,58887.210390591048,437661.96875,134.54952587902019,1.0005012819071402E-2,null,-2.4185394097367641E-2,-1.4422356456274876E-2,5.5051236390802005E-2,4.4600000000000001E-2,60626.409196724657,0.33974926869905481,5.8185384773273841E-2,4.7703101809093089E-2,60806.506765226637,5.8185384773273841E-2,4.7703101809092985E-2,60806.506765226637,60807,138.93599248221176,5.8193968292640452E-2,4.7711600300939905E-2,null,62062.509556635647,141.80466658752982,-2.0229758119753805E-2,-2.0229758119753805E-2]
["07N","NHS Bexley CCG",null,null,32952,246476.640625,133.69218241713449,3.9163911027715326E-3,null,32892.248641044389,248993.375,132.10089883332995,1.0210843383041235E-2,null,1.816578720648776E-3,1.2045970904499548E-2,5.5266246997924817E-2,4.4600000000000001E-2,34773.133371075615,0,5.5266246997924817E-2,4.4600000000000001E-2,34773.133371075615,5.5266246997924817E-2,4.4599999999999973E-2,34773.133371075615,34773,139.65431811187747,5.5262199563000713E-2,4.4595993475074369E-2,null,34665.854980799406,139.22400538086364,3.0907940756095265E-3,3.0907940756097485E-3]
["07P","NHS Brent CCG",null,null,54089,385367,140.35711412757189,-2.2424200717466869E-3,null,54154.206009672584,386772.15625,140.01578224950774,3.6462806882788801E-3,null,-1.2040802456033672E-3,2.4378100281288173E-3,4.8408904806976016E-2,4.4600000000000001E-2,56707.389252104527,0,4.8408904806976016E-2,4.4600000000000001E-2,56707.389252104527,4.8408904806976016E-2,4.4599999999999973E-2,56707.389252104527,56707,146.61603500575151,4.8401708295586987E-2,4.459282963377853E-2,null,57074.293479256565,147.56567285667055,-6.4353574414383052E-3,-6.4353574414383052E-3]
["07Q","NHS Bromley CCG",null,null,48995,356784.1875,137.32391097069006,2.414404020993266E-2,null,47971.654035486368,360567.53125,133.04485256667539,1.0604011843994732E-2,null,2.1332305193325851E-2,3.216252505424988E-2,5.5676950772236777E-2,4.4600000000000001E-2,51722.892203085743,0,5.5676950772236777E-2,4.4600000000000001E-2,51722.892203085743,5.5676950772236777E-2,4.4599999999999973E-2,51722.892203085743,51723,143.44885636454543,5.5679150933768851E-2,4.4602177075794502E-2,null,50558.367721570539,140.21885871502894,2.3035401080256257E-2,2.3035401080256257E-2]
["07R","NHS Camden CCG",null,null,42293,290829.90625,145.4217709084036,-1.4742089437356887E-2,null,43036.264531189852,293392.75,146.68482616284774,8.8121740403028781E-3,null,-1.7270656254359196E-2,-8.6106742427598526E-3,5.3805197002500416E-2,4.4600000000000001E-2,44568.583196826752,0.202842738345344,5.5674188274451364E-2,4.6452665263213219E-2,44647.628444691371,5.5674188274451364E-2,4.6452665263213122E-2,44647.628444691371,44648,152.17826616370036,5.5682973541720804E-2,4.6461373789433935E-2,null,45356.853568591367,154.59432303147017,-1.5628367331948945E-2,-1.5628367331949056E-2]
["07T","NHS City and Hackney CCG",null,null,51882,327826.5,158.26054330568152,5.0410659120295964E-2,null,49653.234462638473,331951.25,149.57989904432799,1.2582112794420119E-2,null,4.4886613359267802E-2,5.8033494585933765E-2,5.6271385891797587E-2,4.3146400223097313E-2,54801.472042838242,0,5.6271385891797587E-2,4.3146400223097313E-2,54801.472042838242,5.6271385891797587E-2,4.3146400223097237E-2,54801.472042838242,54801,165.08749402208909,5.6262287498554331E-2,4.3137414884398817E-2,null,52330.621843274595,157.64550319745624,4.7207124045343107E-2,4.7207124045343107E-2]
["07V","NHS Croydon CCG",null,null,58049,418991.6875,138.54451468085512,-1.7143823385801005E-2,null,59167.803285764152,422190.90625,140.14466538681907,7.6355184254102149E-3,null,-1.8908988058262688E-2,-1.1417849559577031E-2,5.2576062547183389E-2,4.4600000000000001E-2,61100.987854801446,0.26897172107366385,5.505147506899255E-2,4.7056654689661415E-2,61244.683076279951,5.505147506899255E-2,4.7056654689661359E-2,61244.683076279951,61245,145.06470673182579,5.5056934658650469E-2,4.7062072908409913E-2,null,62358.2325009337,147.70150559332114,-1.7852213834268493E-2,-1.7852213834268382E-2]
["07W","NHS Ealing CCG",null,null,60603,438781.71875,138.11651080780129,1.9111899744822969E-2,null,59308.547405107667,439261.75,135.01869308016842,1.0940092293898473E-3,null,2.1825734258007712E-2,2.2943621042113893E-2,4.5742802041020658E-2,4.4600000000000001E-2,63375.151032091977,0,4.5742802041020658E-2,4.4600000000000001E-2,63375.151032091977,4.5742802041020658E-2,4.4599999999999973E-2,63375.151032091977,63375,144.27616335817993,4.5740309885649255E-2,4.4597510568090026E-2,null,62506.565784066996,142.29913208711434,1.3893487908663404E-2,1.3893487908663182E-2]
["07X","NHS Enfield CCG",null,null,48083,346657,138.70482926927772,1.6278527976325563E-3,null,48117.31202085413,349809.375,137.55295157785329,9.0936429958143883E-3,null,-7.1309097314620207E-4,8.3740674279351168E-3,5.4099219473427773E-2,4.4600000000000001E-2,50684.252769940831,0,5.4099219473427773E-2,4.4600000000000001E-2,50684.252769940831,5.4099219473427773E-2,4.4599999999999973E-2,50684.252769940831,50684,144.89034206130125,5.409396252313714E-2,4.4594790423736042E-2,null,50711.879834793872,144.97004214021959,-5.4976930227590426E-4,-5.4976930227590426E-4]
["07Y","NHS Hounslow CCG",null,null,44031,320845.8125,137.23414264601004,1.1849055064576897E-2,null,43533.023744045546,322603.25,134.94291748159867,5.4775142187650783E-3,null,1.1439045881175947E-2,1.6979217636404087E-2,5.0321811352922019E-2,4.4600000000000001E-2,46246.719675680506,0,5.0321811352922019E-2,4.4600000000000001E-2,46246.719675680506,5.0321811352922019E-2,4.4599999999999973E-2,46246.719675680506,46247,143.35565435252124,5.0328177874679136E-2,4.4606331839019076E-2,null,45880.398888376607,142.21927053858448,7.9903645239725041E-3,7.9903645239725041E-3]
["08A","NHS Greenwich CCG",null,null,43433,304522.375,142.62662965241881,3.1546366961166861E-2,null,42327.62826133085,308253.96875,137.31413883484947,1.225392304916828E-2,null,2.6114662788204956E-2,3.8688592905635089E-2,5.7400448017161265E-2,4.4600000000000001E-2,45926.073658729365,0,5.7400448017161265E-2,4.4600000000000001E-2,45926.073658729365,5.7400448017161265E-2,4.4599999999999973E-2,45926.073658729365,45926,148.98753838023376,5.7398752100937145E-2,4.4598324613829066E-2,null,44610.006418274832,144.7183522053999,2.9499963962929643E-2,2.9499963962929643E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,32398,239128.890625,135.48342032333636,-4.6109189161711583E-2,null,33773.57747382969,238742.609375,141.464389462128,-1.6153683856032774E-3,null,-4.0729397852377058E-2,-4.2278973256324903E-2,4.291258618439886E-2,4.4600000000000001E-2,33788.281967202158,0.99597110144463841,5.1994599168330824E-2,5.3696707517669175E-2,34082.521023855581,5.1994599168330824E-2,5.3696707517669084E-2,34082.521023855581,34083,142.76044016284013,5.2009383295265055E-2,5.3711515565054935E-2,null,35594.706572587755,149.09239144939608,-4.2469982706696996E-2,-4.2469982706696996E-2]
["08D","NHS Haringey CCG",null,null,47862,324594.0625,147.45186535875098,1.6514567899964749E-2,null,47191.289240549282,327288.625,144.18860185119263,8.3013302191872196E-3,null,1.4212596651722809E-2,2.2631910328988036E-2,5.3271569546962994E-2,4.4600000000000001E-2,50411.68386165674,0,5.3271569546962994E-2,4.4600000000000001E-2,50411.68386165674,5.3271569546962994E-2,4.4599999999999973E-2,50411.68386165674,50412,154.0291844851009,5.3278174752413143E-2,4.4606550824889624E-2,null,49735.924321344821,151.9634980327985,1.3593306807510919E-2,1.3593306807510919E-2]
["08E","NHS Harrow CCG",null,null,34844,269424.5,129.32751104669396,6.7125969156434095E-4,null,34783.816555549281,270413.25,128.63207167381509,3.6698592741195579E-3,null,1.7302139445971587E-3,5.4064228604073783E-3,4.8433534997745165E-2,4.4600000000000001E-2,36531.618093461431,0,4.8433534997745165E-2,4.4600000000000001E-2,36531.618093461431,4.8433534997745165E-2,4.4599999999999973E-2,36531.618093461431,36532,135.09693034642348,4.8444495465503445E-2,4.461092039145842E-2,null,36659.419474554787,135.56813312422668,-3.4757635658477781E-3,-3.4757635658478891E-3]
["08F","NHS Havering CCG",null,null,38973,284984.5,136.75480596313133,2.0921505795186146E-3,null,39005.067785812658,288470.59375,135.21332375256242,1.2232573175032346E-2,null,-8.2214408621850144E-4,1.1400372151118665E-2,5.7378145938638658E-2,4.4600000000000001E-2,41209.198481666564,0,5.7378145938638658E-2,4.4600000000000001E-2,41209.198481666564,5.7378145938638658E-2,4.4599999999999973E-2,41209.198481666564,41209,142.85338226090852,5.7373053139352814E-2,4.4594968745897967E-2,null,41108.28779556189,142.50425757846207,2.4499245733358155E-3,2.4499245733358155E-3]
["08G","NHS Hillingdon CCG",null,null,44712,320584.9375,139.47005853947834,4.0288286443470156E-2,null,43145.89819788497,324011.6875,133.16154898852213,1.0689054909200246E-2,null,3.6297814335263912E-2,4.7374858574977807E-2,5.5765786758150471E-2,4.4600000000000001E-2,47205.399857530421,0,5.5765786758150471E-2,4.4600000000000001E-2,47205.399857530421,5.5765786758150471E-2,4.4599999999999973E-2,47205.399857530421,47205,145.68918906667525,5.5756843800321976E-2,4.4591151622959346E-2,null,45472.39887022585,140.3418476076603,3.8102259234636726E-2,3.8102259234636726E-2]
["08H","NHS Islington CCG",null,null,41920,259082.28125,161.80187930161665,3.8848426636576949E-2,null,40472.833388045212,261858.03125,154.56021415438337,1.0713777826132143E-2,null,3.5756493697380876E-2,4.6853358652828359E-2,5.5791612317177552E-2,4.4600000000000001E-2,44258.784388336084,0,5.5791612317177552E-2,4.4600000000000001E-2,44258.784388336084,5.5791612317177552E-2,4.4599999999999973E-2,44258.784388336084,44259,169.01906650991825,5.5796755725190827E-2,4.4605088886810584E-2,null,42655.197831056015,162.8943654217442,3.7599220036351744E-2,3.7599220036351744E-2]
["08J","NHS Kingston CCG",null,null,28837,214617.5625,134.36458630919358,7.0133123672996067E-2,null,27051.602941385474,216840.5625,124.75342541774431,1.0357959405116191E-2,null,6.5999677079508601E-2,7.7041258460565087E-2,5.047633367158233E-2,3.9707089841789396E-2,30292.586034087421,0,5.047633367158233E-2,3.9707089841789396E-2,30292.586034087421,5.047633367158233E-2,3.97070898417895E-2,30292.586034087421,30293,139.70172208901184,5.0490689045323611E-2,3.972129804751301E-2,null,28510.271669114431,131.48034362396763,6.2529335096333849E-2,6.2529335096334071E-2]
["08K","NHS Lambeth CCG",null,null,62121,419431.375,148.10766123540472,9.600409652241515E-3,null,61489.921095793696,421847.875,145.76325907957624,5.7613715712134805E-3,null,1.0263127565624419E-2,1.6083628828226226E-2,5.0618328743289531E-2,4.4600000000000001E-2,65265.461199861886,0,5.0618328743289531E-2,4.4600000000000001E-2,65265.461199861886,5.0618328743289531E-2,4.4599999999999973E-2,65265.461199861886,65265,154.71216964172217,5.0610904525039802E-2,4.459261831040684E-2,null,64805.56287743969,153.62306347386408,7.0894704429802502E-3,7.0894704429806943E-3]
["08L","NHS Lewisham CCG",null,null,50107,338397.0625,148.07161631315873,1.7745933912441059E-2,null,49416.352139195042,342115.71875,144.44338400980016,1.0989032299888901E-2,null,1.3976099629117833E-2,2.5118715739257391E-2,5.6079143140463916E-2,4.4600000000000001E-2,52916.957625339222,0,5.6079143140463916E-2,4.4600000000000001E-2,52916.957625339222,5.6079143140463916E-2,4.4599999999999973E-2,52916.957625339222,52917,154.67573426133319,5.6079988823916738E-2,4.4600836491224038E-2,null,52080.966419541786,152.23201848144191,1.6052574249937779E-2,1.6052574249938001E-2]
["08M","NHS Newham CCG",null,null,59597,410601.9375,145.14544271969004,3.1461628542452713E-2,null,57991.402794402966,414677.0625,139.84714381062003,9.924758331175676E-3,null,2.7686814393667269E-2,3.7886357666660153E-2,5.4967402552746014E-2,4.4600000000000001E-2,62872.892289936004,0,5.4967402552746014E-2,4.4600000000000001E-2,62872.892289936004,5.4967402552746014E-2,4.4599999999999973E-2,62872.892289936004,62873,151.61918920943452,5.4969209859556667E-2,4.4601789545999138E-2,null,61118.398481742326,147.38794114454384,2.8708237811267523E-2,2.8708237811267523E-2]
["08N","NHS Redbridge CCG",null,null,43081,328112.09375,131.29964064300813,3.3380310009767378E-4,null,43186.793637543844,331471.375,130.28815425628787,1.0238212226823862E-2,null,-2.4496756677919729E-3,7.7634562596580192E-3,5.5294836492140176E-2,4.4600000000000001E-2,45463.156850917891,0,5.5294836492140176E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AG137,G137,T137, $P$1))","v":4.4600000000000001E-2},45463.156850917891,5.5294836492140176E-2,4.4599999999999973E-2,45463.156850917891,{"$f":"IF(ROUND(Z137,0)/E137>$AA$1,ROUND(Z137,0),ROUNDUP(Z137,0))","v":45463},{"$f":"AA137/K137*1000","v":137.15513141971914},{"$f":"AA137/E137-1","v":5.5291195654696867E-2},{"$f":"AB137/G137-1","v":4.4596396060454957E-2},null,45515.499461981126,{"$f":"AF137/K137*1000","v":137.31351451382832},-1.1534414123034464E-3,-1.1534414123034464E-3]
["08P","NHS Richmond CCG",null,null,28648,221206,{"$f":"E138/F138*1000","v":129.50824118694791},1.3722567752700199E-2,null,28339.106925097654,222806.078125,{"$f":"J138/K138*1000","v":127.19180357906879},{"$f":"K138/F138-1","v":7.2334300380640926E-3},null,{"$f":"E138/J138-1","v":1.0899887414193232E-2},{"$f":"G138/L138-1","v":1.8212161025290552E-2},{"$f":"(1+M138)*(1+R138)-1","v":5.2156041017761723E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":4.4600000000000001E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":30142.166263076837},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":5.2156041017761723E-2},4.4600000000000001E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":30142.166263076837},{"$f":"MAX(U138,$X$1)","v":5.2156041017761723E-2},{"$f":"(1+X138)/(1+M138) - 1","v":4.4599999999999973E-2},{"$f":"(1+IF($Z$2=1,X138,0))*$E138","v":30142.166263076837},30142,135.28356252063088,5.2150237363864926E-2,4.4594238024946664E-2,null,29867.200071111052,134.05020330888271,{"$f":"AA138/AF138-1","v":9.2007261556046327E-3},9.2007261556046327E-3]
["08Q","NHS Southwark CCG",null,null,49830,337654.8125,147.57675044243595,-1.0708816575241364E-2,null,50469.279765942527,340549.5,148.19954152316339,8.5729194219614779E-3,null,-1.2666710698216122E-2,-4.2023819664117612E-3,5.3555271628180856E-2,4.4600000000000001E-2,52498.659185232253,9.899604161158447E-2,5.446720398711058E-2,4.5504180889025171E-2,52544.100774677718,5.446720398711058E-2,4.5504180889025081E-2,52544.100774677718,52544,154.29181367172762,5.446518161749947E-2,4.5502175709655202E-2,null,53190.669705943386,156.19071443635474,-1.2157577814274623E-2,-1.2157577814274512E-2]
["08R","NHS Merton CCG",null,null,32102,228194.5625,140.67819867530807,0.1040847923488577,null,29078.450287364438,229528.40625,126.68780636978103,5.8452039145324708E-3,null,0.10397905262335794,0.11043203530331369,4.1605897834669392E-2,3.5552880086283614E-2,33437.632532288553,0,4.1605897834669392E-2,3.5552880086283614E-2,33437.632532288553,4.1605897834669392E-2,3.5552880086283656E-2,33437.632532288553,33438,145.68131477190528,4.1617344713724913E-2,3.556426044482297E-2,null,30646.410092811264,133.51902970751038,9.1090274480258193E-2,9.1090274480258415E-2]
["08T","NHS Sutton CCG",null,null,28899,200119.25,144.40889619564334,8.213225978139671E-2,null,26782.233259162276,201969.25,132.60549939737001,9.2444879740454233E-3,null,7.9036229740608865E-2,8.9011367190005242E-2,4.7132726711075046E-2,3.7541189660680027E-2,30261.088669223358,0,4.7132726711075046E-2,3.7541189660680027E-2,30261.088669223358,4.7132726711075046E-2,3.7541189660680097E-2,30261.088669223358,30261,149.82973893303065,4.7129658465690838E-2,3.7538149519841468E-2,null,28226.377112616363,139.75581487090912,7.2082324956759036E-2,7.2082324956759036E-2]
["08V","NHS Tower Hamlets CCG",null,null,51564,336755.5625,153.11996516761323,6.6260400435802502E-3,null,51603.462970532644,341834.90625,150.96019168034465,1.5083176985383862E-2,null,-7.6473492787065833E-4,1.4306907425249316E-2,6.0355886678931991E-2,4.4600000000000001E-2,54676.190940712448,0,6.0355886678931991E-2,4.4600000000000001E-2,54676.190940712448,6.0355886678931991E-2,4.4599999999999973E-2,54676.190940712448,54676,159.94855703827056,6.0352183694050154E-2,4.4596352037974851E-2,null,54386.010010008744,159.10022357469163,5.332069588077637E-3,5.3320695880774149E-3]
["08W","NHS Waltham Forest CCG",null,null,44801,316882.375,141.38053591652107,1.7076206892623791E-2,null,44107.665739863929,319246.5625,138.16175621268883,7.4607731023221824E-3,null,1.571913291048288E-2,2.3297182896815372E-2,5.2393523582685786E-2,4.4600000000000001E-2,47148.282250027907,0,5.2393523582685786E-2,4.4600000000000001E-2,47148.282250027907,5.2393523582685786E-2,4.4599999999999973E-2,47148.282250027907,47148,147.68522370542362,5.2387223499475555E-2,4.4593746572195725E-2,null,46486.026564073414,145.61167456289655,1.4240267126599093E-2,1.4240267126599093E-2]
["08X","NHS Wandsworth CCG",null,null,54304,408998,132.77326539494081,3.4124190373825414E-3,null,54070.850014356503,411126.6875,131.51870617583418,5.2046403649894657E-3,null,4.3119349072853197E-3,9.53901734274476E-3,5.0036767325267961E-2,4.4600000000000001E-2,57021.196612831351,0,5.0036767325267961E-2,4.4600000000000001E-2,57021.196612831351,5.0036767325267961E-2,4.4599999999999973E-2,57021.196612831351,57021,138.69447480224696,5.0033146729522748E-2,4.4596398150585692E-2,null,56986.442786014464,138.61041989888938,6.0641114440662669E-4,6.0641114440662669E-4]
["08Y","NHS West London CCG",null,null,39960,250522.5625,159.50659134743603,6.4566311170330959E-2,null,37419.971956652182,250546.515625,149.35339197715967,9.5612645667486618E-5,null,6.7878940323371273E-2,6.7981043054107904E-2,4.1446032837076929E-2,4.1346466946315774E-2,41616.183472169592,0,4.1446032837076929E-2,4.1346466946315774E-2,41616.183472169592,4.1446032837076929E-2,4.1346466946315719E-2,41616.183472169592,41616,166.10089306645094,4.1441441441441462E-2,4.1341875989633792E-2,null,39437.72088650053,157.40678248157349,5.523339241049019E-2,5.5233392410490412E-2]
["09A","NHS Central London (Westminster) CCG",null,null,34953,232909.40625,150.0712253865874,3.7874495637104655E-3,null,34841.099438959849,234253.84375,148.73224225999428,5.7723624032466336E-3,null,3.2117402390299254E-3,9.0026419708812977E-3,5.0629809766431499E-2,4.4600000000000001E-2,36722.663740766082,0,5.0629809766431499E-2,4.4600000000000001E-2,36722.663740766082,5.0629809766431499E-2,4.4599999999999973E-2,36722.663740766082,36723,156.76583748692491,5.0639430091837578E-2,4.4609565112112781E-2,null,36719.791149074932,156.75213930859962,8.7387504793756676E-5,8.7387504793978721E-5]
["09C","NHS Ashford CCG",null,null,19125,136241.84375,140.37537568189288,-3.0045218349758374E-2,null,19788.177759565217,137529.625,143.8830198189315,9.4521713341095825E-3,null,-3.3513836777853356E-2,-2.4378443971031394E-2,5.4473738175610853E-2,4.4600000000000001E-2,20166.810242608557,0.5742860770560988,5.9768562164958627E-2,4.9845245034591333E-2,20268.073751404834,5.9768562164958627E-2,4.9845245034591423E-2,20268.073751404834,20268,147.37188442126558,5.9764705882352942E-2,4.9841424860921579E-2,null,20855.190170591723,151.64143849437329,-2.8155589365937761E-2,-2.8155589365937983E-2]
["09D","NHS Brighton and Hove CCG",null,null,46007,321566,143.0717177811087,1.0363846715231606E-2,null,45454.383548282232,323240.625,140.62088745275207,5.2077178557434767E-3,null,1.2157605242424374E-2,1.7428636476071846E-2,5.0039982072109579E-2,4.4600000000000001E-2,48309.189455191547,0,5.0039982072109579E-2,4.4600000000000001E-2,48309.189455191547,5.0039982072109579E-2,4.4599999999999973E-2,48309.189455191547,48309,149.45213028220076,5.0035864107635719E-2,4.459590336962127E-2,null,47905.361701545087,148.20340636807359,8.4257436770776017E-3,8.4257436770776017E-3]
["09E","NHS Canterbury and Coastal CCG",null,null,30821,229538.9375,134.27351514163038,-3.5997820387691726E-2,null,32036.487093483418,231243.75,138.53990472600196,7.4271168045290104E-3,null,-3.7940710850618231E-2,-3.0795384137223492E-2,5.2358366214011021E-2,4.4600000000000001E-2,32434.737205082034,0.72545074528206099,5.9033485970273247E-2,5.1225908360929336E-2,32640.471071089793,5.9033485970273247E-2,5.122590836092944E-2,32640.471071089793,32640,141.14976080434607,5.9018201875344678E-2,5.1210736945872748E-2,null,33763.949306011484,146.0102134912251,-3.3288443120940592E-2,-3.3288443120940481E-2]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,29159,199789.375,145.94870222703284,-9.1670814883807461E-3,null,29546.965957349286,201453.15625,146.66916372698572,8.3276763341393334E-3,null,-1.3130483783320157E-2,-4.9121538682388444E-3,5.3299090698641916E-2,4.4600000000000001E-2,30713.148185681701,0.11571622775592094,5.4364786977342927E-2,4.5656894800880039E-2,30744.222823472341,5.4364786977342927E-2,4.5656894800879977E-2,30744.222823472341,30744,152.611160690117,5.4357145306766386E-2,4.5649316242088123E-2,null,31140.188929557014,154.57781605026113,-1.2722752917563973E-2,-1.2722752917563973E-2]
["09G","NHS Coastal West Sussex CCG",null,null,75918,523524.96875,145.01314078918992,-3.4004013905178376E-2,null,78825.192879182592,527714.875,149.37079967507566,8.0032596344050688E-3,null,-3.6881519384780015E-2,-2.9173432125722654E-2,5.2960205014099593E-2,4.4600000000000001E-2,79938.632844260414,0.68724221733151125,5.928737148041896E-2,5.0876930561329838E-2,80418.978668050448,5.928737148041896E-2,5.0876930561329914E-2,80418.978668050448,80419,152.39100470685045,5.9287652467135521E-2,5.0877209317091943E-2,null,83075.582183624239,157.42512883235335,-3.1977894271656426E-2,-3.1977894271656537E-2]
["09H","NHS Crawley CCG",null,null,17725,135115.515625,131.18404587371015,-1.3612243420224601E-6,null,17709.755914706613,135874.75,130.33882980249541,5.6191501878080086E-3,null,8.607733142571572E-4,6.4847603165956169E-3,5.0469764286184216E-2,4.4600000000000001E-2,18619.576571972615,0,5.0469764286184216E-2,4.4600000000000001E-2,18619.576571972615,5.0469764286184216E-2,4.4599999999999973E-2,18619.576571972615,18620,137.03797063104074,5.0493653032440022E-2,4.4623755261871567E-2,null,18664.696262769125,137.3669225722154,-2.394695426053195E-3,-2.3946954260530839E-3]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,37299,274235.25,136.01096139172481,-2.9909730635337084E-2,null,38549.478659954671,276750.8125,139.29310021431166,9.1730093049671169E-3,null,-3.2438276817830847E-2,-2.3562824127950854E-2,5.4182125519968594E-2,4.4600000000000001E-2,39319.939099769312,0.55507241761957249,5.9298387418581511E-2,4.9669756970746243E-2,39510.770552325674,5.9298387418581511E-2,4.966975697074627E-2,39510.770552325674,39511,142.76742186619595,5.9304538995683442E-2,4.967585263228802E-2,null,40628.132524325301,146.80402256931151,-2.7496526542450384E-2,-2.7496526542450495E-2]
["09L","NHS East Surrey CCG",null,null,24327,185280.125,131.29848654840879,-1.338340110519376E-2,null,24707.121936323809,186638.5,132.37955693130738,7.3314663404939751E-3,null,-1.5385115971964458E-2,-8.1664450913637721E-3,5.2258449739279955E-2,4.4600000000000001E-2,25598.291306807463,0.19237797623942926,5.4028417052145228E-2,4.6357085301122536E-2,25641.349301627535,5.4028417052145228E-2,4.6357085301122591E-2,25641.349301627535,25641,137.38323014812056,5.4014058453570213E-2,4.6342831205966606E-2,null,26039.372235826977,139.51768920038992,-1.5298841777716343E-2,-1.5298841777716343E-2]
["09N","NHS Guildford and Waverley CCG",null,null,30257,227948,132.73641356800675,-2.0580536018533047E-2,null,30879.670251759806,229021.34375,134.83315461404371,4.708721945355876E-3,null,-2.0164407413784446E-2,-1.5550634056132662E-2,4.9518730944118738E-2,4.4600000000000001E-2,31755.288242176201,0.3663282463164349,5.288034672039621E-2,4.7945861046939736E-2,31857.000650719026,5.288034672039621E-2,4.7945861046939653E-2,31857.000650719026,31857,139.1005723675045,5.288032521399999E-2,4.7945839641336363E-2,null,32544.754920362342,142.10358906935872,-2.1132588708850042E-2,-2.1132588708850264E-2]
["09P","NHS Hastings and Rother CCG",null,null,32427,191177.5625,169.61718507107756,-3.3363044841411615E-2,null,33593.552456577141,192509.03125,174.50377386685406,6.9645659908441626E-3,null,-3.4725486626787094E-2,-2.800276857911943E-2,5.1875185634035814E-2,4.4600000000000001E-2,34109.156644554881,0.65966474862472158,5.7942199103141245E-2,5.0625051599641625E-2,34305.891690317563,5.7942199103141245E-2,5.0625051599641591E-2,34305.891690317563,34306,178.20462643879208,5.7945539211151198E-2,5.0628368606140839E-2,null,35404.974298303379,183.91331600606856,-3.1040110043408342E-2,-3.1040110043408231E-2]
["09W","NHS Medway CCG",null,null,43267,304682.5625,142.00681405914065,1.0218051390533667E-3,null,43325.82719737952,307258.8125,141.00759826824989,8.4555216381967391E-3,null,-1.3577859024254124E-3,7.0862549476935488E-3,5.343263790326036E-2,4.4600000000000001E-2,45578.869944160368,0,5.343263790326036E-2,4.4600000000000001E-2,45578.869944160368,5.343263790326036E-2,4.4599999999999973E-2,45578.869944160368,45579,148.34074124399604,5.3435643793191101E-2,4.4602980686669902E-2,null,45662.029949310403,148.61096929257451,-1.818358697643907E-3,-1.8183586976441291E-3]
["09X","NHS Horsham and Mid Sussex CCG",null,null,31967,244893.84375,130.53411025159753,-1.0755385501319825E-3,null,32114.84798151848,246907.328125,130.06842780000409,8.221866030472702E-3,null,-4.6037266501639529E-3,3.5802881565500932E-3,5.3188561255431699E-2,4.4600000000000001E-2,33667.278737652385,0,5.3188561255431699E-2,4.4600000000000001E-2,33667.278737652385,5.3188561255431699E-2,4.4599999999999973E-2,33667.278737652385,33667,136.35480265274123,5.3179841711765263E-2,4.4591351562627057E-2,null,33846.535547239167,137.08194003097358,-5.3043995297122892E-3,-5.3043995297124003E-3]
["09Y","NHS North West Surrey CCG",null,null,50372,375978.375,133.97579049592946,-2.4040796374011908E-3,null,50483.250819412657,377786.0625,133.62920401387927,4.8079560426845802E-3,null,-2.203717423242435E-3,2.5936432429409795E-3,4.9622390882188228E-2,4.4600000000000001E-2,52871.579073517583,0,4.9622390882188228E-2,4.4600000000000001E-2,52871.579073517583,4.9622390882188228E-2,4.4599999999999973E-2,52871.579073517583,52872,139.95222494477281,4.9630747240530404E-2,4.4608316373583312E-2,null,53205.394102527214,140.83471939234713,-6.2661710931932735E-3,-6.2661710931932735E-3]
["10A","NHS South Kent Coast CCG",null,null,31781,208628.875,152.33270083060171,-1.8594562807294102E-2,null,32436.190367724212,209772.328125,154.62568708488567,5.4807999372090688E-3,null,-2.0199362511331254E-2,-1.4829271238905872E-2,5.0325243614408599E-2,4.4600000000000001E-2,33380.386567309521,0.34933501151721724,5.3533384190204147E-2,4.7790653243697911E-2,33482.34448294888,5.3533384190204147E-2,4.77906532436978E-2,33482.34448294888,33482,159.61113793831095,5.3522544916774217E-2,4.777987305432907E-2,null,34185.205264866541,162.96336876471199,-2.0570456120363012E-2,-2.0570456120363012E-2]
["10C","NHS Surrey Heath CCG",null,null,12653,97507.046875,129.76498012723761,-4.4495934076719035E-2,null,13242.519737552006,97835.65625,135.35473921402766,3.3701089873152679E-3,null,-4.4517187758481902E-2,-4.1297106545721496E-2,4.8120415848149412E-2,4.4600000000000001E-2,13261.867621726635,0.97284114359767948,5.7035810703596646E-2,5.348544992081259E-2,13374.674112832608,5.7035810703596646E-2,5.3485449920812611E-2,13374.674112832608,13375,136.70884943851951,5.7061566426934274E-2,5.3511119136097296E-2,null,13956.579065546535,142.65329840363324,-4.1670603004874684E-2,-4.1670603004874796E-2]
["10D","NHS Swale CCG",null,null,16928,115515.53125,146.5430649612322,9.1090985603914376E-4,null,16989.41810623373,116668.421875,145.62139294586845,9.9803949523020741E-3,null,-3.6150800368609515E-3,6.3292349888890431E-3,5.5025520567174802E-2,4.4600000000000001E-2,17859.472012161135,0,5.5025520567174802E-2,4.4600000000000001E-2,17859.472012161135,5.5025520567174802E-2,4.4599999999999973E-2,17859.472012161135,17859,153.07483990084614,5.4997637051039661E-2,4.4572392022385499E-2,null,17905.516606850197,153.47354767543175,-2.5978924747918075E-3,-2.5978924747918075E-3]
["10E","NHS Thanet CCG",null,null,24265,148125.171875,163.81415591184438,2.5554736681290269E-3,null,24280.659612476727,149464.4375,162.4510821343487,9.0414452050742167E-3,null,-6.4494180663365874E-4,8.3906721924351668E-3,5.4044693661220444E-2,4.4600000000000001E-2,25576.394491689513,0,5.4044693661220444E-2,4.4600000000000001E-2,25576.394491689513,5.4044693661220444E-2,4.4599999999999973E-2,25576.394491689513,25576,171.11762789727155,5.4028436018957349E-2,4.4583888033201902E-2,null,25589.914333614423,171.21072250791713,-5.4374287592451331E-4,-5.4374287592462434E-4]
["10J","NHS North Hampshire CCG",null,null,31299,228530.703125,136.95752724692011,1.70709166861156E-2,null,30821.401701840088,229643.46875,134.21414451544285,4.8692171764392889E-3,null,1.5495670923084459E-2,2.0440339886542924E-2,4.9686384262508376E-2,4.4600000000000001E-2,32854.134141032249,0,4.9686384262508376E-2,4.4600000000000001E-2,32854.134141032249,4.9686384262508376E-2,4.4599999999999973E-2,32854.134141032249,32854,143.06524883477661,4.9682098469599589E-2,4.4595734974426815E-2,null,32483.344430507965,141.45120088684416,1.1410634464840363E-2,1.1410634464840141E-2]
["10K","NHS Fareham and Gosport CCG",null,null,28245,206927.46875,136.49710292510403,-1.059913674591928E-2,null,28589.47912264735,207959.96875,137.47587718199898,4.9896710486871942E-3,null,-1.2049157005258881E-2,-7.119607286441898E-3,4.9812210377458532E-2,4.4600000000000001E-2,29651.945882111315,0.16771748613526261,5.1351702377467001E-2,4.6131848579500201E-2,29695.428833651556,5.1351702377467001E-2,4.6131848579500145E-2,29695.428833651556,29695,142.79190451167059,5.1336519738006681E-2,4.6116741320293864E-2,null,30131.072766049012,144.8888117610328,-1.4472527063170815E-2,-1.4472527063170815E-2]
["10L","NHS Isle of Wight CCG",null,null,22464,145597.15625,154.28872773742791,1.6598839246260155E-3,null,22449.397581861565,146175.921875,153.5779442599227,3.9751162722314604E-3,null,6.5045924217721485E-4,4.6281611655267785E-3,4.8752406457972963E-2,4.4600000000000001E-2,23559.174058671906,0,4.8752406457972963E-2,4.4600000000000001E-2,23559.174058671906,4.8752406457972963E-2,4.4599999999999973E-2,23559.174058671906,23559,161.16881424661787,4.8744658119658224E-2,4.4592282340280009E-2,null,23659.907520217861,161.85912985348062,-4.2649160877586967E-3,-4.2649160877588077E-3]
["10Q","NHS Oxfordshire CCG",null,null,103445,750273.75,137.87634180190898,8.3623403929626861E-3,null,102459.39538994379,752421.75,136.17282513423328,2.8629550214172017E-3,null,9.6194654116896761E-3,1.2509960529910824E-2,4.7590642815372286E-2,4.4600000000000001E-2,108368.01404603619,0,4.7590642815372286E-2,4.4600000000000001E-2,108368.01404603619,4.7590642815372286E-2,4.4599999999999973E-2,108368.01404603619,108368,144.02560797850407,4.7590507032722718E-2,4.4599864604980111E-2,null,107984.18134222766,143.51549691675933,3.5543970700293581E-3,3.5543970700293581E-3]
["10R","NHS Portsmouth CCG",null,null,33283,232324.75,143.26067282973509,-3.9644758794860957E-2,null,34580.276729368452,233199.9375,148.28596053705397,3.7670868041395078E-3,null,-3.7514931980480504E-2,-3.3889167181562985E-2,4.8535098875604143E-2,4.4600000000000001E-2,34898.39369587673,0.79833138236897483,5.5854130889847031E-2,5.1891564059492697E-2,35141.993038406777,5.5854130889847031E-2,5.1891564059492801E-2,35141.993038406777,35142,150.69472306355141,5.5854340053480778E-2,5.1891772438146244E-2,null,36444.904432600582,156.28179331137505,-3.5749975281458291E-2,-3.5749975281458402E-2]
["10V","NHS South Eastern Hampshire CCG",null,null,30708,217457.140625,141.21403377116627,-1.0463592376171338E-2,null,31063.202527414782,218521.34375,142.15180080053295,4.8938522871282419E-3,null,-1.1434832809054329E-2,-6.5969409046218175E-3,4.9712118099134228E-2,4.4600000000000001E-2,32234.559722588216,0.1554049683067566,5.1138456524940645E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AG169,G169,T169, $P$1))","v":4.6019392130382801E-2},32278.359722967878,5.1138456524940645E-2,4.6019392130382863E-2,32278.359722967878,{"$f":"IF(ROUND(Z169,0)/E169>$AA$1,ROUND(Z169,0),ROUNDUP(Z169,0))","v":32278},{"$f":"AA169/K169*1000","v":147.71097159702506},{"$f":"AA169/E169-1","v":5.1126742217011856E-2},{"$f":"AB169/G169-1","v":4.6007734871357897E-2},null,32738.183570424662,{"$f":"AF169/K169*1000","v":149.81686918362942},-1.4056478406468065E-2,-1.4056478406468176E-2]
["10X","NHS Southampton CCG",null,null,39901,289813.3125,137.67828556874866,-3.7820615080761399E-2,null,41359.769015959035,290995.65625,142.13191203248084,4.0796737037398501E-3,null,-3.5270240880604375E-2,-3.1334458251109809E-2,4.8861627150926568E-2,4.4600000000000001E-2,41850.627784949123,0.73814978212272808,5.5631026966576735E-2,5.1341895083564258E-2,42120.733606993381,5.5631026966576735E-2,5.1341895083564237E-2,42120.733606993381,42121,144.74786511525463,5.5637703315706277E-2,5.134854430603597E-2,null,43589.958545961897,149.79590797916555,-3.3699471047053287E-2,-3.3699471047053065E-2]
["11A","NHS West Hampshire CCG",null,null,78198,569597.25,137.28647741891308,-1.0657330948309007E-2,null,79165.420271693743,572752.5,138.21924875350828,5.5394403677335724E-3,null,-1.2220237931834133E-2,-6.7484908434037871E-3,5.0386499408134444E-2,4.4600000000000001E-2,82138.123480717302,0.15897504931457684,5.1846542157543585E-2,4.605199948484863E-2,82252.29590363559,5.1846542157543585E-2,4.6051999484848727E-2,82252.29590363559,82252,143.60827757190063,5.1842758126806388E-2,4.6048236300049616E-2,null,83434.155219417531,145.67226719991189,-1.4168720427607417E-2,-1.4168720427607306E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,28607,210293.578125,136.03363571566507,-6.4944854065005497E-3,null,28764.307741478136,211439,136.04069136478196,5.4467753376623573E-3,null,-5.468851984617662E-3,-5.1864255070421805E-5,5.0289701517722163E-2,4.4600000000000001E-2,30045.637491317477,1.2217727931783699E-3,5.0300921367168794E-2,4.4611159068507579E-2,30045.958457550598,5.0300921367168794E-2,4.4611159068507655E-2,30045.958457550598,30046,142.10245035211099,5.0302373544936607E-2,4.4612603379438065E-2,null,30315.328443215421,143.37623826832052,-8.8842330611693665E-3,-8.8842330611694775E-3]
["11J","NHS Dorset CCG",null,null,117091,808390.5625,144.84459051314073,-1.2731882061361333E-2,null,118533.01084684346,811920.5,145.99090778819289,4.3666238372246369E-3,null,-1.2165478937396501E-2,-7.8519771704910202E-3,4.9161375260364792E-2,4.4600000000000001E-2,122847.35459061137,0.18497001579484146,5.0858176996100513E-2,4.628942465377129E-2,123046.03480265041,5.0858176996100513E-2,4.6289424653771283E-2,123046.03480265041,123046,151.5493204076015,5.085787976872691E-2,4.6289128718635109E-2,null,124924.51365355265,153.86298739045588,-1.5037190048722171E-2,-1.5037190048721949E-2]
["11M","NHS Gloucestershire CCG",null,null,90792,656479.25,138.30140099629958,-2.8749690492985924E-2,null,93647.039592221365,660995.375,141.67578644891631,6.8793111130320828E-3,null,-3.0487238087326674E-2,-2.3817658170074307E-2,5.1786128388673358E-2,4.4600000000000001E-2,95493.766168664428,0.5610755752667681,5.6945968859941853E-2,4.9724586844042552E-2,95962.238404731834,5.6945968859941853E-2,4.9724586844042573E-2,95962.238404731834,95962,145.1780203454525,5.6943343025817272E-2,4.9721978950429513E-2,null,98696.648238095309,149.31518732350483,-2.7707610004123473E-2,-2.7707610004123584E-2]
["11N","NHS Kernow CCG",null,null,86471,583022.5625,148.31501482414754,-4.5230455539260861E-2,null,90706.517819051107,586774.5,154.58496887484222,6.4353212745518196E-3,null,-4.6694746098626227E-2,-4.0559920517052817E-2,5.1322336603396801E-2,4.4600000000000001E-2,90908.893768432332,0.95547515941231598,6.0105334216129513E-2,5.3326837609007978E-2,91668.368355002938,6.0105334216129513E-2,5.3326837609007915E-2,91668.368355002938,91668,156.22355777219357,6.010107434862566E-2,5.3322604979832544E-2,null,95597.568498396286,162.92045495909636,-4.1105318473264374E-2,-4.1105318473264374E-2]
