{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Notes","Pace of Change parameters","VBA Code","Core 2019-20","Core 2020-21","Core 2021-22","Core 2022-23","Core 2023-24"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":5,"defined_names":138,"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":74,"n_cols":8,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["NHS England - CCG allocations 2019/20 to 2023/24"]
["Technical Guidance Documentation"]
["Minimum allocation for CCG core services"]
[]
[]
["O - Minimum growth (CCG core services)"]
["Description of worksheets in this document"]
[]
["This workbook performs the calculations necessary to set the "]
["minimum recurrent revenue allocation for CCG core 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)"]
[]
["Core 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."]
[]
["Core 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."]
[]
["Core 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."]
[]
["Core 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."]
[]
["Core 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."]
[]
[]
[]
["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":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[15,0,18,0]]}
["NHS England - 2019-20 to 2023-24 Allocations"]
["Minimum allocations for CCG core services "]
["Pace of change parameters"]
[]
[null,"Core"]
[]
[null,"GDP deflator and Population Growth",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"GDP deflator","%",null,1.5700000000000002E-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,9.4207988933041609E-3,1.3369585257912542E-2,1.3574541045947797E-2,1.3984506493760707E-2,1.3832064970346947E-2]
[null,"Quanta"]
[null,"Quanta","£'000",74185184.232121632,78382155.196139231,81692393.814394519,84956787.180954441,88164881.103183955,91282374.866775319]
[null,"Quantum growth %","%",null,5.6574247371085518E-2,4.2232043887692639E-2,3.9959575355040355E-2,3.7761478849199115E-2,3.5359813619470604E-2]
[null,"Per Capita "]
[null,"Maximum per capita growth","%",null,0.2,4.5900000000000003E-2,4.07E-2,3.61E-2,3.44E-2]
["per capita growth based on opening DfT per capita","Start of first transition","%",null,-0.11941813761782072,-5.0504915906662062E-2,-4.7103251869133334E-2,-4.3451955137059795E-2,-3.9947554336599245E-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,4.8500000000000001E-2,3.3000000000000002E-2,3.2000000000000001E-2,2.9899999999999999E-2,2.7699999999999999E-2]
[null,"Average per cap growth","%",null,5.0042355884033274E-2,3.6039536725841037E-2,3.4168493063374328E-2,3.2242991649212183E-2,3.0151145843706484E-2]
[null,"Gap from floor to avg per cap growth","%",null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,"Floor per cap growth","%",null,3.5042355884033274E-2,2.1039536725841038E-2,1.9168493063374328E-2,1.7242991649212183E-2,1.5151145843706484E-2]
[null,"Programme"]
[null,"Minimum programme growth %",null,null,1.5700000000000002E-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,75061.196139201522,84382.814394503832,87767.180954471231,92350.103184044361,92157.866775348783]
[null,"Balance / Quanta","%",null,9.57631184692134E-4,1.0329335505361976E-3,1.033080273710572E-3,1.0474703989671605E-3,1.0095910290442293E-3]
[null,"Minimum opening DfT","%",null,-0.11941813761782072,-5.0504915906662062E-2,-4.7103251869133334E-2,-4.3451955137059795E-2,-3.9947554336599245E-2]
[null,"Minimum closing DfT","%",null,-4.9901009125996931E-2,-4.6176570185720522E-2,-4.2450508870273684E-2,-3.8726675120919318E-2,-3.5001362254184709E-2]
[null,"Maximum closing DfT","%",null,0.1961207583488096,0.18329376153572952,0.16998142993765364,0.1604437389013893,0.15320975821603056]
[null,"No. of CCGs < -5% closing DfT",null,null,0,0,0,0,0]
[null,"No. of CCGs < -2.5% closing DfT",null,null,43,41,37,30,26]