["11X","NHS Somerset CCG",null,null,81789,582469.875,140.41756236749583,-3.9736733612892428E-2,null,85310.769386606262,586146.75,145.5450693646365,6.3125582245777689E-3,null,-4.1281650745013443E-2,-3.5229685344370099E-2,5.1194098321393877E-2,4.4600000000000001E-2,85976.11410760849,0.82991013767656296,5.8821936236294947E-2,5.2179988794295244E-2,86599.987342830325,5.8821936236294947E-2,5.2179988794295307E-2,86599.987342830325,86600,147.74457079221202,5.8822090990231057E-2,5.2180142577466171E-2,null,89910.872075987456,153.39310859607676,-3.6823934631501465E-2,-3.6823934631501465E-2]
["12D","NHS Swindon CCG",null,null,31833,240568.46875,132.32407457804049,-4.4276865087783057E-2,null,33338.287748935909,241927.0625,137.80305272352862,5.6474306755964765E-3,null,-4.5151921426557218E-2,-3.9759483097086989E-2,5.0499306083727991E-2,4.4600000000000001E-2,33440.544410563314,0.93661915423055331,5.9102233867834197E-2,5.3154616182260403E-2,33714.401410714767,5.9102233867834197E-2,5.3154616182260472E-2,33714.401410714767,33714,139.35605075186658,5.9089623975120187E-2,5.3142077103126351E-2,null,35135.945280756525,145.23362916770225,-4.0469817145785014E-2,-4.0469817145785125E-2]
["12F","NHS Wirral CCG",null,null,51981,337197.96875,154.15573288503089,4.8292548807136182E-3,null,51515.579362766162,337632.40625,152.57889470663383,1.2883751987311509E-3,null,9.0345608647124376E-3,1.0334575967592796E-2,4.5945836732594447E-2,4.4600000000000001E-2,54369.310539196995,0,4.5945836732594447E-2,4.4600000000000001E-2,54369.310539196995,4.5945836732594447E-2,4.4599999999999973E-2,54369.310539196995,54369,161.03015881639769,4.5939862642119245E-2,4.4594033596491167E-2,null,54293.387567704187,160.80620983846745,1.3926637419985344E-3,1.3926637419985344E-3]
["13T","NHS Newcastle Gateshead CCG",null,null,77333,529457.6875,146.06077468655133,-1.7251103515371957E-2,null,78370.86743689554,530687.3125,147.67804993810842,2.3224235458854103E-3,null,-1.3243026022791371E-2,-1.0951358392360167E-2,4.7026003636031932E-2,4.4600000000000001E-2,80969.661939185258,0.25798252985536319,4.9387760778847989E-2,4.6956284851396406E-2,81152.303704310645,4.9387760778847989E-2,4.6956284851396468E-2,81152.303704310645,81152,152.91867374349562,4.9383833551006617E-2,4.6952366723108652E-2,null,82596.758735939438,155.64110313253332,-1.7491712242102775E-2,-1.7491712242102664E-2]
["14L","NHS Manchester CCG",null,null,101572,653890.9375,155.33477247495881,-2.3192471541578996E-2,null,104023.84389479161,659284.125,157.78302548205846,8.2478394954050849E-3,null,-2.3570018209203791E-2,-1.5516580440891881E-2,5.3215693136900111E-2,4.4600000000000001E-2,106977.22438330122,0.36552604101040942,5.6581762930687285E-2,4.7938534100377281E-2,107319.12282439577,5.6581762930687285E-2,4.7938534100377295E-2,107319.12282439577,107319,162.78110746258301,5.6580553695900537E-2,4.7937334757577332E-2,null,109632.98758791282,166.29095625184789,-2.1106672716159181E-2,-2.1106672716159069E-2]
["14Y","NHS Buckinghamshire CCG",null,null,76077,568164.25,133.89966017749268,-1.4217714359342493E-2,null,77351.476323829818,572417.625,135.13119258658367,7.4861714724219208E-3,null,-1.6476431794194335E-2,-9.1136057154376227E-3,5.2420054720091924E-2,4.4600000000000001E-2,80064.960502940434,0.21469035843198167,5.4395609737072359E-2,4.6560875566255426E-2,80215.254801967254,5.4395609737072359E-2,4.6560875566255433E-2,80215.254801967254,80215,140.13370046039375,5.4392260472941878E-2,4.6557551188983304E-2,null,81522.400309432967,142.41769775945136,-1.6037313725681401E-2,-1.6037313725681512E-2]
["15A","NHS Berkshire West CCG",null,null,75492,550345.9375,137.17190380822973,-3.5539955742200924E-3,null,75777.304158514584,553094.125,137.00616356847866,4.9935637073725836E-3,null,-3.7650344213587816E-3,1.2097283467704667E-3,4.9816276648721347E-2,4.4600000000000001E-2,79252.730356765271,0,4.9816276648721347E-2,4.4600000000000001E-2,79252.730356765271,4.9816276648721347E-2,4.4599999999999973E-2,79252.730356765271,79253,143.29025823588344,4.9819848460764149E-2,4.4603554064594375E-2,null,79863.346086866557,144.39377038558592,-7.6423806010167405E-3,-7.6423806010168516E-3]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,137908,1026830,134.30460738389021,-2.9850331537694341E-2,null,142348.43175124528,1035613.5,137.45324076138954,8.5539962798126812E-3,null,-3.1194103767893777E-2,-2.2906941735663877E-2,5.3535504513892329E-2,4.4600000000000001E-2,145290.97435650186,0.53962171344320087,5.8506301943386019E-2,4.9528637879408539E-2,145976.48708840847,5.8506301943386019E-2,4.9528637879408643E-2,145976.48708840847,145976,140.9560613105179,5.8502769962583745E-2,4.9525135854911362E-2,null,150024.10281172575,144.86495474588324,-2.6983016301093676E-2,-2.6983016301093565E-2]
["15D","NHS East Berkshire CCG",null,null,62447,465062.5,134.27657572906867,1.2449276583128999E-2,null,61691.25209762132,467395.375,131.9894363473779,5.0162612552075991E-3,null,1.2250487332997828E-2,1.7328200233171165E-2,4.9839986507189904E-2,4.4600000000000001E-2,65559.35763741449,0,4.9839986507189904E-2,4.4600000000000001E-2,65559.35763741449,4.9839986507189904E-2,4.4599999999999973E-2,65559.35763741449,65559,140.26454583552521,4.9834259452015361E-2,4.4594301529840452E-2,null,65017.749991451303,139.10653264690797,8.3246499397451323E-3,8.3246499397451323E-3]
["15E","NHS Birmingham and Solihull CCG",null,null,195619,1329445,147.14335681430973,-6.7935528704419212E-3,null,196829.79050646487,1338521.875,147.05011115822433,6.8275671426798468E-3,null,-6.1514596106075903E-3,6.3410802855545789E-4,5.1732076637243329E-2,4.4600000000000001E-2,205738.77709970091,0,5.1732076637243329E-2,4.4600000000000001E-2,205738.77709970091,5.1732076637243329E-2,4.4599999999999973E-2,205738.77709970091,205739,153.70611705542728,5.1733216098640789E-2,4.4601131734404831E-2,null,207443.18967247073,154.97930481895989,-8.2152114762671369E-3,-8.2152114762670259E-3]
["15F","NHS Leeds CCG",null,null,125530,888936.5,141.21368624193067,-3.6208039902393518E-2,null,129909.09443413527,892733.0625,145.51840845945512,4.2709040522017627E-3,null,-3.3708913553819775E-2,-2.9581977037110296E-2,4.9061386372929894E-2,4.4600000000000001E-2,131688.67583139389,0.6968663612982402,5.5453402695876619E-2,5.096483273303571E-2,132491.06564041341,5.5453402695876619E-2,5.0964832733035648E-2,132491.06564041341,132491,148.41054461338493,5.54528797896916E-2,5.0964312050635341E-2,null,136914.01513732801,153.36501008925947,-3.2305057542075688E-2,-3.2305057542075688E-2]
["15M","NHS Derby and Derbyshire CCG",null,null,150679,1058006.75,142.41780593554816,5.2965549478807272E-3,null,149767.77651179401,1062176.125,141.00088769345481,3.9407829864979149E-3,null,6.0842426149942952E-3,1.0049002281275143E-2,4.8716541907695587E-2,4.4600000000000001E-2,158019.55981810967,0,4.8716541907695587E-2,4.4600000000000001E-2,158019.55981810967,4.8716541907695587E-2,4.4599999999999973E-2,158019.55981810967,158020,148.77005449543501,4.8719463229779825E-2,4.4602909854976946E-2,null,157843.51133950864,148.60389687210173,1.1181242674698222E-3,1.1181242674698222E-3]
["99A","NHS Liverpool CCG",null,null,84690,540072.5,156.81227983280021,-4.1833481994053234E-2,null,88239.762815907467,543229,162.43566307378191,5.8445856806261798E-3,null,-4.0228607859171706E-2,-3.4619141723990943E-2,5.0705254201982131E-2,4.4600000000000001E-2,88984.22797836586,0.81552748466409752,5.819741308168136E-2,5.2048624754121038E-2,89618.738913887588,5.819741308168136E-2,5.2048624754120976E-2,89618.738913887588,89619,164.97462396153372,5.8200495926319595E-2,5.205168968550522E-2,null,92997.801843785957,171.19447202521582,-3.6332061369165891E-2,-3.6332061369165891E-2]
["99C","NHS North Tyneside CCG",null,null,31590,220334,143.37324244102138,-7.7284666934440693E-3,null,31774.280148468635,220946.0625,143.81012175072655,2.7778849383208737E-3,null,-5.7996639926244375E-3,-3.0378898535559085E-3,4.75017786065699E-2,4.4600000000000001E-2,33090.581186181545,7.1563954147371225E-2,4.8157224082570282E-2,4.5253629767713403E-2,33111.286708768392,4.8157224082570282E-2,4.5253629767713299E-2,33111.286708768392,33111,149.86010443159628,4.8148148148148051E-2,4.5244578975350835E-2,null,33487.603713770695,151.56460963757024,-1.1246063378844595E-2,-1.1246063378844595E-2]
["99D","NHS South Lincolnshire CCG",null,null,26213,169595.8125,154.5615992140136,-6.5559992717022508E-3,null,26424.637565579702,170773.859375,154.73467462929557,6.946202607449381E-3,null,-8.0091000322887185E-3,-1.1185302563669897E-3,5.1856003243741622E-2,4.4600000000000001E-2,27572.301413028199,2.6349358218303642E-2,5.2098336938613432E-2,4.484066200780578E-2,27578.653706171874,5.2098336938613432E-2,4.4840662007805676E-2,27578.653706171874,27579,161.49427143553422,5.2111547705337102E-2,4.4853781642886004E-2,null,27849.499247233114,163.07823310404186,-9.7128944700859421E-3,-9.7128944700859421E-3]
["99E","NHS Basildon and Brentwood CCG",null,null,38402,283903.5,135.26427113438194,-3.3974074755086847E-2,null,39813.91151473557,286350.625,139.03902432458659,8.6195661554013814E-3,null,-3.5462768188777583E-2,-2.7148875709833042E-2,5.3603998805932251E-2,4.4600000000000001E-2,40460.500762145413,0.63954948668629075,5.9495677269880476E-2,5.0441328744400347E-2,40686.75299851795,5.9495677269880476E-2,5.0441328744400327E-2,40686.75299851795,40687,142.08804328609375,5.9502109265142433E-2,5.044770577244706E-2,null,41960.745762633866,146.53624647277744,-3.0355651204086564E-2,-3.0355651204086564E-2]
["99F","NHS Castle Point and Rochford CCG",null,null,26067,187122.96875,139.30411736266342,1.9843852081702362E-2,null,25576.968335485679,188116.6875,135.96331444803735,5.3105118876541901E-3,null,1.9159098845755285E-2,2.4571355355586411E-2,5.0147360717843537E-2,4.4600000000000001E-2,27374.191251832028,0,5.0147360717843537E-2,4.4600000000000001E-2,27374.191251832028,5.0147360717843537E-2,4.4599999999999973E-2,27374.191251832028,27374,145.51606433108174,5.0140023784862153E-2,4.4592701824068603E-2,null,26956.122241519461,143.29468905579927,1.5502146589797539E-2,1.5502146589797539E-2]
["99G","NHS Southend CCG",null,null,27538,191002.90625,144.17581669650642,-1.5590506710312146E-2,null,28006.536425733862,192351.65625,145.6007032730391,7.0614108784012863E-3,null,-1.6729538369598118E-2,-9.7862616354308374E-3,5.1976349803577904E-2,4.4600000000000001E-2,28969.324720890927,0.23053619871450734,5.4096821971380438E-2,4.6705603635385902E-2,29027.718283447874,5.4096821971380438E-2,4.6705603635385895E-2,29027.718283447874,29028,150.9110998361887,5.4107052073498529E-2,4.6715762005081762E-2,null,29516.696801247923,153.45174238003435,-1.6556622325952897E-2,-1.6556622325952897E-2]
["99H","NHS Surrey Downs CCG",null,null,41240,311412.78125,132.42873280429941,-2.0682927525128347E-2,null,42162.37634131447,313306.78125,134.57217929691546,6.0819597461527763E-3,null,-2.1876763630389706E-2,-1.592785748001313E-2,5.0953215150831177E-2,4.4600000000000001E-2,43341.310592820279,0.37521454605449067,5.4401082287879765E-2,4.8027024114336153E-2,43483.500633552161,5.4401082287879765E-2,4.8027024114336125E-2,43483.500633552161,43484,138.79048460589297,5.4413191076624567E-2,4.8039059703114617E-2,null,44435.843831912825,141.82854151648795,-2.1420631405433821E-2,-2.1420631405433932E-2]
["99J","NHS West Kent CCG",null,null,67806,500118.6875,135.57981674100111,-1.2078322281064424E-2,null,68766.545227087001,503703.3125,136.52192376060066,7.1675486031503866E-3,null,-1.3968205381192256E-2,-6.9007745690105038E-3,5.208722127085097E-2,4.4600000000000001E-2,71337.826125491323,0.16256241623110726,5.3582628114404063E-2,4.6084764720256473E-2,71439.223681925287,5.3582628114404063E-2,4.6084764720256466E-2,71439.223681925287,71439,141.82753662157026,5.3579329262896991E-2,4.6081489345159765E-2,null,72474.55503538021,143.88341953852094,-1.4288532504610485E-2,-1.4288532504610596E-2]
["99K","NHS High Weald Lewes Havens CCG",null,null,24375,173388.34375,140.58038431432908,-2.7659390892695868E-3,null,24527.186804782556,174816.46875,140.30249541224961,8.2365686707241981E-3,null,-6.2048210418033101E-3,1.9806411943206204E-3,5.3203919633438401E-2,4.4600000000000001E-2,25671.84554106506,0,5.3203919633438401E-2,4.4600000000000001E-2,25671.84554106506,5.3203919633438401E-2,4.4599999999999973E-2,25671.84554106506,25672,146.85115300385564,5.321025641025634E-2,4.4606285009902269E-2,null,25849.734694045277,147.86784608383917,-6.8756873580687605E-3,-6.8756873580688715E-3]
["99M","NHS North East Hampshire and Farnham CCG",null,null,31128,228523.125,136.2137858039531,1.360296031831898E-2,null,30687.960593004726,229046.4375,133.98139227991584,2.2899761238606153E-3,null,1.4339154459667158E-2,1.6661966904876646E-2,4.6992109058984877E-2,4.4600000000000001E-2,32590.770370788083,0,4.6992109058984877E-2,4.4600000000000001E-2,32590.770370788083,4.6992109058984877E-2,4.4599999999999973E-2,32590.770370788083,32591,142.28992319515993,4.6999485993317824E-2,4.460736007992594E-2,null,32342.707948708077,141.20589825243658,7.6769097901661087E-3,7.6769097901663308E-3]
["99N","NHS Wiltshire CCG",null,null,70016,501744.03125,139.54525742053858,-3.274726177656373E-2,null,72530.133685252091,504448.25,143.78111864844826,5.3896381054359122E-3,null,-3.4663298652699237E-2,-2.9460483182541908E-2,5.0230015964938257E-2,4.4600000000000001E-2,73532.904797801122,0.69400431525422634,5.6602871441860048E-2,5.0938692219795183E-2,73979.106646873275,5.6602871441860048E-2,5.093869221979519E-2,73979.106646873275,73979,146.6532989261039,5.6601348263254136E-2,5.0937177206562323E-2,null,76441.082624356233,151.5340426383801,-3.2208892650766097E-2,-3.2208892650766097E-2]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,132031,941125.25,140.29057237599352,-4.4154209980769132E-2,null,138068.60660837006,945570,146.01627231021504,4.7228038988433862E-3,null,-4.3729032664866829E-2,-3.9212752411985519E-2,4.9533440952731711E-2,4.4600000000000001E-2,138570.94974243012,0.92373975057680846,5.8010269242934953E-2,5.3036982078348976E-2,139690.15385841395,5.8010269242934953E-2,5.3036982078348949E-2,139690.15385841395,139690,147.73099823386951,5.8009103922563643E-2,5.3035822235687036E-2,null,145513.50217249317,153.88971961091531,-4.0020356087574149E-2,-4.002035608757426E-2]
["99Q","NHS South Devon and Torbay CCG",null,null,41912,297486.0625,140.8872726600427,-3.8138677976699009E-2,null,43628.554447814065,299367.25,145.73589612028056,6.3236155811501327E-3,null,-3.9344747254170587E-2,-3.3269932729793172E-2,5.1205648836069484E-2,4.4600000000000001E-2,44058.131154017341,0.78374399834612885,5.8409245471384486E-2,5.1758330107512282E-2,44360.04829619667,5.8409245471384486E-2,5.1758330107512185E-2,44360.04829619667,44360,148.17920129873926,5.8408093147547246E-2,5.1757185024738028E-2,null,45981.080771187168,153.59422505697324,-3.5255386432825553E-2,-3.5255386432825664E-2]

{"sheet":"Primary medical care 2022-23","index":6,"n_rows":200,"n_cols":35,"rows_kept":200,"cut":false,"hidden":false,"merged":[[5,31,5,34],[5,4,5,7],[5,9,5,11],[5,14,5,15],[5,16,5,18],[5,19,5,22],[5,23,5,25]]}
["NHS England - 2019-20 to 2023-24 Allocations",null,null,null,"2021-22",null,null,null,null,"2022-23",null,4.097912403268511E-2,null,null,null,-3.8374651658232062E-2,0.05,3.2500000000000001E-2,null,-3.8374651658232062E-2,3.2500000000000001E-2,null,null,1.9405381777331882E-2,null,null,1.0194053817773319,null,null,null,null,null,null,null,-3.8774369497721728E-2]
["Minimum allocations for primary medical care services ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.8725000000000002E-2,0.1,2.2943526413665438E-2,1,0,4.0099999999999997E-2,null,null,null,null,1,null,null,null,null,null,null,null,null,0.20662578353315886]
["2022-23 minimum allocation calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5999999999999956E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,156.54307556862202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9697.9823300708085,null,null,null,null,null,null,null,30]
[null,"England",null,null,9097910,60137620.015625,151.2848363077251,null,null,9091879.715767391,60459122.5,150.38060990328449,5.3461125380662722E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,9454759,null,null,null,null,9464456.9823300708,null,-1.0246739298594987E-3]
[null,null,null,null,"Baseline",null,null,null,null,"Opening Target",null,null,null,null,"Distance from Target",null,"Minimum per capita growth",null,null,"Per capita pace of change",null,null,null,"Minimum programme",null,null,null,null,null,null,null,"Closing target"]
["CCG","Clinical Commissioning Group (192)",null,null,"Baseline\n£000","Estimated Population","Allocation per capita\n£","Closing DfT",null,"Opening Target\n£000","Estimated Population","Opening Target per capita\n£","population growth rate %",null,"DFT\n(total allocation)","DFT\n(per capita)","Apply minimum per capita growth [programme]","Apply minimum per capita growth [per capita]","Allocation after min per capita growth\n£000","First Transition position","Growth on per capita parameters\n[programme]","Growth on per capita parameters\n[per capita]","Allocation after per capita p-o-c","Apply minimum programme growth\n[programme]","Apply minimum programme growth\n[per capita]","Allocation after minimum programme growth","Minimum allocation\n£000","Minimum allocation per head\n£","Growth after rounding","Per capita growth after rounding",null,"Target allocations from the fair shares formula £000","Target per head","DFT\n(total allocation)","DFT\n(per capita)"]
[]
["00C","NHS Darlington CCG",null,null,16665,108477.078125,{"$f":"E9/F9*1000","v":153.62692550399112},6.2095530720154279E-3,null,16507.503973747247,108490.84375,{"$f":"J9/K9*1000","v":152.1557340985031},{"$f":"K9/F9-1","v":1.2689892867623342E-4},null,{"$f":"E9/J9-1","v":9.5408746533229838E-3},{"$f":"G9/L9-1","v":9.6689843087713889E-3},{"$f":"(1+M9)*(1+R9)-1","v":3.263102314385824E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.2500000000000001E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":17208.796000692397},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":3.263102314385824E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AG9,G9,T9, $P$1))","v":3.2500000000000001E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":17208.796000692397},{"$f":"MAX(U9,$X$1)","v":3.263102314385824E-2},{"$f":"(1+X9)/(1+M9) - 1","v":3.2499999999999973E-2},{"$f":"(1+IF($Z$2=1,X9,0))*$E9","v":17208.796000692397},{"$f":"IF(ROUND(Z9,0)/E9>$AA$1,ROUND(Z9,0),ROUNDUP(Z9,0))","v":17209},{"$f":"AA9/K9*1000","v":158.62168091950159},{"$f":"AA9/E9-1","v":3.2643264326432719E-2},{"$f":"AB9/G9-1","v":3.2512239629378659E-2},null,17183.967026557479,{"$f":"AF9/K9*1000","v":158.39094279840992},{"$f":"AA9/AF9-1","v":1.4567633541098246E-3},{"$f":"AB9/AG9-1","v":1.4567633541100466E-3}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,50460,295084.125,{"$f":"E10/F10*1000","v":171.00208288060225},5.7156429308929724E-2,null,47654.446896803449,296002.53125,{"$f":"J10/K10*1000","v":160.99337629162065},{"$f":"K10/F10-1","v":3.1123539770225861E-3},null,{"$f":"E10/J10-1","v":5.8872849983381936E-2},{"$f":"G10/L10-1","v":6.2168437109188845E-2},{"$f":"(1+M10)*(1+R10)-1","v":3.3380519977067813E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.0174253043581272E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":52144.38103804284},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":3.3380519977067813E-2},3.0174253043581272E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":52144.38103804284},{"$f":"MAX(U10,$X$1)","v":3.3380519977067813E-2},{"$f":"(1+X10)/(1+M10) - 1","v":3.0174253043581345E-2},{"$f":"(1+IF($Z$2=1,X10,0))*$E10","v":52144.38103804284},52144,176.16065572074393,3.3372968688069715E-2,3.0166725183947252E-2,null,49607.284386896565,167.59074382711572,{"$f":"AA10/AF10-1","v":5.1135949981037321E-2},5.1135949981037321E-2]
["00J","NHS North Durham CCG",null,null,39765,261174,152.25481862666268,3.4909722001365884E-2,null,38336.32143829955,261762.296875,146.45471061329505,2.2525093424308196E-3,null,3.7266970541235622E-2,3.960342408297457E-2,3.4825715896059872E-2,3.2500000000000001E-2,41149.844592606823,0,3.4825715896059872E-2,3.2500000000000001E-2,41149.844592606823,3.4825715896059872E-2,3.2499999999999973E-2,41149.844592606823,41150,157.20369392865797,3.4829624041242235E-2,3.2503899361833621E-2,null,39907.31030947651,152.45629636468826,3.1139399796342504E-2,3.1139399796342504E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,47355,299587.75,158.06721069202595,-1.5466937322543561E-2,null,47974.020688648503,300221.375,159.79548654271701,2.1149896816541336E-3,null,-1.2903248044727089E-2,-1.0815548599547253E-2,3.4683726846307827E-2,3.2500000000000001E-2,48997.447884806905,0.27929111942020018,3.6950731720768903E-2,3.4762220301864939E-2,49104.801900637009,3.6950731720768903E-2,3.4762220301864932E-2,49104.801900637009,49105,163.5626377369033,3.695491500369541E-2,3.4766394755864294E-2,null,49939.954032795227,166.34376560561429,-1.6719159017385521E-2,-1.6719159017385632E-2]
["00L","NHS Northumberland CCG",null,null,50986,325652.125,156.56584461102472,6.8555978150919294E-4,null,50858.987392447561,325740.3125,156.13353779307732,2.7080277765723082E-4,null,2.4973483363395221E-3,2.7688274028627724E-3,3.2779603867931106E-2,3.2500000000000001E-2,52657.300882810334,0,3.2779603867931106E-2,3.2500000000000001E-2,52657.300882810334,3.2779603867931106E-2,3.2499999999999973E-2,52657.300882810334,52657,161.65331087167789,3.2773702585023434E-2,3.2494100314743424E-2,null,52943.144144979437,162.53175340396174,-5.404744081610624E-3,-5.404744081610624E-3]
["00M","NHS South Tees CCG",null,null,50999,297457.03125,171.44997307909492,-5.1342156415195017E-3,null,51002.628023601726,297528.96875,171.42071320946533,2.4184165254959034E-4,null,-7.1134052152088678E-5,1.7069039722072965E-4,3.2749701506257445E-2,3.2500000000000001E-2,52669.202027117622,0,3.2749701506257445E-2,3.2500000000000001E-2,52669.202027117622,3.2749701506257445E-2,3.2499999999999973E-2,52669.202027117622,52669,177.02141818753572,3.2745740112551269E-2,3.2496039564092083E-2,null,53092.671043373804,178.44538387784738,-7.9798404383852883E-3,-7.9798404383853994E-3]
["00N","NHS South Tyneside CCG",null,null,25201,157706.65625,159.79667947591781,7.2363102669710244E-3,null,24920.217837800621,157875.640625,157.84713676629377,1.0715107340308894E-3,null,1.1267243489881063E-2,1.2350827196254466E-2,3.3606334832886775E-2,3.2500000000000001E-2,26047.913244123578,0,3.3606334832886775E-2,3.2500000000000001E-2,26047.913244123578,3.3606334832886775E-2,3.2499999999999973E-2,26047.913244123578,26048,164.99062107922961,3.36097773897861E-2,3.2503438872111046E-2,null,25941.426535497387,164.31557416204396,4.1082345397152054E-3,4.1082345397152054E-3]
["00P","NHS Sunderland CCG",null,null,47400,284736.65625,166.4696095833288,4.07492114894763E-2,null,45359.060356326576,284950.625,159.18217535520961,7.5146190454700168E-4,null,4.4995192308668663E-2,4.5780466386123431E-2,3.327588441644469E-2,3.2500000000000001E-2,48977.276921339479,0,3.327588441644469E-2,3.2500000000000001E-2,48977.276921339479,3.327588441644469E-2,3.2499999999999973E-2,48977.276921339479,48977,171.87890007260029,3.3270042194092797E-2,3.2494162164558915E-2,null,47217.834916674532,165.70532146288338,3.7256369048472404E-2,3.7256369048472182E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,27547,175123.546875,157.30037731398022,1.3076827542146896E-2,null,27049.377683078459,175059.828125,154.51504764282117,-3.6385027106311529E-4,null,1.8396812035821553E-2,1.8026268079712526E-2,3.2124324595127263E-2,3.2500000000000001E-2,28431.928769621969,0,3.2124324595127263E-2,3.2500000000000001E-2,28431.928769621969,3.2124324595127263E-2,3.2499999999999973E-2,28431.928769621969,28432,162.41304646831006,3.212691037136528E-2,3.2502586717415571E-2,null,28157.837486160275,160.84693894509257,9.7366324375753877E-3,9.7366324375753877E-3]
["00R","NHS Blackpool CCG",null,null,32833,172451.375,190.38989976159945,-3.8485682656077214E-2,null,33892.007794770609,172164.8125,196.85792527884064,-1.6617002908790868E-3,null,-3.1246534616164223E-2,-3.285631253138277E-2,3.0784294449667238E-2,3.2500000000000001E-2,33843.740739665926,0.84845222805378351,3.7645222986920635E-2,3.9372348320456441E-2,34069.005606329563,3.7645222986920635E-2,3.9372348320456441E-2,34069.005606329563,34069,197.88596464797359,3.7645052234032805E-2,3.9372177283356402E-2,null,35280.872585909245,204.92499061565931,-3.4349280419817441E-2,-3.434928041981733E-2]
["00T","NHS Bolton CCG",null,null,47461,312848.8125,151.70586591246851,-1.3726577416199981E-2,null,47994.252143552309,313833.6875,152.92893674313504,3.1480861062882504E-3,null,-1.1110750136440029E-2,-7.9976416282867557E-3,3.575039890474252E-2,3.2500000000000001E-2,49157.749682417983,0.20652399298351853,3.7428481492082888E-2,3.4172816417218803E-2,49237.393160095744,3.7428481492082888E-2,3.417281641721881E-2,49237.393160095744,49237,156.88882985195781,3.7420197635953834E-2,3.4164558557542968E-2,null,49961.014554998903,159.19583061011863,-1.4491590321927483E-2,-1.4491590321927594E-2]
["00V","NHS Bury CCG",null,null,30479,206201.6875,147.81159344294892,-6.7524808177754636E-3,null,30623.559511357049,206811.75,148.07456303308226,2.9585718109119696E-3,null,-4.7205326116135371E-3,-1.7759268354186064E-3,3.5554725394766562E-2,3.2500000000000001E-2,31562.672475307088,4.5859957015328759E-2,3.592728383491739E-2,3.2871459450691101E-2,31574.027684004446,3.592728383491739E-2,3.2871459450691143E-2,31574.027684004446,31574,152.6702423822631,3.5926375537255195E-2,3.2870553832365479E-2,null,31878.486154895261,154.14252891770059,-9.5514621809763556E-3,-9.5514621809764666E-3]
["00X","NHS Chorley and South Ribble CCG",null,null,26494,187455.0625,141.33520667119888,8.2597171127929414E-4,null,26546.407256911793,188646.0625,140.72070683644296,6.3535227276136919E-3,null,-1.9741751267734475E-3,4.3668046343039446E-3,3.9060012216261208E-2,3.2500000000000001E-2,27528.855963657625,0,3.9060012216261208E-2,3.2500000000000001E-2,27528.855963657625,3.9060012216261208E-2,3.2499999999999973E-2,27528.855963657625,27529,145.92936441490795,3.9065448780855938E-2,3.2505402241331804E-2,null,27634.255772514953,146.48731813586065,-3.8088875409353351E-3,-3.8088875409352241E-3]
["00Y","NHS Oldham CCG",null,null,43055,259393.0625,165.98362186344133,5.6084758580261296E-2,null,40707.370923783856,260564.6875,156.22750463369621,4.5167938907386684E-3,null,5.767085967334018E-2,6.2448140950725151E-2,3.4773636702442934E-2,3.012079339610851E-2,44552.178928223679,0,3.4773636702442934E-2,3.012079339610851E-2,44552.178928223679,3.4773636702442934E-2,3.0120793396108514E-2,44552.178928223679,44552,170.98249355066579,3.476948089652776E-2,3.0116656276708786E-2,null,42375.52332591411,162.62957092339732,5.136164708448332E-2,5.136164708448332E-2]
["01A","NHS East Lancashire CCG",null,null,60352,383179.65625,157.50314249622954,9.8799983766273414E-5,null,60122.223146158445,383372.625,156.82450760838347,5.035986301791251E-4,null,3.8218289646900772E-3,4.3273522627007566E-3,3.3019965585660005E-2,3.2500000000000001E-2,62344.820963025755,0,3.3019965585660005E-2,3.2500000000000001E-2,62344.820963025755,3.3019965585660005E-2,3.2499999999999973E-2,62344.820963025755,62345,162.62246163246527,3.3022932131495208E-2,3.2502965052638721E-2,null,62585.979185585638,163.25103855703219,-3.8503701423455716E-3,-3.8503701423456826E-3]
["01C","NHS Eastern Cheshire CCG",null,null,30663,210671.90625,145.54859518673956,3.2362125176297329E-3,null,30577.035219455738,211367.828125,144.66267402517332,3.3033444629022579E-3,null,2.8114164740722369E-3,6.1240480140170028E-3,3.5910703157946644E-2,3.2500000000000001E-2,31764.129890932119,0,3.5910703157946644E-2,3.2500000000000001E-2,31764.129890932119,3.5910703157946644E-2,3.2499999999999973E-2,31764.129890932119,31764,150.27831000475254,3.5906467077585269E-2,3.2495777866799358E-2,null,31830.055338265593,150.59082368695078,-2.0752505003087673E-3,-2.0752505003086563E-3]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,36158,236209.796875,153.07578465568247,-3.0933688361350353E-2,null,37226.864464241989,236985.09375,157.08525745299957,3.2822384391206771E-3,null,-2.8712180830289369E-2,-2.5524182614760971E-2,3.5888911188391992E-2,3.2500000000000001E-2,37455.671250749874,0.65911381832823679,4.1245166986228377E-2,3.7838732803811496E-2,37649.342747888048,4.1245166986228377E-2,3.7838732803811448E-2,37649.342747888048,37649,158.86653208541728,4.1235687814591415E-2,3.7829284643290162E-2,null,38752.388760470116,163.52247370187229,-2.8472793439656141E-2,-2.8472793439656141E-2]
["01E","NHS Greater Preston CCG",null,null,30753,209111.484375,147.06509349266818,-3.5779733513456535E-2,null,31715.497236837775,209021.90625,151.73288678606036,-4.2837496595526936E-4,null,-3.0347852649140528E-2,-3.0763227354750455E-2,3.2057702847651193E-2,3.2500000000000001E-2,31738.870535673817,0.79440225577147716,3.8489497300695952E-2,3.8934550853547696E-2,31936.667510488303,3.8489497300695952E-2,3.8934550853547689E-2,31936.667510488303,31937,152.79259754622009,3.8500308912951642E-2,3.8945367099212147E-2,null,33015.170531864431,157.9507675735037,-3.265682153069116E-2,-3.2656821530691271E-2]
["01F","NHS Halton CCG",null,null,21204,132053.203125,160.57164459637187,1.3631260791306943E-3,null,21121.886894065869,132256.265625,159.70424383488159,1.5377324835337269E-3,null,3.8875838293217502E-3,5.4312943767924615E-3,3.4087708789248605E-2,3.2500000000000001E-2,21926.795777167226,0,3.4087708789248605E-2,3.2500000000000001E-2,21926.795777167226,3.4087708789248605E-2,3.2499999999999973E-2,21926.795777167226,21927,165.79176719061394,3.4097340124504827E-2,3.2509616547578224E-2,null,21987.443316902139,166.24878385153738,-2.7489925059034359E-3,-2.7489925059034359E-3]
["01G","NHS Salford CCG",null,null,45971,280451.75,163.9176792442907,7.5372860113609441E-4,null,45949.826800317984,282634.25,162.57699411984919,7.7820872930904894E-3,null,4.6078954277728457E-4,8.2464627403135982E-3,4.0535005130115875E-2,3.2500000000000001E-2,47834.434720836558,0,4.0535005130115875E-2,3.2500000000000001E-2,47834.434720836558,4.0535005130115875E-2,3.2499999999999973E-2,47834.434720836558,47834,169.24346571585008,4.0525548715494519E-2,3.2490616607756095E-2,null,47832.810452048609,169.23925692674757,2.4868870136307564E-5,2.4868870136529608E-5]
["01H","NHS Cumbria CCG",null,null,53195,322940.9375,164.7205226187838,8.8014802231706213E-3,null,52508.557935851983,322521.5,162.80638015094181,-1.2988056059012321E-3,null,1.3072955935804265E-2,1.1757171101447916E-2,3.1158983211907021E-2,3.2500000000000001E-2,54852.502111957394,0,3.1158983211907021E-2,3.2500000000000001E-2,54852.502111957394,3.1158983211907021E-2,3.2499999999999973E-2,54852.502111957394,54853,170.07548333987035,3.1168342889369205E-2,3.2509371849673174E-2,null,54660.312644282691,169.47804299645975,3.5251784410981202E-3,3.5251784410978981E-3]
["01J","NHS Knowsley CCG",null,null,34501,166636.78125,207.04312542042695,0.21971384818406703,null,28180.703750771027,167131.125,168.61433650237817,2.9665944474668304E-3,null,0.2242774454862948,0.22790938015823325,2.5978184999196463E-2,2.2943526413665438E-2,35397.27336065728,0,2.5978184999196463E-2,2.2943526413665438E-2,35397.27336065728,2.5978184999196463E-2,2.2943526413665483E-2,35397.27336065728,35397,211.7917892313595,2.5970261731544042E-2,2.2935626581610968E-2,null,29335.524305102226,175.52400431159802,0.20662578353315886,0.20662578353315886]
["01K","NHS Morecambe Bay CCG",null,null,52564,348167.625,150.97325605733732,-1.4738811721720424E-2,null,53177.516451995289,348893.9375,152.41742757996559,2.0861000502272464E-3,null,-1.1537139996921963E-2,-9.4751075750217906E-3,3.4653898301859609E-2,3.2500000000000001E-2,54385.547510338947,0.24467676113677961,3.6639881316775869E-2,3.4481848680284775E-2,54489.938721535007,3.6639881316775869E-2,3.4481848680284699E-2,54489.938721535007,54490,156.17926866384715,3.6641047104482238E-2,3.4483012041103933E-2,null,55356.684494431756,158.6633602495078,-1.5656365664727168E-2,-1.5656365664727279E-2]
["01R","NHS South Cheshire CCG",null,null,27339,187151.71875,146.079342378468,-1.531524030273046E-2,null,27727.179205069824,187566.8125,147.82561389995271,2.2179531813677489E-3,null,-1.399995297750467E-2,-1.1813051036382527E-2,3.4790036659762213E-2,3.2500000000000001E-2,28290.12481224124,0.30504973625261528,3.7266378530297795E-2,3.4970861615155599E-2,28357.825522639811,3.7266378530297795E-2,3.4970861615155613E-2,28357.825522639811,28358,151.18879306007292,3.7272760525256965E-2,3.4977229486474304E-2,null,28863.414720790868,153.88337806716672,-1.7510565734511263E-2,-1.7510565734511374E-2]
["01T","NHS South Sefton CCG",null,null,25507,155438.515625,164.09703796667995,4.8836014809361394E-4,null,25375.983829405101,155548.953125,163.13824888948511,7.1048992944855449E-4,null,5.1629986634480485E-3,5.8771568514526251E-3,3.3233580852155553E-2,3.2500000000000001E-2,26354.68894679593,0,3.3233580852155553E-2,3.2500000000000001E-2,26354.68894679593,3.3233580852155553E-2,3.2499999999999973E-2,26354.68894679593,26355,169.43219141321367,3.3245775669423994E-2,3.25121861591251E-2,null,26415.869418201703,169.82351142520235,-2.3042746478660892E-3,-2.3042746478660892E-3]
["01V","NHS Southport and Formby CCG",null,null,19406,125805.15625,154.25440878938537,1.1453946878332566E-3,null,19344.614860563772,126104.796875,153.40110241594465,2.3817833380737063E-3,null,3.1732417460204054E-3,5.5625830584122848E-3,3.4959191296560999E-2,3.2500000000000001E-2,20084.418066301063,0,3.4959191296560999E-2,3.2500000000000001E-2,20084.418066301063,3.4959191296560999E-2,3.2499999999999973E-2,20084.418066301063,20084,159.2643618458705,3.4937648150056733E-2,3.2478508042681487E-2,null,20137.340232299339,159.6873452185983,-2.6488221226844688E-3,-2.6488221226845798E-3]
["01W","NHS Stockport CCG",null,null,45724,316512.0625,144.4621087703411,-2.6062307524238437E-2,null,46900.574922626321,318037.1875,147.46883938730065,4.8185367342832297E-3,null,-2.5086577820578104E-2,-2.0388921683060834E-2,3.7475139178147376E-2,3.2500000000000001E-2,47437.513263781613,0.52650540175754246,4.176031097936761E-2,3.676462256075344E-2,47633.448459220606,4.176031097936761E-2,3.6764622560753413E-2,47633.448459220606,47633,149.7717935893896,4.1750503018108676E-2,3.6754861632883884E-2,null,48822.519399584868,153.51198324750897,-2.4364154374118208E-2,-2.4364154374118208E-2]
["01X","NHS St Helens CCG",null,null,32981,199263.546875,165.51446823682863,3.4818014261009278E-2,null,31812.491950147964,199834.59375,159.19411826135814,2.8657869638255562E-3,null,3.6731107128707752E-2,3.9702157620509659E-2,3.5458925040149802E-2,3.2500000000000001E-2,34150.470806749181,0,3.5458925040149802E-2,3.2500000000000001E-2,34150.470806749181,3.5458925040149802E-2,3.2499999999999973E-2,34150.470806749181,34150,170.89133247230873,3.5444649949971208E-2,3.2485765702286118E-2,null,33116.140003561872,165.71775377886428,3.1219218070914323E-2,3.1219218070914323E-2]
["01Y","NHS Tameside and Glossop CCG",null,null,39096,249879.5625,156.45937430357074,-9.0447789332421813E-3,null,39363.271356060461,250518.5625,157.12716440347793,2.5572319464901572E-3,null,-6.789866463151828E-3,-4.2499977800937172E-3,3.5140341984751133E-2,3.2500000000000001E-2,40469.846810235831,0.10974816733618378,3.6031560539506735E-2,3.3388945315396337E-2,40504.689890852555,3.6031560539506735E-2,3.3388945315396379E-2,40504.689890852555,40505,161.68462566521393,3.6039492531205308E-2,3.3396857074890818E-2,null,40976.343735292699,163.56609796247216,-1.1502825589749577E-2,-1.1502825589749688E-2]
["02A","NHS Trafford CCG",null,null,35671,246695.3125,144.59537004781961,4.0145383508194854E-2,null,34295.494204071882,248209.3125,138.17166591632972,6.137125122715803E-3,null,4.0107478485170933E-2,4.6490748221706957E-2,3.8836581689204008E-2,3.2500000000000001E-2,37056.339705435596,0,3.8836581689204008E-2,3.2500000000000001E-2,37056.339705435596,3.8836581689204008E-2,3.2499999999999973E-2,37056.339705435596,37056,149.29335094951364,3.8827058394774516E-2,3.2490534794719528E-2,null,35700.893514822776,143.83381975171773,3.7957214841544351E-2,3.7957214841544351E-2]
["02D","NHS Vale Royal CCG",null,null,15333,107859.390625,142.15730230953176,-2.7411038299664958E-2,null,15726.726068525011,108122.484375,145.45287374252504,2.4392289672274803E-3,null,-2.5035475712456345E-2,-2.2657314002795026E-2,3.5018503908662346E-2,3.2500000000000001E-2,15869.938720431519,0.58508234997533959,3.9769151549803539E-2,3.7239087920606942E-2,15942.780400713138,3.9769151549803539E-2,3.7239087920607039E-2,15942.780400713138,15943,147.45314161210976,3.9783473553772986E-2,3.7253375074935757E-2,null,16371.19352671516,151.41340509653045,-2.6155302972652339E-2,-2.6155302972652339E-2]
["02E","NHS Warrington CCG",null,null,31672,221421.6875,143.03928561650042,-2.5868253936489838E-2,null,32526.053867195333,222454,146.21474042811246,4.6622013934385365E-3,null,-2.6257530983698651E-2,-2.1717747487800532E-2,3.7313722938725258E-2,3.2500000000000001E-2,32853.80023291531,0.56081981892318988,4.1877465990036056E-2,3.7042564699837355E-2,32998.343102836421,4.1877465990036056E-2,3.7042564699837355E-2,32998.343102836421,32998,148.33628525447958,4.1866632988128316E-2,3.7031781969191435E-2,null,33858.943062912927,152.20649241152296,-2.542734607259356E-2,-2.542734607259356E-2]
["02F","NHS West Cheshire CCG",null,null,40851,266357.6875,153.36895429383841,9.1208232419013324E-3,null,40431.613360067386,267133.375,151.35365755053027,2.9122024120291634E-3,null,1.0372740662058844E-2,1.331515059446331E-2,3.5506848990420004E-2,3.2500000000000001E-2,42301.490288107649,0,3.5506848990420004E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AG41,G41,T41, $P$1))","v":3.2500000000000001E-2},42301.490288107649,3.5506848990420004E-2,3.2499999999999973E-2,42301.490288107649,{"$f":"IF(ROUND(Z41,0)/E41>$AA$1,ROUND(Z41,0),ROUNDUP(Z41,0))","v":42301},{"$f":"AA41/K41*1000","v":158.35160994016564},{"$f":"AA41/E41-1","v":3.5494847127365281E-2},{"$f":"AB41/G41-1","v":3.2488032987308513E-2},null,42088.465458791157,{"$f":"AF41/K41*1000","v":157.555997856094},5.0497099120170308E-3,5.0497099120170308E-3]
["02G","NHS West Lancashire CCG",null,null,16316,114012.53125,143.10707622325506,-3.2369360842897099E-2,null,16818.0629812115,114212.703125,147.25212275910312,1.7557006480373172E-3,null,-2.9852604415406603E-2,-2.8149316004286939E-2,3.4312760919098517E-2,3.2500000000000001E-2,16875.847007156011,0.72690293103387826,4.0210913610858157E-2,3.8387815450357764E-2,16972.081266474761,4.0210913610858157E-2,3.8387815450357854E-2,16972.081266474761,16972,148.59993271873628,4.0205932826673285E-2,3.838284339561282E-2,null,17507.252470108077,153.28638576172457,-3.0573185085550514E-2,-3.0573185085550403E-2]
["02H","NHS Wigan Borough CCG",null,null,53252,330294.3125,161.22590666770867,4.9650997708377886E-2,null,50631.865529440249,330954.25,152.98750667030336,1.9980286520979718E-3,null,5.1748724704529403E-2,5.385014879129657E-2,3.3825617375601746E-2,3.1764123095450326E-2,55053.281776485543,0,3.3825617375601746E-2,3.1764123095450326E-2,55053.281776485543,3.3825617375601746E-2,3.1764123095450403E-2,55053.281776485543,55053,166.34625480712214,3.3820325997145684E-2,3.1758842268238219E-2,null,52706.715026977414,159.25680068159699,4.4515864284496942E-2,4.4515864284496942E-2]
["02M","NHS Fylde & Wyre CCG",null,null,29996,179679.0625,166.94209988990789,7.0242131916220085E-2,null,28037.274525842618,180360.34375,155.45143651259323,3.7916563038611351E-3,null,6.9861479308624519E-2,7.3918026330903608E-2,3.1826112068068069E-2,2.7928560262629305E-2,30950.656057593769,0,3.1826112068068069E-2,2.7928560262629305E-2,30950.656057593769,3.1826112068068069E-2,2.7928560262629354E-2,30950.656057593769,30951,171.60645936060988,3.1837578343779205E-2,2.7939983226387799E-2,null,29186.217476175563,161.82170021050186,6.0466298014294262E-2,6.0466298014294484E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,24846,160710.53125,154.60094498318696,3.3710330078194239E-2,null,24021.362463220798,161179.25,149.03508028000377,2.9165403558455427E-3,null,3.4329340729186697E-2,3.7346003992658527E-2,3.5511327917410407E-2,3.2500000000000001E-2,25728.314453435978,0,3.5511327917410407E-2,3.2500000000000001E-2,25728.314453435978,3.5511327917410407E-2,3.2499999999999973E-2,25728.314453435978,25728,159.6235247403124,3.5498671818401384E-2,3.2487380705672031E-2,null,25005.736855035211,155.14240732001923,2.8883897689235827E-2,2.8883897689235827E-2]
["02P","NHS Barnsley CCG",null,null,41887,265800.34375,157.5882085366942,2.8549295771588934E-2,null,40733.023537330177,267480.9375,152.2838371886975,6.3227674061274719E-3,null,2.8330243189834681E-2,3.4832136134210767E-2,3.9028257346826578E-2,3.2500000000000001E-2,43521.776615486524,0,3.9028257346826578E-2,3.2500000000000001E-2,43521.776615486524,3.9028257346826578E-2,3.2499999999999973E-2,43521.776615486524,43522,162.7106604559437,3.9033590374101701E-2,3.250529951964487E-2,null,42402.227161092713,158.5242954410264,2.6408349605153925E-2,2.6408349605153703E-2]
["02Q","NHS Bassetlaw CCG",null,null,19011,118456.671875,160.48906067579827,4.9511639251160755E-2,null,18097.615582427181,118797.6484375,152.33984696210902,2.878491832522645E-3,null,5.0469876178590001E-2,5.3493645137481227E-2,3.4802382187591352E-2,3.1832261450472694E-2,19672.628087768298,0,3.4802382187591352E-2,3.1832261450472694E-2,19672.628087768298,3.4802382187591352E-2,3.1832261450472688E-2,19672.628087768298,19673,165.60092105148073,3.4821945189627002E-2,3.1851768302195049E-2,null,18839.240016075317,158.58260044588954,4.4256561475582101E-2,4.4256561475582101E-2]
["02R","NHS Bradford Districts CCG",null,null,55557,335719.3125,165.48645827457423,7.5843945121418566E-2,null,51491.932013845915,336312.5,153.10739866596072,1.7669150326287131E-3,null,7.894572658607979E-2,8.0852132009775035E-2,2.841716901930913E-2,2.6603248307329557E-2,57135.772659205759,0,2.841716901930913E-2,2.6603248307329557E-2,57135.772659205759,2.841716901930913E-2,2.6603248307329519E-2,57135.772659205759,57136,169.88961159635755,2.8421261047212765E-2,2.6607333117720344E-2,null,53602.026282523897,159.38160574621492,6.5929853077742795E-2,6.5929853077742573E-2]
["02T","NHS Calderdale CCG",null,null,34064,222935.90625,152.79727959927945,1.7690205415636262E-2,null,33436.141361986505,223652.9375,149.50012164265229,3.2163111903378283E-3,null,1.8777843747463718E-2,2.2054550326777056E-2,3.5820841304023743E-2,3.2500000000000001E-2,35284.201138180266,0,3.5820841304023743E-2,3.2500000000000001E-2,35284.201138180266,3.5820841304023743E-2,3.2499999999999973E-2,35284.201138180266,35284,157.76229185453914,3.5814936589948276E-2,3.249411421643611E-2,null,34806.325146033741,155.62650567034802,1.3723794510397846E-2,1.3723794510397846E-2]
["02W","NHS Bradford City CCG",null,null,22849,140106.984375,163.08251941847561,1.03960790421187E-3,null,22663.671104995337,139954.5,161.93599423380698,-1.0883424240426542E-3,null,8.1773554754689393E-3,7.0801132885456308E-3,3.1376286447175827E-2,3.2500000000000001E-2,23565.916769031519,0,3.1376286447175827E-2,3.2500000000000001E-2,23565.916769031519,3.1376286447175827E-2,3.2499999999999973E-2,23565.916769031519,23566,168.38329599977138,3.1379929099741855E-2,3.2503646621338866E-2,null,23592.408494242922,168.57198942687032,-1.1193640636294466E-3,-1.1193640636293356E-3]
["02X","NHS Doncaster CCG",null,null,49991,322742.1875,154.8945317227857,1.7201000060484972E-3,null,49750.895353696818,323321.6875,153.87429076713826,1.7955508218150396E-3,null,4.8261371900182315E-3,6.6303535864311591E-3,3.4353906223524078E-2,3.2500000000000001E-2,51708.386126020196,0,3.4353906223524078E-2,3.2500000000000001E-2,51708.386126020196,3.4353906223524078E-2,3.2499999999999973E-2,51708.386126020196,51708,159.92740975657563,3.4346182312816387E-2,3.2492289933109264E-2,null,51789.6434651331,160.1799244139263,-1.5764438538385939E-3,-1.5764438538385939E-3]
["02Y","NHS East Riding of Yorkshire CCG",null,null,48449,306030.75,158.31415633886465,-1.100988653130297E-2,null,48991.426087518194,306600.3125,159.78922424457147,1.8611283343259455E-3,null,-1.1071857482760405E-2,-9.2313352961091999E-3,3.4421615005191475E-2,3.2500000000000001E-2,50116.692825386519,0.23838180235272302,3.635606894945842E-2,3.4430860365331335E-2,50210.415184532314,3.635606894945842E-2,3.4430860365331384E-2,50210.415184532314,50210,163.76369479401623,3.6347499432392905E-2,3.4422306767608823E-2,null,50999.051813696729,166.3372466839763,-1.5471891841816854E-2,-1.5471891841816743E-2]
["03A","NHS Greater Huddersfield CCG",null,null,37981,251959.515625,150.74247109019066,4.7785096821474582E-2,null,36220.378680520771,252882.71875,143.22994809435065,3.6640931092042361E-3,null,4.8608583996557986E-2,5.245078348343224E-2,3.5813042859420552E-2,3.20315830474951E-2,39341.215180843654,0,3.5813042859420552E-2,3.20315830474951E-2,39341.215180843654,3.5813042859420552E-2,3.2031583047495094E-2,39341.215180843654,39341,155.57014016008162,3.5807377372897076E-2,3.2025938244056862E-2,null,37704.658070980651,149.09938590250408,4.3398932989628713E-2,4.3398932989628491E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,24715,144141.25,171.46375517070928,2.5509026433087723E-2,null,24066.086278205763,144168.25,166.93055702767955,1.8731626095935816E-4,null,2.6963824291691862E-2,2.7156191315398592E-2,3.2693404039440432E-2,3.2500000000000001E-2,25523.017480834769,0,3.2693404039440432E-2,3.2500000000000001E-2,25523.017480834769,3.2693404039440432E-2,3.2499999999999973E-2,25523.017480834769,25523,177.03620596074379,3.2692696742868677E-2,3.2499292835891591E-2,null,25052.293412781659,173.77122502896205,1.8788961931053727E-2,1.8788961931053727E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,24498,163420,149.9082119691592,7.0068285791282658E-3,null,24314.908095015322,163457.59375,148.7536157677919,2.3004375229462859E-4,null,7.5300266103910385E-3,7.7618025982619798E-3,3.2737520174244139E-2,3.2500000000000001E-2,25300.003769228631,0,3.2737520174244139E-2,3.2500000000000001E-2,25300.003769228631,3.2737520174244139E-2,3.2499999999999973E-2,25300.003769228631,25300,154.78020579878992,3.2737366315617633E-2,3.2499846176759384E-2,null,25311.311729684294,154.84940863865063,-4.4690412749437414E-4,-4.4690412749459618E-4]
["03F","NHS Hull CCG",null,null,51251,300771.90625,170.39822847483782,4.7421974730283756E-2,null,48701.523719970246,301211.5,161.68547256651968,1.461551896521307E-3,null,5.2349004410807254E-2,5.3887067094006147E-2,3.3265033417662293E-2,3.1757066919756403E-2,52955.86622768861,0,3.3265033417662293E-2,3.1757066919756403E-2,52955.86622768861,3.3265033417662293E-2,3.1757066919756438E-2,52955.86622768861,52956,175.81002053374456,3.3267643558174465E-2,3.1759673250980391E-2,null,50697.269501071663,168.3112016011064,4.4553296876878035E-2,4.4553296876878035E-2]
["03H","NHS North East Lincolnshire CCG",null,null,31390,169391.1875,185.31070277785261,0.13750955168873435,null,27450.940937141044,169266.1875,162.17616372520379,-7.3793685400547204E-4,null,0.1434945006759103,0.14265067394150899,2.218865868595854E-2,2.2943526413665438E-2,32086.501996152238,0,2.218865868595854E-2,2.2943526413665438E-2,32086.501996152238,2.218865868595854E-2,2.2943526413665483E-2,32086.501996152238,32087,189.56532591602206,2.2204523733673209E-2,2.2959403177429172E-2,null,28575.856450618059,168.82200085364397,0.12287098220308978,0.12287098220308978]
["03J","NHS North Kirklees CCG",null,null,29339,196266.046875,149.48586608403917,2.8324428193650997E-2,null,28499.472174370017,196989.609375,144.6750022236802,3.6866412276639338E-3,null,2.9457662250495398E-2,3.3252903310282633E-2,3.630645706756308E-2,3.2500000000000001E-2,30404.195143905232,0,3.630645706756308E-2,3.2500000000000001E-2,30404.195143905232,3.630645706756308E-2,3.2499999999999973E-2,30404.195143905232,30404,154.34316610132117,3.6299805719349765E-2,3.2493373082852495E-2,null,29667.355579469582,150.60365708423336,2.4830134204485432E-2,2.4830134204485432E-2]
["03K","NHS North Lincolnshire CCG",null,null,28628,178564.71875,160.32282413011669,-3.3729864684777566E-2,null,29573.134125956694,178958.21875,165.25161198251305,2.203682803381346E-3,null,-3.1959214127634139E-2,-2.9825959294835447E-2,3.4775302494491234E-2,3.2500000000000001E-2,29623.547359812295,0.77019907798154796,4.1027558574316947E-2,3.8738508386176408E-2,29802.536946865544,4.1027558574316947E-2,3.8738508386176429E-2,29802.536946865544,29803,166.53607869015516,4.104373340785239E-2,3.8754647653885144E-2,null,30785.015257339506,172.02347828654564,-3.1899131740900533E-2,-3.1899131740900644E-2]
["03L","NHS Rotherham CCG",null,null,42787,265637.28125,161.07302332962723,4.2978051463212097E-2,null,40914.786622421358,266398.0625,153.585150877069,2.8639852298593116E-3,null,4.5758844958821543E-2,4.875388284477844E-2,3.5457064749829792E-2,3.2500000000000001E-2,44304.101429450966,0,3.5457064749829792E-2,3.2500000000000001E-2,44304.101429450966,3.5457064749829792E-2,3.2499999999999973E-2,44304.101429450966,44304,166.30751584388869,3.5454694182812441E-2,3.2497636202862834E-2,null,42591.43873819241,159.87893582443908,4.0209049342865066E-2,4.0209049342865066E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,19891,120953.375,164.45179805854943,-1.10364678519147E-2,null,20070.729840797634,121109.2734375,165.72413714590891,1.2889134966262983E-3,null,-8.9548233782859032E-3,-7.6774518743716325E-3,3.3830803185266545E-2,3.2500000000000001E-2,20563.928506158136,0.19825569720778907,3.5438717319174584E-2,3.4105844339465279E-2,20595.911526195701,3.5438717319174584E-2,3.4105844339465285E-2,20595.911526195701,20596,170.06129601321433,3.5443165250615749E-2,3.4110286545287583E-2,null,20893.210768370194,172.51536711722085,-1.4225231902610935E-2,-1.4225231902610824E-2]
["03N","NHS Sheffield CCG",null,null,90051,610593,147.48121907719218,7.3124511537603354E-4,null,89796.200291927831,613445.25,146.3801379046098,4.6712785767277776E-3,null,2.8375332947698784E-3,7.5220667799884566E-3,3.7323095130471495E-2,3.2500000000000001E-2,93411.982039594091,0,3.7323095130471495E-2,3.2500000000000001E-2,93411.982039594091,3.7323095130471495E-2,3.2499999999999973E-2,93411.982039594091,93412,152.274387975129,3.7323294577517263E-2,3.250019851970487E-2,null,93475.969921354568,152.37866773172433,-6.8434616306622953E-4,-6.8434616306611851E-4]
["03Q","NHS Vale of York CCG",null,null,52434,361942.90625,144.86815211618753,9.551241564869084E-4,null,52375.471617468698,363417.84375,144.1191524252686,4.0750556911901548E-3,null,1.1174769548381036E-3,5.1970864268531258E-3,3.6707495001153889E-2,3.2500000000000001E-2,54358.720792890505,0,3.6707495001153889E-2,3.2500000000000001E-2,54358.720792890505,3.6707495001153889E-2,3.2499999999999973E-2,54358.720792890505,54359,149.57713534119773,3.6712819926002283E-2,3.250530331355006E-2,null,54521.772565151325,150.02502904798911,-2.9854598904834884E-3,-2.9854598904833773E-3]
["03R","NHS Wakefield CCG",null,null,64226,379592.1875,169.19737053334376,9.6062298078343655E-2,null,58543.841973879105,381399.6875,153.49735170897094,4.7616891483046597E-3,null,9.7058167597817491E-2,0.10228201756952693,2.7814465502717933E-2,2.2943526413665438E-2,66012.411861377564,0,2.7814465502717933E-2,2.2943526413665438E-2,66012.411861377564,2.7814465502717933E-2,2.2943526413665483E-2,66012.411861377564,66012,173.07827500514142,2.7808052813502293E-2,2.2937144114972163E-2,null,60942.91733547661,159.78753872334153,8.3177551816550954E-2,8.3177551816550954E-2]
["03T","NHS Lincolnshire East CCG",null,null,44613,253605.703125,175.9148136270841,-2.6969492620780189E-2,null,45814.053421329467,254547.03125,179.98266645009031,3.711778218709938E-3,null,-2.6215829677500135E-2,-2.260135880437264E-2,3.6332411010818078E-2,3.2500000000000001E-2,46233.897852425624,0.58363741263712432,4.1077342135789507E-2,3.7227384123550242E-2,46445.583464703974,4.1077342135789507E-2,3.72273841235502E-2,46445.583464703974,46446,182.46529834552922,4.1086678770761775E-2,3.7236686231162164E-2,null,47691.473198922184,187.35819846228193,-2.6115217572065474E-2,-2.6115217572065474E-2]
["03V","NHS Corby CCG",null,null,12723,82345.015625,154.50844114160674,-1.0051301656771816E-2,null,12947.874084837838,83501.453125,155.06166180671289,1.4043806916819612E-2,null,-1.7367645326515024E-2,-3.5677462672607518E-3,4.7000230641616181E-2,3.2500000000000001E-2,13320.983934453283,9.2130310323066539E-2,4.7756953790863088E-2,3.3246243055857383E-2,13330.611723081151,4.7756953790863088E-2,3.3246243055857327E-2,13330.611723081151,13331,159.64991627204091,4.778747150829199E-2,3.3276338123960691E-2,null,13478.466622919997,161.41595287860443,-1.0940905003929191E-2,-1.0940905003929191E-2]
["03W","NHS East Leicestershire and Rutland CCG",null,null,48826,336898.34375,144.92799061141127,1.3954237903567535E-2,null,48252.518609583421,338844.3125,142.40321241804352,5.7761303553454102E-3,null,1.1885004284577949E-2,1.7729783973945201E-2,3.8463854591894053E-2,3.2500000000000001E-2,50704.03616430382,0,3.8463854591894053E-2,3.2500000000000001E-2,50704.03616430382,3.8463854591894053E-2,3.2499999999999973E-2,50704.03616430382,50704,149.63804357790423,3.8463113914717573E-2,3.2499263576501347E-2,null,50229.864554574982,148.2387713223753,9.4393136360115815E-3,9.4393136360118035E-3]
["04C","NHS Leicester City CCG",null,null,61961,415521.0625,149.11638805313268,1.8547664668466801E-4,null,61874.39933677634,418147.4375,147.97268567926199,6.320678389197143E-3,null,1.399620265439605E-3,7.7291452042016484E-3,3.9026100436845956E-2,3.2500000000000001E-2,64379.096209167416,0,3.9026100436845956E-2,3.2500000000000001E-2,64379.096209167416,3.9026100436845956E-2,3.2499999999999973E-2,64379.096209167416,64379,153.96244058054285,3.9024547699359369E-2,3.2498457015223803E-2,null,64409.958021645987,154.03647671916198,-4.806403015443772E-4,-4.806403015443772E-4]
["04D","NHS Lincolnshire West CCG",null,null,36496,240844.4375,151.53349763371637,-3.7763621208067311E-2,null,37905.36293890034,241950.1875,156.66597877259483,4.5911377961551647E-3,null,-3.7181096014621828E-2,-3.2760661753681752E-2,3.7240349774530168E-2,3.2500000000000001E-2,37855.123805371251,0.84598222733845707,4.4124151467918482E-2,3.9352341648653082E-2,38106.355031973151,4.4124151467918482E-2,3.9352341648652978E-2,38106.355031973151,38106,157.49522822750447,4.4114423498465616E-2,3.9342658137533792E-2,null,39458.691508277479,163.08601334841899,-3.4281205396628933E-2,-3.4281205396628933E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,31002,197463.0625,157.00151515679039,3.3540470485795115E-2,null,29987.216255261988,198553.5625,151.02834659671237,5.5225518443480226E-3,null,3.3840545120954468E-2,3.9549983130173771E-2,3.8202034779289296E-2,3.2500000000000001E-2,32186.339482227526,0,3.8202034779289296E-2,3.2500000000000001E-2,32186.339482227526,3.8202034779289296E-2,3.2499999999999973E-2,32186.339482227526,32186,162.10235462282375,3.8191084446164814E-2,3.2489109808522487E-2,null,31216.066109581319,157.21735594435037,3.1071624688832067E-2,3.1071624688832067E-2]
["04F","NHS Milton Keynes CCG",null,null,40490,302910.25,133.66995669509367,-3.0516968578282899E-2,null,41945.850328678462,305531.875,137.2879681659351,8.654791311947907E-3,null,-3.4707851128794376E-2,-2.6353449025252274E-2,4.1436072029586102E-2,3.2500000000000001E-2,42167.746556477941,0.68052805746293799,4.6995964087748865E-2,3.8012185245192662E-2,42392.866585912954,4.6995964087748865E-2,3.8012185245192676E-2,42392.866585912954,42393,138.751480512467,4.6999259076315081E-2,3.801545196101519E-2,null,43664.754531953819,142.91390884160228,-2.912542496999837E-2,-2.912542496999837E-2]
["04G","NHS Nene CCG",null,null,101244,700670.125,144.49595663865361,-3.2770129119813918E-2,null,104921.98227754961,705242.9375,148.77424033409707,6.5263414791660868E-3,null,-3.5054449007837718E-2,-2.8756884833260554E-2,3.9238447577238933E-2,3.2500000000000001E-2,105216.65738650998,0.74259224876076313,4.5292599650186949E-2,3.8514896802453208E-2,105829.60395898353,4.5292599650186949E-2,3.8514896802453125E-2,105829.60395898353,105830,150.06176506375863,4.529651139820623E-2,3.8518783186602512E-2,null,109221.5932030565,154.87087838161656,-3.1052405514275128E-2,-3.1052405514275128E-2]
["04H","NHS Newark & Sherwood CCG",null,null,20925,137881.5625,151.76068228846768,3.2298147979191727E-2,null,20311.017395545365,138786.6875,146.34701469869265,6.5645107553811144E-3,null,3.022904232208945E-2,3.6991991950918734E-2,3.9277857354931056E-2,3.2500000000000001E-2,21746.889165151933,0,3.9277857354931056E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AG73,G73,T73, $P$1))","v":3.2500000000000001E-2},21746.889165151933,3.9277857354931056E-2,3.2499999999999973E-2,21746.889165151933,{"$f":"IF(ROUND(Z73,0)/E73>$AA$1,ROUND(Z73,0),ROUNDUP(Z73,0))","v":21747},{"$f":"AA73/K73*1000","v":156.69370306139774},{"$f":"AA73/E73-1","v":3.9283154121863895E-2},{"$f":"AB73/G73-1","v":3.2505262223013309E-2},null,21143.345096627443,{"$f":"AF73/K73*1000","v":152.34418716584358},2.8550586513807819E-2,2.8550586513807819E-2]
["04K","NHS Nottingham City CCG",null,null,57802,384540.0625,{"$f":"E74/F74*1000","v":150.31463724277103},-3.7528408330221308E-2,null,59835.383232445798,386002.6875,{"$f":"J74/K74*1000","v":155.01286693099979},{"$f":"K74/F74-1","v":3.8035698816167862E-3},null,{"$f":"E74/J74-1","v":-3.3982956615262294E-2},{"$f":"G74/L74-1","v":-3.0308643283915693E-2},{"$f":"(1+M74)*(1+R74)-1","v":3.6427185902769388E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.2500000000000001E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":59907.564199551874},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0.78266348054010826},{"$f":"(1+M74)*(1+V74)-1","v":4.2790766875172359E-2},3.8839468361477912E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":60275.39190691871},{"$f":"MAX(U74,$X$1)","v":4.2790766875172359E-2},{"$f":"(1+X74)/(1+M74) - 1","v":3.8839468361477891E-2},{"$f":"(1+IF($Z$2=1,X74,0))*$E74","v":60275.39190691871},60275,156.15176254439939,4.2783986713262445E-2,3.883271389066989E-2,null,62287.384823471446,161.36515843162735,{"$f":"AA74/AF74-1","v":-3.2308064131681635E-2},-3.2308064131681524E-2]
["04L","NHS Nottingham North and East CCG",null,null,22725,155536.734375,146.10696367849596,2.8631906247231331E-2,null,22120.353256252129,156546.078125,141.30250672002984,6.4894235696530966E-3,null,2.7334407219603118E-2,3.400121533572964E-2,3.9200329835666903E-2,3.2500000000000001E-2,23615.827495515532,0,3.9200329835666903E-2,3.2500000000000001E-2,23615.827495515532,3.9200329835666903E-2,3.2499999999999973E-2,23615.827495515532,23616,150.85654193868041,3.9207920792079243E-2,3.2507542013094914E-2,null,23026.825955986893,147.09295966903926,2.5586420166602508E-2,2.5586420166602508E-2]
["04M","NHS Nottingham West CCG",null,null,14566,95606.65625,152.35340897093658,5.0724194443350301E-2,null,13865.534808052837,96096.2890625,144.2879318579601,5.1213255614721565E-3,null,5.0518440265307829E-2,5.5898487206236247E-2,3.6654620245412994E-2,3.1372625256285425E-2,15099.911198494685,0,3.6654620245412994E-2,3.1372625256285425E-2,15099.911198494685,3.6654620245412994E-2,3.1372625256285369E-2,15099.911198494685,15100,157.13405946590842,3.6660716737608068E-2,3.1378690685443189E-2,null,14433.732278731546,150.20072491398707,4.6160459983743518E-2,4.6160459983743296E-2]
["04N","NHS Rushcliffe CCG",null,null,18634,129817.625,143.53983135957077,3.3694026602059335E-2,null,18073.43903166995,130702.5,138.27921448839882,6.8162932421540479E-3,null,3.1015733494205611E-2,3.8043439070976959E-2,3.9537822772524045E-2,3.2500000000000001E-2,19370.747789543213,0,3.9537822772524045E-2,3.2500000000000001E-2,19370.747789543213,3.9537822772524045E-2,3.2499999999999973E-2,19370.747789543213,19371,148.2068055316463,3.9551357733175863E-2,3.2513443326992908E-2,null,18814.072731445925,143.94577557006122,2.9601632591928162E-2,2.960163259192794E-2]
["04Q","NHS South West Lincolnshire CCG",null,null,22472,136527.40625,164.59698911184728,-1.6567682733196865E-2,null,22911.231381279464,137420.75,166.72323052580825,6.5433290980725367E-3,null,-1.9171007178529709E-2,-1.2753120289567765E-2,3.9255987293759897E-2,3.2500000000000001E-2,23354.160546465373,0.32932524956921277,4.1940931549145244E-2,3.5167489990511773E-2,23414.496613772393,4.1940931549145244E-2,3.5167489990511669E-2,23414.496613772393,23414,170.38183825950591,4.1918832324670641E-2,3.5145534428504543E-2,null,23850.113573794461,173.55540246865527,-1.8285597359739336E-2,-1.8285597359739447E-2]
["04V","NHS West Leicestershire CCG",null,null,55568,402919.5625,137.91338314579849,-1.8485169417815972E-2,null,56763.238617953677,406123.09375,139.76855660637662,7.9507960103077924E-3,null,-2.1056561377659544E-2,-1.3273181791543909E-2,4.0709196880642784E-2,3.2500000000000001E-2,57830.128652263556,0.34275485581778975,4.3507538406251545E-2,3.5276267985188625E-2,57985.626894158588,4.3507538406251545E-2,3.527626798518857E-2,57985.626894158588,57986,142.77937130976068,4.351425280737109E-2,3.5282929422578047E-2,null,59089.346413775696,145.49614962341869,-1.8672510033356349E-2,-1.867251003335646E-2]
["04Y","NHS Cannock Chase CCG",null,null,20350,133701.59375,152.20461797973144,5.2389990473248549E-2,null,19296.50859776395,133863.078125,144.15108981540871,1.2077969339838734E-3,null,5.4594923060751421E-2,5.5868659575418977E-2,3.2624021775762957E-2,3.1378326195606383E-2,21013.898843136776,0,3.2624021775762957E-2,3.1378326195606383E-2,21013.898843136776,3.2624021775762957E-2,3.1378326195606432E-2,21013.898843136776,21014,156.98129980529313,3.2628992628992659E-2,3.1383291052297757E-2,null,20087.262616989494,150.0582752044011,4.613557360606646E-2,4.613557360606646E-2]
["05A","NHS Coventry and Rugby CCG",null,null,81132,534572.25,151.76994316483879,-2.2916855909365097E-3,null,81508.272628532068,540727.25,150.73823749132686,1.1513878619775042E-2,null,-4.6163734845283688E-3,6.8443527712820362E-3,4.4388079674917646E-2,3.2500000000000001E-2,84733.293680185423,0,4.4388079674917646E-2,3.2500000000000001E-2,84733.293680185423,4.4388079674917646E-2,3.2499999999999973E-2,84733.293680185423,84733,156.70192319695371,4.4384459892520933E-2,3.2496421420928234E-2,null,84848.410242266589,156.91535842195225,-1.3601933370002151E-3,-1.3601933370002151E-3]
["05C","NHS Dudley CCG",null,null,48057,322034.875,149.22917898255585,5.5327251902561603E-3,null,47624.514698129402,322859.25,147.50859607748393,2.5598935519017818E-3,null,9.0811487447572947E-3,1.1664289070774769E-2,3.5143090092338625E-2,3.2500000000000001E-2,49745.871480567519,0,3.5143090092338625E-2,3.2500000000000001E-2,49745.871480567519,3.5143090092338625E-2,3.2499999999999973E-2,49745.871480567519,49746,154.07952536592958,3.5145764404769242E-2,3.2502667483955694E-2,null,49576.12559294048,153.55336913203038,3.426536564279381E-3,3.426536564279381E-3]
["05D","NHS East Staffordshire CCG",null,null,21587,143672.5,150.25143990673232,-6.9518921494611252E-3,null,21716.514043968909,144150.78125,150.65137944903722,3.3289686613653391E-3,null,-5.9638505381980345E-3,-2.6547353483755698E-3,3.5937160142859748E-2,3.2500000000000001E-2,22362.775476003913,6.8553527395108324E-2,3.6494282935777722E-2,3.3055274302167634E-2,22374.802085734635,3.6494282935777722E-2,3.3055274302167703E-2,22374.802085734635,22375,155.21941543414286,3.6503451151155719E-2,3.3064412098109619E-2,null,22606.437766534258,156.8249410131744,-1.023769286096321E-2,-1.0237692860963099E-2]
["05F","NHS Herefordshire CCG",null,null,32083,190084.8125,168.78255331419496,3.6347480084357731E-2,null,30963.68815321755,190942.375,162.16247521388351,4.5114730036626138E-3,null,3.6149177102022367E-2,4.0823736142285183E-2,3.7158095876281605E-2,3.2500000000000001E-2,33275.143189998744,0,3.7158095876281605E-2,3.2500000000000001E-2,33275.143189998744,3.7158095876281605E-2,3.2499999999999973E-2,33275.143189998744,33275,174.26723638479936,3.7153632765015709E-2,3.2495556933508807E-2,null,32232.552970557634,168.80775139912046,3.2341435392802209E-2,3.2341435392802431E-2]
["05G","NHS North Staffordshire CCG",null,null,33319,220264.125,151.26839198167198,1.5180657443796042E-2,null,32777.379566879412,220962.984375,148.33878017891163,3.1728243307891368E-3,null,1.6524213963335921E-2,1.9749466722235098E-2,3.5775941121539701E-2,3.2500000000000001E-2,34511.018582228578,0,3.5775941121539701E-2,3.2500000000000001E-2,34511.018582228578,3.5775941121539701E-2,3.2499999999999973E-2,34511.018582228578,34511,156.1845306245086,3.5775383414868411E-2,3.2499444057237481E-2,null,34120.567869616956,154.41757345072043,1.1442720762297354E-2,1.1442720762297576E-2]
["05H","NHS Warwickshire North CCG",null,null,29561,193794.265625,152.53805320123234,-6.5186766362212989E-4,null,29565.42915099144,194543.78125,151.97313921331752,3.8675841237238995E-3,null,-1.4980844583112329E-4,3.7171962811262116E-3,3.6493280607744927E-2,3.2500000000000001E-2,30639.777868045549,0,3.6493280607744927E-2,3.2500000000000001E-2,30639.777868045549,3.6493280607744927E-2,3.2499999999999973E-2,30639.777868045549,30640,157.49668173985901,3.6500794966340733E-2,3.2507485408149961E-2,null,30776.994539249481,158.20086533477655,-4.4511993877366374E-3,-4.4511993877365263E-3]
["05J","NHS Redditch and Bromsgrove CCG",null,null,26572,179792.78125,147.79236304850255,2.0974358930766046E-2,null,26002.359377251174,180447.46875,144.09933016725222,3.6413447494849649E-3,null,2.190726674007859E-2,2.5628383400283283E-2,3.6259688453843308E-2,3.2500000000000001E-2,27535.492441595525,0,3.6259688453843308E-2,3.2500000000000001E-2,27535.492441595525,3.6259688453843308E-2,3.2499999999999973E-2,27535.492441595525,27535,152.59288584506675,3.6241156104169781E-2,3.2481534888164409E-2,null,27067.913287314001,150.00439449120287,1.7256103480459695E-2,1.7256103480459473E-2]
["05L","NHS Sandwell and West Birmingham CCG",null,null,92471,583751.6875,158.4081073855568,2.3611347620982492E-2,null,90185.863288752415,587474.25,153.51458091780603,6.3769622935778703E-3,null,2.5338081024197212E-2,3.1876623305058249E-2,3.9084213568119086E-2,3.2500000000000001E-2,96085.156312857536,0,3.9084213568119086E-2,3.2500000000000001E-2,96085.156312857536,3.9084213568119086E-2,3.2499999999999973E-2,96085.156312857536,96085,163.55610479948695,3.9082523169426064E-2,3.2498320312609907E-2,null,93881.600966456986,159.80547397006251,2.3469977193191216E-2,2.3469977193190994E-2]
["05N","NHS Shropshire CCG",null,null,49995,313786.34375,159.32815750526109,9.2436691622079792E-3,null,49592.996277788785,315019.0625,157.42855649501777,3.9285289960933056E-3,null,8.10605836274636E-3,1.2066432244161707E-2,3.6556206188466334E-2,3.2500000000000001E-2,51822.627528392375,0,3.6556206188466334E-2,3.2500000000000001E-2,51822.627528392375,3.6556206188466334E-2,3.2499999999999973E-2,51822.627528392375,51823,164.50750500217745,3.6563656365636632E-2,3.2507421023464378E-2,null,51625.273823408781,163.87984083791369,3.8300266893995794E-3,3.8300266893995794E-3]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,31525,218756.5625,144.10996241541324,2.370581411941175E-2,null,30748.511574330048,219024.84375,140.38823654830273,1.2263917796750956E-3,null,2.5252878461869743E-2,2.6510240164103749E-2,3.3766249512514612E-2,3.2500000000000001E-2,32589.481015882022,0,3.3766249512514612E-2,3.2500000000000001E-2,32589.481015882022,3.3766249512514612E-2,3.2499999999999973E-2,32589.481015882022,32589,148.79134002349906,3.3750991276764397E-2,3.2484760453904027E-2,null,32008.558643954973,146.14122350654557,1.8133942315289087E-2,1.8133942315289309E-2]
["05R","NHS South Warwickshire CCG",null,null,43304,290531.75,149.05083523573583,-2.1830572540682325E-2,null,44241.940452211158,291609.40625,151.71643816688837,3.7092546683796801E-3,null,-2.1200255744304286E-2,-1.7569638223515094E-2,3.6329805445102004E-2,3.2500000000000001E-2,44877.225894994699,0.45370273011013795,4.0018367463903859E-2,3.6174930764706834E-2,45036.955384656896,4.0018367463903859E-2,3.6174930764706792E-2,45036.955384656896,45037,154.44289187773757,4.0019397746166696E-2,3.6175957239513279E-2,null,46054.936417448982,157.93364490432648,-2.2102656015464905E-2,-2.2102656015465016E-2]
["05T","NHS South Worcestershire CCG",null,null,53178,317283.6875,167.60395222020358,5.3627110640940279E-2,null,50535.948082782459,319072.6875,158.38381053151866,5.6384871661578906E-3,null,5.228064412464617E-2,5.8213915031739338E-2,3.6742964777465525E-2,3.0930078759175732E-2,55131.917380936058,0,3.6742964777465525E-2,3.0930078759175732E-2,55131.917380936058,3.6742964777465525E-2,3.093007875917575E-2,55131.917380936058,55132,172.78821459765339,3.6744518409868698E-2,3.0931623680559461E-2,null,52606.86696737614,164.87424034805906,4.8000064976114309E-2,4.8000064976114309E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,23197,150473.53125,154.16000280780278,5.9812644531798353E-2,null,21875.799823565118,150934,144.93619610932672,3.0601312149374227E-3,null,6.0395514088205093E-2,6.3640463501046129E-2,3.3044512844846885E-2,2.9892905416937839E-2,23963.533564461912,0,3.3044512844846885E-2,2.9892905416937839E-2,23963.533564461912,3.3044512844846885E-2,2.9892905416937898E-2,23963.533564461912,23964,158.77138351862402,3.3064620425054869E-2,2.9912951653032982E-2,null,22772.250937849181,150.87555446651638,5.233338879864724E-2,5.2333388798647018E-2]
["05W","NHS Stoke on Trent CCG",null,null,45760,293995,155.64890559363255,-1.4317055525651434E-2,null,46285.054359658949,294842.5,156.98230193971003,2.8827020867701059E-3,null,-1.1343928767567291E-2,-8.4939278479275737E-3,3.5476389904590011E-2,3.2500000000000001E-2,47383.399602034042,0.21933964746100898,3.7258132860621629E-2,3.4276621485567739E-2,47464.932159702046,3.7258132860621629E-2,3.4276621485567649E-2,47464.932159702046,47465,160.98425430526467,3.7259615384615419E-2,3.4278099748170643E-2,null,48181.775343122987,163.41529916183381,-1.4876482612326436E-2,-1.4876482612326436E-2]
["05X","NHS Telford and Wrekin CCG",null,null,27475,189833.40625,144.7321656537994,-3.0075119694511931E-2,null,28332.547670356405,190842.6875,148.46022156524285,5.3166682826668588E-3,null,-3.0267227653997253E-2,-2.5111480180602497E-2,3.7989460001853548E-2,3.2500000000000001E-2,28518.760413550925,0.64845655727830842,4.3269795756166296E-2,3.7752410430370226E-2,28663.83763840067,4.3269795756166296E-2,3.7752410430370142E-2,28663.83763840067,28664,150.19700453547637,4.327570518653312E-2,3.7758288608414237E-2,null,29493.590655501906,154.54399139868488,-2.8127828354027495E-2,-2.8127828354027495E-2]
["05Y","NHS Walsall CCG",null,null,46767,291028.75,160.69546393612316,2.7182836265713384E-2,null,45430.007888269967,292661.875,155.23035888521511,5.6115589954601752E-3,null,2.9429713396005086E-2,3.520641896440635E-2,3.8293934662812612E-2,3.2500000000000001E-2,48557.892442375756,0,3.8293934662812612E-2,3.2500000000000001E-2,48557.892442375756,3.8293934662812612E-2,3.2499999999999973E-2,48557.892442375756,48558,165.91843402903095,3.8296234524344053E-2,3.2502287027740495E-2,null,47291.68981632925,161.5915630156106,2.6776589895366909E-2,2.6776589895366909E-2]
["06A","NHS Wolverhampton CCG",null,null,43576,285175.65625,152.80406670406322,-3.7357300649040526E-2,null,45139.328448832144,286551.59375,157.52600729980114,4.8248771234309373E-3,null,-3.4633400685264104E-2,-2.9975625464506273E-2,3.7481685629942474E-2,3.2500000000000001E-2,45209.301933010371,0.77406392419641756,4.3781749825739791E-2,3.8769813117916593E-2,45483.833530406439,4.3781749825739791E-2,3.8769813117916607E-2,45483.833530406439,45484,158.72883275492163,4.3785570038553434E-2,3.8773614987178018E-2,null,46989.098588088942,163.98128509131328,-3.20308035972936E-2,-3.20308035972936E-2]