[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 CCG core 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":"Core 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,5.6574247371085518E-2,null,null,null,-0.11941813761782072,0.05,4.8500000000000001E-2,null,-0.11941813761782072,4.8500000000000001E-2,null,null,1.5700000000000002E-2,null,null,1.0157,null,null,null,null,null,null,null,-4.9901009125996931E-2]
["Minimum allocations for CCG core services ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.99E-2,0.1,3.5042355884033274E-2,1,-2.5000000000000001E-2,0.2,null,null,null,null,1,null,null,null,null,null,null,null,null,0.1961207583488096]
["Pace of change calculations 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15150000000000002,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,1318.5123809508943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75061.196139201522,null,null,null,null,null,null,null,43]
[null,"England",null,null,74185184.232121602,59079904.55623126,1255.675424484029,null,null,74185184.232121661,59447416.8984375,1247.9126613501608,6.2205981029717083E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,78307094,null,null,null,null,78382155.196139202,null,-9.5763118469216479E-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","CCG name",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,150656,108354.66748046875,{"$f":"E9/F9*1000","v":1390.3969575390577},2.1555073839819139E-2,null,147614.65925758347,108392.1875,{"$f":"J9/K9*1000","v":1361.8569996807516},{"$f":"K9/F9-1","v":3.4627045058321926E-4},null,{"$f":"E9/J9-1","v":2.0603243320905351E-2},{"$f":"G9/L9-1","v":2.0956648065836969E-2},{"$f":"(1+M9)*(1+R9)-1","v":4.8863064567436387E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":4.8500000000000001E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":158017.51385547168},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":4.8863064567436387E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AG9,G9,T9, $P$1))","v":4.8500000000000001E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":158017.51385547168},{"$f":"MAX(U9,$X$1)","v":4.8863064567436387E-2},{"$f":"(1+X9)/(1+M9) - 1","v":4.8499999999999988E-2},{"$f":"(1+IF($Z$2=1,X9,0))*$E9","v":158017.51385547168},{"$f":"IF(ROUND(Z9,0)/E9>$AA$1,ROUND(Z9,0),ROUNDUP(Z9,0))","v":158018},{"$f":"AA9/K9*1000","v":1457.8356950310649},{"$f":"AA9/E9-1","v":4.8866291418861563E-2},{"$f":"AB9/G9-1","v":4.850322573444843E-2},null,155965.84750602051,{"$f":"AF9/K9*1000","v":1438.9030344647349},{"$f":"AA9/AF9-1","v":1.315770424611884E-2},{"$f":"AB9/AG9-1","v":1.315770424611884E-2}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,458160,292189.83605957031,{"$f":"E10/F10*1000","v":1568.0216881554786},4.251465239019514E-2,null,440207.05305736774,293122.5,{"$f":"J10/K10*1000","v":1501.7852708590019},{"$f":"K10/F10-1","v":3.1919794097134968E-3},null,{"$f":"E10/J10-1","v":4.078296069529963E-2},{"$f":"G10/L10-1","v":4.4105118475819438E-2},{"$f":"(1+M10)*(1+R10)-1","v":5.1846790411084642E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":4.8500000000000001E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":481914.12549474253},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":5.1846790411084642E-2},4.8500000000000001E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":481914.12549474253},{"$f":"MAX(U10,$X$1)","v":5.1846790411084642E-2},{"$f":"(1+X10)/(1+M10) - 1","v":4.8499999999999988E-2},{"$f":"(1+IF($Z$2=1,X10,0))*$E10","v":481914.12549474253},481914,1644.0703119003147,5.1846516500785755E-2,4.8499726961235279E-2,null,465111.43577153183,1586.7476422708316,{"$f":"AA10/AF10-1","v":3.6125889273386447E-2},3.6125889273386447E-2]