["06D","NHS Wyre Forest CCG",null,null,19350,117548.75,164.61255436574189,4.9445349939366556E-2,null,18432.20143073807,117911.875,156.32184146624817,3.0891438658429138E-3,null,4.9793215027011506E-2,5.3036177297615783E-2,3.510744543918265E-2,3.1919697037038126E-2,20029.329069248186,0,3.510744543918265E-2,3.1919697037038126E-2,20029.329069248186,3.510744543918265E-2,3.1919697037038119E-2,20029.329069248186,20029,169.86414642291118,3.5090439276485696E-2,3.1902743247037568E-2,null,19187.53689936372,162.72777359671127,4.3854670093907755E-2,4.3854670093907755E-2]
["06F","NHS Bedfordshire CCG",null,null,72367,497931.125,145.33536139159807,-1.6428584244528865E-3,null,72870.3599460314,503442.40625,144.74418332937444,1.1068360609110428E-2,null,-6.9076088879510555E-3,4.0842958150406616E-3,4.3928082328906548E-2,3.2500000000000001E-2,75545.943533895974,0,4.3928082328906548E-2,3.2500000000000001E-2,75545.943533895974,4.3928082328906548E-2,3.2499999999999973E-2,75545.943533895974,75546,150.05887279683247,4.3928862603120233E-2,3.2500771732401512E-2,null,75856.523464566228,150.67567317103857,-4.0935630896831166E-3,-4.0935630896828945E-3]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,145253,983454,147.69679110563382,1.1724765071626342E-2,null,143593.15510898706,988083.5,145.32491951235605,4.7073884492818685E-3,null,1.1559359425963756E-2,1.6321162270288569E-2,3.7360378573883413E-2,3.2500000000000001E-2,150679.70706899228,0,3.7360378573883413E-2,3.2500000000000001E-2,150679.70706899228,3.7360378573883413E-2,3.2499999999999973E-2,150679.70706899228,150680,152.49723328038573,3.7362395268944582E-2,3.2502007246173692E-2,null,149477.47682244284,151.28020741409287,8.0448453045911528E-3,8.0448453045911528E-3]
["06K","NHS East and North Hertfordshire CCG",null,null,85270,613067.4375,139.0874719226953,9.211716942194581E-4,null,85393.167989735288,617798,138.22182653510578,7.7162188213593108E-3,null,-1.4423635126183942E-3,6.2627257162577443E-3,4.0466995933053473E-2,3.2500000000000001E-2,88720.620743211475,0,4.0466995933053473E-2,3.2500000000000001E-2,88720.620743211475,4.0466995933053473E-2,3.2499999999999973E-2,88720.620743211475,88721,143.60842864496163,4.047144364958366E-2,3.2504413659765641E-2,null,88892.505212330565,143.88603590871219,-1.9293551455311642E-3,-1.9293551455311642E-3]
["06L","NHS Ipswich and East Suffolk CCG",null,null,63938,413861.6875,154.49122721706391,-1.5027825894169844E-2,null,65042.121845283727,415892.8125,156.39155063609982,4.9077386512130783E-3,null,-1.6975489328440285E-2,-1.2151061942327623E-2,3.7567240157377446E-2,3.2500000000000001E-2,66339.974201182398,0.31377822962756935,4.0121274706901744E-2,3.5041561231235432E-2,66503.274062209879,4.0121274706901744E-2,3.5041561231235363E-2,66503.274062209879,66503,159.90418204209769,4.0116988332447034E-2,3.503729579044923E-2,null,67707.491023730632,162.80033938728056,-1.7789627196619584E-2,-1.7789627196619584E-2]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,39474,242140.625,163.02097180099372,-2.0881978806597257E-2,null,40280.987816332148,242885.5625,165.84348366252581,3.0764664128541952E-3,null,-2.0033962920962711E-2,-1.7019130322151299E-2,3.5676451571271972E-2,3.2500000000000001E-2,40882.29224932439,0.43948690308976884,3.9247187616776813E-2,3.6059784488090371E-2,41023.243483984646,3.9247187616776813E-2,3.605978448809033E-2,41023.243483984646,41023,168.89847044737374,3.924101940517799E-2,3.6053635194586597E-2,null,41931.667412216702,172.6396043495451,-2.1670195064839359E-2,-2.167019506483947E-2]
["06N","NHS Herts Valleys CCG",null,null,90467,661256.5,136.81075346707365,5.3282387656405916E-4,null,90569.964681332873,665965.0625,135.99807224321603,7.1206294380470325E-3,null,-1.1368523957711041E-3,5.9756819376397541E-3,3.9852049894783637E-2,3.2500000000000001E-2,94072.295397831389,0,3.9852049894783637E-2,3.2500000000000001E-2,94072.295397831389,3.9852049894783637E-2,3.2499999999999973E-2,94072.295397831389,94072,141.25665939119742,3.9848784639702872E-2,3.2496757831201872E-2,null,94281.442497645126,141.57115411387684,-2.2214604708700181E-3,-2.2214604708700181E-3]
["06P","NHS Luton CCG",null,null,35305,239908.109375,147.16051113059629,-1.8246555454559665E-3,null,35345.915265534386,241516.59375,146.34984170951768,6.7045852647098503E-3,null,-1.1575670123976645E-3,5.539257245577911E-3,3.9422484285812853E-2,3.2500000000000001E-2,36696.810807710623,0,3.9422484285812853E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AG105,G105,T105, $P$1))","v":3.2500000000000001E-2},36696.810807710623,3.9422484285812853E-2,3.2499999999999973E-2,36696.810807710623,{"$f":"IF(ROUND(Z105,0)/E105>$AA$1,ROUND(Z105,0),ROUNDUP(Z105,0))","v":36697},{"$f":"AA105/K105*1000","v":151.94401109344065},{"$f":"AA105/E105-1","v":3.942784308171654E-2},{"$f":"AB105/G105-1","v":3.2505323106680972E-2},null,36794.359911249499,{"$f":"AF105/K105*1000","v":152.34713002509585},-2.6460553053331282E-3,-2.6460553053332392E-3]
["06Q","NHS Mid Essex CCG",null,null,56827,397889.4375,142.82108204996015,-2.7862238281461948E-2,null,58577.267636126671,399975.65625,146.45208207249905,5.2432121925829467E-3,null,-2.9879639436224181E-2,-2.4793092533443306E-2,3.7913616588841847E-2,3.2500000000000001E-2,58981.517089894114,0.64023479750660572,4.3126622206744791E-2,3.7685815287956767E-2,59277.756560142683,4.3126622206744791E-2,3.768581528795667E-2,59277.756560142683,59278,148.20401960400559,4.3130906083375775E-2,3.7690076820468654E-2,null,60977.712752083302,152.453560108593,-2.7874327772735796E-2,-2.7874327772735796E-2]
["06T","NHS North East Essex CCG",null,null,56447,362455.78125,155.73485903668421,-1.1817573020553196E-2,null,57364.982484621287,365919.3125,156.76948585385554,9.5557346003845023E-3,null,-1.6002488711077123E-2,-6.59966964576153E-3,4.2366295974896939E-2,3.2500000000000001E-2,58838.450308895008,0.17042400634632743,4.3759898226798377E-2,3.3880411406858137E-2,58917.114975208089,4.3759898226798377E-2,3.3880411406858046E-2,58917.114975208089,58917,161.01090592205352,4.3757861356670924E-2,3.3878393816290764E-2,null,59715.749216991389,163.19376205920094,-1.3375855238606182E-2,-1.3375855238606182E-2]
["06V","NHS North Norfolk CCG",null,null,32465,175923.09375,184.54086560196137,1.9188413023751183E-2,null,31890.392916423567,176687.609375,180.49026204627467,4.345737723817189E-3,null,1.8018187642978578E-2,2.244222768455062E-2,3.6986974199841205E-2,3.2500000000000001E-2,33665.782117397845,0,3.6986974199841205E-2,3.2500000000000001E-2,33665.782117397845,3.6986974199841205E-2,3.2499999999999973E-2,33665.782117397845,33666,190.53967688559089,3.6993685507469509E-2,3.2506682268243159E-2,null,33197.233283196751,187.88659488136082,1.4120656164455792E-2,1.4120656164455569E-2]
["06W","NHS Norwich CCG",null,null,35393,239075.65625,148.04100323367825,5.4626611653259216E-2,null,33491.326628173672,240052.09375,139.51691112118729,4.0842196788908325E-3,null,5.6781070303336234E-2,6.1097196346948657E-2,3.4587292907866996E-2,3.037899872456034E-2,36617.148057888138,0,3.4587292907866996E-2,3.037899872456034E-2,36617.148057888138,3.4587292907866996E-2,3.0378998724560402E-2,36617.148057888138,36617,152.53772390810485,3.4583109654451549E-2,3.0374832486974368E-2,null,34863.771856088766,145.23419192667953,5.028796514468481E-2,5.028796514468481E-2]
["06Y","NHS South Norfolk CCG",null,null,37861,234526.75,161.43574240465105,4.5433752196717414E-3,null,37846.256935912104,236620.125,159.94521571617,8.9259540756012612E-3,null,3.8955144528185492E-4,9.3189826391935071E-3,4.1716047583058247E-2,3.2500000000000001E-2,39440.411277542167,0,4.1716047583058247E-2,3.2500000000000001E-2,39440.411277542167,4.1716047583058247E-2,3.2499999999999973E-2,39440.411277542167,39440,166.68066589855786,4.1705184754760927E-2,3.2489233274995533E-2,null,39397.16339306171,166.49963054943746,1.0873018067547591E-3,1.0873018067547591E-3]
["07G","NHS Thurrock CCG",null,null,25824,182607.109375,141.41837132402173,-2.1858165105911209E-2,null,26506.262942867026,184554.375,143.62305387161388,1.0663690103111634E-2,null,-2.5739688176247721E-2,-1.5350478131198386E-2,4.3510260031462744E-2,3.2500000000000001E-2,26947.608955052492,0.39639711119944182,4.6755261613425914E-2,3.5710763000333101E-2,27031.407875905112,4.6755261613425914E-2,3.5710763000333046E-2,27031.407875905112,27031,146.46631920809247,4.6739467162329573E-2,3.5695135199264483E-2,null,27592.466379645739,149.50860081017171,-2.0348539051221581E-2,-2.0348539051221359E-2]
["07H","NHS West Essex CCG",null,null,48755,321457,151.66880795876276,2.3596992609742351E-4,null,48837.84914198154,324123.21875,150.67679918250701,8.2941692045903626E-3,null,-1.6964125864896706E-3,6.5836862850674471E-3,4.1063729703739504E-2,3.2500000000000001E-2,50757.062141705821,0,4.1063729703739504E-2,3.2500000000000001E-2,50757.062141705821,4.1063729703739504E-2,3.2499999999999973E-2,50757.062141705821,50757,156.59785249494718,4.106245513280693E-2,3.2498735913613741E-2,null,50839.181419460365,156.85140242505494,-1.6164976926419383E-3,-1.6164976926420493E-3]
["07J","NHS West Norfolk CCG",null,null,32785,178607.328125,183.55909773788852,1.3043818531919049E-2,null,32388.094334126745,179520.9375,180.41402181362128,5.1151841561651867E-3,null,1.2254677962174609E-2,1.7432547052890879E-2,3.7781427641240484E-2,3.2500000000000001E-2,34023.664105218071,0,3.7781427641240484E-2,3.2500000000000001E-2,34023.664105218071,3.7781427641240484E-2,3.2499999999999973E-2,34023.664105218071,34024,189.52663947624492,3.779167302119868E-2,3.251019323966009E-2,null,33715.33006902723,187.80723039075721,9.155180457697254E-3,9.155180457697254E-3]
["07K","NHS West Suffolk CCG",null,null,40021,255215.78125,156.81240322986491,6.5014960438356528E-3,null,39849.548941925903,256610.453125,155.29199398012989,5.4646772553372802E-3,null,4.3024591902898202E-3,9.7906479965061965E-3,3.814227926613567E-2,3.2500000000000001E-2,41547.492158510016,0,3.814227926613567E-2,3.2500000000000001E-2,41547.492158510016,3.814227926613567E-2,3.2499999999999973E-2,41547.492158510016,41547,161.90688841409607,3.8129981759576159E-2,3.2487769330104443E-2,null,41482.54855066364,161.65572386272461,1.5537003291310469E-3,1.553700329131269E-3]
["07L","NHS Barking and Dagenham CCG",null,null,37168,235011.34375,158.15406782890668,6.7060384748657942E-2,null,35004.467668442623,238261.5625,146.91613410552793,1.3830050490913903E-2,null,6.1807319912705161E-2,7.649216875871967E-2,4.1646065361203632E-2,2.7436565780251557E-2,38715.900957345213,0,4.1646065361203632E-2,2.7436565780251557E-2,38715.900957345213,4.1646065361203632E-2,2.7436565780251554E-2,38715.900957345213,38716,162.49368800307434,4.1648730090400266E-2,2.7439194158839664E-2,null,36438.920090725849,152.93662858744094,6.2490323632112599E-2,6.2490323632112599E-2]
["07M","NHS Barnet CCG",null,null,60807,437661.96875,138.93599248221176,-2.0229758119753805E-2,null,62226.23209261481,441642.9375,140.89715199536008,9.0959896775357763E-3,null,-2.2807617380761314E-2,-1.3919085555490152E-2,4.1891609342055602E-2,3.2500000000000001E-2,63354.303089262372,0.35943410085190836,4.4829458726441507E-2,3.5411367614615774E-2,63532.944896778732,4.4829458726441507E-2,3.5411367614615719E-2,63532.944896778732,63533,143.85603075561465,4.483036492509096E-2,3.541226564479194E-2,null,64776.208575624718,146.67099386282999,-1.9192364032441067E-2,-1.9192364032440845E-2]
["07N","NHS Bexley CCG",null,null,34780,248993.375,139.68243130966837,3.2927218804732483E-3,null,34741.896764348348,251494.125,138.14198150492919,1.0043439910800922E-2,null,1.0967517378255298E-3,1.1151206808802216E-2,4.2869851707902029E-2,3.2500000000000001E-2,36271.013442400836,0,4.2869851707902029E-2,3.2500000000000001E-2,36271.013442400836,4.2869851707902029E-2,3.2499999999999973E-2,36271.013442400836,36271,144.22205687707418,4.2869465209890656E-2,3.2499617345159937E-2,null,36165.589260985318,143.80291889914056,2.9146694736257306E-3,2.9146694736257306E-3]
["07P","NHS Brent CCG",null,null,56707,386772.15625,146.61603500575151,-6.4353574414383052E-3,null,56930.399433606326,387949.21875,146.74703977247364,3.0432968893427947E-3,null,-3.9240798559100343E-3,-8.9272510658644499E-4,3.5642204038246472E-2,3.2500000000000001E-2,58728.162464396846,2.3052940131347836E-2,3.5829497997852622E-2,3.268672569787065E-2,58738.783342964227,3.5829497997852622E-2,3.2686725697870678E-2,58738.783342964227,58739,151.408991592408,3.5833318637910727E-2,3.269053474586503E-2,null,59263.357333226384,152.7606049167392,-8.8479181204336177E-3,-8.8479181204335067E-3]
["07Q","NHS Bromley CCG",null,null,51723,360567.53125,143.44885636454543,2.3035401080256257E-2,null,50711.957582149887,364165.25,139.25534515484352,9.9779332252341035E-3,null,1.9936962918702061E-2,3.0113825828652852E-2,4.2802216055054076E-2,3.2500000000000001E-2,53936.85902101556,0,4.2802216055054076E-2,3.2500000000000001E-2,53936.85902101556,4.2802216055054076E-2,3.2499999999999973E-2,53936.85902101556,53937,148.11133132554522,4.2804941708717514E-2,3.2502698725956236E-2,null,52790.089181849071,144.96190721615824,2.1725873851057509E-2,2.1725873851057731E-2]
["07R","NHS Camden CCG",null,null,44846,293392.75,152.85312946553722,-1.1262985158766003E-2,null,45372.924454307038,295595.875,153.49647370521339,7.5091323831280032E-3,null,-1.1613191361241837E-2,-4.1912639694361431E-3,4.025317918557958E-2,3.2500000000000001E-2,46651.194073756502,0.10823147758389007,4.113642247756677E-2,3.3376660333487879E-2,46690.804002428958,4.113642247756677E-2,3.3376660333487962E-2,46690.804002428958,46691,157.95551950784156,4.1140792935824733E-2,3.3380998217996893E-2,null,47232.267153245739,159.78662473975911,-1.1459690289470803E-2,-1.1459690289470914E-2]
["07T","NHS City and Hackney CCG",null,null,54889,331951.25,165.35259318951202,4.8888739835492689E-2,null,52528.724709876929,335825.71875,156.41662260233585,1.1671800452626613E-2,null,4.4933040030177507E-2,5.7129289959766183E-2,4.3172612344876793E-2,3.1137382576203486E-2,57258.701518997943,0,4.3172612344876793E-2,3.1137382576203486E-2,57258.701518997943,4.3172612344876793E-2,3.1137382576203576E-2,57258.701518997943,57259,170.50212894095088,4.3178050246861943E-2,3.1142757740345361E-2,null,54681.305835041741,162.82643878073063,4.7140318351841293E-2,4.7140318351841293E-2]
["07V","NHS Croydon CCG",null,null,61245,422190.90625,145.06470673182579,-1.7852213834268493E-2,null,62442.908460461083,425217.75,146.8492518491081,7.1693722086179079E-3,null,-1.9184059327082781E-2,-1.2152224780252685E-2,3.9902376805397877E-2,3.2500000000000001E-2,63688.821067446595,0.31380825772117971,4.2462404402348941E-2,3.5041804454733309E-2,63845.609957621862,4.2462404402348941E-2,3.5041804454733372E-2,63845.609957621862,63846,150.1489530952083,4.2468772961057999E-2,3.5048127679887742E-2,null,65001.764151223921,152.86700555473971,-1.7780504365005889E-2,-1.7780504365005778E-2]
["07W","NHS Ealing CCG",null,null,63375,439261.75,144.27616335817993,1.3893487908663404E-2,null,62271.282173830747,439611,141.65087355373444,7.950840245025681E-4,null,1.7724347205317237E-2,1.8533523575127164E-2,3.3320924255298978E-2,3.2500000000000001E-2,65486.713574679576,0,3.3320924255298978E-2,3.2500000000000001E-2,65486.713574679576,3.3320924255298978E-2,3.2499999999999973E-2,65486.713574679576,65487,148.96579020998109,3.3325443786982323E-2,3.2504515941130796E-2,null,64823.104769706486,147.45560227043109,1.0241645053135073E-2,1.0241645053135073E-2]
["07X","NHS Enfield CCG",null,null,50684,349809.375,144.89034206130125,-5.4976930227590426E-4,null,50782.238708124867,352776.875,143.95002140694416,8.4831917383574318E-3,null,-1.9345092029026123E-3,6.53227172296722E-3,4.1258895469854062E-2,3.2500000000000001E-2,52775.165857994085,0,4.1258895469854062E-2,3.2500000000000001E-2,52775.165857994085,4.1258895469854062E-2,3.2499999999999973E-2,52775.165857994085,52775,149.59880802844575,4.1255623076315917E-2,3.2496755133288202E-2,null,52863.250366802538,149.848967188687,-1.6694086381408013E-3,-1.6694086381406903E-3]
["07Y","NHS Hounslow CCG",null,null,46247,322603.25,143.35565435252124,7.9903645239725041E-3,null,45854.87799629465,324125.59375,141.47256150238721,4.7189349456335794E-3,null,8.551369469067982E-3,1.3310657770922329E-2,3.7372300331366626E-2,3.2500000000000001E-2,47975.356773424712,0,3.7372300331366626E-2,3.2500000000000001E-2,47975.356773424712,3.7372300331366626E-2,3.2499999999999973E-2,47975.356773424712,47975,148.01361239311268,3.7364585810971462E-2,3.2492321712942029E-2,null,47733.970729208449,147.26998314741522,5.0494284701119163E-3,5.0494284701119163E-3]
["08A","NHS Greenwich CCG",null,null,45926,308253.96875,148.98753838023376,2.9499963962929643E-2,null,44808.028168227516,311805.4375,143.70508906929348,1.1521242579297652E-2,null,2.4950257297088996E-2,3.675895784312222E-2,4.4395682963124905E-2,3.2500000000000001E-2,47964.916135764477,0,4.4395682963124905E-2,3.2500000000000001E-2,47964.916135764477,4.4395682963124905E-2,3.2499999999999973E-2,47964.916135764477,47965,153.82990234094299,4.4397509036275817E-2,3.2501805274149476E-2,null,46644.221912193359,149.59399773839209,2.8316006434687013E-2,2.8316006434687235E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,34083,238742.609375,142.76044016284013,-4.2469982706696996E-2,null,35374.046766775697,238384.3125,148.39083325491774,-1.5007663522568215E-3,null,-3.6497005142998917E-2,-3.7942998017979068E-2,3.0950458741294762E-2,3.2500000000000001E-2,35137.884485279552,0.97980627548041488,3.887484655484208E-2,4.0436298343062005E-2,35407.971395128683,3.887484655484208E-2,4.0436298343061949E-2,35407.971395128683,35408,148.53326390762393,3.8875685825778161E-2,4.0437138875440759E-2,null,36823.644216769397,154.47175961618444,-3.8443892419662173E-2,-3.8443892419662173E-2]
["08D","NHS Haringey CCG",null,null,50412,327288.625,154.0291844851009,1.3593306807510919E-2,null,49787.407825143753,329761.8125,150.97990712658324,7.5565947334710337E-3,null,1.254518365466728E-2,2.0196577256873738E-2,4.0302184062308788E-2,3.2500000000000001E-2,52443.713702949113,0,4.0302184062308788E-2,3.2500000000000001E-2,52443.713702949113,4.0302184062308788E-2,3.2499999999999973E-2,52443.713702949113,52444,159.03600117433245,4.0307863207172945E-2,3.2505636551726669E-2,null,51827.652185676197,157.16693146716676,1.1892258057835559E-2,1.1892258057835559E-2]
["08E","NHS Harrow CCG",null,null,36532,270413.25,135.09693034642348,-3.4757635658477781E-3,null,36575.298239070034,271209.5625,134.85991386852385,2.9447983780379605E-3,null,-1.1838109640834871E-3,1.7575013293475994E-3,3.5540504325324074E-2,3.2500000000000001E-2,37830.365704012736,0,3.5540504325324074E-2,3.2500000000000001E-2,37830.365704012736,3.5540504325324074E-2,3.2499999999999973E-2,37830.365704012736,37830,139.48623216410371,3.5530493813642927E-2,3.2490018880702465E-2,null,38074.121922141334,140.38635500597931,-6.4117544887980493E-3,-6.4117544887981603E-3]
["08F","NHS Havering CCG",null,null,41243,288470.59375,142.97124522766023,3.2770084005457889E-3,null,41253.690710466202,291887.28125,141.33432102213669,1.1844144859219252E-2,null,-2.5914555236361547E-4,1.1581929949393999E-2,4.4729079567143781E-2,3.2500000000000001E-2,43087.761428587713,0,4.4729079567143781E-2,3.2500000000000001E-2,43087.761428587713,4.4729079567143781E-2,3.2499999999999973E-2,43087.761428587713,43088,147.61862803845619,4.4734864098149973E-2,3.2505716820159902E-2,null,42944.230818896431,147.12607769337819,3.3478112976308427E-3,3.3478112976308427E-3]
["08G","NHS Hillingdon CCG",null,null,47205,324011.6875,145.68918906667525,3.8102259234636726E-2,null,45608.187118412578,327147.875,139.41153406059135,9.6792418946307635E-3,null,3.5011540306165045E-2,4.5029667368522652E-2,4.2493817256206157E-2,3.2500000000000001E-2,49210.920643579215,0,4.2493817256206157E-2,3.2500000000000001E-2,49210.920643579215,4.2493817256206157E-2,3.2499999999999973E-2,49210.920643579215,49211,150.42433028183356,4.2495498358224859E-2,3.2501664986214207E-2,null,47477.170675243913,145.1244966064472,3.6519221766939891E-2,3.6519221766939891E-2]
["08H","NHS Islington CCG",null,null,44292,261858.03125,169.14508899562347,3.8372865492896091E-2,null,42696.376580684031,264313.28125,161.53700782178925,9.3762638796284214E-3,null,3.7371401207797916E-2,4.7098069206702231E-2,4.2180992455716382E-2,3.2500000000000001E-2,46160.280517848587,0,4.2180992455716382E-2,3.2500000000000001E-2,46160.280517848587,4.2180992455716382E-2,3.2499999999999973E-2,46160.280517848587,46160,174.64124307979699,4.2174659080646659E-2,3.2493725456703926E-2,null,44446.036692330112,168.15665290118716,3.8562792888250153E-2,3.8562792888250153E-2]
["08J","NHS Kingston CCG",null,null,30351,216840.5625,139.96919972018611,6.4563689615053876E-2,null,28599.172169212965,218864.765625,130.67051741994146,9.3349837394929303E-3,null,6.1254494375640789E-2,7.1161287824101027E-2,3.8056069179219554E-2,2.8455454237123111E-2,31506.039755658494,0,3.8056069179219554E-2,2.8455454237123111E-2,31506.039755658494,3.8056069179219554E-2,2.8455454237123146E-2,31506.039755658494,31506,143.95190523257619,3.8054759316002773E-2,2.8454156488370019E-2,null,29771.14119276726,136.02528076070837,5.8273171189494599E-2,5.8273171189494599E-2]
["08K","NHS Lambeth CCG",null,null,65265,421847.875,154.71216964172217,7.0894704429802502E-3,null,64656.203615105085,423982.5,152.49734037396613,5.0601772025045122E-3,null,9.415900576517755E-3,1.4523723904460661E-2,3.7724632961585902E-2,3.2500000000000001E-2,67727.098170237907,0,3.7724632961585902E-2,3.2500000000000001E-2,67727.098170237907,3.7724632961585902E-2,3.2499999999999973E-2,67727.098170237907,67727,159.74008361194154,3.772312878265538E-2,3.249850339416005E-2,null,67305.758202531011,158.74654779980543,6.2586294058439851E-3,6.2586294058442071E-3]
["08L","NHS Lewisham CCG",null,null,52917,342115.71875,154.67573426133319,1.6052574249937779E-2,null,52214.764245394574,345633.59375,151.06970268394107,1.0282704965598688E-2,null,1.3448988322634525E-2,2.3869985267240823E-2,4.3116892876980728E-2,3.2500000000000001E-2,55198.616620371191,0,4.3116892876980728E-2,3.2500000000000001E-2,55198.616620371191,4.3116892876980728E-2,3.2499999999999973E-2,55198.616620371191,55199,159.70380483306246,4.3124137800706785E-2,3.2507171184551042E-2,null,54354.479545744005,157.26040676780715,1.5537274228617282E-2,1.5537274228617282E-2]
["08M","NHS Newham CCG",null,null,62873,414677.0625,151.61918920943452,2.8708237811267523E-2,null,61226.837627713285,418245.5625,146.38968854024193,8.6054916529172409E-3,null,2.6886287714157797E-2,3.5723149091577033E-2,4.1385170131637006E-2,3.2500000000000001E-2,65475.009801686414,0,4.1385170131637006E-2,3.2500000000000001E-2,65475.009801686414,4.1385170131637006E-2,3.2499999999999973E-2,65475.009801686414,65475,156.54678942349807,4.1385014235045148E-2,3.2499845433528574E-2,null,63735.859800988415,152.3886097440386,2.7286682951198182E-2,2.7286682951198182E-2]
["08N","NHS Redbridge CCG",null,null,45479,331471.375,137.20340104782804,-8.0191280800101516E-4,null,45607.981438488845,334617.5,136.29885298434436,9.4913927333846182E-3,null,-2.828045320593775E-3,6.6365053239851868E-3,4.2299862997219551E-2,3.2500000000000001E-2,47402.755469250551,0,4.2299862997219551E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AG137,G137,T137, $P$1))","v":3.2500000000000001E-2},47402.755469250551,4.2299862997219551E-2,3.2499999999999973E-2,47402.755469250551,{"$f":"IF(ROUND(Z137,0)/E137>$AA$1,ROUND(Z137,0),ROUNDUP(Z137,0))","v":47403},{"$f":"AA137/K137*1000","v":141.66324235881268},{"$f":"AA137/E137-1","v":4.2305239780997761E-2},{"$f":"AB137/G137-1","v":3.250532623043334E-2},null,47476.956566737077,{"$f":"AF137/K137*1000","v":141.8842605863025},-1.5577360489212877E-3,-1.5577360489212877E-3]
["08P","NHS Richmond CCG",null,null,30299,222806.078125,{"$f":"E138/F138*1000","v":135.98821116092478},1.445732870375771E-2,null,29935.365141837112,224239.25,{"$f":"J138/K138*1000","v":133.49743696447931},{"$f":"K138/F138-1","v":6.4323733313771392E-3},null,{"$f":"E138/J138-1","v":1.2147333310949859E-2},{"$f":"G138/L138-1","v":1.8657842825163806E-2},{"$f":"(1+M138)*(1+R138)-1","v":3.914142546464694E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.2500000000000001E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":31484.946050153336},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":3.914142546464694E-2},3.2500000000000001E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":31484.946050153336},{"$f":"MAX(U138,$X$1)","v":3.914142546464694E-2},{"$f":"(1+X138)/(1+M138) - 1","v":3.2499999999999973E-2},{"$f":"(1+IF($Z$2=1,X138,0))*$E138","v":31484.946050153336},31485,140.4080686142145,3.9143206046404089E-2,3.2501769201591868E-2,null,31162.090182948174,138.96804499189224,{"$f":"AA138/AF138-1","v":1.036226437816179E-2},1.036226437816179E-2]
["08Q","NHS Southwark CCG",null,null,52544,340549.5,154.29181367172762,-1.2157577814274623E-2,null,53216.096279220525,343179.9375,155.06762040604579,7.7240973779142408E-3,null,-1.2629567484508608E-2,-5.0030221156854848E-3,4.0475130542696469E-2,3.2500000000000001E-2,54670.725259235442,0.12919359885566131,4.152966411097414E-2,3.3546450681314191E-2,54726.134671047024,4.152966411097414E-2,3.3546450681314122E-2,54726.134671047024,54726,159.46736396850122,4.152710109622415E-2,3.3543907311797794E-2,null,55396.84528918202,161.42215565611849,-1.2109810327286308E-2,-1.2109810327286308E-2]
["08R","NHS Merton CCG",null,null,33606,229528.40625,146.41325032073235,9.6572156354553407E-2,null,30636.205118733218,230764.5,132.75961041985755,5.3853628411189014E-3,null,9.6937426478151956E-2,0.10284483253373988,2.8452448469376668E-2,2.2943526413665438E-2,34562.172983261873,0,2.8452448469376668E-2,2.2943526413665438E-2,34562.172983261873,2.8452448469376668E-2,2.2943526413665483E-2,34562.172983261873,34562,149.77173698727492,2.8447301077188625E-2,2.2938406593566496E-2,null,31891.649968184571,138.19998296178386,8.3731949726006505E-2,8.3731949726006727E-2]
["08T","NHS Sutton CCG",null,null,30335,201969.25,150.19613134177604,7.4703986238501274E-2,null,28297.288520897069,203703.515625,138.91409008860629,8.5867805371362405E-3,null,7.2010838692128321E-2,8.1215960497408979E-2,3.5348329642093779E-2,2.6533709960688961E-2,31407.291579692916,0,3.5348329642093779E-2,2.6533709960688961E-2,31407.291579692916,3.5348329642093779E-2,2.6533709960689045E-2,31407.291579692916,31407,154.17996053547492,3.5338717652876106E-2,2.6524179804828352E-2,null,29456.886616983589,144.60666781623488,6.6202291110156075E-2,6.6202291110156297E-2]
["08V","NHS Tower Hamlets CCG",null,null,54676,341834.90625,159.94855703827056,5.332069588077637E-3,null,54677.875344160027,346486.375,157.80671128600662,1.3607354500532409E-2,null,-3.4298043737446271E-5,1.3572589751155162E-2,4.6549593521799659E-2,3.2500000000000001E-2,57221.145575397917,0,4.6549593521799659E-2,3.2500000000000001E-2,57221.145575397917,4.6549593521799659E-2,3.2499999999999973E-2,57221.145575397917,57221,165.14646499447488,4.6546931011778536E-2,3.2497373233324245E-2,null,56918.526779732056,164.27349208098602,5.314143520236847E-3,5.314143520236847E-3]
["08W","NHS Waltham Forest CCG",null,null,47148,319246.5625,147.68522370542362,1.4240267126599093E-2,null,46487.179231377799,321376.71875,144.65011470709652,6.6724485091362862E-3,null,1.4215118653105208E-2,2.0982416809505633E-2,3.9389303085683114E-2,3.2500000000000001E-2,49005.126861883786,0,3.9389303085683114E-2,3.2500000000000001E-2,49005.126861883786,3.9389303085683114E-2,3.2499999999999973E-2,49005.126861883786,49005,152.48459873075356,3.9386612369559648E-2,3.2497327118540253E-2,null,48392.183115030093,150.57774969902076,1.2663551125875472E-2,1.266355112587525E-2]
["08X","NHS Wandsworth CCG",null,null,57205,411126.6875,139.14202541278715,3.8352492856279508E-3,null,56881.133441412087,413009.53125,137.7235369587178,4.5797166840453318E-3,null,5.6937430566761371E-3,1.0299535470792653E-2,3.7228557476276736E-2,3.2500000000000001E-2,59334.659630430411,0,3.7228557476276736E-2,3.2500000000000001E-2,59334.659630430411,3.7228557476276736E-2,3.2499999999999973E-2,59334.659630430411,59335,143.66496535907731,3.7234507473123069E-2,3.2505922871771675E-2,null,59212.072463827426,143.36732686196919,2.0760552883480887E-3,2.0760552883480887E-3]
["08Y","NHS West London CCG",null,null,41616,250546.515625,166.10089306645094,5.523339241049019E-2,null,39276.543483926682,250463.65625,156.81534028523023,-3.3071453735167289E-4,null,5.9563706695083818E-2,5.9213293574029713E-2,3.0398187672306953E-2,3.0739068066332784E-2,42881.05097817073,0,3.0398187672306953E-2,3.0739068066332784E-2,42881.05097817073,3.0398187672306953E-2,3.0739068066332864E-2,42881.05097817073,42881,171.2064761890978,3.0396962706651376E-2,3.0737842695429229E-2,null,40886.061830929662,163.2414955650064,4.8792622222206816E-2,4.8792622222206816E-2]
["09A","NHS Central London (Westminster) CCG",null,null,36880,234253.84375,157.43605060909485,4.3630109516323845E-3,null,36664.46229310998,235275.015625,155.83661612225205,4.359253443413369E-3,null,5.8786545174704941E-3,1.0263534505831728E-2,3.7000929180324382E-2,3.2500000000000001E-2,38244.59426817036,0,3.7000929180324382E-2,3.2500000000000001E-2,38244.59426817036,3.7000929180324382E-2,3.2499999999999973E-2,38244.59426817036,38245,162.55444675416754,3.7011930585683306E-2,3.2510953655598085E-2,null,38166.939841011037,162.22266414315976,2.0452297017821142E-3,2.0452297017818921E-3]
["09C","NHS Ashford CCG",null,null,20329,137529.625,147.81542522202034,-2.5230657993889349E-2,null,20943.103618315752,138788.390625,150.89953506920531,9.1526871028697609E-3,null,-2.9322474333684179E-2,-2.0438166663472757E-2,4.1950149433712891E-2,3.2500000000000001E-2,21181.804587837949,0.52777706038664318,4.6264199288404084E-2,3.6774922823696876E-2,21269.504907333965,4.6264199288404084E-2,3.6774922823696876E-2,21269.504907333965,21270,153.2548933251239,4.6288553298243995E-2,3.6799055950577753E-2,null,21801.33365912009,157.08326583328079,-2.4371612646633567E-2,-2.4371612646633567E-2]
["09D","NHS Brighton and Hove CCG",null,null,48309,323240.625,149.45213028220076,8.4257436770776017E-3,null,47800.901366002225,324853.5625,147.14599710139311,4.9898972321316126E-3,null,1.0629478095138145E-2,1.5672415330595602E-2,3.7652068892175761E-2,3.2500000000000001E-2,50127.93379611212,0,3.7652068892175761E-2,3.2500000000000001E-2,50127.93379611212,3.7652068892175761E-2,3.2499999999999973E-2,50127.93379611212,50128,154.3095283124685,3.7653439317725468E-2,3.2501363621219914E-2,null,49759.740431953775,153.17591116752422,7.4007533972131334E-3,7.4007533972131334E-3]
["09E","NHS Canterbury and Coastal CCG",null,null,32706,231243.75,141.43517392361957,-3.1333695487545388E-2,null,33857.233627454232,233047.328125,145.28050546580036,7.7994675531771751E-3,null,-3.4002589819409179E-2,-2.6468324362252438E-2,4.0552950248655462E-2,3.2500000000000001E-2,34032.324790832528,0.68349449612014035,4.6132342759491962E-2,3.8036212997197422E-2,34214.804402291942,4.6132342759491962E-2,3.8036212997197394E-2,34214.804402291942,34215,146.81567162893214,4.6138323243441581E-2,3.8042147197543841E-2,null,35244.673403677276,151.23397331881458,-2.9215007666090198E-2,-2.9215007666090198E-2]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,30767,201453.15625,152.72533115251204,-1.1984157527149653E-2,null,31278.598441154376,203103.09375,154.00355486290755,8.1901794477345913E-3,null,-1.6356181755293964E-2,-8.2999623712152193E-3,4.0956360279785997E-2,3.2500000000000001E-2,32027.104336728175,0.21433085529283974,4.2706629794855289E-2,3.4236050946288954E-2,32080.954878898312,4.2706629794855289E-2,3.4236050946288898E-2,32080.954878898312,32081,157.95426552925167,4.2708096336984358E-2,3.4237505574749694E-2,null,32560.368006242992,160.31448563910905,-1.4722438215412081E-2,-1.4722438215412303E-2]
["09G","NHS Coastal West Sussex CCG",null,null,80494,527714.875,152.53312690873076,-3.1075101922464987E-2,null,83387.719391177379,531866.75,156.78310289405641,7.8676482257582503E-3,null,-3.4701985044137573E-2,-2.7107359829442235E-2,4.0623346793095427E-2,3.2500000000000001E-2,83763.935676763416,0.69999638036003187,4.6337831411342734E-2,3.8169876028173864E-2,84223.917401624625,4.6337831411342734E-2,3.8169876028173899E-2,84223.917401624625,84224,158.35545275202858,4.6338857554600432E-2,3.817089416111985E-2,null,86804.875086911168,163.20793711378118,-2.9731914069654919E-2,-2.973191406965503E-2]
["09H","NHS Crawley CCG",null,null,18669,135874.75,137.39859686954344,2.3058169124667849E-4,null,18644.802952361541,136575.90625,136.5160478469206,5.1603130824526833E-3,null,1.297790472781335E-3,6.4648005603888947E-3,3.7828023257632459E-2,3.2500000000000001E-2,19375.211366196741,0,3.7828023257632459E-2,3.2500000000000001E-2,19375.211366196741,3.7828023257632459E-2,3.2499999999999973E-2,19375.211366196741,19375,141.8625036581077,3.7816701483743165E-2,3.2488736350070768E-2,null,19408.850645111335,142.11035590409151,-1.7440829305295225E-3,-1.7440829305295225E-3]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,39593,276750.8125,143.0637172926096,-2.5478220632108473E-2,null,40719.408422602479,279204.625,145.84073749710441,8.8665051344700707E-3,null,-2.7662691238344084E-2,-1.9041457497771863E-2,4.1654666551340425E-2,3.2500000000000001E-2,41242.23321276722,0.49170968360934442,4.5672761856730526E-2,3.6482781948791863E-2,41401.321660193535,4.5672761856730526E-2,3.6482781948791843E-2,41401.321660193535,41401,148.28192763640646,4.5664637688480392E-2,3.6474729180453247E-2,null,42388.054110889861,151.81716316801652,-2.3286138785886812E-2,-2.3286138785886812E-2]
["09L","NHS East Surrey CCG",null,null,25803,186638.5,138.25121826418453,-9.0774936387197913E-3,null,26088.454762297712,187932.59375,138.81814879329684,6.933691333781633E-3,null,-1.0941804138980382E-2,-4.0839798977329034E-3,3.9659036302129413E-2,3.2500000000000001E-2,26826.322113703845,0.10546106901828026,4.0519179601423261E-2,3.3354220398718049E-2,26848.516391255525,4.0519179601423261E-2,3.3354220398718049E-2,26848.516391255525,26849,142.86505317814249,4.0537921947060518E-2,3.3372833685569203E-2,null,27157.536785823006,144.50679493068512,-1.1361000382923869E-2,-1.136100038292398E-2]
["09N","NHS Guildford and Waverley CCG",null,null,32155,229021.34375,140.40176113498154,-1.1975967289232337E-2,null,32524.86892692238,230016.984375,141.40203174691055,4.3473704620597964E-3,null,-1.1371880629355013E-2,-7.07394794524141E-3,3.698866000207679E-2,3.2500000000000001E-2,33344.370362366783,0.18267134784354835,3.847470564578459E-2,3.3979613216913548E-2,33392.154160040205,3.847470564578459E-2,3.3979613216913451E-2,33392.154160040205,33392,145.17188846176916,3.8469911366816989E-2,3.3974839690234626E-2,null,33857.709564825556,147.19656314434087,-1.3754904593705208E-2,-1.3754904593705208E-2]
["09P","NHS Hastings and Rother CCG",null,null,34725,192509.03125,180.38114770264838,-1.9205614797917381E-2,null,35490.41767247441,193872.28125,183.06081428272464,7.0814859497663196E-3,null,-2.1566882631196882E-2,-1.4638122257763508E-2,3.9811634243133609E-2,3.2500000000000001E-2,36107.458999092814,0.37800186592029716,4.2895080082844927E-2,3.5561764000956904E-2,36214.531655876788,4.2895080082844927E-2,3.5561764000956897E-2,36214.531655876788,36215,186.79823524282173,4.2908567314614787E-2,3.5575156394678675E-2,null,36944.783900246533,190.56248609674074,-1.9753367680184541E-2,-1.9753367680184764E-2]
["09W","NHS Medway CCG",null,null,45695,307258.8125,148.7182731333377,7.220452250193965E-4,null,45781.721528028138,309786.53125,147.78473855301976,8.2266761673435163E-3,null,-1.8942391228133904E-3,6.3168537526832047E-3,4.0994043142782211E-2,3.2500000000000001E-2,47568.222801409436,0,4.0994043142782211E-2,3.2500000000000001E-2,47568.222801409436,4.0994043142782211E-2,3.2499999999999973E-2,47568.222801409436,47568,153.55089780069321,4.098916730495672E-2,3.2495163946818284E-2,null,47657.816372955058,153.84082768432191,-1.8846094888650411E-3,-1.8846094888649301E-3]
["09X","NHS Horsham and Mid Sussex CCG",null,null,33667,246907.328125,136.35480265274123,-5.3043995297122892E-3,null,33970.187392165462,248844.328125,136.51180096458333,7.8450486452121826E-3,null,-8.925102139277219E-3,-1.1500713545111729E-3,4.0600012726181633E-2,3.2500000000000001E-2,35033.88062845236,2.9698421033212984E-2,4.0842453072275742E-2,3.2740553194581128E-2,35042.042867584307,4.0842453072275742E-2,3.2740553194581024E-2,35042.042867584307,35042,140.81896205565766,4.0841179790298998E-2,3.273928982380947E-2,null,35362.255914722562,142.10593498823619,-9.0564333761644633E-3,-9.0564333761644633E-3]
["09Y","NHS North West Surrey CCG",null,null,53222,377786.0625,140.87867521581742,3.1210928427261031E-4,null,53177.168874774572,379443.6875,140.14508773393305,4.3877346586866928E-3,null,8.4305212507640448E-4,5.2344858727912946E-3,3.7030336035094091E-2,3.2500000000000001E-2,55192.828544459779,0,3.7030336035094091E-2,3.2500000000000001E-2,55192.828544459779,3.7030336035094091E-2,3.2499999999999973E-2,55192.828544459779,55193,145.45768402063612,3.7033557551388485E-2,3.2503207442886151E-2,null,55356.322673800998,145.88811066675342,-2.9503887887100122E-3,-2.9503887887101232E-3]
["10A","NHS South Kent Coast CCG",null,null,33778,209772.328125,161.02219154412123,-1.1911739646186748E-2,null,34274.176452626445,210935,162.48691043509351,5.5425416945709127E-3,null,-1.4476684897513303E-2,-9.0143808325863217E-3,3.8222674299644543E-2,3.2500000000000001E-2,35069.085492493396,0.2327793630106216,4.0118606022935932E-2,3.4385481364216014E-2,35133.126274242728,4.0118606022935932E-2,3.4385481364215931E-2,35133.126274242728,35133,166.55841847014483,4.0114867665344223E-2,3.4381763612418847E-2,null,35678.70218059676,169.14548169150098,-1.529489996117428E-2,-1.529489996117428E-2]
["10C","NHS Surrey Heath CCG",null,null,13375,97835.65625,136.70884943851951,-4.1670603004874684E-2,null,13948.41036193223,98114.6796875,142.16435712126454,2.851960606131243E-3,null,-4.1109369960692588E-2,-3.8374651658232062E-2,3.5444649325830468E-2,3.2500000000000001E-2,13849.072184732982,0.99095291564188659,4.3494125450105336E-2,4.0526584621133475E-2,13956.733927895159,4.3494125450105336E-2,4.0526584621133566E-2,13956.733927895159,13957,142.25190404181842,4.3514018691588774E-2,4.0546421289221035E-2,null,14520.004000212642,147.9901279447638,-3.8774369497721728E-2,-3.8774369497721728E-2]
["10D","NHS Swale CCG",null,null,17917,116668.421875,153.5719752787648,6.4133269103283652E-4,null,17990.879961507591,117802.734375,152.72039360510465,9.7225322994025642E-3,null,-4.1065229530551361E-3,5.5760835442981715E-3,4.2538514599133048E-2,3.2500000000000001E-2,18679.162566072668,0,4.2538514599133048E-2,3.2500000000000001E-2,18679.162566072668,4.2538514599133048E-2,3.2499999999999973E-2,18679.162566072668,18679,158.56168448976209,4.252944131271974E-2,3.2491014079488956E-2,null,18728.13046290736,158.97874155696871,-2.6233511670942233E-3,-2.6233511670941123E-3]
["10E","NHS Thanet CCG",null,null,25618,149464.4375,171.39863119613318,1.0975287380576848E-3,null,25697.304703722795,150796.78125,170.41016718467122,8.9141187849450798E-3,null,-3.0861097938923443E-3,5.8004990417666047E-3,4.1703827645455771E-2,3.2500000000000001E-2,26686.368656621285,0,4.1703827645455771E-2,3.2500000000000001E-2,26686.368656621285,4.1703827645455771E-2,3.2499999999999973E-2,26686.368656621285,26686,176.96664198527114,4.1689437114528882E-2,3.2485736614584981E-2,null,26750.357740482352,177.39342656216246,-2.4058646656884841E-3,-2.4058646656885951E-3]
["10J","NHS North Hampshire CCG",null,null,32854,229643.46875,143.06524883477661,1.1410634464840363E-2,null,32542.940967212606,230728.5625,141.04426697155282,4.7251234964633682E-3,null,9.5584180022569853E-3,1.4328706204211894E-2,3.7378690010098303E-2,3.2500000000000001E-2,34082.039481591768,0,3.7378690010098303E-2,3.2500000000000001E-2,34082.039481591768,3.7378690010098303E-2,3.2499999999999973E-2,34082.039481591768,34082,147.71469830485333,3.7377488281487903E-2,3.2498803923000752E-2,null,33876.522181496359,146.82413748187921,6.0654933054453686E-3,6.0654933054453686E-3]
["10K","NHS Fareham and Gosport CCG",null,null,29695,207959.96875,142.79190451167059,-1.4472527063170815E-2,null,30184.772619621148,208981.4375,144.43757771367206,4.911852776954273E-3,null,-1.6225817758944383E-2,-1.1393663810007837E-2,3.7571487992205332E-2,3.2500000000000001E-2,30810.685335928538,0.29421985306669685,3.996633465582522E-2,3.4883141025754585E-2,30881.800307604732,3.996633465582522E-2,3.4883141025754627E-2,30881.800307604732,30882,147.77389020496136,3.9973059437615754E-2,3.4889832937857967E-2,null,31421.718160698998,150.35650312578119,-1.7176596070868411E-2,-1.7176596070868522E-2]
["10L","NHS Isle of Wight CCG",null,null,23701,146175.921875,162.14024646458211,1.7367979882010331E-3,null,23685.164744814676,146765.703125,161.38078747622717,4.0347359704311359E-3,null,6.6857272710296733E-4,4.7060062119650414E-3,3.6665864889470212E-2,3.2500000000000001E-2,24570.017663745333,0,3.6665864889470212E-2,3.2500000000000001E-2,24570.017663745333,3.6665864889470212E-2,3.2499999999999973E-2,24570.017663745333,24570,167.40968412132221,3.6665119615206132E-2,3.2499257720637331E-2,null,24655.762048627017,167.99403078270788,-3.4783775272438922E-3,-3.4783775272437811E-3]
["10Q","NHS Oxfordshire CCG",null,null,108368,752421.75,144.02560797850407,3.5543970700293581E-3,null,107876.18234426054,754489.25,142.97908465131948,2.7477940397124812E-3,null,4.5590940006565717E-3,7.3194154916904619E-3,3.533709734600321E-2,3.2500000000000001E-2,112197.41056519168,0,3.533709734600321E-2,3.2500000000000001E-2,112197.41056519168,3.533709734600321E-2,3.2499999999999973E-2,112197.41056519168,112197,148.70589607472871,3.5333308725823187E-2,3.2496221761641131E-2,null,112296.85380071854,148.83824229532567,-8.8919499824757775E-4,-8.8919499824757775E-4]
["10R","NHS Portsmouth CCG",null,null,35238,233199.9375,151.10638698177181,-3.311586218678586E-2,null,36368.248008637842,234095.46875,155.35647999866654,3.840186492331199E-3,null,-3.1077878933552072E-2,-2.7357037292111808E-2,3.6464992553332021E-2,3.2500000000000001E-2,36522.953407594316,0.70644382936376515,4.2209065975800986E-2,3.8222099493287122E-2,36725.363066855272,4.2209065975800986E-2,3.8222099493287143E-2,36725.363066855272,36725,156.88043940406257,4.2198762699358738E-2,3.8211835631986268E-2,null,37858.586954635262,161.72285246181326,-2.9942664156842547E-2,-2.9942664156842658E-2]
["10V","NHS South Eastern Hampshire CCG",null,null,32278,218521.34375,147.71097159702506,-1.4056478406468065E-2,null,32780.015373315677,219544.90625,149.30893152213901,4.6840390162117274E-3,null,-1.5314677787623521E-2,-1.0702373319689817E-2,3.7336270284238582E-2,3.2500000000000001E-2,33483.14013223465,0.27636858152846527,3.9585303871190858E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AG169,G169,T169, $P$1))","v":3.4738548140124254E-2},33555.734438354295,3.9585303871190858E-2,3.4738548140124337E-2,33555.734438354295,{"$f":"IF(ROUND(Z169,0)/E169>$AA$1,ROUND(Z169,0),ROUNDUP(Z169,0))","v":33556},{"$f":"AA169/K169*1000","v":152.84344589525179},{"$f":"AA169/E169-1","v":3.95935311977198E-2},{"$f":"AB169/G169-1","v":3.474673710920273E-2},null,34123.311689092108,{"$f":"AF169/K169*1000","v":155.42748074617245},-1.6625340888981044E-2,-1.6625340888981044E-2]
["10X","NHS Southampton CCG",null,null,42121,290995.65625,144.74786511525463,-3.3699471047053287E-2,null,43468.408954569182,292276.1875,148.72374423102528,4.4005167173351012E-3,null,-3.0997429788088615E-2,-2.6733317778730559E-2,3.7043533510648485E-2,3.2500000000000001E-2,43681.310675002023,0.69033745070963348,4.2659779620039417E-2,3.8091640004075507E-2,43917.872577375681,4.2659779620039417E-2,3.8091640004075611E-2,43917.872577375681,43918,150.26198465107595,4.2662804776714802E-2,3.8094651906822596E-2,null,45249.706276621946,154.81831299247375,-2.943016399887588E-2,-2.943016399887588E-2]
["11A","NHS West Hampshire CCG",null,null,82252,572752.5,143.60827757190063,-1.4168720427607417E-2,null,83613.054235845382,575823.25,145.20611009688369,5.3613908276262112E-3,null,-1.6278011230235534E-2,-1.1003893182710889E-2,3.8035636029523978E-2,3.2500000000000001E-2,85380.507134700412,0.28415476262649164,4.0349591042079913E-2,3.4801615154179406E-2,85570.834562393153,4.0349591042079913E-2,3.4801615154179455E-2,85570.834562393153,85571,148.60636488714201,4.0351602392646901E-2,3.4803615778616681E-2,null,87039.443956127725,151.15652929284761,-1.6871017200752014E-2,-1.6871017200752014E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,30325,211439,143.42197986180412,3.1903189842386048E-4,null,30308.393152291999,212651.703125,142.52598360087552,5.7354751252134406E-3,null,5.4792900516220655E-4,6.286546763555112E-3,3.8421878066782877E-2,3.2500000000000001E-2,31490.143452375192,0,3.8421878066782877E-2,3.2500000000000001E-2,31490.143452375192,3.8421878066782877E-2,3.2499999999999973E-2,31490.143452375192,31490,148.08251961889854,3.8417147568013288E-2,3.2495296478162849E-2,null,31550.404554511155,148.36657356073624,-1.91454136211755E-3,-1.914541362117661E-3]
["11J","NHS Dorset CCG",null,null,123251,811920.5,151.80180818195871,-1.3396199069413472E-2,null,124990.87523140927,815512.25,153.26670473853616,4.4237705538905381E-3,null,-1.3920017986817412E-2,-9.5578263986068057E-3,3.7067543096891864E-2,3.2500000000000001E-2,127819.61175423503,0.24681281855666379,3.9075537336365151E-2,3.4499150456550498E-2,128067.09905224435,3.9075537336365151E-2,3.4499150456550609E-2,128067.09905224435,128067,157.0387201418495,3.9074733673560402E-2,3.4498350333307615E-2,null,130112.89181047106,159.54744004209752,-1.5723974634667348E-2,-1.5723974634667237E-2]
["11M","NHS Gloucestershire CCG",null,null,96046,660995.375,145.30510141617859,-2.6856517272003999E-2,null,98909.953140449739,665453.4375,148.63542295617,6.7444685221889067E-3,null,-2.8955156175061503E-2,-2.2405974792250372E-2,3.9463663749160105E-2,3.2500000000000001E-2,99836.327048451829,0.57859198947063573,4.418178869286149E-2,3.7186516878138266E-2,100289.48407679457,4.418178869286149E-2,3.7186516878138232E-2,100289.48407679457,100289,150.70776458345367,4.4176748641276076E-2,3.7181510591296707E-2,null,102963.19637825929,154.72637238914149,-2.5972351989103082E-2,-2.5972351989103082E-2]
["11N","NHS Kernow CCG",null,null,91668,586774.5,156.22355777219357,-4.1105318473264374E-2,null,95806.951055377445,590534.5625,162.23766929031768,6.408019605487203E-3,null,-4.3200947423794878E-2,-3.7069760336374769E-2,3.9116280242665447E-2,3.2500000000000001E-2,95253.711177284655,0.95725656130083325,4.6919614482951344E-2,4.0253648707354997E-2,95969.027220423188,4.6919614482951344E-2,4.0253648707355039E-2,95969.027220423188,95969,162.51207989202157,4.6919317537199356E-2,4.0253353652321522E-2,null,99733.035985869152,168.88602686293939,-3.7741115054418573E-2,-3.7741115054418573E-2]
["11X","NHS Somerset CCG",null,null,86831,586146.75,148.13867005148455,-3.4254723648821095E-2,null,90118.599250841551,589769.875,152.80298820084963,6.1812592153756007E-3,null,-3.648080727143399E-2,-3.0525045382189364E-2,3.8882150139875282E-2,3.2500000000000001E-2,90207.175978795509,0.78825165609268855,4.5306347650150736E-2,3.8884731827826848E-2,90764.995472810246,4.5306347650150736E-2,3.8884731827826924E-2,90764.995472810246,90765,153.8990101859645,4.5306399788094032E-2,3.8884783645471988E-2,null,93811.580507193619,159.06472080689713,-3.2475526909601538E-2,-3.2475526909601427E-2]
["12D","NHS Swindon CCG",null,null,33774,241927.0625,139.60405938463376,-3.8762164213138273E-2,null,35174.939075811795,243210.375,144.62762567514562,5.3045429756333196E-3,null,-3.9827761259013994E-2,-3.473448635460219E-2,3.797694062234136E-2,3.2500000000000001E-2,35056.633192578956,0.89695252045454321,4.5280673287580564E-2,3.9765194130746279E-2,35303.309459614749,4.5280673287580564E-2,3.9765194130746195E-2,35303.309459614749,35303,145.15416951271095,4.5271510629478318E-2,3.9756079819897483E-2,null,36616.377267041629,150.55433908624016,-3.5868574803652131E-2,-3.5868574803652131E-2]
["12F","NHS Wirral CCG",null,null,54454,337632.40625,161.28191190178444,2.9582319227277054E-3,null,54085.559007984193,338052.3125,159.99168474253284,1.243678753066968E-3,null,6.812187925457458E-3,8.0643388519090475E-3,3.3784098312541699E-2,3.2500000000000001E-2,56293.679289511143,0,3.3784098312541699E-2,3.2500000000000001E-2,56293.679289511143,3.3784098312541699E-2,3.2499999999999973E-2,56293.679289511143,56294,166.52452273936152,3.3789987879678351E-2,3.2505882251505414E-2,null,56301.937838949489,166.54800383579536,-1.4098695807229777E-4,-1.409869580724088E-4]
["13T","NHS Newcastle Gateshead CCG",null,null,82114,530687.3125,154.73141728821716,-5.8447661061714618E-3,null,82287.976901267291,531883.9375,154.71040033290589,2.254858881707289E-3,null,-2.1142444840518415E-3,1.3584707470237767E-4,3.4828141795362644E-2,3.2500000000000001E-2,84973.878035384405,0,3.4828141795362644E-2,3.2500000000000001E-2,84973.878035384405,3.4828141795362644E-2,3.2499999999999973E-2,84973.878035384405,84974,159.76041765690661,3.4829627103782457E-2,3.2501481966793921E-2,null,85660.06611310305,161.05029701729438,-8.0091709501740604E-3,-8.0091709501737274E-3]
["14L","NHS Manchester CCG",null,null,107319,659284.125,162.78110746258301,-2.1106672716159181E-2,null,109585.84662379186,664160.875,164.99894942440244,7.3970384164794289E-3,null,-2.0685578417566464E-2,-1.3441552019308967E-2,4.0137442165014914E-2,3.2500000000000001E-2,111626.51015570723,0.34710269901378865,4.2969723754194167E-2,3.5311484927165626E-2,111930.46778357636,4.2969723754194167E-2,3.5311484927165626E-2,111930.46778357636,111930,168.52844576248188,4.2965364940038553E-2,3.5307158118579318E-2,null,114076.57862481504,171.76046183812775,-1.8816996886581672E-2,-1.8816996886581672E-2]
["14Y","NHS Buckinghamshire CCG",null,null,80215,572417.625,140.13370046039375,-1.6037313725681401E-2,null,81722.178417549643,576432.375,141.7723604048951,7.0136729280478871E-3,null,-1.8442709760487452E-2,-1.1558387966606465E-2,3.9741617298209464E-2,3.2500000000000001E-2,83402.873831575867,0.29847354335975373,4.2176168863159225E-2,3.4917595341949006E-2,83598.161385358311,4.2176168863159225E-2,3.4917595341948937E-2,83598.161385358311,83598,145.02655233408777,4.217415695318838E-2,3.4915597444576729E-2,null,85071.081703143631,147.58206754633383,-1.7315892470768923E-2,-1.7315892470768812E-2]
["15A","NHS Berkshire West CCG",null,null,79879,553094.125,144.42207282530799,1.9600873116965012E-4,null,79899.36448039973,555635,143.79829290883356,4.5939287458531819E-3,null,-2.5487662551715307E-4,4.3378812352794505E-3,3.7243231430093449E-2,3.2500000000000001E-2,82853.952083404438,0,3.7243231430093449E-2,3.2500000000000001E-2,82853.952083404438,3.7243231430093449E-2,3.2499999999999973E-2,82853.952083404438,82854,149.11587642967055,3.7243831294833329E-2,3.2500597121605912E-2,null,83173.570447574748,149.69102098963302,-3.8422114844303135E-3,-3.8422114844303135E-3]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,145976,1035613.5,140.9560613105179,-2.6983016301093676E-2,null,150216.90317995704,1044295.375,143.84522499676592,8.3833157833497207E-3,null,-2.823186399253963E-2,-2.0085224840191818E-2,4.1155773546308616E-2,3.2500000000000001E-2,151983.75519919593,0.51866300426576672,4.5392092897445835E-2,3.6701100201510441E-2,152602.15615279754,4.5392092897445835E-2,3.6701100201510517E-2,152602.15615279754,152602,146.12915431134607,4.5391023181892809E-2,3.6700039379166327E-2,null,156372.66028717437,149.73987631341791,-2.4113296277300966E-2,-2.4113296277300855E-2]
["15D","NHS East Berkshire CCG",null,null,65621,467395.375,140.39719584302691,9.2782356914538067E-3,null,65021.960708075232,469647.59375,138.4484059396402,4.8186586142406895E-3,null,9.2128764712930966E-3,1.4075928792104175E-2,3.7475265019203396E-2,3.2500000000000001E-2,68080.164365825141,0,3.7475265019203396E-2,3.2500000000000001E-2,68080.164365825141,3.7475265019203396E-2,3.2499999999999973E-2,68080.164365825141,68080,144.9597547309908,3.7472760244434022E-2,3.2497507237004397E-2,null,67686.503700779824,144.12190033876826,5.813511966280549E-3,5.813511966280771E-3]
["15E","NHS Birmingham and Solihull CCG",null,null,205739,1338521.875,153.70611705542728,-8.2152114762671369E-3,null,207221.8966176768,1347418.625,153.79177100040221,6.6466974998073969E-3,null,-7.1560807129023019E-3,-5.5694751687784816E-4,3.9362715168551166E-2,3.2500000000000001E-2,213837.44565606254,1.4382117930996724E-2,3.9479982674188951E-2,3.2616493210506872E-2,213861.57215540495,3.9479982674188951E-2,3.2616493210506858E-2,213861.57215540495,213862,158.71978910785799,3.9482062224468928E-2,3.2618559029909955E-2,null,215713.66842146081,160.09402305943397,-8.5839179084518102E-3,-8.5839179084518102E-3]
["15F","NHS Leeds CCG",null,null,132506,892733.0625,148.42734694840541,-3.21954997295687E-2,null,136593.46231197575,896551.5625,152.35427389261366,4.2773144183847478E-3,null,-2.99242895142382E-2,-2.5774970690852661E-2,3.6916327136982119E-2,3.2500000000000001E-2,137397.63484361296,0.66558994682640826,4.2330575514532232E-2,3.7891188568951698E-2,138115.05523912862,4.2330575514532232E-2,3.7891188568951684E-2,138115.05523912862,138115,154.05137392753136,4.2330158634326098E-2,3.7890773464278826E-2,null,142190.94274611212,158.5976185793688,-2.8665276897346992E-2,-2.8665276897347103E-2]
["15M","NHS Derby and Derbyshire CCG",null,null,158297,1062176.125,149.03083987130665,2.8730269406891384E-3,null,157725.91252794818,1066289,147.92041606726525,3.8721214902095458E-3,null,3.6207587130023811E-3,7.506900220835222E-3,3.6497965438641256E-2,3.2500000000000001E-2,164074.51843504061,0,3.6497965438641256E-2,3.2500000000000001E-2,164074.51843504061,3.6497965438641256E-2,3.2499999999999973E-2,164074.51843504061,164075,153.87479379417775,3.6501007599638591E-2,3.250303042681657E-2,null,164189.38226059941,153.98206514425209,-6.9664834001181841E-4,-6.9664834001181841E-4]
["99A","NHS Liverpool CCG",null,null,89619,543229,164.97462396153372,-3.6332061369165891E-2,null,92815.836123477755,546268.6875,169.90876147093411,5.5955913620222564E-3,null,-3.4442787534929242E-2,-2.9039923937321244E-2,3.8277448081287968E-2,3.2500000000000001E-2,93049.386619596946,0.74990119915613274,4.4385534565684059E-2,3.8574098312347448E-2,93596.787222242041,4.4385534565684059E-2,3.8574098312347482E-2,93596.787222242041,93597,171.33876083644279,4.4387908813979138E-2,3.8576459349244807E-2,null,96619.347784179117,176.87147368149141,-3.1280978949787652E-2,-3.128097894978743E-2]
["99C","NHS North Tyneside CCG",null,null,33505,220946.0625,151.64334508111003,5.1948435540505322E-4,null,33424.182188007442,221540.53125,150.87163508825179,2.6905605072731209E-3,null,2.4179443355700769E-3,5.1150104683814757E-3,3.5278003723759443E-2,3.2500000000000001E-2,34686.989514764558,0,3.5278003723759443E-2,3.2500000000000001E-2,34686.989514764558,3.5278003723759443E-2,3.2499999999999973E-2,34686.989514764558,34687,156.57180112499168,3.5278316669153931E-2,3.2500312105655293E-2,null,34793.875895580859,157.05422253554724,-3.0716869802490665E-3,-3.0716869802489555E-3]
["99D","NHS South Lincolnshire CCG",null,null,27670,170773.859375,162.02713987531209,-6.445331229822604E-3,null,27921.201636523809,171979.453125,162.35196198833015,7.0595918743785457E-3,null,-8.9968060756816515E-3,-2.0007279803702094E-3,3.9789028610295762E-2,3.2500000000000001E-2,28770.962421646884,5.1665022088320446E-2,4.0210462598962771E-2,3.2918479692827803E-2,28782.623500113299,4.0210462598962771E-2,3.2918479692827907E-2,28782.623500113299,28783,167.36301620333461,4.0224069389230177E-2,3.2931991098088531E-2,null,29065.388021528528,169.00500317559971,-9.7156116174800244E-3,-9.7156116174800244E-3]
["99E","NHS Basildon and Brentwood CCG",null,null,40820,286350.625,142.55250883423076,-2.7186022123794173E-2,null,42035.932258899746,288745.1875,145.58141253488336,8.3623442414346716E-3,null,-2.8926020991060897E-2,-2.0805566094688199E-2,4.1134120429281218E-2,3.2500000000000001E-2,42499.094795923258,0.53726445693190961,4.5522280876343357E-2,3.6851769452838183E-2,42678.219505372334,4.5522280876343357E-2,3.6851769452838079E-2,42678.219505372334,42678,147.80506082027776,4.5516903478686865E-2,3.6846436649915493E-2,null,43758.527940766748,151.54721129600384,-2.4692968242199353E-2,-2.4692968242199242E-2]
["99F","NHS Castle Point and Rochford CCG",null,null,27411,188116.6875,145.71275076274134,1.6874747577005245E-2,null,27008.615753201331,189104.8125,142.82352414062086,5.2527237914499203E-3,null,1.4898366153806908E-2,2.0229346947606475E-2,3.7923437314671959E-2,3.2500000000000001E-2,28450.519340232473,0,3.7923437314671959E-2,3.2500000000000001E-2,28450.519340232473,3.7923437314671959E-2,3.2499999999999973E-2,28450.519340232473,28451,150.45095692633419,3.7940972602239942E-2,3.2517443660835754E-2,null,28115.405168102901,148.67630705116454,1.1936332764566737E-2,1.1936332764566959E-2]
["99G","NHS Southend CCG",null,null,29080,192351.65625,151.18143803349756,-1.4794907580222838E-2,null,29557.839710014723,193696.15625,152.59899980598982,6.9898020438803332E-3,null,-1.6166259601604893E-2,-9.2894565121298678E-3,3.9716970610306435E-2,3.2500000000000001E-2,30234.969505347712,0.23988267300529031,4.1673569130675769E-2,3.4443017214671051E-2,30291.867390320051,4.1673569130675769E-2,3.4443017214671023E-2,30291.867390320051,30292,156.38926753354198,4.167812929848691E-2,3.4447545729063167E-2,null,30769.094089629638,158.85237314630317,-1.5505626790306981E-2,-1.5505626790307092E-2]
["99H","NHS Surrey Downs CCG",null,null,43853,313306.78125,139.96824398450519,-1.3116524446290412E-2,null,44500.49607021753,315180.0625,141.19070767751222,5.9790638508563365E-3,null,-1.4550311286324669E-2,-8.6582446756992004E-3,3.8673383426009122E-2,3.2500000000000001E-2,45548.94388338078,0.22358281925627371,4.0495202057812207E-2,3.4310990603352354E-2,45628.836095841238,4.0495202057812207E-2,3.4310990603352298E-2,45628.836095841238,45629,144.77121312202291,4.0498939639249221E-2,3.4314705970373005E-2,null,46324.087418194984,146.97657919969157,-1.5004880979521906E-2,-1.5004880979522017E-2]
["99J","NHS West Kent CCG",null,null,71648,503703.3125,142.24246341441321,-1.140476178124461E-2,null,72645.009691719213,507223.9375,143.22078340736672,6.9894815313529257E-3,null,-1.3724407167817643E-2,-6.830852126893161E-3,3.9716639681121935E-2,3.2500000000000001E-2,74493.617799873027,0.17639385737619523,4.1155392410401337E-2,3.3928766392963355E-2,74596.701555420441,4.1155392410401337E-2,3.3928766392963272E-2,74596.701555420441,74597,147.06916311496045,4.1159557838320593E-2,3.3932902908781815E-2,null,75621.938554231776,149.08984565467551,-1.3553455172228168E-2,-1.3553455172228168E-2]
["99K","NHS High Weald Lewes Havens CCG",null,null,25692,174816.46875,146.96555870111635,-6.1019850266244013E-3,null,25950.424922492555,176239.15625,147.24551271501309,8.1381777710802794E-3,null,-9.9584081287457105E-3,-1.9012736533342567E-3,4.0902668548640442E-2,3.2500000000000001E-2,26742.87136035167,4.9096801893718699E-2,4.1303582375000536E-2,3.2897677456523451E-2,26753.171638378513,4.1303582375000536E-2,3.28976774565235E-2,26753.171638378513,26753,151.79941035379304,4.1296901759302562E-2,3.2891050769978669E-2,null,27013.850604092258,153.2795048438179,-9.6561800061463199E-3,-9.6561800061462089E-3]
["99M","NHS North East Hampshire and Farnham CCG",null,null,32591,229046.4375,142.28992319515993,7.6769097901661087E-3,null,32331.283624810054,229549.03125,140.84696175257787,2.1942875666860484E-3,null,8.032974446787744E-3,1.0244888669425967E-2,3.476560191260325E-2,3.2500000000000001E-2,33724.045731933649,0,3.476560191260325E-2,3.2500000000000001E-2,33724.045731933649,3.476560191260325E-2,3.2499999999999973E-2,33724.045731933649,33724,146.91414647388106,3.4764198705163896E-2,3.2498599864859701E-2,null,33656.191306607063,146.61874686786362,2.014746492709163E-3,2.014746492709163E-3]
["99N","NHS Wiltshire CCG",null,null,74046,504448.25,146.78611730737495,-3.1332400616642997E-2,null,76614.430894928242,507042.25,151.10068420319655,5.1422519554780166E-3,null,-3.3524113733229721E-2,-2.8554251217151827E-2,3.7809375144030932E-2,3.2500000000000001E-2,76845.632991914914,0.73735961826086061,4.3812600514682609E-2,3.8472513202954549E-2,77290.147817710182,4.3812600514682609E-2,3.8472513202954639E-2,77290.147817710182,77290,152.43305661411847,4.3810604218998961E-2,3.8470527120208819E-2,null,79754.023161265097,157.29265788258294,-3.0895283568112442E-2,-3.0895283568112331E-2]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,139783,945570,147.82935160802481,-3.9381240138802953E-2,null,145532.88244862293,950072.3125,153.18084795637375,4.7614798481339093E-3,null,-3.9509163509166334E-2,-3.4935805746897697E-2,3.741622794319821E-2,3.2500000000000001E-2,145013.15259058407,0.90215121360613804,4.4758324360738788E-2,3.9807302842312611E-2,146039.45285411715,4.4758324360738788E-2,3.9807302842312708E-2,146039.45285411715,146039,153.71356272420581,4.4755084666947997E-2,3.9804078501157303E-2,null,151496.69248931922,159.45806492420988,-3.6025159359198478E-2,-3.6025159359198367E-2]
["99Q","NHS South Devon and Torbay CCG",null,null,44682,299367.25,149.25480325586719,-2.8252506235155739E-2,null,46085.612205162666,301288.5,152.96173669145244,6.4177026712173291E-3,null,-3.0456624920465525E-2,-2.423438381235643E-2,3.9126278008031923E-2,3.2500000000000001E-2,46430.240353954883,0.62580719980261923,4.4227762743154653E-2,3.7568953697438401E-2,46658.184894889637,4.4227762743154653E-2,3.7568953697438401E-2,46658.184894889637,46658,154.86153636796627,4.4223624725840294E-2,3.7564842067343562E-2,null,47974.160223840256,159.2299746715864,-2.7434773588516204E-2,-2.7434773588516204E-2]

{"sheet":"Primary medical care 2023-24","index":7,"n_rows":200,"n_cols":35,"rows_kept":200,"cut":false,"hidden":false,"merged":[[5,31,5,34],[5,4,5,7],[5,9,5,11],[5,14,5,15],[5,16,5,18],[5,19,5,22],[5,23,5,25]]}
["NHS England - 2019-20 to 2023-24 Allocations",null,null,null,"2022-23",null,null,null,null,"2023-24",null,4.0814045987147551E-2,null,null,null,-3.5665314937063264E-2,0.05,3.2800000000000003E-2,null,-3.5665314937063264E-2,3.2800000000000003E-2,null,null,1.8958219931347883E-2,null,null,1.0189582199313478,null,null,null,null,null,null,null,-3.5021858260605332E-2]
["Minimum allocations for primary medical care services ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.5000000000000003E-2,0.1,2.3077939166520744E-2,1,0,0.04,null,null,null,null,1,null,null,null,null,null,null,null,null,0.19519960988266805]
["2023-24 minimum allocation calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1999999999999981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,162.11255558814238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10292.764850266278,null,null,null,null,null,null,null,21]
[null,"England",null,null,9468472,60459122.5,156.609484366896,null,null,9464456.9823300708,60764816.9453125,155.75554174462422,5.0562170384211846E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,9840447,null,null,null,null,9850739.7648502663,null,-1.0448722731457583E-3]
[null,null,null,null,"Baseline",null,null,null,null,"Opening Target",null,null,null,null,"Distance from Target",null,"Minimum per capita growth",null,null,"Per capita pace of change",null,null,null,"Minimum programme",null,null,null,null,null,null,null,"Closing target"]
["CCG","Clinical Commissioning Group (192)",null,null,"Baseline\n£000","Estimated Population","Allocation per capita\n£","Closing DfT",null,"Opening Target\n£000","Estimated Population","Opening Target per capita\n£","population growth rate %",null,"DFT\n(total allocation)","DFT\n(per capita)","Apply minimum per capita growth [programme]","Apply minimum per capita growth [per capita]","Allocation after min per capita growth\n£000","First Transition position","Growth on per capita parameters\n[programme]","Growth on per capita parameters\n[per capita]","Allocation after per capita p-o-c","Apply minimum programme growth\n[programme]","Apply minimum programme growth\n[per capita]","Allocation after minimum programme growth","Minimum allocation\n£000","Minimum allocation per head\n£","Growth after rounding","Per capita growth after rounding",null,"Target allocations from the fair shares formula £000","Target per head","DFT\n(total allocation)","DFT\n(per capita)"]
[]
["00C","NHS Darlington CCG",null,null,17209,108490.84375,{"$f":"E9/F9*1000","v":158.62168091950159},1.4567633541098246E-3,null,17127.183942759926,108475.96875,{"$f":"J9/K9*1000","v":157.8892001622242},{"$f":"K9/F9-1","v":-1.3710834468461108E-4},null,{"$f":"E9/J9-1","v":4.7769707801066374E-3},{"$f":"G9/L9-1","v":4.6392074728658361E-3},{"$f":"(1+M9)*(1+R9)-1","v":3.2658394501609678E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.2800000000000003E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":17771.018310978201},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":3.2658394501609678E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AG9,G9,T9, $P$1))","v":3.2800000000000003E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":17771.018310978201},{"$f":"MAX(U9,$X$1)","v":3.2658394501609678E-2},{"$f":"(1+X9)/(1+M9) - 1","v":3.279999999999994E-2},{"$f":"(1+IF($Z$2=1,X9,0))*$E9","v":17771.018310978201},{"$f":"IF(ROUND(Z9,0)/E9>$AA$1,ROUND(Z9,0),ROUNDUP(Z9,0))","v":17771},{"$f":"AA9/K9*1000","v":163.82430325149781},{"$f":"AA9/E9-1","v":3.265733046661623E-2},{"$f":"AB9/G9-1","v":3.2798935819098318E-2},null,17826.213615830064,{"$f":"AF9/K9*1000","v":164.33329723851915},{"$f":"AA9/AF9-1","v":-3.097327173339437E-3},{"$f":"AB9/AG9-1","v":-3.097327173339548E-3}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,52284,296002.53125,{"$f":"E10/F10*1000","v":176.63362464911353},5.3958116155426339E-2,null,49515.721885085033,296842.9375,{"$f":"J10/K10*1000","v":166.80781527802066},{"$f":"K10/F10-1","v":2.8391860246972378E-3},null,{"$f":"E10/J10-1","v":5.5907053548356345E-2},{"$f":"G10/L10-1","v":5.8904970098170084E-2},{"$f":"(1+M10)*(1+R10)-1","v":3.3995902074660078E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.1068506779705535E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":54061.441744071526},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":3.3995902074660078E-2},3.1068506779705535E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":54061.441744071526},{"$f":"MAX(U10,$X$1)","v":3.3995902074660078E-2},{"$f":"(1+X10)/(1+M10) - 1","v":3.1068506779705629E-2},{"$f":"(1+IF($Z$2=1,X10,0))*$E10","v":54061.441744071526},54061,182.11987947329891,3.3987453140540191E-2,3.1060081765767578E-2,null,51536.658835189701,173.61591712179342,{"$f":"AA10/AF10-1","v":4.8981467209253005E-2},4.8981467209253005E-2]
["00J","NHS North Durham CCG",null,null,41232,261762.296875,157.51695523855224,3.3194161176252512E-2,null,39830.426569304167,262460.8125,151.75761360299899,2.6685112154771762E-3,null,3.5188511683577506E-2,3.7950923837138051E-2,3.5556038383344868E-2,3.2800000000000003E-2,42698.046574622073,0,3.5556038383344868E-2,3.2800000000000003E-2,42698.046574622073,3.5556038383344868E-2,3.279999999999994E-2,42698.046574622073,42698,162.68333391675378,3.5554908808692387E-2,3.2798873431608033E-2,null,41456.067430991454,157.95145582349159,2.995779981002511E-2,2.995779981002511E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,49297,300221.375,164.20216581847311,-1.2874541942369477E-2,null,49806.775767436913,300764.21875,165.60073526843664,1.808144906404463E-3,null,-1.02350686143029E-2,-8.4454301950801502E-3,3.4667452059334414E-2,3.2800000000000003E-2,51006.001384169009,0.24129800557371855,3.660472191497588E-2,3.473377331327477E-2,51101.502976242569,3.660472191497588E-2,3.4733773313274874E-2,51101.502976242569,51102,169.907179159755,3.6614804146297031E-2,3.474383734736386E-2,null,51839.591804080628,172.35957129318805,-1.4228348997581519E-2,-1.4228348997581741E-2]
["00L","NHS Northumberland CCG",null,null,52836,325740.3125,162.2028283650032,-2.0237586322042755E-3,null,52863.738580254918,325781.3125,162.26755971539933,1.2586713534257221E-4,null,-5.2471847432444818E-4,-3.9891738379294051E-4,3.2929995577381854E-2,3.2800000000000003E-2,54575.889246326551,1.1397639536941156E-2,3.3021348281631724E-2,3.2891341207393981E-2,54580.715957808294,3.3021348281631724E-2,3.2891341207393898E-2,54580.715957808294,54581,167.53876881750239,3.3026724203194746E-2,3.2896716452389896E-2,null,55021.321637721987,168.89035535984584,-8.0027455650957258E-3,-8.0027455650957258E-3]
["00M","NHS South Tees CCG",null,null,52782,297528.96875,177.40121313817448,-5.8514864155168045E-3,null,52828.049869826958,297502.90625,177.57154219338642,-8.7596512398424586E-5,null,-8.7169354046623404E-4,-9.5921369555063141E-4,3.2709530321994862E-2,3.2800000000000003E-2,54508.474429455535,2.7406105587160896E-2,3.2929144873345084E-2,3.3019633790504134E-2,54520.066124704899,3.2929144873345084E-2,3.301963379050421E-2,54520.066124704899,54520,183.25871396424384,3.2927892084422705E-2,3.3018380891832289E-2,null,54984.176326625406,184.81895528247603,-8.4419983645482866E-3,-8.4419983645482866E-3]
["00N","NHS South Tyneside CCG",null,null,26099,157875.640625,165.31366014844951,6.0742019829556071E-3,null,25853.24761010335,158029.90625,163.59718374574024,9.7713380220842971E-4,null,9.5056680538894156E-3,1.0492090165665546E-2,3.3809183790920905E-2,3.2800000000000003E-2,26981.385887759243,0,3.3809183790920905E-2,3.2800000000000003E-2,26981.385887759243,3.3809183790920905E-2,3.279999999999994E-2,26981.385887759243,26981,170.73350633592494,3.3794398252806612E-2,3.27852288952315E-2,null,26908.423246979222,170.2742467265067,2.6971759866651901E-3,2.6971759866651901E-3]
["00P","NHS Sunderland CCG",null,null,49186,284950.625,172.61236047473136,4.1682662637935408E-2,null,47035.310138277229,285102.71875,164.9767155658779,5.3375475137129591E-4,null,4.572500649831035E-2,4.6283167189156593E-2,3.3351261907216267E-2,3.2800000000000003E-2,50826.415168168336,0,3.3351261907216267E-2,3.2800000000000003E-2,50826.415168168336,3.3351261907216267E-2,3.279999999999994E-2,50826.415168168336,50826,178.27258969272808,3.3342821127963163E-2,3.2791563723649553E-2,null,48955.011449280624,171.71008282179218,3.8218529530072542E-2,3.8218529530072765E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,28432,175059.828125,162.41304646831006,9.7366324375753877E-3,null,28006.246839893614,174947.40625,160.08380712928468,-6.4219116518116071E-4,null,1.5202078398449226E-2,1.455012459282834E-2,3.2136744964600839E-2,3.2800000000000003E-2,29345.711932833532,0,3.2136744964600839E-2,3.2800000000000003E-2,29345.711932833532,3.2136744964600839E-2,3.279999999999994E-2,29345.711932833532,29346,167.74184098542472,3.2146876758581966E-2,3.2810138304710801E-2,null,29149.295086344438,166.61747499525697,6.7481876687889297E-3,6.7481876687889297E-3]
["00R","NHS Blackpool CCG",null,null,34117,172164.8125,198.1647672633454,-3.2988769851856836E-2,null,35025.538845280535,171872.28125,203.78817684006586,-1.6991349495414365E-3,null,-2.5939325281870818E-2,-2.7594385817258371E-2,3.1045133424113525E-2,3.2800000000000003E-2,35176.166817030484,0.78841102335023905,3.7352759871982277E-2,3.9118362197902878E-2,35391.364108552421,3.7352759871982277E-2,3.9118362197902989E-2,35391.364108552421,35391,205.91452992074602,3.7342087522349576E-2,3.9107671683644041E-2,null,36455.072798436435,212.10559686125325,-2.9188607147208168E-2,-2.9188607147208168E-2]
["00T","NHS Bolton CCG",null,null,49237,313833.6875,156.88882985195781,-1.4491590321927483E-2,null,49833.709746472487,314693.71875,158.35622631559909,2.7404045016676815E-3,null,-1.1974018179827017E-2,-9.2664273314824186E-3,3.5630289769322365E-2,3.2800000000000003E-2,50991.328577372122,0.26475506661378334,3.7757863527175584E-2,3.4921759279173174E-2,51096.083926487547,3.7757863527175584E-2,3.492175927917307E-2,51096.083926487547,51096,162.36739710903427,3.7756158986128385E-2,3.4920059396491787E-2,null,51867.625067775174,164.81938461879508,-1.4876815099339802E-2,-1.4876815099339913E-2]