["00J","NHS North Durham CCG",null,null,353910,259367.9208984375,1364.5095306083863,4.6730620294692882E-2,null,338815.48532803048,260056.4375,1302.8536750913174,2.6545942889835139E-3,null,4.4550840577299633E-2,4.7323699273249087E-2,5.1283342111999142E-2,4.8500000000000001E-2,372059.68760685762,0,5.1283342111999142E-2,4.8500000000000001E-2,372059.68760685762,5.1283342111999142E-2,4.8499999999999988E-2,372059.68760685762,372060,1430.6894440942267,5.1284224802915945E-2,4.8500880353934406E-2,null,357983.71640813281,1376.5616411942613,3.9321016422487309E-2,3.9321016422487087E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,412170,297298.9188079834,1386.3824384312964,-2.1630304841486203E-2,null,421008.89260808128,298132.21875,1412.1549639058637,2.802902699268861E-3,null,-2.0994550859307903E-2,-1.8250493843312676E-2,5.1438843480183349E-2,4.8500000000000001E-2,433371.54811722715,0,5.1438843480183349E-2,4.8500000000000001E-2,433371.54811722715,5.1438843480183349E-2,4.8499999999999988E-2,433371.54811722715,433372,1453.6235024078555,5.1439939830652426E-2,4.850109328609431E-2,null,444827.15384391765,1492.0465681601802,-2.575192126858572E-2,-2.5751921268585831E-2]
["00L","NHS Northumberland CCG",null,null,467627,325418,1437.0040993429989,8.2089752840945884E-3,null,464422.27419433766,325474.59375,1426.9079157406204,1.7391093916141465E-4,null,6.9004567259867144E-3,7.0755677300577968E-3,4.8682345619710743E-2,4.8500000000000001E-2,490392.17923510849,0,4.8682345619710743E-2,4.8500000000000001E-2,490392.17923510849,4.8682345619710743E-2,4.8499999999999988E-2,490392.17923510849,490392,1506.6982474726569,4.868196233322708E-2,4.8499616780162569E-2,null,490696.61481925019,1507.6341571414903,-6.2078035602997073E-4,-6.2078035603008175E-4]
["00M","NHS South Tees CCG",null,null,429655,296987.75262069702,1446.7094895618177,-1.5661596665399014E-2,null,435091.32604023837,297279.8125,1463.5750822812377,9.8340714970834853E-4,null,-1.2494678047743069E-2,-1.1523558253760391E-2,4.9531102396469295E-2,4.8500000000000001E-2,450936.28580015502,0,4.9531102396469295E-2,4.8500000000000001E-2,450936.28580015502,4.9531102396469295E-2,4.8499999999999988E-2,450936.28580015502,450936,1516.8739384212306,4.9530437211250833E-2,4.8499335468286997E-2,null,459706.2903486524,1546.3757410323731,-1.9078029891652748E-2,-1.9078029891652859E-2]
["00N","NHS South Tyneside CCG",null,null,250598,157204.24853515625,1594.0917776402061,4.2283366207420459E-2,null,239952.72679886664,157356.140625,1524.9022112883729,9.66208555170045E-4,null,4.436404346451317E-2,4.5373116938020486E-2,4.9513069670095833E-2,4.8500000000000001E-2,263005.87623318669,0,4.9513069670095833E-2,4.8500000000000001E-2,263005.87623318669,4.9513069670095833E-2,4.8499999999999988E-2,263005.87623318669,263006,1671.4060153952125,4.9513563555974027E-2,4.8500493409141976E-2,null,253527.87172215222,1611.1724062065164,3.7384955797818975E-2,3.7384955797818975E-2]
["00P","NHS Sunderland CCG",null,null,447968,284072.08127784729,1576.9518707537056,7.3466331592900058E-2,null,416577.21593145636,284309.3125,1465.2253641232958,8.3510924792595809E-4,null,7.5354058906833554E-2,7.6252097026221266E-2,4.230388372695848E-2,4.1434172418465719E-2,466918.78618539812,0,4.230388372695848E-2,4.1434172418465719E-2,466918.78618539812,4.230388372695848E-2,4.1434172418465698E-2,466918.78618539812,466919,1642.292318511375,4.2304361025787607E-2,4.1434649319030736E-2,null,440144.75839472067,1548.119386327596,6.0830536078469555E-2,6.0830536078469555E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,228427,175120.75170898438,1304.3970961225655,-4.5144010174801519E-2,null,238167.04023467854,175157.515625,1359.7306366492289,2.099346631216914E-4,null,-4.0895836069849034E-2,-4.0694486860295642E-2,4.8720116494282983E-2,4.8500000000000001E-2,239555.99005043958,0.63030067712030691,5.3810388479755389E-2,5.3589203585232059E-2,240718.74560926508,5.3810388479755389E-2,5.3589203585232115E-2,240718.74560926508,240719,1374.3001500167572,5.3811502142916634E-2,5.3590317014645894E-2,null,251641.16128455452,1436.6563740450663,-4.3403715150574285E-2,-4.3403715150574396E-2]
["00R","NHS Blackpool CCG",null,null,264993,173468.50117397308,1527.6145133359755,-0.10784430504834763,null,294549.89878957142,173096.546875,1701.6509231826431,-2.144218094096817E-3,null,-0.10034598182186816,-0.10227503624607248,4.6251787328339455E-2,4.8500000000000001E-2,277249.39987949864,1,0.11581916174858375,0.11821686257844859,295684.26712924248,0.11581916174858375,0.11821686257844854,295684.26712924248,295684,1708.2027650934328,0.1158181536870786,0.11821585235079501,null,311213.83762682078,1797.9205434500138,-4.9900858346288435E-2,-4.9900858346288435E-2]