["00V","NHS Bury CCG",null,null,31574,206811.75,152.6702423822631,-9.5514621809763556E-3,null,31811.421633148035,207373.1875,153.4018067458602,2.7147272821781421E-3,null,-7.4634084539194623E-3,-4.7689422902892353E-3,3.5603770337033547E-2,3.2800000000000003E-2,32698.153444621497,0.13625549400826387,3.66986924996342E-2,3.3891957794983739E-2,32732.72451698345,3.66986924996342E-2,3.3891957794983663E-2,32732.72451698345,32733,157.84586423449753,3.6707417495407624E-2,3.3900659168899949E-2,null,33109.774458599881,159.66275514089727,-1.1379553765036854E-2,-1.1379553765036854E-2]
["00X","NHS Chorley and South Ribble CCG",null,null,27557,188646.0625,146.07779051842124,-2.7956523653439591E-3,null,27695.721169189128,189732.125,145.97275590092678,5.7571437516752422E-3,null,-5.0087581522684221E-3,7.195494587068918E-4,3.874597806673008E-2,3.2800000000000003E-2,28624.722917584881,0,3.874597806673008E-2,3.2800000000000003E-2,28624.722917584881,3.874597806673008E-2,3.279999999999994E-2,28624.722917584881,28625,150.87060243488023,3.8756032949885721E-2,3.2809997327106322E-2,null,28826.09560663563,151.93049467313787,-6.9761652559474641E-3,-6.976165255947353E-3]
["00Y","NHS Oldham CCG",null,null,44590,260564.6875,171.12833065685464,5.2258391172048668E-2,null,42303.112111740455,261632.890625,161.68881523528998,4.0995698045231954E-3,null,5.4059566166642981E-2,5.838075693626843E-2,3.539779060508419E-2,3.1170435424699907E-2,46168.387483080704,0,3.539779060508419E-2,3.1170435424699907E-2,46168.387483080704,3.539779060508419E-2,3.1170435424699994E-2,46168.387483080704,46168,176.46099421870039,3.5389100695223163E-2,3.1161780994280575E-2,null,44029.673274868488,168.28798997591048,4.8565582392182671E-2,4.8565582392182893E-2]
["01A","NHS East Lancashire CCG",null,null,62650,383372.625,163.41803226038894,1.0229258253597884E-3,null,62363.326511106578,383509.125,162.61236681423571,3.5605046134934426E-4,null,4.5968280547441509E-3,4.9545152188430475E-3,3.3167728916481565E-2,3.2800000000000003E-2,64727.958216617568,0,3.3167728916481565E-2,3.2800000000000003E-2,64727.958216617568,3.3167728916481565E-2,3.279999999999994E-2,64727.958216617568,64728,168.77825266869465,3.3168395849960008E-2,3.2800666696101155E-2,null,64908.626187242378,169.24923543147082,-2.7827763095975566E-3,-2.7827763095974456E-3]
["01C","NHS Eastern Cheshire CCG",null,null,31764,211367.828125,150.27831000475254,-2.0752505003087673E-3,null,31836.095504486584,211983.75,150.18177338822707,2.913981188451098E-3,null,-2.2645837482307973E-3,6.4279848577841747E-4,3.5809559771432298E-2,3.2800000000000003E-2,32901.454856579774,0,3.5809559771432298E-2,3.2800000000000003E-2,32901.454856579774,3.5809559771432298E-2,3.279999999999994E-2,32901.454856579774,32901,155.2052928585328,3.5795239894219844E-2,3.2785721729399642E-2,null,33135.455370457923,156.31129919372557,-7.0756646569871684E-3,-7.0756646569870574E-3]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,37649,236985.09375,158.86653208541728,-2.8472793439656141E-2,null,38653.499855511785,237655.25,162.64525970081363,2.8278413608029407E-3,null,-2.5987293757787633E-2,-2.3232940341128439E-2,3.5720594557437257E-2,3.2800000000000003E-2,38993.844664492957,0.66379829546081248,4.1055347919602525E-2,3.8119710066013113E-2,39194.692793825117,4.1055347919602525E-2,3.8119710066013113E-2,39194.692793825117,39195,164.92377088240215,4.1063507662886023E-2,3.8127846799904441E-2,null,40231.105576178845,169.2834708098342,-2.5753842986416253E-2,-2.5753842986416253E-2]
["01E","NHS Greater Preston CCG",null,null,31940,209021.90625,152.80695010884773,-3.2565954212677273E-2,null,32840.208386881182,208953.40625,157.16522154986973,-3.2771684666421663E-4,null,-2.741177450143073E-2,-2.7730508047794089E-2,3.2461534040765239E-2,3.2800000000000003E-2,32976.821397262043,0.79230022993697391,3.8808983671001496E-2,3.9149530478342486E-2,33179.558938451788,3.8808983671001496E-2,3.9149530478342465E-2,33179.558938451788,33180,158.79138127235004,3.8822792736380674E-2,3.9163344070668682E-2,null,34180.550162210857,163.57977012978634,-2.9272500221984132E-2,-2.9272500221984243E-2]
["01F","NHS Halton CCG",null,null,22017,132256.265625,166.47226425118563,1.3442528388527553E-3,null,21936.127345507353,132445.78125,165.62345088290499,1.4329425082766356E-3,null,3.6867334520287454E-3,5.1249588373856181E-3,3.4279943022547998E-2,3.2800000000000003E-2,22771.74150552744,0,3.4279943022547998E-2,3.2800000000000003E-2,22771.74150552744,3.4279943022547998E-2,3.279999999999994E-2,22771.74150552744,22772,171.93450621893626,3.4291683698959963E-2,3.2811723876770227E-2,null,22831.429455766814,172.38321402378995,-2.6029669268826661E-3,-2.6029669268827771E-3]
["01G","NHS Salford CCG",null,null,47855,282634.25,169.31776668963511,4.638980595470521E-4,null,47838.342272621296,284661.875,168.05321145524422,7.1740243795648251E-3,null,3.4820870848273344E-4,7.5247311458113142E-3,4.0209332379214535E-2,3.2800000000000003E-2,49779.217601007309,0,4.0209332379214535E-2,3.2800000000000003E-2,49779.217601007309,4.0209332379214535E-2,3.279999999999994E-2,49779.217601007309,49779,174.87062501783916,4.0204785288893596E-2,3.2795485298259486E-2,null,49790.818574084966,174.91214295586639,-2.3736452670242159E-4,-2.3736452670242159E-4]
["01H","NHS Cumbria CCG",null,null,54853,322521.5,170.07548333987035,3.5251784410981202E-3,null,54438.352366414707,322059.09375,169.03218515752502,-1.4337222479741119E-3,null,7.6168292308771424E-3,6.1721865653754371E-3,3.1319251662292213E-2,3.2800000000000003E-2,56570.954911431712,0,3.1319251662292213E-2,3.2800000000000003E-2,56570.954911431712,3.1319251662292213E-2,3.279999999999994E-2,56570.954911431712,56571,175.65409919433458,3.1320073651395441E-2,3.2800823169299553E-2,null,56660.201783362092,175.93107253585225,-1.5743287272987905E-3,-1.5743287272987905E-3]
["01J","NHS Knowsley CCG",null,null,35445,167131.125,212.07898887774496,0.20826202495501933,null,29236.791718292272,167623.1875,174.41973365583607,2.9441703333235036E-3,null,0.2123423233823396,0.21591166568467468,2.6090054883692648E-2,2.3077939166520744E-2,36369.761995352485,0,2.6090054883692648E-2,2.3077939166520744E-2,36369.761995352485,2.6090054883692648E-2,2.3077939166520789E-2,36369.761995352485,36370,216.97475476058466,2.6096769643109141E-2,2.3084634214575184E-2,null,30430.063479999309,181.53850868633143,0.19519960988266805,0.19519960988266805]
["01K","NHS Morecambe Bay CCG",null,null,54654,348893.9375,156.64932555613694,-1.2693760488897032E-2,null,55193.430640606988,349661.28125,157.84827660442312,2.1993610880670644E-3,null,-9.7734573543634129E-3,-7.5955916280975311E-3,3.507150013175564E-2,3.2800000000000003E-2,56570.797768200973,0.21701690365992943,3.6814508670070634E-2,3.4539183445919046E-2,56666.060156854037,3.6814508670070634E-2,3.4539183445918997E-2,56666.060156854037,56666,162.05969330497612,3.6813407984777058E-2,3.4538085176117228E-2,null,57446.097856961162,164.29070342474802,-1.3579649202693944E-2,-1.3579649202693833E-2]
["01R","NHS South Cheshire CCG",null,null,28358,187566.8125,151.18879306007292,-1.7510565734511263E-2,null,28828.584370845711,187958.15625,153.37767163719829,2.0864232045314512E-3,null,-1.6323533781339994E-2,-1.4271168376469912E-2,3.4954857885640012E-2,3.2800000000000003E-2,29349.249859920979,0.4077476678991403,3.8229384270304756E-2,3.6067708561695881E-2,29442.108879137304,3.8229384270304756E-2,3.6067708561695833E-2,29442.108879137304,29442,156.64124711268016,3.8225544819803892E-2,3.6063877105234843E-2,null,30005.195539101769,159.63763498080053,-1.876993397252924E-2,-1.8769933972529351E-2]
["01T","NHS South Sefton CCG",null,null,26429,155548.953125,169.90792589109557,4.9707172572754921E-4,null,26294.01890767927,155685.9375,168.89141903185231,8.8065121781899514E-4,null,5.1335283812892207E-3,6.018700447129044E-3,3.3709536577763322E-2,3.2800000000000003E-2,27319.909342213708,0,3.3709536577763322E-2,3.2800000000000003E-2,27319.909342213708,3.3709536577763322E-2,3.279999999999994E-2,27319.909342213708,27320,175.48148817230199,3.3712966816754397E-2,3.2803427220804648E-2,null,27367.184204564219,175.78456117505294,-1.724116160856215E-3,-1.724116160856326E-3]
["01V","NHS Southport and Formby CCG",null,null,20107,126104.796875,159.44674983244963,-1.5066653266688768E-3,null,20090.529045567251,126395.96875,158.94912823766185,2.3089674795528925E-3,null,8.1983676962371632E-4,3.130697225616208E-3,3.5184701612882119E-2,3.2800000000000003E-2,20814.458795330222,0,3.5184701612882119E-2,3.2800000000000003E-2,20814.458795330222,3.5184701612882119E-2,3.279999999999994E-2,20814.458795330222,20814,164.67297340129767,3.5161883921022596E-2,3.2777234872080285E-2,null,20910.504821939157,165.43648526717081,-4.6151359214391396E-3,-4.6151359214390286E-3]
["01W","NHS Stockport CCG",null,null,47633,318037.1875,149.7717935893896,-2.4364154374118208E-2,null,48764.518984762872,319476.125,152.63900857931989,4.5244315965409232E-3,null,-2.3203735181237639E-2,-1.8784287297308522E-2,3.7472832952907487E-2,3.2800000000000003E-2,49417.943452045845,0.53669392278024342,4.1793382717582928E-2,3.7101089778183487E-2,49623.744198986627,4.1793382717582928E-2,3.7101089778183383E-2,49623.744198986627,49624,155.32929103857134,4.1798752965381158E-2,3.710643583809925E-2,null,50754.796305148113,158.86882409490886,-2.2279594983487638E-2,-2.2279594983487638E-2]
["01X","NHS St Helens CCG",null,null,34206,199834.59375,171.17156423273187,3.2910236408014493E-2,null,33037.551970776462,200353.046875,164.89667856854979,2.594411284207343E-3,null,3.5367270258313876E-2,3.8053438787571059E-2,3.5479507974329305E-2,3.2800000000000003E-2,35419.612049769908,0,3.5479507974329305E-2,3.2800000000000003E-2,35419.612049769908,3.5479507974329305E-2,3.279999999999994E-2,35419.612049769908,35420,176.78792787263419,3.549084955855708E-2,3.2811312235635492E-2,null,34385.948136214509,171.62677919077447,3.0071931118178297E-2,3.0071931118178075E-2]
["01Y","NHS Tameside and Glossop CCG",null,null,40538,250518.5625,161.81635243097006,-1.0697482872664366E-2,null,40889.286628622198,251105.359375,162.83717213521621,2.3423289242288092E-3,null,-8.5911655004590193E-3,-6.2689599116747541E-3,3.521915731294345E-2,3.2800000000000003E-2,41965.714199152098,0.17911314033356437,3.6657940484473572E-2,3.4235420943535599E-2,42024.039591359593,3.6657940484473572E-2,3.4235420943535599E-2,42024.039591359593,42024,167.35604570367408,3.6656963836400491E-2,3.4234446577747546E-2,null,42558.14385346444,169.48321596715996,-1.2550919873375976E-2,-1.2550919873375865E-2]
["02A","NHS Trafford CCG",null,null,37056,248209.3125,149.29335094951364,3.7957214841544351E-2,null,35725.848264401386,249686.25,143.08296217513532,5.9503710200237148E-3,null,3.7232194621506842E-2,4.3404111013418456E-2,3.8945543189480514E-2,3.2800000000000003E-2,38499.16604842939,0,3.8945543189480514E-2,3.2800000000000003E-2,38499.16604842939,3.8945543189480514E-2,3.279999999999994E-2,38499.16604842939,38499,154.18950783232958,3.8941062176165886E-2,3.279554549265673E-2,null,37183.964678394514,148.92275677332859,3.5365656486049168E-2,3.5365656486049168E-2]
["02D","NHS Vale Royal CCG",null,null,15968,108122.484375,147.68436086446522,-2.4628230437641174E-2,null,16331.29308550653,108345.4375,150.73355613619199,2.0620421949122392E-3,null,-2.2245212525696445E-2,-2.0229040897646877E-2,3.4929677178905383E-2,3.2800000000000003E-2,16525.757085192759,0.57797259707562498,3.9571127322303834E-2,3.7431898972275161E-2,16599.871761082548,3.9571127322303834E-2,3.7431898972275057E-2,16599.871761082548,16600,153.21365055173644,3.9579158316633167E-2,3.7439913440432848E-2,null,16997.839232527978,156.8856024281408,-2.3405282700088792E-2,-2.3405282700088792E-2]
["02E","NHS Warrington CCG",null,null,32998,222454,148.33628525447958,-2.542734607259356E-2,null,33859.637021890725,223407.53125,151.55996233627744,4.2864198890557592E-3,null,-2.5447320103687554E-2,-2.1269978113647503E-2,3.722701446141663E-2,3.2800000000000003E-2,34226.417023197828,0.60771366038992858,4.211813559878097E-2,3.767024522138266E-2,34387.814238488572,4.211813559878097E-2,3.7670245221382626E-2,34387.814238488572,34388,153.92498098696035,4.212376507667126E-2,3.7675850671958333E-2,null,35241.585804410301,157.74573760888063,-2.4220981687591348E-2,-2.4220981687591348E-2]
["02F","NHS West Cheshire CCG",null,null,42301,267133.375,158.35160994016564,5.0497099120170308E-3,null,42048.723183097594,267887.4375,156.96414723851169,2.8227940443608102E-3,null,5.9996308521399477E-3,8.8393606187384677E-3,3.571538168901589E-2,3.2800000000000003E-2,43811.796360827058,0,3.571538168901589E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AG41,G41,T41, $P$1))","v":3.2800000000000003E-2},43811.796360827058,3.571538168901589E-2,3.279999999999994E-2,43811.796360827058,{"$f":"IF(ROUND(Z41,0)/E41>$AA$1,ROUND(Z41,0),ROUNDUP(Z41,0))","v":43812},{"$f":"AA41/K41*1000","v":163.54630291314052},{"$f":"AA41/E41-1","v":3.5720195740053473E-2},{"$f":"AB41/G41-1","v":3.2804800500214171E-2},null,43764.901704793374,{"$f":"AF41/K41*1000","v":163.37048916223767},1.0761659085702924E-3,1.0761659085702924E-3]
["02G","NHS West Lancashire CCG",null,null,16972,114212.703125,148.59993271873628,-3.0573185085550514E-2,null,17462.911205557848,114388.2109375,152.66355739315935,1.536675060635817E-3,null,-2.8111647581510191E-2,-2.6618170988626177E-2,3.4387078002624527E-2,3.2800000000000003E-2,17555.617487860545,0.76051917110360501,4.0491279395838964E-2,3.8894835611331627E-2,17659.217993906179,4.0491279395838964E-2,3.8894835611331668E-2,17659.217993906179,17659,154.37779693615991,4.0478435069526197E-2,3.8882010992291161E-2,null,18175.643266570962,158.89437484516532,-2.8425033380864329E-2,-2.842503338086444E-2]
["02H","NHS Wigan Borough CCG",null,null,55053,330954.25,166.34625480712214,4.4515864284496942E-2,null,52596.106171221116,331514.75,158.65389449857395,1.6935875577968051E-3,null,4.6712466143039588E-2,4.8485165352290416E-2,3.4549137229692439E-2,3.2800000000000003E-2,56955.033651906255,0,3.4549137229692439E-2,3.2800000000000003E-2,56955.033651906255,3.4549137229692439E-2,3.279999999999994E-2,56955.033651906255,56955,171.80231045526631,3.4548525965887311E-2,3.2799389769673226E-2,null,54742.766067238226,165.12920184467876,4.0411438655558296E-2,4.0411438655558296E-2]
["02M","NHS Fylde & Wyre CCG",null,null,31021,180360.34375,171.99457128446508,6.2864690339615059E-2,null,29184.922521365745,181031.734375,161.21440045926062,3.722495816101512E-3,null,6.2911850366917932E-2,6.6868535282793573E-2,3.3352445597617297E-2,2.9520061476179797E-2,32055.626214883687,0,3.3352445597617297E-2,2.9520061476179797E-2,32055.626214883687,3.3352445597617297E-2,2.9520061476179693E-2,32055.626214883687,32056,177.0739263514831,3.3364495019502893E-2,2.9532066210492092E-2,null,30376.077291284102,167.79421241339529,5.530413596879824E-2,5.530413596879824E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,25728,161179.25,159.6235247403124,2.8883897689235827E-2,null,24987.401646684648,161620.40625,154.60548718107586,2.7370536219768482E-3,null,2.9638870170945353E-2,3.2457046969874837E-2,3.5626828980777736E-2,3.2800000000000003E-2,26644.607056017448,0,3.5626828980777736E-2,3.2800000000000003E-2,26644.607056017448,3.5626828980777736E-2,3.279999999999994E-2,26644.607056017448,26645,164.86160762883245,3.564210199004969E-2,3.2815231320331595E-2,null,26007.23860659176,160.91556264474963,2.4522457114943164E-2,2.4522457114943164E-2]
["02P","NHS Barnsley CCG",null,null,43590,267480.9375,162.96488417983056,2.8012038952452967E-2,null,42418.443579051738,269068.4375,157.64927307407334,5.9350023775057714E-3,null,2.761903365843521E-2,3.371795506636821E-2,3.8929670455488008E-2,3.2800000000000003E-2,45286.944335154723,0,3.8929670455488008E-2,3.2800000000000003E-2,45286.944335154723,3.8929670455488008E-2,3.279999999999994E-2,45286.944335154723,45287,168.3103392608061,3.893094746501502E-2,3.2801269475188688E-2,null,44149.711885990379,164.08357775515898,2.5759808284740116E-2,2.5759808284739893E-2]
["02Q","NHS Bassetlaw CCG",null,null,19673,118797.6484375,165.60092105148073,4.4256561475582101E-2,null,18828.465401411617,119119.7421875,158.06334916150792,2.7112805197440082E-3,null,4.4854138698157797E-2,4.7687031370384103E-2,3.5600210520791542E-2,3.2800000000000003E-2,20373.362941575531,0,3.5600210520791542E-2,3.2800000000000003E-2,20373.362941575531,3.5600210520791542E-2,3.279999999999994E-2,20373.362941575531,20373,171.02958439862934,3.5581761805520307E-2,3.2781601169120211E-2,null,19596.931254172247,164.51455396306824,3.9601544535832645E-2,3.9601544535832645E-2]
["02R","NHS Bradford Districts CCG",null,null,57306,336312.5,170.39509384872702,6.9101374973276508E-2,null,53457.82328569542,336869.125,158.69018357112847,1.6550826983832145E-3,null,7.1985286302038709E-2,7.3759510602318556E-2,2.9881895064262531E-2,2.8180171851011276E-2,59018.41187855263,0,2.9881895064262531E-2,2.8180171851011276E-2,59018.41187855263,2.9881895064262531E-2,2.8180171851011293E-2,59018.41187855263,59018,175.19563420957621,2.9874707709489412E-2,2.8172996372248793E-2,null,55639.6533436506,165.16697202110939,6.0718326828593128E-2,6.0718326828593128E-2]
["02T","NHS Calderdale CCG",null,null,35335,223652.9375,157.99032373540814,1.5189045432062898E-2,null,34763.498499666573,224282.46875,154.99873304148554,2.8147685294765967E-3,null,1.6439700404115243E-2,1.930074288492345E-2,3.570709293724339E-2,3.2800000000000003E-2,36596.710128937499,0,3.570709293724339E-2,3.2800000000000003E-2,36596.710128937499,3.570709293724339E-2,3.279999999999994E-2,36596.710128937499,36597,163.17369879138181,3.5715296448280753E-2,3.280818048486589E-2,null,36182.337526106101,161.32485845979033,1.1460356136325123E-2,1.1460356136325345E-2]
["02W","NHS Bradford City CCG",null,null,23700,139954.5,169.34075002947384,4.5604290796903424E-3,null,23425.596071189353,139737.625,167.63986128424148,-1.5496107663561798E-3,null,1.1713850438500817E-2,1.0146087763389433E-2,3.1199562000507219E-2,3.2800000000000003E-2,24439.429619412022,0,3.1199562000507219E-2,3.2800000000000003E-2,24439.429619412022,3.1199562000507219E-2,3.279999999999994E-2,24439.429619412022,24439,174.89205215846485,3.1181434599156121E-2,3.2781844464635945E-2,null,24381.689426515219,174.48192229197554,2.3505579323168657E-3,2.3505579323168657E-3]
["02X","NHS Doncaster CCG",null,null,51872,323321.6875,160.43464452102364,1.5902124316098387E-3,null,51640.779879665475,323822.3125,159.47258075264804,1.548380511901204E-3,null,4.4774715035931223E-3,6.0327848451127153E-3,3.4399167392691554E-2,3.2800000000000003E-2,53656.353610993698,0,3.4399167392691554E-2,3.2800000000000003E-2,53656.353610993698,3.4399167392691554E-2,3.279999999999994E-2,53656.353610993698,53656,165.69580887048974,3.4392350400987093E-2,3.2793193547274502E-2,null,53748.449044486304,165.98130199717571,-1.7200318544966509E-3,-1.7200318544966509E-3]
["02Y","NHS East Riding of Yorkshire CCG",null,null,50317,306600.3125,164.11268334894473,-1.3373813618894559E-2,null,50980.129410370908,307151.28125,165.9772643724595,1.7970260548902939E-3,null,-1.3007605473751682E-2,-1.1233954424809567E-2,3.4655968509490709E-2,3.2800000000000003E-2,52060.784367492044,0.32097012642313044,3.7232860298195058E-2,3.5372269353655533E-2,52190.445831624282,3.7232860298195058E-2,3.5372269353655561E-2,52190.445831624282,52190,169.91626988370245,3.7223999841007993E-2,3.5363424790379128E-2,null,53060.83475655652,172.75146807337799,-1.6412006342378826E-2,-1.6412006342378826E-2]
["03A","NHS Greater Huddersfield CCG",null,null,39431,252882.71875,155.92603636542481,4.5785905968685148E-2,null,37676.579746389034,253765.15625,148.4702640155667,3.4895128633616324E-3,null,4.6565273849707989E-2,5.0217276835153868E-2,3.6361573889651888E-2,3.2757752427818566E-2,40864.773220042865,0,3.6361573889651888E-2,3.2757752427818566E-2,40864.773220042865,3.6361573889651888E-2,3.2757752427818643E-2,40864.773220042865,40865,161.03471652247373,3.6367325200983958E-2,3.2763483739664423E-2,null,39214.313404796587,154.52993619882196,4.2093981811281767E-2,4.2093981811281989E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,25544,144168.25,177.18186910085959,1.9627208540016206E-2,null,25018.568896213768,144181.875,173.52090126594462,9.4507632575124845E-5,null,2.1001645056754281E-2,2.1098137505083825E-2,3.2897607482923474E-2,3.2800000000000003E-2,26384.336485543798,0,3.2897607482923474E-2,3.2800000000000003E-2,26384.336485543798,3.2897607482923474E-2,3.279999999999994E-2,26384.336485543798,26384,182.99110064978694,3.2884434700908294E-2,3.2786828462795459E-2,null,26039.677917676458,180.60299130994417,1.3222977773077904E-2,1.3222977773077904E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,25337,163457.59375,155.00656420252727,1.0148928901847487E-3,null,25293.440748767389,163536.34375,154.66556343850868,4.8177633227886041E-4,null,1.7221560192333119E-3,2.2047620455225569E-3,3.3297578595977484E-2,3.2800000000000003E-2,26180.660748886283,0,3.3297578595977484E-2,3.2800000000000003E-2,26180.660748886283,3.3297578595977484E-2,3.279999999999994E-2,26180.660748886283,26181,160.09285397760397,3.3310968149346865E-2,3.2813383105705585E-2,null,26325.768402660771,160.97809085731606,-5.4991140409083039E-3,-5.4991140409084149E-3]
["03F","NHS Hull CCG",null,null,52956,301211.5,175.81002053374456,4.4553296876878035E-2,null,50469.040471807944,301602.59375,167.33622826082856,1.2984024514335335E-3,null,4.9276933045344418E-2,5.0639316787443267E-2,3.4016519114049126E-2,3.2675690466012243E-2,54757.378786203582,0,3.4016519114049126E-2,3.2675690466012243E-2,54757.378786203582,3.4016519114049126E-2,3.2675690466012153E-2,54757.378786203582,54757,181.55347843390354,3.4009366266334329E-2,3.2668546893529271E-2,null,52528.886210551522,174.16589677638183,4.2416924290332947E-2,4.2416924290332725E-2]
["03H","NHS North East Lincolnshire CCG",null,null,32087,169266.1875,189.56532591602206,0.12287098220308978,null,28423.26800854773,169122.828125,168.06287077661611,-8.4694632234216805E-4,null,0.12889904110781614,0.12794292421665432,2.2211447068474222E-2,2.3077939166520744E-2,32799.698702086134,0,2.2211447068474222E-2,2.3077939166520744E-2,32799.698702086134,2.2211447068474222E-2,2.3077939166520789E-2,32799.698702086134,32800,193.94188450867946,2.2220837099136803E-2,2.3087337156776355E-2,null,29583.336576153615,174.92219651322495,0.10873227283089015,0.10873227283088993]
["03J","NHS North Kirklees CCG",null,null,30459,196989.609375,154.62236864491979,2.6684023738140272E-2,null,29637.883657856393,197670.6875,149.93565324578736,3.4574317252615838E-3,null,2.7704958681351144E-2,3.1258178409704573E-2,3.6370835485850073E-2,3.2800000000000003E-2,31566.819278063507,0,3.6370835485850073E-2,3.2800000000000003E-2,31566.819278063507,3.6370835485850073E-2,3.279999999999994E-2,31566.819278063507,31567,159.6948965941144,3.6376768771134937E-2,3.2805912842037266E-2,null,30847.525604429873,156.05513389247395,2.3323569118516518E-2,2.3323569118516518E-2]
["03K","NHS North Lincolnshire CCG",null,null,29981,178958.21875,167.53072426297828,-2.6117097900343555E-2,null,30733.862894213773,179307.4375,171.40316833881346,1.9513982226646576E-3,null,-2.449620136606756E-2,-2.2592604987210607E-2,3.4815404084368007E-2,3.2800000000000003E-2,31024.800629853438,0.64550299963458868,3.9998589568325693E-2,3.7973090723913284E-2,31180.197713847974,3.9998589568325693E-2,3.7973090723913305E-2,31180.197713847974,31180,173.89128100165951,3.9991994930122399E-2,3.7966508929412113E-2,null,31988.236187740898,178.39882513373655,-2.5266669377996043E-2,-2.5266669377996043E-2]
["03L","NHS Rotherham CCG",null,null,44368,266398.0625,166.54775783138436,4.1711698746032644E-2,null,42496.423923740236,267122.5625,159.08960862765099,2.719614374072199E-3,null,4.4040789870185337E-2,4.6880178209433909E-2,3.5608817725541808E-2,3.2800000000000003E-2,45947.892024846842,0,3.5608817725541808E-2,3.2800000000000003E-2,45947.892024846842,3.5608817725541808E-2,3.279999999999994E-2,45947.892024846842,45948,172.01092850402705,3.5611251352325901E-2,3.2802427026208836E-2,null,44230.874924053089,165.58269923025722,3.8821865470563433E-2,3.8821865470563433E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,20624,121109.2734375,170.29249218180868,-1.2885083645341244E-2,null,20836.942626567205,121247.1875,171.85505953750229,1.138757244474542E-3,null,-1.0219475591188742E-2,-9.0923558485783706E-3,3.3976108482093315E-2,3.2800000000000003E-2,21324.723261334693,0.25978159567366771,3.6060380917027901E-2,3.4881901654343343E-2,21367.709296032783,3.6060380917027901E-2,3.488190165434335E-2,21367.709296032783,21368,176.23501576067486,3.6074476338246786E-2,3.4895981042556867E-2,null,21687.382561159473,178.8691598405899,-1.4726653170745618E-2,-1.4726653170745729E-2]
["03N","NHS Sheffield CCG",null,null,93412,613445.25,152.274387975129,-6.8434616306622953E-4,null,93307.776351190521,616304.875,151.39873159560926,4.661581453275554E-3,null,1.1169878105037334E-3,5.783776193440282E-3,3.7614481324942828E-2,3.2800000000000003E-2,96925.643929525555,0,3.7614481324942828E-2,3.2800000000000003E-2,96925.643929525555,3.7614481324942828E-2,3.279999999999994E-2,96925.643929525555,96926,157.26956565125334,3.7618293152913873E-2,3.2803794141272213E-2,null,97116.044226146478,157.57792638934825,-1.9568777503327084E-3,-1.9568777503328194E-3]
["03Q","NHS Vale of York CCG",null,null,54581,363417.84375,150.18800242936615,1.0863079474883186E-3,null,54515.412055765781,364988.4375,149.36202480596603,4.3217298682791672E-3,null,1.2031082910486379E-3,5.5300376683640184E-3,3.7263482607958753E-2,3.2800000000000003E-2,56614.878144224997,0,3.7263482607958753E-2,3.2800000000000003E-2,56614.878144224997,3.7263482607958753E-2,3.279999999999994E-2,56614.878144224997,56615,155.1145027710638,3.7265715175610614E-2,3.280222296061619E-2,null,56740.406590418104,155.45809335513019,-2.2101813849053631E-3,-2.2101813849053631E-3]
["03R","NHS Wakefield CCG",null,null,66012,381399.6875,173.07827500514142,8.3177551816550954E-2,null,60884.157816705563,383065.875,158.93913237953021,4.3686126512623158E-3,null,8.4222930351308012E-2,8.8959480361629373E-2,2.9703480706825269E-2,2.5224671237669978E-2,67972.786168418956,0,2.9703480706825269E-2,2.5224671237669978E-2,67972.786168418956,2.9703480706825269E-2,2.5224671237670027E-2,67972.786168418956,67973,177.44467580151846,2.970671999030472E-2,2.5227896431526897E-2,null,63369.086633725332,165.42608143762567,7.2652354812771547E-2,7.2652354812771325E-2]
["03T","NHS Lincolnshire East CCG",null,null,46668,254547.03125,183.33743580048136,-2.1460297413192775E-2,null,47653.514384511946,255466.890625,186.53499194329086,3.6137108748934832E-3,null,-2.0680833244740682E-2,-1.7141856921845555E-2,3.6532240591589993E-2,3.2800000000000003E-2,48372.886603928324,0.48976734062415866,4.0471442462552298E-2,3.6725017990764969E-2,48556.721276842392,4.0471442462552298E-2,3.6725017990764997E-2,48556.721276842392,48557,190.07159746300295,4.0477414931001876E-2,3.6730968954153509E-2,null,49598.447112050613,194.14823968267655,-2.0997574978462996E-2,-2.0997574978462996E-2]
["03V","NHS Corby CCG",null,null,13364,83501.453125,160.04511897528729,-8.4925552826126127E-3,null,13569.604411542521,84600.1171875,160.39699308534153,1.3157424468473788E-2,null,-1.5151835330411756E-2,-2.19376999085652E-3,4.6388987991039743E-2,3.2800000000000003E-2,13983.942435512256,6.2679142595900572E-2,4.6897910674584375E-2,3.330231353119853E-2,13990.743678255145,4.6897910674584375E-2,3.3302313531198502E-2,13990.743678255145,13991,165.37802151020216,4.6917090691409813E-2,3.3321244465682964E-2,null,14123.434870022618,166.94344333732687,-9.3769590217542831E-3,-9.3769590217545051E-3]
["03W","NHS East Leicestershire and Rutland CCG",null,null,50704,338844.3125,149.63804357790423,9.4393136360115815E-3,null,50332.261099835785,340758.125,147.70670868034557,5.648058501793507E-3,null,7.3856983978299873E-3,1.3075471756251122E-2,3.8633314820652354E-2,3.2800000000000003E-2,52662.863594666356,0,3.8633314820652354E-2,3.2800000000000003E-2,52662.863594666356,3.8633314820652354E-2,3.279999999999994E-2,52662.863594666356,52663,154.54657170683751,3.8636005048911404E-2,3.2802675119030233E-2,null,52386.524319001597,153.73521708103542,5.277610694590873E-3,5.2776106945906509E-3]
["04C","NHS Leicester City CCG",null,null,64574,418147.4375,154.42878326858096,2.5468418765135503E-3,null,64362.079008053748,420660.6875,153.00236252301031,6.0104397985221159E-3,null,3.2926374537984859E-3,9.3228674515148935E-3,3.9007582223913539E-2,3.2800000000000003E-2,67092.875614526987,0,3.9007582223913539E-2,3.2800000000000003E-2,67092.875614526987,3.9007582223913539E-2,3.279999999999994E-2,67092.875614526987,67093,159.49434305053762,3.9009508470901677E-2,3.2801914738567195E-2,null,66988.955860516871,159.24700798316667,1.5531536228114984E-3,1.5531536228114984E-3]
["04D","NHS Lincolnshire West CCG",null,null,38174,241950.1875,157.77627781338253,-3.2557884186503849E-2,null,39457.421602914183,243125.265625,162.29255935816187,4.8566944177301785E-3,null,-3.2526747840497361E-2,-2.7828025897431274E-2,3.7815993994631647E-2,3.2800000000000003E-2,39617.587754751068,0.79508645421232205,4.4218799576463796E-2,3.9171859407815639E-2,39862.00845503193,4.4218799576463796E-2,3.9171859407815646E-2,39862.00845503193,39862,163.95663320933392,4.4218578089799232E-2,3.9171638991645441E-2,null,41067.83862274979,168.91637533917776,-2.936211554317858E-2,-2.9362115543178469E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,32186,198553.5625,162.10235462282375,3.1071624688832067E-2,null,31218.795283918193,199596.0625,156.40987548999465,5.2504724008666237E-3,null,3.098148750730445E-2,3.639462735326604E-2,3.8222687895614893E-2,3.2800000000000003E-2,33416.235432608264,0,3.8222687895614893E-2,3.2800000000000003E-2,33416.235432608264,3.8222687895614893E-2,3.279999999999994E-2,33416.235432608264,33416,167.41813230909801,3.8215373143602793E-2,3.2792723453295203E-2,null,32492.960630299378,162.79359534108733,2.8407364296619164E-2,2.8407364296619164E-2]
["04F","NHS Milton Keynes CCG",null,null,42428,305531.875,138.8660348449732,-2.8323863152574513E-2,null,43852.968863305832,308021.09375,142.37001865495074,8.1471654962350648E-3,null,-3.2494239278248349E-2,-2.461180972708743E-2,4.1214392524511423E-2,3.2800000000000003E-2,44176.644246029973,0.70319456363106936,4.6895738905307738E-2,3.8435433570851545E-2,44417.692410274394,4.6895738905307738E-2,3.8435433570851441E-2,44417.692410274394,44418,144.2044097020547,4.6902988592439021E-2,3.8442624670900649E-2,null,45642.785951165744,148.18071514352496,-2.6834162850536081E-2,-2.6834162850536192E-2]
["04G","NHS Nene CCG",null,null,105982,705242.9375,150.27729363117516,-2.9660739310345852E-2,null,109471.91640559756,709528.375,154.28828537773074,6.076540823211074E-3,null,-3.1879558887662918E-2,-2.5996735505458668E-2,3.9075851362212255E-2,3.2800000000000003E-2,110123.33687906998,0.74276387158453328,4.5064566062233968E-2,3.8752543824470208E-2,110758.03284040769,4.5064566062233968E-2,3.8752543824470242E-2,110758.03284040769,110758,156.10087475359953,4.5064256194448093E-2,3.8752235828235948E-2,null,113939.90823607678,160.58541455241556,-2.7926196232175737E-2,-2.7926196232175626E-2]
["04H","NHS Newark & Sherwood CCG",null,null,21747,138786.6875,156.69370306139774,2.8550586513807819E-2,null,21185.995335555173,139660.3125,151.69660554465085,6.2947319785264799E-3,null,2.6479976775191982E-2,3.2941393110315964E-2,3.9301199187422142E-2,3.2800000000000003E-2,22601.683178728868,0,3.9301199187422142E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AG73,G73,T73, $P$1))","v":3.2800000000000003E-2},22601.683178728868,3.9301199187422142E-2,3.279999999999994E-2,22601.683178728868,{"$f":"IF(ROUND(Z73,0)/E73>$AA$1,ROUND(Z73,0),ROUNDUP(Z73,0))","v":22602},{"$f":"AA73/K73*1000","v":161.83552503507394},{"$f":"AA73/E73-1","v":3.9315767692095438E-2},{"$f":"AB73/G73-1","v":3.2814477373487527E-2},null,22050.681523464016,{"$f":"AF73/K73*1000","v":157.88795777944446},2.5002332737395383E-2,2.5002332737395161E-2]
["04K","NHS Nottingham City CCG",null,null,60275,386002.6875,{"$f":"E74/F74*1000","v":156.15176254439939},-3.2308064131681635E-2,null,62115.662081772032,387657.1875,{"$f":"J74/K74*1000","v":160.23348485386211},{"$f":"K74/F74-1","v":4.2862395873863868E-3},null,{"$f":"E74/J74-1","v":-2.963281755491709E-2},{"$f":"G74/L74-1","v":-2.5473591323220468E-2},{"$f":"(1+M74)*(1+R74)-1","v":3.722682824585255E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.2800000000000003E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":62518.847072518765},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0.72781689494915613},{"$f":"(1+M74)*(1+V74)-1","v":4.3084586910725697E-2},3.8632758066345474E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":62871.923476043994},{"$f":"MAX(U74,$X$1)","v":4.3084586910725697E-2},{"$f":"(1+X74)/(1+M74) - 1","v":3.8632758066345474E-2},{"$f":"(1+IF($Z$2=1,X74,0))*$E74","v":62871.923476043994},62872,162.18453320951258,4.3085856491082541E-2,3.8634022228201559E-2,null,64650.853570499588,166.77326167336852,{"$f":"AA74/AF74-1","v":-2.7514773158560213E-2},-2.7514773158560213E-2]
["04L","NHS Nottingham North and East CCG",null,null,23616,156546.078125,150.85654193868041,2.5586420166602508E-2,null,23050.73247615133,157520.875,146.33446186831637,6.2269006459658716E-3,null,2.4522757549396923E-2,3.0902358970188226E-2,3.9231142987153467E-2,3.2800000000000003E-2,24542.482672784616,0,3.9231142987153467E-2,3.2800000000000003E-2,24542.482672784616,3.9231142987153467E-2,3.279999999999994E-2,24542.482672784616,24542,155.80157233128625,3.921070460704601E-2,3.2779688100075033E-2,null,23991.526131470408,152.30696332451436,2.2944512387960136E-2,2.2944512387960136E-2]
["04M","NHS Nottingham West CCG",null,null,15109,96096.2890625,157.22771552784172,4.6783999330753723E-2,null,14423.096176456651,96553.703125,149.37900577240703,4.7599555296302665E-3,null,4.7555934949873979E-2,5.2542254615035588E-2,3.7219410053730417E-2,3.2305680919568619E-2,15671.348066501812,0,3.7219410053730417E-2,3.2305680919568619E-2,15671.348066501812,3.7219410053730417E-2,3.2305680919568536E-2,15671.348066501812,15671,162.30345903680222,3.7196373022701623E-2,3.2282753024301725E-2,null,15011.761087079605,155.47576738351646,4.3914828453258004E-2,4.3914828453258004E-2]
["04N","NHS Rushcliffe CCG",null,null,19380,130702.5,148.27566419923107,3.0079997916037771E-2,null,18855.745384905033,131573.6875,143.30939371829211,6.6654233851686229E-3,null,2.7803441571429888E-2,3.4654186666237097E-2,3.9684049272202149E-2,3.2800000000000003E-2,20149.076874895276,0,3.9684049272202149E-2,3.2800000000000003E-2,20149.076874895276,3.9684049272202149E-2,3.279999999999994E-2,20149.076874895276,20149,153.13852171240543,3.9680082559339525E-2,3.2796059551892354E-2,null,19625.324644166492,149.15842990390075,2.6683653153690257E-2,2.6683653153690035E-2]
["04Q","NHS South West Lincolnshire CCG",null,null,23484,137420.75,170.89122275929944,-1.5350600854024066E-2,null,23908.042143363709,138313.15625,172.85443259027437,6.4939701609836309E-3,null,-1.7736380955870712E-2,-1.1357590323578415E-2,3.9506972382263861E-2,3.2800000000000003E-2,24411.781739425085,0.32450258067366894,4.2124439066589581E-2,3.540057860446684E-2,24473.25032703979,4.2124439066589581E-2,3.5400578604466881E-2,24473.25032703979,24473,176.93906106636186,4.2113779594617595E-2,3.5389987908160725E-2,null,24883.826074865618,179.90932135109611,-1.6509763154171075E-2,-1.6509763154171075E-2]
["04V","NHS West Leicestershire CCG",null,null,58092,406123.09375,143.04037592050869,-1.6878616439446326E-2,null,59254.382432451741,409296.0625,144.77144507700154,7.8128252217866123E-3,null,-1.9616817942146647E-2,-1.1957255490349761E-2,4.0869085889061241E-2,3.2800000000000003E-2,60466.166937467344,0.34163587115285027,4.3628362092870798E-2,3.5537885582278161E-2,60626.458810699049,4.3628362092870798E-2,3.5537885582278106E-2,60626.458810699049,60626,148.12260745850688,4.3620464091441269E-2,3.5530048808194659E-2,null,61672.79352198985,150.68015349400008,-1.6973343709760891E-2,-1.6973343709761002E-2]