["00T","NHS Bolton CCG",null,null,412662,309358.24694824219,1333.9292036686556,-8.1695814070013029E-3,null,415447.3929854008,310601.6875,1337.5567799688815,4.0194194401608208E-3,null,-6.704562436617989E-3,-2.712091445052689E-3,5.2714361283008548E-2,4.8500000000000001E-2,434415.2137557689,0,5.2714361283008548E-2,4.8500000000000001E-2,434415.2137557689,5.2714361283008548E-2,4.8499999999999988E-2,434415.2137557689,434415,1398.6240818475915,5.2713843290634887E-2,4.8499484081319988E-2,null,438951.01656582946,1413.2280481117136,-1.0333764804367873E-2,-1.0333764804367762E-2]
["00V","NHS Bury CCG",null,null,262905,204179.50073242188,1287.617018637626,-2.2989803819152055E-2,null,268796.63574921776,204868.28125,1312.046130856178,3.3734068067918788E-3,null,-2.1918562086151061E-2,-1.8619095505895689E-2,5.2037017036921318E-2,4.8500000000000001E-2,276585.79196409183,0,5.2037017036921318E-2,4.8500000000000001E-2,276585.79196409183,5.2037017036921318E-2,4.8499999999999988E-2,276585.79196409183,276586,1350.0674595033242,5.2037808333808888E-2,4.8500788636495651E-2,null,284003.60311260959,1386.2741532255109,-2.6117989459691682E-2,-2.611798945969146E-2]
["00X","NHS Chorley and South Ribble CCG",null,null,242465,183604.58435058594,1320.5824944818498,2.1840395226736975E-2,null,238457.83604289318,184909.5625,1289.5916945501028,7.1075466553833788E-3,null,1.6804496860342244E-2,2.4031482261180903E-2,5.5952262668169439E-2,4.8500000000000001E-2,256031.46536783769,0,5.5952262668169439E-2,4.8500000000000001E-2,256031.46536783769,5.5952262668169439E-2,4.8499999999999988E-2,256031.46536783769,256031,1384.6282287320864,5.5950343348524445E-2,4.84980942257347E-2,null,251948.40864675757,1362.5493740852778,1.6204076759883002E-2,1.6204076759883224E-2]
["00Y","NHS Oldham CCG",null,null,341655,255302.4150390625,1338.2364594856072,1.23880831855403E-2,null,337364.93664707732,256758.234375,1313.9400863551266,5.7023328029026654E-3,null,1.271638776560402E-2,1.8491233643596949E-2,5.4478895943843364E-2,4.8500000000000001E-2,360267.98719369381,0,5.4478895943843364E-2,4.8500000000000001E-2,360267.98719369381,5.4478895943843364E-2,4.8499999999999988E-2,360267.98719369381,360268,1403.1409776475646,5.4478933426995058E-2,4.8500037270622132E-2,null,356451.10402727965,1388.2752578313668,1.0708049237598161E-2,1.0708049237598383E-2]
["01A","NHS East Lancashire CCG",null,null,551877,382164.08624267578,1444.083889268328,3.2612005406251976E-2,null,533123.63182405976,382499.5625,1393.7888669455922,8.7783302879795855E-4,null,3.5176396348772565E-2,3.608510838011969E-2,4.9420407930694576E-2,4.8500000000000001E-2,579150.98646756797,0,4.9420407930694576E-2,4.8500000000000001E-2,579150.98646756797,4.9420407930694576E-2,4.8499999999999988E-2,579150.98646756797,579151,1514.1219932767897,4.9420432451434015E-2,4.8500024499233074E-2,null,563284.70005024562,1472.6414230872372,2.8167461229355428E-2,2.8167461229355428E-2]
["01C","NHS Eastern Cheshire CCG",null,null,256593,208597.41194677353,1230.0871693723277,2.2303204570452984E-3,null,256486.81358873571,209256.765625,1225.7038037583677,3.1608909816902564E-3,null,4.1400339369701555E-4,3.5762029949808483E-3,5.1814194194302221E-2,4.8500000000000001E-2,269888.15953089861,0,5.1814194194302221E-2,4.8500000000000001E-2,269888.15953089861,5.1814194194302221E-2,4.8499999999999988E-2,269888.15953089861,269888,1289.7456347177545,5.181357246690288E-2,4.8499380231620925E-2,null,270997.36202812631,1295.0470739558737,-4.093626667890482E-3,-4.093626667890371E-3]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,324426,233537.333984375,1389.1825964824366,-1.8438808593499334E-2,null,330085.99524908524,234477.703125,1407.7500369965519,4.0266330208595935E-3,null,-1.714703238110471E-2,-1.3189444167040598E-2,5.2721924722371361E-2,4.8500000000000001E-2,341530.36314998002,0,5.2721924722371361E-2,4.8500000000000001E-2,341530.36314998002,5.2721924722371361E-2,4.8499999999999988E-2,341530.36314998002,341530,1456.5564036505868,5.2720805360852774E-2,4.8498885127662872E-2,null,348760.36199803796,1487.3924358262495,-2.073160480914582E-2,-2.0731604809145932E-2]
["01E","NHS Greater Preston CCG",null,null,266262,209211.58392333984,1272.6924341702072,-4.6353739280592388E-3,null,266455.56582226744,209249.015625,1273.389817516698,1.7891792107405102E-4,null,-7.2644690933776346E-4,-5.4765896263475611E-4,4.8687595440246145E-2,4.8500000000000001E-2,279225.6565371108,0,4.8687595440246145E-2,4.8500000000000001E-2,279225.6565371108,4.8687595440246145E-2,4.8499999999999988E-2,279225.6565371108,279226,1334.4196586348935,4.8688885383569636E-2,4.850128971257095E-2,null,281530.08891649893,1345.430888052709,-8.1841657684493807E-3,-8.1841657684493807E-3]
["01F","NHS Halton CCG",null,null,201891,131379.166015625,1536.7048377821868,4.085471675186203E-2,null,193703.6090306431,131605.6875,1471.8483122596288,1.7241811715265065E-3,null,4.2267622221027867E-2,4.4064680430953018E-2,5.0307803958345554E-2,4.8500000000000001E-2,212047.69284895435,0,5.0307803958345554E-2,4.8500000000000001E-2,212047.69284895435,5.0307803958345554E-2,4.8499999999999988E-2,212047.69284895435,212048,1611.2373562882683,5.030932532901411E-2,4.8501518752064765E-2,null,204662.24492461476,1555.1170227701195,3.6087530839435944E-2,3.6087530839436166E-2]
["01G","NHS Salford CCG",null,null,395606,272953.16479492188,1449.3548748454007,2.2124935566281811E-2,null,387266.78771900112,275610.5,1405.1234902843003,9.7354987881332899E-3,null,2.1533507508136207E-2,3.1478645732519128E-2,5.8707670479357654E-2,4.8500000000000001E-2,418831.10668765678,0,5.8707670479357654E-2,4.8500000000000001E-2,418831.10668765678,5.8707670479357654E-2,4.8499999999999988E-2,418831.10668765678,418831,1519.6481991796393,5.8707400797763487E-2,4.8499732918576344E-2,null,409176.11476602155,1484.6172942105673,2.3595916001840411E-2,2.3595916001840411E-2]
["01H","NHS Cumbria CCG",null,null,457978,324183.16345214844,1412.7137113571926,1.5105927609178949E-2,null,451024.08352754643,323764.0625,1393.0640727846267,-1.292790617765327E-3,null,1.5418060202164074E-2,1.4105337260825301E-2,4.7144509037273075E-2,4.8500000000000001E-2,479569.14795987227,0,4.7144509037273075E-2,4.8500000000000001E-2,479569.14795987227,4.7144509037273075E-2,4.8499999999999988E-2,479569.14795987227,479569,1481.2298693589564,4.7144185965264818E-2,4.8499676509786704E-2,null,476540.43159935094,1471.8756242421159,6.3553230740247546E-3,6.3553230740247546E-3]
["01J","NHS Knowsley CCG",null,null,274946,165151.58276367188,1664.8099606374431,5.1848880630179117E-2,null,260529.9535182557,165618.96875,1573.0683235416277,2.83004242833651E-3,null,5.5333547206632971E-2,5.8320185921274525E-2,4.9221559861230446E-2,4.6260597977856213E-2,288479.27099760587,0,4.9221559861230446E-2,4.6260597977856213E-2,288479.27099760587,4.9221559861230446E-2,4.626059797785631E-2,288479.27099760587,288479,1741.8234286644779,4.9220574221847224E-2,4.625961512000254E-2,null,275269.2395561749,1662.0634800092903,4.798850923235598E-2,4.798850923235598E-2]
["01K","NHS Morecambe Bay CCG",null,null,487503,345955.67114257813,1409.1487455312915,-4.1572103922796755E-3,null,488420.60139044462,346843,1408.1893000304017,2.5648628753254243E-3,null,-1.878711479066153E-3,6.8133275893322853E-4,5.1189258724778641E-2,4.8500000000000001E-2,512457.91719610576,0,5.1189258724778641E-2,4.8500000000000001E-2,512457.91719610576,5.1189258724778641E-2,4.8499999999999988E-2,512457.91719610576,512458,1477.4926984255123,5.118942857787534E-2,4.850016941856139E-2,null,516052.62931464193,1487.8565498356372,-6.9656254235461734E-3,-6.9656254235461734E-3]
["01R","NHS South Cheshire CCG",null,null,230644,185925.41552734375,1240.5189432860489,-3.5364758788339223E-2,null,239083.26331815528,186311.0625,1283.2478120731844,2.0742025589262081E-3,null,-3.5298427840701252E-2,-3.3297441371128333E-2,5.067480138303404E-2,4.8500000000000001E-2,242331.83889018849,0.33323057715374832,5.3370968315180622E-2,5.1190586111548961E-2,242953.69361608653,5.3370968315180622E-2,5.1190586111548919E-2,242953.69361608653,242954,1304.0234795504964,5.3372296699675692E-2,5.119191174640858E-2,null,252609.21899940295,1355.8465912318168,-3.8221958159910918E-2,-3.8221958159910918E-2]