["04Y","NHS Cannock Chase CCG",null,null,21014,133863.078125,156.98129980529313,4.613557360606646E-2,null,20028.362143912145,133985.1875,149.48191302051313,9.1219607908588074E-4,null,4.9212104764515097E-2,5.0169191932611046E-2,3.3709188215930386E-2,3.2767102114772434E-2,21722.36488116956,0,3.3709188215930386E-2,3.2767102114772434E-2,21722.36488116956,3.3709188215930386E-2,3.2767102114772406E-2,21722.36488116956,21722,162.1223987912843,3.3691824497953826E-2,3.2749754221475857E-2,null,20845.800637501023,155.58287469277917,4.2032415916072763E-2,4.2032415916072763E-2]
["05A","NHS Coventry and Rugby CCG",null,null,84733,540727.25,156.70192319695371,-1.3601933370002151E-3,null,85079.348821050517,546703.125,155.62257636820809,1.1051551405999893E-2,null,-4.0708917716213433E-3,6.9356699646963005E-3,4.4214042292116673E-2,3.2800000000000003E-2,88479.388445537916,0,4.4214042292116673E-2,3.2800000000000003E-2,88479.388445537916,4.4214042292116673E-2,3.279999999999994E-2,88479.388445537916,88479,161.84103575409415,4.420945794436637E-2,3.2795465762607501E-2,null,88551.781276389433,161.9741633567385,-8.2190640708024176E-4,-8.2190640708013074E-4]
["05C","NHS Dudley CCG",null,null,49746,322859.25,154.07952536592958,3.426536564279381E-3,null,49406.763018987243,323657.90625,152.65118529446474,2.4736979039627904E-3,null,6.8662053590191618E-3,9.3568881807866155E-3,3.5354835195212653E-2,3.2800000000000003E-2,51504.761631621048,0,3.5354835195212653E-2,3.2800000000000003E-2,51504.761631621048,3.5354835195212653E-2,3.279999999999994E-2,51504.761631621048,51505,159.13407028041664,3.5359626904675645E-2,3.2804779885470259E-2,null,51423.25291692029,158.88149779106558,1.5896910141368625E-3,1.5896910141368625E-3]
["05D","NHS East Staffordshire CCG",null,null,22485,144150.78125,155.98250529772969,-5.3718223007266364E-3,null,22579.524373116419,144588.703125,156.16382113612252,3.0379431259586198E-3,null,-4.1862871668352231E-3,-1.1610617431984105E-3,3.5937587660489934E-2,3.2800000000000003E-2,23293.056658546117,3.3173192662811726E-2,3.6204246793741568E-2,3.3065851491540281E-2,23299.052489157279,3.6204246793741568E-2,3.3065851491540288E-2,23299.052489157279,23299,161.1398366292664,3.6201912386035096E-2,3.306352415415259E-2,null,23501.08611924871,162.53749851350091,-8.599011901972875E-3,-8.599011901972986E-3]
["05F","NHS Herefordshire CCG",null,null,33275,190942.375,174.26723638479936,3.2341435392802209E-2,null,32237.125010985979,191742.015625,168.12760054652719,4.1878636159207172E-3,null,3.2195023242932663E-2,3.6517715225306446E-2,3.7125225542522955E-2,3.2800000000000003E-2,34510.341879927451,0,3.7125225542522955E-2,3.2800000000000003E-2,34510.341879927451,3.7125225542522955E-2,3.279999999999994E-2,34510.341879927451,34510,179.98141871781004,3.711495116453789E-2,3.2789768470266045E-2,null,33552.852513677783,174.98956816694195,2.8526560772501819E-2,2.8526560772501597E-2]
["05G","NHS North Staffordshire CCG",null,null,34511,220962.984375,156.1845306245086,1.1442720762297354E-2,null,34096.912796414035,221690.71875,153.80397063381363,3.2934673518210111E-3,null,1.2144419234034309E-2,1.547788383410964E-2,3.6201493080960656E-2,3.2800000000000003E-2,35760.349727717032,0,3.6201493080960656E-2,3.2800000000000003E-2,35760.349727717032,3.6201493080960656E-2,3.279999999999994E-2,35760.349727717032,35760,161.30580568114109,3.6191359276752433E-2,3.278989946158517E-2,null,35488.54576330664,160.081332964268,7.6490662227706174E-3,7.6490662227706174E-3]
["05H","NHS Warwickshire North CCG",null,null,30663,194543.78125,157.61490705578646,-3.7038879512456546E-3,null,30752.98727344054,195284.375,157.47797166793575,3.8068230464189945E-3,null,-2.926131131275711E-3,8.6955265171595464E-4,3.6731686842341515E-2,3.2800000000000003E-2,31789.303713646717,0,3.6731686842341515E-2,3.2800000000000003E-2,31789.303713646717,3.6731686842341515E-2,3.279999999999994E-2,31789.303713646717,31789,162.78312076939079,3.6721781952189891E-2,3.2790132673016004E-2,null,32008.141110260905,163.90528484555358,-6.8464179005588433E-3,-6.8464179005588433E-3]
["05J","NHS Redditch and Bromsgrove CCG",null,null,27535,180447.46875,152.59288584506675,1.7256103480459695E-2,null,27030.1318558319,181022.609375,149.3190930633269,3.1873022602320056E-3,null,1.8677975633299537E-2,2.192481024748405E-2,3.6091845774367526E-2,3.2800000000000003E-2,28528.788973397212,0,3.6091845774367526E-2,3.2800000000000003E-2,28528.788973397212,3.6091845774367526E-2,3.279999999999994E-2,28528.788973397212,28529,157.59909824800027,3.6099509714908384E-2,3.2807639590855642E-2,null,28133.340900434483,155.41340939437271,1.4063708287109566E-2,1.4063708287109344E-2]
["05L","NHS Sandwell and West Birmingham CCG",null,null,96085,587474.25,163.55610479948695,2.3469977193191216E-2,null,93759.709826337727,591023.0625,158.63968053926445,6.0407966817268566E-3,null,2.4800526558467206E-2,3.0991138178733557E-2,3.9038934812887449E-2,3.2800000000000003E-2,99836.056051496285,0,3.9038934812887449E-2,3.2800000000000003E-2,99836.056051496285,3.9038934812887449E-2,3.279999999999994E-2,99836.056051496285,99836,168.92065019882367,3.9038351459645071E-2,3.2799420149516534E-2,null,97586.422934931485,165.11440775618038,2.3052152106943113E-2,2.3052152106943113E-2]
["05N","NHS Shropshire CCG",null,null,51823,315019.0625,164.50750500217745,3.8300266893995794E-3,null,51702.526400674898,316252.9375,163.48473095423785,3.9168264618907322E-3,null,2.3301298352711441E-3,6.2560830113602695E-3,3.6845298369840629E-2,3.2800000000000003E-2,53732.433897420247,0,3.6845298369840629E-2,3.2800000000000003E-2,53732.433897420247,3.6845298369840629E-2,3.279999999999994E-2,53732.433897420247,53732,169.90197917133969,3.6836925689365696E-2,3.2791659985912602E-2,null,53812.715690843754,170.15720428160054,-1.4999371395316707E-3,-1.4999371395316707E-3]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,32589,219024.84375,148.79134002349906,1.8133942315289087E-2,null,31947.526123371383,219228.71875,145.72692074984533,9.3083047799225049E-4,null,2.0078984336735273E-2,2.1028504945315607E-2,3.3761361717670413E-2,3.2800000000000003E-2,33689.249017017159,0,3.3761361717670413E-2,3.2800000000000003E-2,33689.249017017159,3.3761361717670413E-2,3.279999999999994E-2,33689.249017017159,33689,153.67056009855003,3.3753720580564028E-2,3.2792365968882242E-2,null,33251.433923746255,151.67462599489491,1.3159314490231999E-2,1.3159314490231777E-2]
["05R","NHS South Warwickshire CCG",null,null,45037,291609.40625,154.44289187773757,-2.2102656015464905E-2,null,45996.521409983259,292492.1875,157.25726489697527,3.0272728899669588E-3,null,-2.0860738607398233E-2,-1.7896616865882176E-2,3.5926567440757839E-2,3.2800000000000003E-2,46655.024817829413,0.51133191045377635,4.0036810158035507E-2,3.6897837445072579E-2,46840.137819087446,4.0036810158035507E-2,3.6897837445072579E-2,46840.137819087446,46840,160.14102940783675,4.0033750027755E-2,3.6894786550682124E-2,null,47873.825550059133,163.67557013829347,-2.1594797118899889E-2,-2.1594797118899889E-2]
["05T","NHS South Worcestershire CCG",null,null,55132,319072.6875,172.78821459765339,4.8000064976114309E-2,null,52675.191941364908,320802.53125,164.19818053217094,5.4214723408438914E-3,null,4.6640704439575131E-2,5.2315038069495667E-2,3.7946717399598429E-2,3.2349861181130854E-2,57224.078423674662,0,3.7946717399598429E-2,3.2349861181130854E-2,57224.078423674662,3.7946717399598429E-2,3.2349861181130812E-2,57224.078423674662,57224,178.37764489272558,3.7945294928535045E-2,3.234844638037071E-2,null,54825.0796476416,170.89977262341691,4.3755893612488217E-2,4.3755893612488439E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,23964,150934,158.77138351862402,5.233338879864724E-2,null,22756.717333962595,151357.890625,150.35038635906992,2.8084502166509928E-3,null,5.3051705495134494E-2,5.6009148785576723E-2,3.4528859715923677E-2,3.1631573798983903E-2,24791.449594232396,0,3.4528859715923677E-2,3.1631573798983903E-2,24791.449594232396,3.4528859715923677E-2,3.1631573798983847E-2,24791.449594232396,24791,163.79060184857804,3.4510098481054907E-2,3.1612865106546373E-2,null,23685.511041747461,156.48679394211436,4.6673637579701444E-2,4.6673637579701444E-2]
["05W","NHS Stoke on Trent CCG",null,null,47465,294842.5,160.98425430526467,-1.4876482612326436E-2,null,48036.883218147668,295589,162.51241831782531,2.5318602304620352E-3,null,-1.1905085838950114E-2,-9.4033676218638895E-3,3.5414905246021089E-2,3.2800000000000003E-2,49145.968477502392,0.26866764633896822,3.7573471504958933E-2,3.4953114873019185E-2,49248.424824982874,3.7573471504958933E-2,3.4953114873019109E-2,49248.424824982874,49248,166.60971822361452,3.7564521226166603E-2,3.4944187197852417E-2,null,49997.462778892383,169.14520763253159,-1.4990016237559689E-2,-1.49900162375598E-2]
["05X","NHS Telford and Wrekin CCG",null,null,28664,190842.6875,150.19700453547637,-2.8127828354027495E-2,null,29496.99899711231,191801.03125,153.78957456524265,5.0216424980915608E-3,null,-2.8240126976776803E-2,-2.3360296300463435E-2,3.7986352372028964E-2,3.2800000000000003E-2,29752.840804391839,0.66743703715609803,4.3362083599802759E-2,3.8148871109294477E-2,29906.930764304747,4.3362083599802759E-2,3.8148871109294546E-2,29906.930764304747,29907,155.92721167916034,4.3364499023164971E-2,3.8151274463869234E-2,null,30700.890870663297,160.06634933389233,-2.5858887092488625E-2,-2.5858887092488847E-2]
["05Y","NHS Walsall CCG",null,null,48627,292661.875,166.15420098706056,2.8235620018163932E-2,null,47207.653439023408,294240.34375,160.43909151742014,5.3934895004688066E-3,null,3.0066026535504831E-2,3.5621676834413529E-2,3.8370395956084158E-2,3.2800000000000003E-2,50492.837244156508,0,3.8370395956084158E-2,3.2800000000000003E-2,50492.837244156508,3.8370395956084158E-2,3.279999999999994E-2,50492.837244156508,50493,171.60461191855171,3.8373742982293679E-2,3.2803329070900888E-2,null,49134.388777429034,166.98725997674831,2.7650923444377362E-2,2.7650923444377362E-2]
["06A","NHS Wolverhampton CCG",null,null,45484,286551.59375,158.72883275492163,-3.20308035972936E-2,null,46874.880161012159,287812.9375,162.8657855625832,4.4018032965484899E-3,null,-2.9672185960467057E-2,-2.5400993789895132E-2,3.7346182444675247E-2,3.2800000000000003E-2,47182.65376231361,0.72574267971128947,4.3187919137858133E-2,3.8616135210041973E-2,47448.359314066336,4.3187919137858133E-2,3.8616135210042035E-2,47448.359314066336,47448,164.85707839314904,4.3180019347462739E-2,3.8608270040575876E-2,null,48788.033675545739,169.51299722426739,-2.746644155526623E-2,-2.746644155526623E-2]
["06D","NHS Wyre Forest CCG",null,null,20029,117911.875,169.86414642291118,4.3854670093907755E-2,null,19165.635377987317,118259.265625,162.06455601340807,2.9461886260395698E-3,null,4.5047534557831614E-2,4.8126441717816659E-2,3.5842823612973529E-2,3.2800000000000003E-2,20746.895914144246,0,3.5842823612973529E-2,3.2800000000000003E-2,20746.895914144246,3.5842823612973529E-2,3.279999999999994E-2,20746.895914144246,20747,175.43657057527074,3.5848020370462752E-2,3.2805181491836866E-2,null,19947.862501677391,168.67906625542594,4.0061309739597872E-2,4.0061309739598094E-2]
["06F","NHS Bedfordshire CCG",null,null,75889,503442.40625,150.74018210995709,4.2813108155348445E-4,null,76248.358589844356,508753.4375,149.87291086331845,1.0549431641168949E-2,null,-4.7130009942564222E-3,5.786711165098879E-3,4.369545299899924E-2,3.2800000000000003E-2,79205.004232641048,0,4.369545299899924E-2,3.2800000000000003E-2,79205.004232641048,4.369545299899924E-2,3.279999999999994E-2,79205.004232641048,79205,155.68445176353231,4.369539722489435E-2,3.2799944808137749E-2,null,79360.362603774774,155.98983073952158,-1.9576851551253993E-3,-1.9576851551252883E-3]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,150680,988083.5,152.49723328038573,8.0448453045911528E-3,null,149472.87243451423,992432.125,150.61269044924782,4.401070354884018E-3,null,8.0758972904240167E-3,1.2512510237461916E-2,3.7345425462524062E-2,3.2800000000000003E-2,156307.20870869313,0,3.7345425462524062E-2,3.2800000000000003E-2,156307.20870869313,3.7345425462524062E-2,3.279999999999994E-2,156307.20870869313,156307,157.49893223176346,3.73440403504115E-2,3.2798620957151803E-2,null,155573.46512388752,156.75980372349144,4.7150384901972764E-3,4.7150384901972764E-3]
["06K","NHS East and North Hertfordshire CCG",null,null,88959,617798,143.99366783317524,7.4803592845773537E-4,null,89076.190646250965,622377.375,143.12247556597146,7.4124147375032035E-3,null,-1.3156225631197893E-3,6.0870402343076169E-3,4.045554194089318E-2,3.2800000000000003E-2,92557.884555519922,0,4.045554194089318E-2,3.2800000000000003E-2,92557.884555519922,4.045554194089318E-2,3.279999999999994E-2,92557.884555519922,92558,148.71684562762263,4.0456839667712075E-2,3.2801288178307075E-2,null,92711.750387646971,148.96388286551542,-1.6583700232614129E-3,-1.6583700232613019E-3]
["06L","NHS Ipswich and East Suffolk CCG",null,null,66546,415892.8125,160.0075740669358,-1.7154542372919135E-2,null,67797.751047084021,417783.125,162.27977385894658,4.545191557019379E-3,null,-1.8463017249859881E-2,-1.4001743642961806E-2,3.7494273840089631E-2,3.2800000000000003E-2,69041.093946962603,0.40004981837033726,4.0714863445975746E-2,3.600601764156991E-2,69255.411302875902,4.0714863445975746E-2,3.6006017641569965E-2,69255.411302875902,69255,165.76782511261075,4.0708682715715483E-2,3.5999864876804288E-2,null,70564.851576144894,168.90306801200958,-1.8562379809322849E-2,-1.856237980932296E-2]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,41166,242885.5625,169.48722507950632,-1.8259884699782458E-2,null,41876.061543246899,243632.0625,171.88239147812041,3.0734638663423297E-3,null,-1.6956263723931886E-2,-1.3934914321453218E-2,3.5974273481158336E-2,3.2800000000000003E-2,42646.916942125361,0.3981404091843776,3.917479557864989E-2,3.5990715548545348E-2,42778.669634790698,3.917479557864989E-2,3.5990715548545271E-2,42778.669634790698,42779,175.58854758699914,3.9182820774425586E-2,3.5998716154746813E-2,null,43585.193044833599,178.89760730828934,-1.8496947897060245E-2,-1.8496947897060356E-2]
["06N","NHS Herts Valleys CCG",null,null,94291,665965.0625,141.58550547086696,1.0137204206550621E-4,null,94418.775979680577,670354.25,140.84907491774771,6.5907173621440052E-3,null,-1.3532899400017229E-3,5.2285082706386987E-3,3.9606892891622225E-2,3.2800000000000003E-2,98025.573537643955,0,3.9606892891622225E-2,3.2800000000000003E-2,98025.573537643955,3.9606892891622225E-2,3.279999999999994E-2,98025.573537643955,98026,146.23014622492511,3.9611415723664001E-2,3.2804493218508535E-2,null,98272.388244565445,146.59769553868787,-2.5071970770901286E-3,-2.5071970770902396E-3]
["06P","NHS Luton CCG",null,null,36750,241516.59375,152.16345771272705,-1.2056171477503597E-3,null,36782.802392083409,242997.84375,151.37090035221109,6.1331189588293977E-3,null,-8.9178610519546897E-4,5.235863423364906E-3,3.9134285260678858E-2,3.2800000000000003E-2,38188.184983329949,0,3.9134285260678858E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AG105,G105,T105, $P$1))","v":3.2800000000000003E-2},38188.184983329949,3.9134285260678858E-2,3.279999999999994E-2,38188.184983329949,{"$f":"IF(ROUND(Z105,0)/E105>$AA$1,ROUND(Z105,0),ROUNDUP(Z105,0))","v":38188},{"$f":"AA105/K105*1000","v":157.1536578706781},{"$f":"AA105/E105-1","v":3.9129251700680268E-2},{"$f":"AB105/G105-1","v":3.2794997123239522E-2},null,38284.05738045006,{"$f":"AF105/K105*1000","v":157.54895924030217},-2.5090700156329415E-3,-2.5090700156332746E-3]
["06Q","NHS Mid Essex CCG",null,null,59298,399975.65625,148.25402264715953,-2.7546339084781657E-2,null,61088.848878396115,402065.0625,151.93771997634366,5.2238335442447159E-3,null,-2.9315479195900274E-2,-2.4244784835244837E-2,3.8195175284495786E-2,3.2800000000000003E-2,61562.897504020031,0.69270813814985244,4.3775569722064533E-2,3.8351394874804275E-2,61893.803733378983,4.3775569722064533E-2,3.8351394874804212E-2,61893.803733378983,61894,153.94025935789932,4.3778879557489381E-2,3.8354687510050667E-2,null,63582.131965820874,158.1389130666405,-2.6550414615356788E-2,-2.6550414615356788E-2]
["06T","NHS North East Essex CCG",null,null,59007,365919.3125,161.25686178424922,-1.1868715142733577E-2,null,59938.087375209019,369316.75,162.29452732704115,9.2846629952061388E-3,null,-1.5534152255818001E-2,-6.3937186292235548E-3,4.2389199941448741E-2,3.2800000000000003E-2,61508.259520945066,0.18267767512067298,4.3866779859301097E-2,3.4263987289242279E-2,61595.447079157777,4.3866779859301097E-2,3.4263987289242293E-2,61595.447079157777,61595,166.78095428923817,4.3859203145389491E-2,3.4256480275424162E-2,null,62384.403229722469,168.91842362882937,-1.2653855592969165E-2,-1.2653855592969165E-2]
["06V","NHS North Norfolk CCG",null,null,33666,176687.609375,190.53967688559089,1.4120656164455792E-2,null,33209.826705194711,177440.375,187.1604853472312,4.2604324528627835E-3,null,1.3736093803040861E-2,1.8055047955717773E-2,3.720017463731673E-2,3.2800000000000003E-2,34918.381079339902,0,3.720017463731673E-2,3.2800000000000003E-2,34918.381079339902,3.720017463731673E-2,3.279999999999994E-2,34918.381079339902,34918,196.78723064015165,3.7188855224856043E-2,3.2788728608541096E-2,null,34565.254099565725,194.79926200316993,1.0205216470221323E-2,1.0205216470221323E-2]
["06W","NHS Norwich CCG",null,null,36617,240052.09375,152.53772390810485,5.028796514468481E-2,null,34800.892667197884,241057.828125,144.36740319900318,4.189650501642328E-3,null,5.2185653689105438E-2,5.6593943840905103E-2,3.5839564879723174E-2,3.1517865536923498E-2,37929.337347200824,0,3.5839564879723174E-2,3.1517865536923498E-2,37929.337347200824,3.5839564879723174E-2,3.1517865536923484E-2,37929.337347200824,37929,157.3439879344304,3.5830352022284684E-2,3.150869111709742E-2,null,36221.257900910685,150.25962103221238,4.7147509447659885E-2,4.7147509447659885E-2]
["06Y","NHS South Norfolk CCG",null,null,39440,236620.125,166.68066589855786,1.0873018067547591E-3,null,39542.233687503438,238623.671875,165.70960197200023,8.4673561684578402E-3,null,-2.5854302594885414E-3,5.8600341501133801E-3,4.1545085450783281E-2,3.2800000000000003E-2,41078.538170178894,0,4.1545085450783281E-2,3.2800000000000003E-2,41078.538170178894,4.1545085450783281E-2,3.279999999999994E-2,41078.538170178894,41079,172.14972712983277,4.1556795131845847E-2,3.2811611363512183E-2,null,41156.112231659739,172.47288128739737,-1.8736519918521877E-3,-1.8736519918520766E-3]
["07G","NHS Thurrock CCG",null,null,27184,184554.375,147.29534317460642,-1.4803547244586102E-2,null,27701.576114667972,186438.09375,148.58324046057766,1.0206849607331092E-2,null,-1.8683995182278368E-2,-8.667850303836544E-3,4.3341634274451479E-2,3.2800000000000003E-2,28362.198986116688,0.24765286582390122,4.5346593279285585E-2,3.4784701455561631E-2,28416.701791704098,4.5346593279285585E-2,3.4784701455561562E-2,28416.701791704098,28417,152.42056721575977,4.5357563272513168E-2,3.4795560611022402E-2,null,28832.189516128499,154.6475236696551,-1.4400207653194164E-2,-1.4400207653194386E-2]
["07H","NHS West Essex CCG",null,null,50865,324123.21875,156.93105910821146,5.0784807738368798E-4,null,50932.774264212108,326655.53125,155.92197098059123,7.8128080727015714E-3,null,-1.3306611546531899E-3,6.4717507178371214E-3,4.0869068177486145E-2,3.2800000000000003E-2,52943.805152847832,0,4.0869068177486145E-2,3.2800000000000003E-2,52943.805152847832,4.0869068177486145E-2,3.279999999999994E-2,52943.805152847832,52944,162.07899433816797,4.0872898849896755E-2,3.2803800976113795E-2,null,53011.546855284672,162.28577747459977,-1.2741913656861836E-3,-1.2741913656860726E-3]
["07J","NHS West Norfolk CCG",null,null,34024,179520.9375,189.52663947624492,9.155180457697254E-3,null,33735.801693788628,180433.140625,186.97120482928813,5.0813188573060053E-3,null,8.5428029494385438E-3,1.3667530512465831E-2,3.8047986115825605E-2,3.2800000000000003E-2,35318.544679604849,0,3.8047986115825605E-2,3.2800000000000003E-2,35318.544679604849,3.8047986115825605E-2,3.279999999999994E-2,35318.544679604849,35319,195.7456367364608,3.8061368445802879E-2,3.2813314673873828E-2,null,35112.69625553221,194.60225618146313,5.8754743004187926E-3,5.8754743004185706E-3]
["07K","NHS West Suffolk CCG",null,null,41547,256610.453125,161.90688841409607,1.5537003291310469E-3,null,41555.140426775972,257935.40625,161.10677099715141,5.1632858633181566E-3,null,-1.9589457988511416E-4,4.966379823718281E-3,3.8132641639635034E-2,3.2800000000000003E-2,43131.296862201918,0,3.8132641639635034E-2,3.2800000000000003E-2,43131.296862201918,3.8132641639635034E-2,3.279999999999994E-2,43131.296862201918,43131,167.21628343724137,3.8125496425734706E-2,3.2792891489371812E-2,null,43251.173839156778,167.68219015747002,-2.778510465488937E-3,-2.778510465488937E-3]
["07L","NHS Barking and Dagenham CCG",null,null,38863,238261.5625,163.11065701166132,6.6524471725250445E-2,null,36609.945301514905,241310.453125,151.71305191056425,1.2796401538750057E-2,null,6.1542148722955492E-2,7.5126068308322136E-2,4.1068062843528486E-2,2.7914456708006744E-2,40459.028126288045,0,4.1068062843528486E-2,2.7914456708006744E-2,40459.028126288045,4.1068062843528486E-2,2.7914456708006741E-2,40459.028126288045,40459,167.66368582898494,4.1067339114324586E-2,2.7913742122920304E-2,null,38104.145292637892,157.90507538809251,6.1800486253580589E-2,6.1800486253580589E-2]
["07M","NHS Barnet CCG",null,null,63533,441642.9375,143.85603075561465,-1.9192364032441067E-2,null,64964.580302335446,445286.75,145.89380955605674,8.2505847837768265E-3,null,-2.2036320340608428E-2,-1.3967548086124326E-2,4.1321203964684639E-2,3.2800000000000003E-2,66158.260051488309,0.39907280246069499,4.4545778675349812E-2,3.5998187791139863E-2,66363.126956580993,4.4545778675349812E-2,3.5998187791139946E-2,66363.126956580993,66363,149.03430205367664,4.454378039758855E-2,3.5996205865424846E-2,null,67616.047670330707,151.84832620851779,-1.8531808845735465E-2,-1.8531808845735576E-2]
["07N","NHS Bexley CCG",null,null,36271,251494.125,144.22205687707418,2.9146694736257306E-3,null,36259.16088406957,253957.0625,142.77673763874776,9.7932208157944789E-3,null,3.2651378690973232E-4,1.0122932224319037E-2,4.2914438458552473E-2,3.2800000000000003E-2,37827.549597330159,0,4.2914438458552473E-2,3.2800000000000003E-2,37827.549597330159,4.2914438458552473E-2,3.279999999999994E-2,37827.549597330159,37828,148.95431388130817,4.292685616608316E-2,3.281229727757573E-2,null,37739.04394384737,148.60403397463054,2.3571359222822608E-3,2.3571359222820387E-3]
["07P","NHS Brent CCG",null,null,58739,387949.21875,151.408991592408,-8.8479181204336177E-3,null,59132.302751882751,388845.3125,152.07153294893519,2.3098222826360981E-3,null,-6.6512334811826834E-3,-4.3567743658483593E-3,3.5185584453506502E-2,3.2800000000000003E-2,60805.766045214521,0.12447926759566739,3.6185471266925173E-2,3.3797582574958129E-2,60864.49839674792,3.6185471266925173E-2,3.3797582574958129E-2,60864.49839674792,60864,156.52496775308305,3.6176986329355287E-2,3.3789117190921036E-2,null,61545.731275724022,158.27818748804907,-1.1076824689430942E-2,-1.1076824689431053E-2]
["07Q","NHS Bromley CCG",null,null,53937,364165.25,148.11133132554522,2.1725873851057509E-2,null,52938.669774131064,367658.8125,143.98857847078278,9.5933439558002487E-3,null,1.885824162428773E-2,2.8632499178391502E-2,4.2708005637550395E-2,3.2800000000000003E-2,56240.541700072557,0,4.2708005637550395E-2,3.2800000000000003E-2,56240.541700072557,4.2708005637550395E-2,3.279999999999994E-2,56240.541700072557,56241,152.97062952897394,4.2716502586350735E-2,3.2808416209210156E-2,null,55099.311076790873,149.86533493411332,2.0720566208495272E-2,2.0720566208495272E-2]
["07R","NHS Camden CCG",null,null,47252,295595.875,159.85338090391147,4.177831796690068E-4,null,47246.58864996898,297470.6875,158.82771188999581,6.3424853273070791E-3,null,1.1453419570894852E-4,6.4577459544719051E-3,3.9350518846042792E-2,3.2800000000000003E-2,49111.390716513211,0,3.9350518846042792E-2,3.2800000000000003E-2,49111.390716513211,3.9350518846042792E-2,3.279999999999994E-2,49111.390716513211,49111,165.09525833532757,3.9342250063489459E-2,3.2791783331545643E-2,null,49174.913091864655,165.31011342710752,-1.2997092998467963E-3,-1.2997092998469073E-3]
["07T","NHS City and Hackney CCG",null,null,57304,335825.71875,170.63612701640352,4.7963268705948581E-2,null,54884.735084378939,339441.25,161.69141223813824,1.0766093983086256E-2,null,4.407901235018663E-2,5.5319665122916639E-2,4.2873723666742913E-2,3.1765637841225332E-2,59760.835860999039,0,4.2873723666742913E-2,3.1765637841225332E-2,59760.835860999039,4.2873723666742913E-2,3.1765637841225436E-2,59760.835860999039,59761,176.05697598627157,4.2876588021778517E-2,3.176847168681296E-2,null,57124.803186105193,168.29069297295243,4.6148024445815894E-2,4.6148024445816116E-2]
["07V","NHS Croydon CCG",null,null,63846,425217.75,150.1489530952083,-1.7780504365005889E-2,null,65103.41811193715,428077.25,152.08334035956631,6.7247898282702945E-3,null,-1.9314164269765066E-2,-1.2719258136917544E-2,3.9745362934637596E-2,3.2800000000000003E-2,66383.582441924867,0.36340737534050122,4.2677311384574868E-2,3.5712363418047371E-2,66570.775622659567,4.2677311384574868E-2,3.5712363418047399E-2,66570.775622659567,66571,155.51165122650175,4.2680825736929551E-2,3.5715854294988025E-2,null,67760.55201267825,158.29047680688066,-1.7555229072745426E-2,-1.7555229072745537E-2]
["07W","NHS Ealing CCG",null,null,65487,439611,148.96579020998109,1.0241645053135073E-2,null,64606.515783621791,439834.375,146.88828217126456,5.0811967853392481E-4,null,1.3628412021584602E-2,1.4143456564453816E-2,3.3324786003989804E-2,3.2800000000000003E-2,67669.340261043282,0,3.3324786003989804E-2,3.2800000000000003E-2,67669.340261043282,3.3324786003989804E-2,3.279999999999994E-2,67669.340261043282,67669,153.85109451711227,3.3319590147662836E-2,3.279480678244906E-2,null,67243.369089883912,152.88338727477569,6.3297082801896387E-3,6.3297082801896387E-3]
["07X","NHS Enfield CCG",null,null,52775,352776.875,149.59880802844575,-1.6694086381408013E-3,null,52951.467761806169,355528.28125,148.93742791891094,7.7992817698155914E-3,null,-3.3326321113511526E-3,4.44065752159295E-3,4.0855098211865393E-2,3.2800000000000003E-2,54931.127808131198,0,4.0855098211865393E-2,3.2800000000000003E-2,54931.127808131198,4.0855098211865393E-2,3.279999999999994E-2,54931.127808131198,54931,154.50528944383379,4.085267645665569E-2,3.2797596986568811E-2,null,55112.631402123487,155.01616695120086,-3.295640173633374E-3,-3.2956401736335961E-3]
["07Y","NHS Hounslow CCG",null,null,47975,324125.59375,148.01361239311268,5.0494284701119163E-3,null,47724.464883553177,325430.625,146.65019582454224,4.0263134882416729E-3,null,5.2496160419635007E-3,9.297066130083298E-3,3.6958376570656037E-2,3.2800000000000003E-2,49748.078115977223,0,3.6958376570656037E-2,3.2800000000000003E-2,49748.078115977223,3.6958376570656037E-2,3.279999999999994E-2,49748.078115977223,49748,152.86821884080518,3.6956748306409493E-2,3.279837826536558E-2,null,49672.293388022525,152.63558366094932,1.5241215336301295E-3,1.5241215336301295E-3]
["08A","NHS Greenwich CCG",null,null,47965,311805.4375,153.82990234094299,2.8316006434687013E-2,null,46851.082425916145,315172.125,148.65236710231321,1.0797398297455851E-2,null,2.3775706267731289E-2,3.4829820335563477E-2,4.395155296161235E-2,3.2800000000000003E-2,50073.136237803737,0,4.395155296161235E-2,3.2800000000000003E-2,50073.136237803737,4.395155296161235E-2,3.279999999999994E-2,50073.136237803737,50073,158.87509087296348,4.3948712602939644E-2,3.2797189982208597E-2,null,48763.26465859513,154.71947164932536,2.6859057747152137E-2,2.6859057747152359E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,35408,238384.3125,148.53326390762393,-3.8443892419662173E-2,null,36612.204538474907,237964.484375,153.85575135144535,-1.7611399030295072E-3,null,-3.2890795669226591E-2,-3.459401027956055E-2,3.0981094708151025E-2,3.2800000000000003E-2,36504.978601426214,0.98840029370172988,3.8888229976000499E-2,4.0721085407435811E-2,36784.954446990225,3.8888229976000499E-2,4.0721085407435798E-2,36784.954446990225,36785,154.58189106081809,3.888951649344774E-2,4.0722374194617661E-2,null,38106.496738199072,160.1352270624904,-3.4679040355718782E-2,-3.4679040355718893E-2]
["08D","NHS Haringey CCG",null,null,52444,329761.8125,159.03600117433245,1.1892258057835559E-2,null,51866.254293301005,331944.4375,156.24980699759729,6.6187924655465302E-3,null,1.1139144605119888E-2,1.7831664757051557E-2,3.9635888858416291E-2,3.2800000000000003E-2,54522.664555290787,0,3.9635888858416291E-2,3.2800000000000003E-2,54522.664555290787,3.9635888858416291E-2,3.279999999999994E-2,54522.664555290787,54523,164.25339255760235,3.9642285104110941E-2,3.2806354188638531E-2,null,53983.125981208883,162.6269938058802,1.0000792080455678E-2,1.0000792080455678E-2]
["08E","NHS Harrow CCG",null,null,37830,271209.5625,139.48623216410371,-6.4117544887980493E-3,null,37996.225034047158,271902.1875,139.74225578470993,2.5538369429727314E-3,null,-4.3747775969378289E-3,-1.8321131226094467E-3,3.5437602794702094E-2,3.2800000000000003E-2,39170.604513723578,5.234608921741276E-2,3.5858178105664607E-2,3.3219503966235679E-2,39186.514877737289,3.5858178105664607E-2,3.3219503966235742E-2,39186.514877737289,39187,144.12167978604438,3.5871001850383388E-2,3.323229504462577E-2,null,39547.004709924768,145.44570263865484,-9.1032105355484116E-3,-9.1032105355485227E-3]
["08F","NHS Havering CCG",null,null,43109,291887.28125,147.69057361933272,3.8368176111578389E-3,null,43085.979127995168,295243.6875,145.93361671109452,1.1498980824468541E-2,null,5.3430077419025501E-4,1.2039425513015622E-2,4.4676147395511068E-2,3.2800000000000003E-2,45034.944038073088,0,4.4676147395511068E-2,3.2800000000000003E-2,45034.944038073088,4.4676147395511068E-2,3.279999999999994E-2,45034.944038073088,45035,152.5350139789187,4.467744554501385E-2,3.2801283391804992E-2,null,44844.492261526437,151.88975805461189,4.248185872248289E-3,4.248185872248289E-3]
["08G","NHS Hillingdon CCG",null,null,49211,327147.875,150.42433028183356,3.6519221766939891E-2,null,47617.663241889408,330050.9375,144.27367970099891,8.8738540637012253E-3,null,3.3461044697147724E-2,4.26318271883106E-2,4.1964916476990632E-2,3.2800000000000003E-2,51276.135504749189,0,4.1964916476990632E-2,3.2800000000000003E-2,51276.135504749189,4.1964916476990632E-2,3.279999999999994E-2,51276.135504749189,51276,155.35783775799757,4.1962162931052038E-2,3.2797270673704526E-2,null,49561.132739244393,150.16207229905049,3.4601050580866044E-2,3.4601050580865822E-2]
["08H","NHS Islington CCG",null,null,46160,264313.28125,174.64124307979699,3.8562792888250153E-2,null,44476.226936022002,266425.03125,166.93711821051724,7.9895720336602416E-3,null,3.7857821581854578E-2,4.6149861408080639E-2,4.1051629996364136E-2,3.2800000000000003E-2,48054.943240632172,0,4.1051629996364136E-2,3.2800000000000003E-2,48054.943240632172,4.1051629996364136E-2,3.279999999999994E-2,48054.943240632172,48055,180.36968889348682,4.1052859618717408E-2,3.2801219876065435E-2,null,46291.481707523621,173.75049743012323,3.8095956911004647E-2,3.8095956911004647E-2]
["08J","NHS Kingston CCG",null,null,31558,218864.765625,144.189494868585,6.001982912454995E-2,null,29865.187228619754,220785.3125,135.26799808578642,8.7750390955603219E-3,null,5.6681806761218922E-2,6.5954230927115498E-2,3.8733478729481963E-2,2.9697839927504143E-2,32780.351121744992,0,3.8733478729481963E-2,2.9697839927504143E-2,32780.351121744992,3.8733478729481963E-2,2.9697839927504077E-2,32780.351121744992,32780,148.4700210753376,3.8722352493820944E-2,2.9686810475713754E-2,null,31084.106353583415,140.78883238024909,5.4558224293975277E-2,5.4558224293975277E-2]
["08K","NHS Lambeth CCG",null,null,67727,423982.5,159.74008361194154,6.2586294058439851E-3,null,67165.880423692142,425801.40625,157.73992156394419,4.2900502968872267E-3,null,8.3542354059567003E-3,1.2680125792927655E-2,3.7230763946625167E-2,3.2800000000000003E-2,70248.527949813084,0,3.7230763946625167E-2,3.2800000000000003E-2,70248.527949813084,3.7230763946625167E-2,3.279999999999994E-2,70248.527949813084,70249,164.98066697026087,3.7237733843223486E-2,3.280694012312102E-2,null,69907.191756071959,164.17792597666406,4.8894575127651496E-3,4.8894575127651496E-3]
["08L","NHS Lewisham CCG",null,null,55199,345633.59375,159.70380483306246,1.5537274228617282E-2,null,54488.667372393102,348871.53125,156.18547944328176,9.3681214978831306E-3,null,1.3036336946034233E-2,2.2526584432315033E-2,4.2475395883013745E-2,3.2800000000000003E-2,57543.599377346472,0,4.2475395883013745E-2,3.2800000000000003E-2,57543.599377346472,4.2475395883013745E-2,3.279999999999994E-2,57543.599377346472,57544,164.94323797020914,4.2482653671262138E-2,3.2807190427450506E-2,null,56712.570348308342,162.56004078380454,1.4660412084751551E-2,1.4660412084751551E-2]
["08M","NHS Newham CCG",null,null,65475,418245.5625,156.54678942349807,2.7286682951198182E-2,null,63814.861096022447,421277.5,151.47939563832023,7.2491803185599224E-3,null,2.6014926232927671E-2,3.3452693442724168E-2,4.0286953433008588E-2,3.2800000000000003E-2,68112.788276026244,0,4.0286953433008588E-2,3.2800000000000003E-2,68112.788276026244,4.0286953433008588E-2,3.279999999999994E-2,68112.788276026244,68113,161.68202669261947,4.029018709431087E-2,3.2803210388616222E-2,null,66419.403771458936,157.66188265800793,2.5498515981391856E-2,2.5498515981391856E-2]
["08N","NHS Redbridge CCG",null,null,47403,334617.5,141.66324235881268,-1.5577360489212877E-3,null,47578.113673016262,337490.875,140.97600023412861,8.5870434152428565E-3,null,-3.6805509823223392E-3,4.8748873818431626E-3,4.1668698439262686E-2,3.2800000000000003E-2,49378.221312116366,0,4.1668698439262686E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AG137,G137,T137, $P$1))","v":3.2800000000000003E-2},49378.221312116366,4.1668698439262686E-2,3.279999999999994E-2,49378.221312116366,{"$f":"IF(ROUND(Z137,0)/E137>$AA$1,ROUND(Z137,0),ROUNDUP(Z137,0))","v":49378},{"$f":"AA137/K137*1000","v":146.30914095084793},{"$f":"AA137/E137-1","v":4.1664029702761507E-2},{"$f":"AB137/G137-1","v":3.2795371012812602E-2},null,49519.968992448477,{"$f":"AF137/K137*1000","v":146.72980119076843},-2.866903904364837E-3,-2.866903904364837E-3]
["08P","NHS Richmond CCG",null,null,31641,224239.25,{"$f":"E138/F138*1000","v":141.10375413760079},1.5368347060168874E-2,null,31242.104284352044,225585.265625,{"$f":"J138/K138*1000","v":138.49355008977903},{"$f":"K138/F138-1","v":6.0025870805400228E-3},null,{"$f":"E138/J138-1","v":1.2767888872573296E-2},{"$f":"G138/L138-1","v":1.8847116317905588E-2},{"$f":"(1+M138)*(1+R138)-1","v":3.899947193678166E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.2800000000000003E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":32874.982291551707},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":3.899947193678166E-2},3.2800000000000003E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":32874.982291551707},{"$f":"MAX(U138,$X$1)","v":3.899947193678166E-2},{"$f":"(1+X138)/(1+M138) - 1","v":3.279999999999994E-2},{"$f":"(1+IF($Z$2=1,X138,0))*$E138","v":32874.982291551707},32875,145.73203577333598,3.9000031604563778E-2,3.2800556328372421E-2,null,32517.220965348846,144.14603221206659,{"$f":"AA138/AF138-1","v":1.1002755587029123E-2},1.1002755587029123E-2]
["08Q","NHS Southwark CCG",null,null,54726,343179.9375,159.46736396850122,-1.2109810327286308E-2,null,55430.255418682282,345556.84375,160.40850129648831,6.9261223931542659E-3,null,-1.2705252995188543E-2,-5.8671287393151639E-3,3.9953299207649673E-2,3.2800000000000003E-2,56912.484252437833,0.16763224969471896,4.1306016405433299E-2,3.4143412557982485E-2,56986.513053803741,4.1306016405433299E-2,3.4143412557982478E-2,56986.513053803741,56987,164.91353312981522,4.1314914300332628E-2,3.4152249248879274E-2,null,57692.588412419718,166.95542124513261,-1.2230139639008208E-2,-1.2230139639008097E-2]