["01T","NHS South Sefton CCG",null,null,243970,155093.08374023438,1573.0553169516295,4.8541999332264218E-2,null,231805.45495320001,155182.25,1493.7626884079848,5.7492092887234669E-4,null,5.247738906427335E-2,5.3082480342411476E-2,4.8272669137052304E-2,4.7670341531147263E-2,255747.08308936664,0,4.8272669137052304E-2,4.7670341531147263E-2,255747.08308936664,4.8272669137052304E-2,4.7670341531147242E-2,255747.08308936664,255747,1648.0428657272337,4.8272328564987532E-2,4.7670001154771935E-2,null,244919.67410368935,1578.271188255676,4.4207660882836119E-2,4.4207660882836119E-2]
["01V","NHS Southport and Formby CCG",null,null,183939,125038.33166503906,1471.0608942923832,1.4812372729113843E-2,null,180967.58880481581,125268.4765625,1444.6378991008639,1.8405947551944912E-3,null,1.6419576647998646E-2,1.8290393189853926E-2,5.0429863600821356E-2,4.8500000000000001E-2,193215.01868087149,0,5.0429863600821356E-2,4.8500000000000001E-2,193215.01868087149,5.0429863600821356E-2,4.8499999999999988E-2,193215.01868087149,193215,1542.4071985388882,5.0429762040676618E-2,4.8499898626442883E-2,null,191205.69394000832,1526.3672009662412,1.0508609961281223E-2,1.0508609961281445E-2]
["01W","NHS Stockport CCG",null,null,412941,312021.74751663208,1323.4365978864614,-1.9779880191509003E-2,null,420266.76572129031,313465.75,1340.7103191378653,4.6278905071863718E-3,null,-1.7431227779140079E-2,-1.2884007085521398E-2,5.3352343196784835E-2,4.8500000000000001E-2,434972.36995202355,0,5.3352343196784835E-2,4.8500000000000001E-2,434972.36995202355,5.3352343196784835E-2,4.8499999999999988E-2,434972.36995202355,434972,1387.622092684767,5.3351447301188237E-2,4.8499108231410792E-2,null,444043.04168705258,1416.5599963857378,-2.0428293736095893E-2,-2.0428293736095893E-2]
["01X","NHS St Helens CCG",null,null,301460,197589.50048828125,1525.6883551759329,1.0301102436528486E-2,null,298007.41092673194,198154.4375,1503.9148993407323,2.8591448954660148E-3,null,1.1585581252933741E-2,1.4477851003900089E-2,5.1497813422896055E-2,4.8500000000000001E-2,316984.53083446622,0,5.1497813422896055E-2,4.8500000000000001E-2,316984.53083446622,5.1497813422896055E-2,4.8499999999999988E-2,316984.53083446622,316985,1599.6866080781058,5.1499369733961409E-2,4.85015518740326E-2,null,314866.9559109176,1588.9977528810962,6.726790631156776E-3,6.726790631156776E-3]
["01Y","NHS Tameside and Glossop CCG",null,null,355296,247904.74877929688,1433.1956194849288,7.4734207031292854E-3,null,351854.18789607054,248556.28125,1415.5916162189947,2.6281564750627595E-3,null,9.7819273503889637E-3,1.2435792261156431E-2,5.125562206410339E-2,4.8500000000000001E-2,373506.91749688768,0,5.125562206410339E-2,4.8500000000000001E-2,373506.91749688768,5.125562206410339E-2,4.8499999999999988E-2,373506.91749688768,373507,1502.7059389592473,5.1255854273619672E-2,4.8500231600833166E-2,null,371760.07376065524,1495.677646491403,4.6990690034924842E-3,4.6990690034924842E-3]
["02A","NHS Trafford CCG",null,null,308553,242027.00146484375,1274.8701513984572,3.3026493911481714E-2,null,298634.33023974299,243556.875,1226.1379615736282,6.3210861841729304E-3,null,3.321342778070524E-2,3.9744458904352076E-2,5.51276588641052E-2,4.8500000000000001E-2,325562.80452549626,0,5.51276588641052E-2,4.8500000000000001E-2,325562.80452549626,5.51276588641052E-2,4.8499999999999988E-2,325562.80452549626,325563,1336.7021563238566,5.512829238412853E-2,4.8500629540642493E-2,null,315529.34271222464,1295.5057939227731,3.1799442807848299E-2,3.1799442807848299E-2]
["02D","NHS Vale Royal CCG",null,null,134245,107018.25,1254.4122147390749,-2.8223395708202315E-2,null,137881.85055267072,107292.4375,1285.1031607206307,2.5620630126170774E-3,null,-2.6376571957028139E-2,-2.3882087383821915E-2,5.1186323068729056E-2,4.8500000000000001E-2,141116.50794036154,0,5.1186323068729056E-2,4.8500000000000001E-2,141116.50794036154,5.1186323068729056E-2,4.8499999999999988E-2,141116.50794036154,141117,1315.2557933078929,5.1189988453946178E-2,4.8503656018268115E-2,null,145682.41247382056,1357.8069048326035,-3.1338116909897851E-2,-3.1338116909897851E-2]
["02E","NHS Warrington CCG",null,null,282840,218209.00561523438,1296.1884831587965,-9.0178016682562756E-3,null,286006.55329847196,219281.65625,1304.2885492090584,4.9157028681805492E-3,null,-1.1071610989162872E-2,-6.2103328708772443E-3,5.3654114457287294E-2,4.8500000000000001E-2,298015.52973309916,0,5.3654114457287294E-2,4.8500000000000001E-2,298015.52973309916,5.3654114457287294E-2,4.8499999999999988E-2,298015.52973309916,298016,1359.0557691712984,5.3655777117805226E-2,4.8501654527353111E-2,null,302187.15879453131,1378.0776922352861,-1.3803229796959804E-2,-1.3803229796959804E-2]
["02F","NHS West Cheshire CCG",null,null,346473,263907.41619873047,1312.858141656372,1.2982455111564484E-2,null,342369.62634657393,264776.84375,1293.0497300958702,3.2944415272317951E-3,null,1.1985215210861933E-2,1.5319141328797192E-2,5.1954221941302503E-2,4.8500000000000001E-2,364473.73513866891,0,5.1954221941302503E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AG41,G41,T41, $P$1))","v":4.8500000000000001E-2},364473.73513866891,5.1954221941302503E-2,4.8499999999999988E-2,364473.73513866891,{"$f":"IF(ROUND(Z41,0)/E41>$AA$1,ROUND(Z41,0),ROUNDUP(Z41,0))","v":364474},{"$f":"AA41/K41*1000","v":1376.532761845795},{"$f":"AA41/E41-1","v":5.195498639143592E-2},{"$f":"AB41/G41-1","v":4.8500761939966885E-2},null,361738.93027985113,{"$f":"AF41/K41*1000","v":1366.2030453894297},7.5608940349134457E-3,7.5608940349132236E-3]
["02G","NHS West Lancashire CCG",null,null,152486,113598.50024414063,1342.3240594927238,-2.4281317653409573E-3,null,152778.30923890483,113720.625,1343.452950939241,1.0750560579313451E-3,null,-1.9132901807921154E-3,-8.4029101706017961E-4,4.9627196276740948E-2,4.8500000000000001E-2,160053.45265145513,0,4.9627196276740948E-2,4.8500000000000001E-2,160053.45265145513,4.9627196276740948E-2,4.8499999999999988E-2,160053.45265145513,160053,1407.4227959967684,4.9624227797961717E-2,4.8497034709074738E-2,null,161421.62709872282,1419.4577905170925,-8.4785856971060225E-3,-8.4785856971061335E-3]
["02H","NHS Wigan Borough CCG",null,null,465116,327903.66906738281,1418.4531735276821,-4.660347740299331E-3,null,467679.44201455935,328789.4375,1422.4284258357884,2.7013068659356154E-3,null,-5.4811945624916314E-3,-2.7946940850612778E-3,5.1332320248933527E-2,4.8500000000000001E-2,488991.48346490297,0,5.1332320248933527E-2,4.8500000000000001E-2,488991.48346490297,5.1332320248933527E-2,4.8499999999999988E-2,488991.48346490297,488991,1487.2466820044972,5.1331280798768475E-2,4.8498963350144475E-2,null,494138.05445746228,1502.9012434666861,-1.0416227633213704E-2,-1.0416227633213704E-2]
["02M","NHS Fylde & Wyre CCG",null,null,262418,177596.66862010956,1477.6065454320465,2.0250621043993E-2,null,257299.42019309002,178249.3125,1443.4805755174514,3.6748655532863328E-3,null,1.9893475869742439E-2,2.3641447272237714E-2,5.2353096532620658E-2,4.8500000000000001E-2,276156.39488589723,0,5.2353096532620658E-2,4.8500000000000001E-2,276156.39488589723,5.2353096532620658E-2,4.8499999999999988E-2,276156.39488589723,276156,1549.2682475283038,5.2351591735323E-2,4.8498500712382597E-2,null,271855.94123953074,1525.1444026721324,1.5817416904199577E-2,1.5817416904199577E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,210393,159178.16723632813,1321.745335135279,-2.2351841735079869E-3,null,210566.47577870058,159702.5,1318.4920447626091,3.293999251124724E-3,null,-8.2385279071151007E-4,2.4674326899376542E-3,5.1953758214804191E-2,4.8500000000000001E-2,221323.70705208729,0,5.1953758214804191E-2,4.8500000000000001E-2,221323.70705208729,5.1953758214804191E-2,4.8499999999999988E-2,221323.70705208729,221324,1385.8518182245111,5.1955150599116928E-2,4.8501387812857955E-2,null,222479.11566746247,1393.0847398598171,-5.1920184238282152E-3,-5.1920184238281042E-3]