["08R","NHS Merton CCG",null,null,34736,230764.5,150.5257524445918,8.9187923317011863E-2,null,31871.189157003639,231862.03125,137.45756036545393,4.756066249358204E-3,null,8.9887165141022907E-2,9.5070740702758672E-2,2.890677525577412E-2,2.4036390341556212E-2,35740.105745284571,0,2.890677525577412E-2,2.4036390341556212E-2,35740.105745284571,2.890677525577412E-2,2.4036390341556135E-2,35740.105745284571,35740,154.14339211694457,2.8903730999539468E-2,2.4033360495470113E-2,null,33171.981336922661,143.06775955549068,7.7415293255906903E-2,7.7415293255906903E-2]
["08T","NHS Sutton CCG",null,null,31473,203703.515625,154.50396083462292,6.8442853762216815E-2,null,29516.865027641379,205355.390625,143.73552570403277,8.1092120326531347E-3,null,6.6271772782332317E-2,7.4918396672257304E-2,3.6290740363843943E-2,2.7954836633590954E-2,32615.178471471259,0,3.6290740363843943E-2,2.7954836633590954E-2,32615.178471471259,3.6290740363843943E-2,2.7954836633590885E-2,32615.178471471259,32615,158.82222473311322,3.628506974231871E-2,2.7949211626441484E-2,null,30721.567714275963,149.60195406010402,6.1632020323109327E-2,6.1632020323109327E-2]
["08V","NHS Tower Hamlets CCG",null,null,57221,346486.375,165.14646499447488,5.314143520236847E-3,null,57183.236225565568,350654.96875,163.07550533052461,1.2031046675356372E-2,null,6.6039939197337638E-4,1.2699391363238943E-2,4.5225665006308091E-2,3.2800000000000003E-2,59808.857777325953,0,4.5225665006308091E-2,3.2800000000000003E-2,59808.857777325953,4.5225665006308091E-2,3.279999999999994E-2,59808.857777325953,59809,170.56367463779165,4.5228150504185605E-2,3.2802455950225795E-2,null,59517.115458569722,169.73127650446199,4.904211825142335E-3,4.904211825142113E-3]
["08W","NHS Waltham Forest CCG",null,null,49005,321376.71875,152.48459873075356,1.2663551125875472E-2,null,48397.803729582876,323262.1875,149.71687256055236,5.8668492146336515E-3,null,1.2545946791506557E-2,1.8486401184220513E-2,3.8859281868873552E-2,3.2800000000000003E-2,50909.299107984145,0,3.8859281868873552E-2,3.2800000000000003E-2,50909.299107984145,3.8859281868873552E-2,3.279999999999994E-2,50909.299107984145,50909,157.4851682892853,3.8853178247117537E-2,3.2793931978411628E-2,null,50373.113916679009,155.82742388229062,1.063833544631354E-2,1.063833544631354E-2]
["08X","NHS Wandsworth CCG",null,null,59547,413009.53125,144.17827070425508,5.6564062400819015E-3,null,59079.745701046435,414588.75,142.50204739285962,3.823685969716939E-3,null,7.908874579757752E-3,1.1762801602241746E-2,3.6749102869523487E-2,3.2800000000000003E-2,61735.298828571518,0,3.6749102869523487E-2,3.2800000000000003E-2,61735.298828571518,3.6749102869523487E-2,3.279999999999994E-2,61735.298828571518,61735,148.90659720023757,3.6744084504676922E-2,3.2795000750712511E-2,null,61491.029158997924,148.31813250841446,3.9675842856887744E-3,3.9675842856887744E-3]
["08Y","NHS West London CCG",null,null,42881,250463.65625,171.2064761890978,4.8792622222206816E-2,null,40732.02195680514,250286.03125,162.74189076145313,-7.0918472827330437E-4,null,5.2758933633930027E-2,5.2012333075643236E-2,3.1676551011216025E-2,3.2408719508427483E-2,44239.322183911958,0,3.1676551011216025E-2,3.2408719508427483E-2,44239.322183911958,3.1676551011216025E-2,3.2408719508427497E-2,44239.322183911958,44239,176.75377159107836,3.1669037569086456E-2,3.2401200734098135E-2,null,42394.460574099685,169.38404577502638,4.3508972656375988E-2,4.350897265637621E-2]
["09A","NHS Central London (Westminster) CCG",null,null,38399,235275.015625,163.20899989314367,6.0801353201394015E-3,null,38094.957441737344,236045.09375,161.38847385696761,3.273097753088372E-3,null,7.9811759529502257E-3,1.1280396875117171E-2,3.6180455359389629E-2,3.2800000000000003E-2,39788.2933053452,0,3.6180455359389629E-2,3.2800000000000003E-2,39788.2933053452,3.6180455359389629E-2,3.279999999999994E-2,39788.2933053452,39788,168.56101250780603,3.6172817000442725E-2,3.2792386560584363E-2,null,39649.766786642846,167.97539045076147,3.4863562779825497E-3,3.4863562779823276E-3]
["09C","NHS Ashford CCG",null,null,21342,138788.390625,153.77366870450371,-2.1069062393251237E-2,null,21888.171959505842,140016.703125,156.32543454451402,8.8502539331178909E-3,null,-2.495283573778051E-2,-1.6323420737293426E-2,4.1940542262124181E-2,3.2800000000000003E-2,22237.095052958255,0.46638344963695499,4.5711239547219673E-2,3.6537618413035072E-2,22317.569274416761,4.5711239547219673E-2,3.6537618413035045E-2,22317.569274416761,22318,159.39526857788954,4.5731421609970901E-2,3.6557623426338948E-2,null,22781.516816435709,162.70570801897469,-2.034617888574064E-2,-2.034617888574064E-2]
["09D","NHS Brighton and Hove CCG",null,null,50128,324853.5625,154.3095283124685,7.4007533972131334E-3,null,49674.196163532404,326410.09375,152.18339479899251,4.7914858560309526E-3,null,9.1356050327140448E-3,1.3970864011045636E-2,3.7748646592108637E-2,3.2800000000000003E-2,52020.264156369223,0,3.7748646592108637E-2,3.2800000000000003E-2,52020.264156369223,3.7748646592108637E-2,3.279999999999994E-2,52020.264156369223,52020,159.37007156354213,3.77433769549953E-2,3.2794755491872829E-2,null,51701.601090125405,158.39461487279883,6.158395546001838E-3,6.158395546001616E-3]
["09E","NHS Canterbury and Coastal CCG",null,null,34279,233047.328125,147.09029395785956,-2.7399130433608199E-2,null,35341.549667806692,234968.34375,150.40983437926067,8.2430278881790997E-3,null,-3.006516912229773E-2,-2.2069969261656386E-2,4.1313399202911327E-2,3.2800000000000003E-2,35695.1820112766,0.63057055033303955,4.6408476084857542E-2,3.7853421388509917E-2,35869.836151712829,4.6408476084857542E-2,3.785342138851E-2,35869.836151712829,35870,152.65886215789439,4.6413255929286246E-2,3.7858162154670749E-2,null,36783.981301205611,156.54866827653507,-2.4847264186045437E-2,-2.4847264186045548E-2]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,32088,203103.09375,157.98873078465846,-1.4507452930274667E-2,null,32700.082782521393,204745.75,159.71067913508043,8.0877953145408465E-3,null,-1.871808051961743E-2,-1.0781673209000475E-2,4.1153075000857742E-2,3.2800000000000003E-2,33408.519870627526,0.3080478059714421,4.3641750699527249E-2,3.5268709283295042E-2,33488.376496446428,4.3641750699527249E-2,3.5268709283295063E-2,33488.376496446428,33488,163.55895055208717,4.3630017452007008E-2,3.5257070170536586E-2,null,34034.705464990751,166.22911813793817,-1.6063176029336046E-2,-1.6063176029336046E-2]
["09G","NHS Coastal West Sussex CCG",null,null,84929,531866.75,159.68097272484133,-2.1610250403943265E-2,null,87118.753376532739,535956.875,162.54806578707053,7.6901310337598172E-3,null,-2.5135269866276566E-2,-1.7638432351357203E-2,4.074236733166714E-2,3.2800000000000003E-2,88389.208515111153,0.50395521003877719,4.4812145848147855E-2,3.6838720228713366E-2,88734.850734737352,4.4812145848147855E-2,3.6838720228713262E-2,88734.850734737352,88735,165.56369390727565,4.481390337811586E-2,3.6840464346189261E-2,null,90674.422183185525,169.18231001922592,-2.1388856267177458E-2,-2.1388856267177458E-2]
["09H","NHS Crawley CCG",null,null,19376,136575.90625,141.8698255937804,-1.6925600444872568E-3,null,19406.397760083928,137233.96875,141.41103647185696,4.8182912936007849E-3,null,-1.566378287187975E-3,3.2443657395493375E-3,3.7776331248030814E-2,3.2800000000000003E-2,20107.954194261845,0,3.7776331248030814E-2,3.2800000000000003E-2,20107.954194261845,3.7776331248030814E-2,3.279999999999994E-2,20107.954194261845,20108,146.52348965168292,3.7778695293146258E-2,3.280235270907772E-2,null,20198.45137070887,147.18259301750953,-4.4781339444686097E-3,-4.4781339444686097E-3]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,41484,279204.625,148.57920064898639,-2.13280399360819E-2,null,42482.737064292691,281594.625,150.86487202762729,8.5600301212775953E-3,null,-2.3509244773499804E-2,-1.5150454495612031E-2,4.1640799109255333E-2,3.2800000000000003E-2,43211.426910248345,0.43287012844605799,4.5139535321528035E-2,3.6269041115829175E-2,43356.568483278272,4.5139535321528035E-2,3.626904111582907E-2,43356.568483278272,43357,153.96955819025311,4.5149937325233758E-2,3.6279354833798516E-2,null,44216.629448494634,157.022277852408,-1.9441315613981103E-2,-1.9441315613980992E-2]
["09L","NHS East Surrey CCG",null,null,26933,187932.59375,143.31202194669865,-8.2679363593910482E-3,null,27217.349274867993,189173.8125,143.8748255648122,6.6045954309084109E-3,null,-1.0447353707973117E-2,-3.9117588216294186E-3,3.9621226161042244E-2,3.2800000000000003E-2,28000.118484195351,0.11176453776084053,4.052282795101303E-2,3.3695686145347667E-2,28024.401325204635,4.052282795101303E-2,3.3695686145347681E-2,28024.401325204635,28024,148.13889739627677,4.0507927078305528E-2,3.3680883041154575E-2,null,28328.199419820714,149.7469393118073,-1.0738395875873108E-2,-1.0738395875872997E-2]
["09N","NHS Guildford and Waverley CCG",null,null,33740,230016.984375,146.68482021742008,-3.4765956214546367E-3,null,33820.081777423729,230922,146.45673334469529,3.9345599954676569E-3,null,-2.3678765164071303E-3,1.5573669268449386E-3,3.6863613563318909E-2,3.2800000000000003E-2,34983.778321626378,0,3.6863613563318909E-2,3.2800000000000003E-2,34983.778321626378,3.6863613563318909E-2,3.279999999999994E-2,34983.778321626378,34984,151.49704229133647,3.6870183758150654E-2,3.2806544445318719E-2,null,35200.416150376594,152.43422519455311,-6.1481134044569785E-3,-6.1481134044569785E-3]
["09P","NHS Hastings and Rother CCG",null,null,36777,193872.28125,189.69705087740593,-4.5414773760636962E-3,null,37019.711209066299,195219.4375,189.63127690123736,6.9486790030743872E-3,null,-6.5562696503925766E-3,3.4685193942363135E-4,3.997659567437517E-2,3.2800000000000003E-2,38247.219259116493,0,3.997659567437517E-2,3.2800000000000003E-2,38247.219259116493,3.997659567437517E-2,3.279999999999994E-2,38247.219259116493,38247,195.91799100435375,3.9970633820050505E-2,3.2794079286810662E-2,null,38530.63540478405,197.37089655728596,-7.3612958053849153E-3,-7.3612958053849153E-3]
["09W","NHS Medway CCG",null,null,47682,309786.53125,153.9188931410329,5.0744303632566101E-4,null,47765.838645153664,312239.15625,152.97837471386538,7.9171453649180545E-3,null,-1.755200945522839E-3,6.1480482383649004E-3,4.0976827732887244E-2,3.2800000000000003E-2,49635.857099959532,0,4.0976827732887244E-2,3.2800000000000003E-2,49635.857099959532,4.0976827732887244E-2,3.279999999999994E-2,49635.857099959532,49636,158.96789049819884,4.0979824671783849E-2,3.28029733980717E-2,null,49715.355780231635,159.2220411344762,-1.5962026015147179E-3,-1.596202601514829E-3]
["09X","NHS Horsham and Mid Sussex CCG",null,null,35042,248844.328125,140.81896205565766,-9.0564333761644633E-3,null,35495.582453470954,250708.53125,141.58107136001561,7.491443100376971E-3,null,-1.2778560657950244E-2,-5.382847417646941E-3,4.0537162434069351E-2,3.2800000000000003E-2,36462.503246014661,0.15379564050419831,4.1778921163114546E-2,3.4032525335623461E-2,36506.016955397863,4.1778921163114546E-2,3.4032525335623509E-2,36506.016955397863,36506,145.61131931963325,4.1778437303806815E-2,3.403204507416735E-2,null,36944.300788067507,147.35956771741292,-1.1863826861464699E-2,-1.1863826861464699E-2]
["09Y","NHS North West Surrey CCG",null,null,55381,379443.6875,145.95314620960721,4.4579056207205703E-4,null,55332.940412971118,381001.59375,145.23020722395893,4.1057640470036905E-3,null,8.6855292110255E-4,4.9778830414628494E-3,3.7040433107745407E-2,3.2800000000000003E-2,57432.336225940046,0,3.7040433107745407E-2,3.2800000000000003E-2,57432.336225940046,3.7040433107745407E-2,3.279999999999994E-2,57432.336225940046,57432,150.7395269261915,3.703436196529486E-2,3.2793953682303201E-2,null,57591.30158759022,151.15763958032059,-2.7660702779557234E-3,-2.7660702779558344E-3]
["10A","NHS South Kent Coast CCG",null,null,35413,210935,167.88584160997465,-7.4470808733972937E-3,null,35753.380635093083,212064.75,168.59652834850243,5.355915329366967E-3,null,-9.5202363817588065E-3,-4.215310632368019E-3,3.833158935217007E-2,3.2800000000000003E-2,36770.436573728395,0.12043744663908625,3.9301950070646852E-2,3.3765191235940267E-2,36804.799957851814,3.9301950070646852E-2,3.376519123594024E-2,36804.799957851814,36805,173.55548246467177,3.9307598904357199E-2,3.3770809976153782E-2,null,37212.620756529759,175.47763480979162,-1.0953830938075892E-2,-1.0953830938075781E-2]
["10C","NHS Surrey Heath CCG",null,null,13957,98114.6796875,142.25190404181842,-3.8774369497721728E-2,null,14511.688348130499,98375.65625,147.51300170493653,2.659913514789336E-3,null,-3.8223557095750205E-2,-3.5665314937063264E-2,3.5547158678074453E-2,3.2800000000000003E-2,14453.131693669886,1,4.4302511033314396E-2,4.153212565619431E-2,14575.33014649197,4.4302511033314396E-2,4.1532125656194241E-2,14575.33014649197,14575,148.15657201778515,4.4278856487783846E-2,4.150853386279385E-2,null,15103.96906372225,153.53360414022396,-3.5021858260605443E-2,-3.5021858260605332E-2]
["10D","NHS Swale CCG",null,null,18736,117802.734375,159.04554422614606,4.2019875439391896E-4,null,18808.766267526931,118892.546875,158.19970857636596,9.2511647185609114E-3,null,-3.8687421860603699E-3,5.3466321612836154E-3,4.2354602921329754E-2,3.2800000000000003E-2,19529.555840334033,0,4.2354602921329754E-2,3.2800000000000003E-2,19529.555840334033,4.2354602921329754E-2,3.279999999999994E-2,19529.555840334033,19530,164.26597388424398,4.2378309137489412E-2,3.2823488916325916E-2,null,19576.428118931286,164.65647875735513,-2.3716338164053719E-3,-2.3716338164052608E-3]
["10E","NHS Thanet CCG",null,null,26782,150796.78125,177.6032603481051,1.1828723871518676E-3,null,26851.302094409803,152111.375,176.52395880590655,8.7176512595490419E-3,null,-2.58095842675099E-3,6.1141929373182968E-3,4.1803590220862219E-2,3.2800000000000003E-2,27901.583753295134,0,4.1803590220862219E-2,3.2800000000000003E-2,27901.583753295134,4.1803590220862219E-2,3.279999999999994E-2,27901.583753295134,27902,183.4313837475994,4.1819132253005709E-2,3.2815407713074007E-2,null,27947.212372905833,183.72861577844412,-1.6177775551476925E-3,-1.6177775551476925E-3]
["10J","NHS North Hampshire CCG",null,null,34082,230728.5625,147.71469830485333,6.0654933054453686E-3,null,33922.341508130208,231693.875,146.41017812029,4.1837581335426588E-3,null,4.706588188540195E-3,8.9100375486979022E-3,3.7120985400322715E-2,3.2800000000000003E-2,35347.157424413796,0,3.7120985400322715E-2,3.2800000000000003E-2,35347.157424413796,3.7120985400322715E-2,3.279999999999994E-2,35347.157424413796,35347,152.5590609592075,3.711636641042193E-2,3.2795400254322482E-2,null,35306.849514434754,152.38576986307797,1.1371868664982188E-3,1.1371868664984408E-3]
["10K","NHS Fareham and Gosport CCG",null,null,30882,208981.4375,147.77389020496136,-1.7176596070868411E-2,null,31466.295519630457,209961.46875,149.8670003928064,4.6895612439261658E-3,null,-1.8568932566782159E-2,-1.3966451469362373E-2,3.7643378852726839E-2,3.2800000000000003E-2,32044.502825729909,0.3990414705532106,4.0856312468508404E-2,3.5997936695792418E-2,32143.724641652476,4.0856312468508404E-2,3.5997936695792321E-2,32143.724641652476,32144,153.09475682070834,4.0865228935949682E-2,3.6006811544089246E-2,null,32750.562352013829,155.98367903879426,-1.8520669828331449E-2,-1.8520669828331338E-2]
["10L","NHS Isle of Wight CCG",null,null,24703,146765.703125,168.31589038864558,1.9158990616399141E-3,null,24674.871947188185,147338.4375,167.47070462986406,3.9023720311017751E-3,null,1.1399472658670806E-3,5.0467677952958923E-3,3.6830369833721788E-2,3.2800000000000003E-2,25612.820626002431,0,3.6830369833721788E-2,3.2800000000000003E-2,25612.820626002431,3.6830369833721788E-2,3.279999999999994E-2,25612.820626002431,25613,173.83786902178869,3.6837631056956699E-2,3.2807232997387858E-2,null,25681.953305567702,174.30586167012734,-2.6848933469851843E-3,-2.6848933469851843E-3]
["10Q","NHS Oxfordshire CCG",null,null,112197,754489.25,148.70589607472871,-8.8919499824757775E-4,null,112207.39392229643,756511.25,148.322174881466,2.6799586607761938E-3,null,-9.2631349264071794E-5,2.5870790633253371E-3,3.5567861304849568E-2,3.2800000000000003E-2,116187.6073348202,0,3.5567861304849568E-2,3.2800000000000003E-2,116187.6073348202,3.5567861304849568E-2,3.279999999999994E-2,116187.6073348202,116188,153.58396851335655,3.5571361088086118E-2,3.2803490429031079E-2,null,116787.03165793902,154.37580294799187,-5.1292652055199284E-3,-5.1292652055198173E-3]
["10R","NHS Portsmouth CCG",null,null,36822,234095.46875,157.29480026511618,-2.7380497742226173E-2,null,37788.147045343103,235042.1875,160.77176377259124,4.0441566641815641E-3,null,-2.5567462839175326E-2,-2.1626705000221125E-2,3.6976805002766566E-2,3.2800000000000003E-2,38183.559913811871,0.6179058571491749,4.1948757322039176E-2,3.7751925954921314E-2,38366.637142112129,4.1948757322039176E-2,3.7751925954921273E-2,38366.637142112129,38367,163.23452571679286,4.1958611699527415E-2,3.7761740640284591E-2,null,39330.43421662083,167.33350993264062,-2.4495895756311947E-2,-2.4495895756312058E-2]
["10V","NHS South Eastern Hampshire CCG",null,null,33556,219544.90625,152.84344589525179,-1.6625340888981044E-2,null,34160.336959205844,220557.125,154.88203774512317,4.6105317007325564E-3,null,-1.7691188465955188E-2,-1.3162222550468505E-2,3.7561757140516461E-2,3.2800000000000003E-2,34816.42232260717,0.37606350144195727,4.0589442510391871E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AG169,G169,T169, $P$1))","v":3.5813790194643577E-2},34918.019332878706,4.0589442510391871E-2,3.5813790194643591E-2,34918.019332878706,{"$f":"IF(ROUND(Z169,0)/E169>$AA$1,ROUND(Z169,0),ROUNDUP(Z169,0))","v":34918},{"$f":"AA169/K169*1000","v":158.31726134442494},{"$f":"AA169/E169-1","v":4.0588866372630816E-2},{"$f":"AB169/G169-1","v":3.5813216700993022E-2},null,35554.558522795327,{"$f":"AF169/K169*1000","v":161.20340035623573},-1.7903710501346981E-2,-1.7903710501347092E-2]
["10X","NHS Southampton CCG",null,null,43918,292276.1875,150.26198465107595,-2.943016399887588E-2,null,45156.145636418114,293606.125,153.79837745693524,4.5502766112275328E-3,null,-2.7419205491700738E-2,-2.299369384992056E-2,3.7499525684075774E-2,3.2800000000000003E-2,45564.904168993242,0.65696268142630165,4.2788411708795104E-2,3.8064929140790148E-2,45797.18146542686,4.2788411708795104E-2,3.8064929140790182E-2,45797.18146542686,45797,155.98107839201242,4.2784279794161773E-2,3.806081594234767E-2,null,46999.150641025219,160.0755115072113,-2.557813544774723E-2,-2.5578135447747341E-2]
["11A","NHS West Hampshire CCG",null,null,85571,575823.25,148.60636488714201,-1.6871017200752014E-2,null,87184.623902464067,578809.9375,150.62737913421549,5.1868129673471319E-3,null,-1.8508124830237005E-2,-1.3417310044760655E-2,3.8156940432676034E-2,3.2800000000000003E-2,88836.127549764526,0.38335171556459013,4.1245073628328077E-2,3.5872198277786538E-2,89100.382195449667,4.1245073628328077E-2,3.5872198277786538E-2,89100.382195449667,89100,153.93654156119251,4.1240607215061287E-2,3.5867754911429683E-2,null,90742.981151791406,156.77509191312285,-1.8105875858796083E-2,-1.8105875858795972E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,31531,212651.703125,148.27532315349285,-6.15033461064729E-4,null,31539.27767756351,213944.1875,147.41824980668619,6.0779403879980265E-3,null,-2.6245615540521072E-4,5.8138890397259058E-3,3.9077296832724207E-2,3.2800000000000003E-2,32763.146246432629,0,3.9077296832724207E-2,3.2800000000000003E-2,32763.146246432629,3.9077296832724207E-2,3.279999999999994E-2,32763.146246432629,32763,153.13807018010249,3.9072658653388714E-2,3.2795389840936551E-2,null,32826.523207097001,153.43498503364108,-1.9351183400155847E-3,-1.9351183400154737E-3]
["11J","NHS Dorset CCG",null,null,128317,815512.25,157.34527592933154,-1.3802566259821902E-2,null,130202.02831906274,819186.4375,158.94065423789775,4.505373769676746E-3,null,-1.4477718537866724E-2,-1.0037572301535236E-2,3.7453150029322035E-2,3.2800000000000003E-2,133122.87585231251,0.28678778004386385,3.9761835324904293E-2,3.5098330457823484E-2,133419.11942338574,3.9761835324904293E-2,3.5098330457823401E-2,133419.11942338574,133419,162.8676866369629,3.9760904634615901E-2,3.5097403941835914E-2,null,135516.09989049684,165.42766540919064,-1.5474913255261846E-2,-1.5474913255262068E-2]
["11M","NHS Gloucestershire CCG",null,null,100380,665453.4375,150.84451344501471,-2.5088541043047252E-2,null,103209.98547068328,669808.625,154.08876747546105,6.5446915660420935E-3,null,-2.7419686746173788E-2,-2.1054448572722873E-2,3.9559357449408195E-2,3.2800000000000003E-2,104350.96830077159,0.60155567350636774,4.4411803550461038E-2,3.7620894831309551E-2,104838.05684039528,4.4411803550461038E-2,3.7620894831309482E-2,104838.05684039528,104838,156.51933416055965,4.441123729826657E-2,3.7620332260964284E-2,null,107422.40256401658,160.37775351730741,-2.4058320260305521E-2,-2.4058320260305743E-2]
["11N","NHS Kernow CCG",null,null,95969,590534.5625,162.51207989202157,-3.7741115054418573E-2,null,99897.712212431376,594219.5,168.11584307218357,6.2400030988871702E-3,null,-3.9327349199719586E-2,-3.3332748881709562E-2,3.9244675200530654E-2,3.2800000000000003E-2,99735.272234319724,0.95236425376313028,4.6924591645734814E-2,4.0432290926173189E-2,100472.30613564953,4.6924591645734814E-2,4.0432290926173176E-2,100472.30613564953,100472,169.08230039572919,4.6921401702633148E-2,4.0429120764887694E-2,null,103974.94203268038,174.97733082249971,-3.3690252326174619E-2,-3.3690252326174508E-2]
["11X","NHS Somerset CCG",null,null,91042,589769.875,154.3686849044299,-2.9522799767574992E-2,null,94022.920530780699,593350.0625,158.46112855306339,6.0704821520427554E-3,null,-3.1704189935312876E-2,-2.5826167502417285E-2,3.9069593966629679E-2,3.2800000000000003E-2,94598.973973909902,0.7378905000690652,4.5018980093457284E-2,3.8713488401032795E-2,95140.617985668534,4.5018980093457284E-2,3.8713488401032725E-2,95140.617985668534,95141,160.34547902318624,4.5023176116517627E-2,3.8717659105903524E-2,null,97860.376333169901,164.92856834100343,-2.7788328995503431E-2,-2.7788328995503431E-2]
["12D","NHS Swindon CCG",null,null,35378,243210.375,145.46254451521651,-3.3820311004832626E-2,null,36666.068850073847,244411.71875,150.01763842419624,4.9395250922170675E-3,null,-3.5129723214689657E-2,-3.0363722271774196E-2,3.7901541515241721E-2,3.2800000000000003E-2,36718.880735726219,0.86753492205069127,4.4888348150151192E-2,3.9752464760770705E-2,36966.059980856051,4.4888348150151192E-2,3.9752464760770767E-2,36966.059980856051,36966,151.24479378098559,4.4886652722030629E-2,3.9750777666096804E-2,null,38162.559470288681,156.14046521772468,-3.1354277252296447E-2,-3.1354277252296447E-2]
["12F","NHS Wirral CCG",null,null,56382,338052.3125,166.7848374798501,1.4220143057868118E-3,null,56105.636720597431,338424.6875,165.78470422787174,1.1015306987436357E-3,null,4.9257667420983253E-3,6.0327233241233014E-3,3.3937660905662304E-2,3.2800000000000003E-2,58295.473197183055,0,3.3937660905662304E-2,3.2800000000000003E-2,58295.473197183055,3.3937660905662304E-2,3.279999999999994E-2,58295.473197183055,58295,172.25398191436611,3.3929268206165153E-2,3.2791616535146728E-2,null,58395.534757850088,172.55104877019377,-1.7216172138327934E-3,-1.7216172138327934E-3]
["13T","NHS Newcastle Gateshead CCG",null,null,85686,531883.9375,161.09905556228611,3.0275352417663548E-4,null,85368.354159753013,533125,160.12821413318267,2.333333294164408E-3,null,3.7208851379817443E-3,6.0629004973224987E-3,3.5209866626212838E-2,3.2800000000000003E-2,88702.992631733679,0,3.5209866626212838E-2,3.2800000000000003E-2,88702.992631733679,3.5209866626212838E-2,3.279999999999994E-2,88702.992631733679,88703,166.38311840562719,3.5209952617697216E-2,3.2800085791304223E-2,null,88852.58209227628,166.66369442865422,-1.6834861604915208E-3,-1.6834861604916318E-3]
["14L","NHS Manchester CCG",null,null,111930,664160.875,168.52844576248188,-1.8816996886581672E-2,null,114061.35657188301,668885.75,170.5244230003151,7.1140519983203809E-3,null,-1.8686053155433036E-2,-1.1704934710903725E-2,4.0147392903865153E-2,3.2800000000000003E-2,116423.69768772963,0.3344267060258207,4.2846570354311719E-2,3.5480111001421205E-2,116725.81661975812,4.2846570354311719E-2,3.5480111001421122E-2,116725.81661975812,116726,174.50812788282602,4.2848208701867341E-2,3.5481737776017264E-2,null,118716.66202436427,177.48421464258175,-1.6768177191131994E-2,-1.6768177191132105E-2]
["14Y","NHS Buckinghamshire CCG",null,null,83598,576432.375,145.02655233408777,-1.7315892470768923E-2,null,85233.744526338734,580103.125,146.92860778217448,6.3680496779869866E-3,null,-1.9191278471090256E-2,-1.2945439807791281E-2,3.9376921707424906E-2,3.2800000000000003E-2,86889.831900897305,0.36986970879403658,4.2359950435590488E-2,3.5764152855528281E-2,87139.207136514495,4.2359950435590488E-2,3.5764152855528364E-2,87139.207136514495,87139,150.21294705144021,4.2357472666810114E-2,3.5761690765459875E-2,null,88712.478495093499,152.92535873702371,-1.77368338906293E-2,-1.7736833890629411E-2]
["15A","NHS Berkshire West CCG",null,null,82945,555635,149.27965300961964,-2.7481139302396596E-3,null,83221.762926433221,558034.875,149.133623461138,4.3191573604974831E-3,null,-3.3256075899026349E-3,9.7918594809498494E-4,3.7260825721921798E-2,3.2800000000000003E-2,86035.599189504806,0,3.7260825721921798E-2,3.2800000000000003E-2,86035.599189504806,3.7260825721921798E-2,3.279999999999994E-2,86035.599189504806,86036,154.17674388182277,3.7265657966122134E-2,3.2804811462735506E-2,null,86618.379785644167,155.22037002731088,-6.723512805081211E-3,-6.723512805081433E-3]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,152602,1044295.375,146.12915431134607,-2.4113296277300966E-2,null,156579.17597225925,1052867.75,148.71685068923352,8.2087646897794908E-3,null,-2.5400414503164104E-2,-1.7400155839063847E-2,4.1278012171604095E-2,3.2800000000000003E-2,158901.10721341113,0.49714730968753845,4.5294878617263779E-2,3.6784161402222619E-2,159514.08906675168,4.5294878617263779E-2,3.6784161402222626E-2,159514.08906675168,159514,151.50430811467061,4.5294294963368786E-2,3.6783582500396372E-2,null,162969.80566102071,154.78658707232768,-2.1205189801900115E-2,-2.1205189801900226E-2]
["15D","NHS East Berkshire CCG",null,null,68135,469647.59375,145.0768638160408,6.6260816366410236E-3,null,67694.390354625983,471660.34375,143.52359966583683,4.2856601988072729E-3,null,6.5088058710009999E-3,1.0822360600071468E-2,3.722622985332813E-2,3.2800000000000003E-2,70671.409171056512,0,3.722622985332813E-2,3.2800000000000003E-2,70671.409171056512,3.722622985332813E-2,3.279999999999994E-2,70671.409171056512,70671,149.83451743710432,3.7220224554193937E-2,3.2794020327709061E-2,null,70457.272315631606,149.38137846283925,3.0334368241073939E-3,3.0334368241071719E-3]
["15E","NHS Birmingham and Solihull CCG",null,null,213862,1347418.625,158.71978910785799,-8.5839179084518102E-3,null,215516.78775774385,1355927.75,158.94415300353862,6.3151309044728876E-3,null,-7.6782313571041039E-3,-1.411589488766074E-3,3.9322267198139471E-2,3.2800000000000003E-2,222271.5387075285,4.0331128250459251E-2,3.9647523862949452E-2,3.3123215516512726E-2,222341.09874837811,3.9647523862949452E-2,3.312321551651265E-2,222341.09874837811,222341,163.97702606204498,3.9647062124173571E-2,3.3122756675378673E-2,null,224312.89984429072,165.43130697361323,-8.7908445999295148E-3,-8.7908445999294038E-3]
["15F","NHS Leeds CCG",null,null,138115,896551.5625,154.05137392753136,-2.8665276897346992E-2,null,141880.38525050567,900528.75,157.55231051813246,4.4360945497765591E-3,null,-2.6539152990439518E-2,-2.2220788632599464E-2,3.7381598451009079E-2,3.2800000000000003E-2,143277.95947006112,0.63487967521712751,4.2492124013565835E-2,3.7887954913495364E-2,143983.79970813365,4.2492124013565835E-2,3.7887954913495392E-2,143983.79970813365,143984,159.88828785310852,4.2493574195416883E-2,3.7889398690614362E-2,null,147671.09781879402,163.98265776500088,-2.4968310476830236E-2,-2.4968310476830347E-2]
["15M","NHS Derby and Derbyshire CCG",null,null,164467,1066289,154.24242395823271,1.6908385644569535E-3,null,164094.20631505651,1070236.75,153.32514634267278,3.7023264799693756E-3,null,2.2718272223929414E-3,5.9825647484454958E-3,3.6623762788512204E-2,3.2800000000000003E-2,170490.40039453824,0,3.6623762788512204E-2,3.2800000000000003E-2,170490.40039453824,3.6623762788512204E-2,3.279999999999994E-2,170490.40039453824,170490,159.30120134633762,3.6621328290781685E-2,3.2797574482327674E-2,null,170791.55479782372,159.58296591648877,-1.7656306143514211E-3,-1.7656306143514211E-3]
["99A","NHS Liverpool CCG",null,null,93597,546268.6875,171.33876083644279,-3.1280978949787652E-2,null,96458.08092808639,549220.25,175.62732060241112,5.4031332337716176E-3,null,-2.9661391773069257E-2,-2.4418522990946601E-2,3.8380356003839378E-2,3.2800000000000003E-2,97189.286180891359,0.6976720854556171,4.4001742050446602E-2,3.8391176176790449E-2,97715.431050695654,4.4001742050446602E-2,3.8391176176790553E-2,97715.431050695654,97715,177.91587254839931,4.399713666036309E-2,3.8386595536516799E-2,null,100394.9254789173,182.79538214207744,-2.669383403726E-2,-2.669383403726E-2]
["99C","NHS North Tyneside CCG",null,null,34837,221540.53125,157.24887813276831,1.2394165153821746E-3,null,34745.757727692246,222102.78125,156.43999382692218,2.5379103174827389E-3,null,2.6259974821338794E-3,5.1705723457202701E-3,3.5421153775896164E-2,3.2800000000000003E-2,36070.966734090893,0,3.5421153775896164E-2,3.2800000000000003E-2,36070.966734090893,3.5421153775896164E-2,3.279999999999994E-2,36070.966734090893,36071,162.4067911126169,3.5422108677555464E-2,3.2800952484339341E-2,null,36163.872681448564,162.82494292920325,-2.5681066368814509E-3,-2.5681066368815619E-3]
["99D","NHS South Lincolnshire CCG",null,null,28892,171979.453125,167.99681284601132,-5.9654466474041712E-3,null,29115.612728318709,173062.6875,168.23737773238216,6.2986266982292261E-3,null,-7.680165635024272E-3,-1.4299134331106078E-3,3.9305221653931133E-2,3.2800000000000003E-2,30027.606464025379,4.0854669517445936E-2,3.9634695095161376E-2,3.3127411200302527E-2,30037.125610689403,3.9634695095161376E-2,3.3127411200302603E-2,30037.125610689403,30037,173.56138653515362,3.9630347501038443E-2,3.3123090818650613E-2,null,30303.938685156289,175.10382580390871,-8.8087125548153011E-3,-8.8087125548153011E-3]
["99E","NHS Basildon and Brentwood CCG",null,null,42742,288745.1875,148.02670953606804,-2.3230396190264013E-2,null,43814.993381208049,291053.34375,150.53939190900653,7.9937479477472095E-3,null,-2.4489182775233487E-2,-1.6691195182037655E-2,4.1055942880433349E-2,3.2800000000000003E-2,44496.813110595482,0.47689129091536153,4.4908322352316343E-2,3.662182873626587E-2,44661.471513982702,4.4908322352316343E-2,3.6621828736265849E-2,44661.471513982702,44661,153.44609831509624,4.4897290721070515E-2,3.6610884589768578E-2,null,45603.260535995243,156.68351357325795,-2.0662130841532789E-2,-2.0662130841532678E-2]
["99F","NHS Castle Point and Rochford CCG",null,null,28487,189104.8125,150.64132754421573,1.3216769585048471E-2,null,28143.784758333404,190091.625,148.05378594839939,5.2183362599511618E-3,null,1.2195063478978918E-2,1.7477037680874608E-2,3.8189497689277596E-2,3.2800000000000003E-2,29574.904220674453,0,3.8189497689277596E-2,3.2800000000000003E-2,29574.904220674453,3.8189497689277596E-2,3.279999999999994E-2,29574.904220674453,29575,155.5828669464002,3.8192859901007514E-2,3.2803344757659891E-2,null,29292.446483712403,154.09645997666863,9.6459514381874722E-3,9.6459514381876943E-3]
["99G","NHS Southend CCG",null,null,30346,193696.15625,156.66805468681056,-1.3750618994409658E-2,null,30826.758811269319,195016.71875,158.07238994102559,6.8177011127448228E-3,null,-1.5595503056700433E-2,-8.8841274224989997E-3,3.9841321709242816E-2,3.2800000000000003E-2,31555.024748588683,0.25383221207139994,4.1889413454353264E-2,3.4834223020559593E-2,31617.176140685806,4.1889413454353264E-2,3.4834223020559607E-2,31617.176140685806,31617,162.12456143583842,4.1883609042377978E-2,3.4828457913361754E-2,null,32084.923563027169,164.52396373337695,-1.4583907675765118E-2,-1.458390767576534E-2]
["99H","NHS Surrey Downs CCG",null,null,45997,315180.0625,145.93879966630186,-7.0608496880288918E-3,null,46391.732994492319,317002.625,146.34494901893106,5.7826072040962906E-3,null,-8.5086925840683891E-3,-2.7752878070063103E-3,3.877227672039063E-2,3.2800000000000003E-2,47780.408412307806,7.9293937343037427E-2,3.9411416626752294E-2,3.3435465260369099E-2,47809.806930580722,3.9411416626752294E-2,3.3435465260369002E-2,47809.806930580722,47810,150.81894037943692,3.941561406178673E-2,3.3439638562834606E-2,null,48285.167318353,152.31787849817647,-9.8408547540104196E-3,-9.8408547540103086E-3]
["99J","NHS West Kent CCG",null,null,74597,507223.9375,147.06916311496045,-1.3553455172228168E-2,null,75767.496945136081,510581.8125,148.39442982535945,6.6201035711175304E-3,null,-1.5448536540459412E-2,-8.9307038812620476E-3,3.9637242968250108E-2,3.2800000000000003E-2,77553.819413702557,0.25516296803605848,4.1695668097071037E-2,3.4844887760058035E-2,77707.371753037209,4.1695668097071037E-2,3.4844887760058008E-2,77707.371753037209,77707,152.19304349976235,4.1690684611981776E-2,3.4839937049187419E-2,null,78859.875049785929,154.45100690848821,-1.4619285778199598E-2,-1.4619285778199487E-2]
["99K","NHS High Weald Lewes Havens CCG",null,null,26766,176239.15625,151.87317375732158,-9.1749453909659717E-3,null,27110.995999996503,177635.71875,152.62130944594443,7.9242464031030746E-3,null,-1.2725316325396085E-2,-4.9019084644128519E-3,4.0984161685124754E-2,3.2800000000000003E-2,27862.98207166405,0.14005452755465289,4.2115459310955616E-2,3.3922403424531213E-2,27893.262383917037,4.2115459310955616E-2,3.3922403424531122E-2,27893.262383917037,27893,157.02359973703207,4.2105656429799021E-2,3.3912677613100906E-2,null,28217.505437497734,158.85040258828988,-1.1500146184662552E-2,-1.1500146184662441E-2]
["99M","NHS North East Hampshire and Farnham CCG",null,null,33750,229549.03125,147.02741203574561,2.7872640887478539E-3,null,33626.988688406578,230019.28125,146.19204314380309,2.0485819410314132E-3,null,3.6581126170192046E-3,5.7141885014959648E-3,3.4915775428697282E-2,3.2800000000000003E-2,34928.407420718533,0,3.4915775428697282E-2,3.2800000000000003E-2,34928.407420718533,3.4915775428697282E-2,3.279999999999994E-2,34928.407420718533,34928,151.84813990457593,3.4903703703703659E-2,3.278795295436665E-2,null,34999.442151144496,152.15873191562935,-2.0412368527468194E-3,-2.0412368527469305E-3]
["99N","NHS Wiltshire CCG",null,null,77366,507042.25,152.58294550404824,-2.994235358430053E-2,null,79940.547576858095,509541.90625,156.88709131930815,4.9298776384019138E-3,null,-3.2205778605442048E-2,-2.743467151481449E-2,3.7891577624941331E-2,3.2800000000000003E-2,80297.51979453121,0.78384775756612823,4.4204338066790916E-2,3.9081791976057434E-2,80785.912818875353,4.4204338066790916E-2,3.9081791976057545E-2,80785.912818875353,80786,158.54633153639656,4.4205464932916216E-2,3.908291331412328E-2,null,83203.244761897731,163.29028827920419,-2.905228959297379E-2,-2.9052289592973901E-2]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,146118,950072.3125,153.79671428957678,-3.5503695829520621E-2,null,151519.07728223893,954728.75,158.70379653094025,4.9011400908496316E-3,null,-3.5646186467847785E-2,-3.0919753330581501E-2,3.7861897485829354E-2,3.2800000000000003E-2,151650.30473683443,0.88342152373089999,4.4976377200152351E-2,3.9879780717215395E-2,152689.85828373185,4.4976377200152351E-2,3.9879780717215318E-2,152689.85828373185,152690,159.93024196663188,4.4977347075651153E-2,3.98807458624022E-2,null,157703.18387036637,165.18114058088892,-3.1788729607940325E-2,-3.1788729607940214E-2]
["99Q","NHS South Devon and Torbay CCG",null,null,46953,301288.5,155.8406643466312,-2.1285629994890476E-2,null,48060.8842344726,303171,158.52731374198916,6.2481641350400352E-3,null,-2.3051682300883392E-2,-1.6947548860448136E-2,3.9253103918669208E-2,3.2800000000000003E-2,48796.050988293275,0.48421568172708956,4.3157876827736752E-2,3.66805267410589E-2,48979.391790692724,4.3157876827736752E-2,3.6680526741058816E-2,48979.391790692724,48979,161.55568969327541,4.3149532511234545E-2,3.6672234237480339E-2,null,50022.443373801339,164.9974548152737,-2.0859504322970124E-2,-2.0859504322970235E-2]