["02P","NHS Barnsley CCG",null,null,377400,260349.66607666016,1449.5889535301892,4.356999294302244E-2,null,362546.01317945676,262230.9375,1382.5447776521669,7.225941372192457E-3,null,4.0971314758854183E-2,4.8493312449435777E-2,5.6076399528743881E-2,4.8500000000000001E-2,398563.23318214796,0,5.6076399528743881E-2,4.8500000000000001E-2,398563.23318214796,5.6076399528743881E-2,4.8499999999999988E-2,398563.23318214796,398563,1519.8931285520039,5.6075781664016944E-2,4.849938656789754E-2,null,383056.78101247217,1460.761207904663,4.0480210131100591E-2,4.0480210131100369E-2]
["02Q","NHS Bassetlaw CCG",null,null,159734,117382.6669921875,1360.7971610547172,5.2525357592778654E-3,null,159300.75084291163,117732.3671875,1353.0752387676876,2.9791467877942068E-3,null,2.7196931263406832E-3,5.7069422791762303E-3,5.1623635407002322E-2,4.8500000000000001E-2,167980.04977810211,0,5.1623635407002322E-2,4.8500000000000001E-2,167980.04977810211,5.1623635407002322E-2,4.8499999999999988E-2,167980.04977810211,167980,1426.7954005585893,5.1623323775777274E-2,4.8499689294412285E-2,null,168313.07092749816,1429.6244520374212,-1.9788773721658437E-3,-1.9788773721658437E-3]
["02R","NHS Bradford Districts CCG",null,null,440257,333179.24963378906,1321.3818101934753,1.6867027769720266E-3,null,438142.55067974393,334130.3125,1311.2924337858269,2.8545080981372539E-3,null,4.8259392222362862E-3,7.6942230029646286E-3,5.1492951740896853E-2,4.8500000000000001E-2,462927.13245459204,0,5.1492951740896853E-2,4.8500000000000001E-2,462927.13245459204,5.1492951740896853E-2,4.8499999999999988E-2,462927.13245459204,462927,1385.4684315718887,5.1492650883461222E-2,4.8499699998920009E-2,null,462930.13572569808,1385.4778163106589,-6.7736478057689453E-6,-6.773647805657923E-6]
["02T","NHS Calderdale CCG",null,null,285433,220614.66503953934,1293.807915937246,3.7110625272326336E-2,null,274899.28143742384,221396.0625,1241.6629199872236,3.5419107805938488E-3,null,3.8318465248422307E-2,4.1996096614175249E-2,5.2213693453452725E-2,4.8500000000000001E-2,300336.51116349938,0,5.2213693453452725E-2,4.8500000000000001E-2,300336.51116349938,5.2213693453452725E-2,4.8499999999999988E-2,300336.51116349938,300337,1356.5598078330775,5.2215406067273262E-2,4.8501706569304304E-2,null,290451.50138759828,1311.9090651740851,3.4034937210428939E-2,3.4034937210428939E-2]
["02W","NHS Bradford City CCG",null,null,146694,140422.67003250122,1044.6603811624382,-0.1249178939582487,null,166504.42624896904,140352.578125,1186.3296597279307,-4.9914951399943064E-4,null,-0.11897837610242934,-0.11941813761782072,4.7976641734571501E-2,4.8500000000000001E-2,153731.88548261122,1,0.139417200665642,0.13998622423543533,167145.6668344457,0.139417200665642,0.13998622423543527,167145.6668344457,167146,1190.9008173055247,0.13941947182570513,0.1399884965297129,null,175924.28884795887,1253.4453673610342,-4.9898106199226633E-2,-4.9898106199226633E-2]
["02X","NHS Doncaster CCG",null,null,451568,320731.41687011719,1407.9319213772753,2.9788866773044376E-2,null,438036.60133022896,321430.5625,1362.7720958557852,2.1798476641468056E-3,null,3.0891022870415119E-2,3.3138208258609136E-2,5.078557027585795E-2,4.8500000000000001E-2,474501.13839832862,0,5.078557027585795E-2,4.8500000000000001E-2,474501.13839832862,5.078557027585795E-2,4.8499999999999988E-2,474501.13839832862,474501,1476.2161889941626,5.0785263791942814E-2,4.8499694182720043E-2,null,462818.19237147487,1439.869901517143,2.5242758001068566E-2,2.5242758001068566E-2]
["02Y","NHS East Riding of Yorkshire CCG",null,null,391829,304284.99792480469,1287.7039705284101,-1.9420168094845147E-2,null,400304.97794332635,304863.65625,1313.0623140433006,1.9016985035138489E-3,null,-2.1173801002610459E-2,-1.9312368684776926E-2,5.0493930880934235E-2,4.8500000000000001E-2,411613.98644314561,0,5.0493930880934235E-2,4.8500000000000001E-2,411613.98644314561,5.0493930880934235E-2,4.8499999999999988E-2,411613.98644314561,411614,1350.1576575676195,5.0493965479839309E-2,4.850003453323315E-2,null,422951.93078936904,1387.3478262116364,-2.6806665164546439E-2,-2.680666516454655E-2]
["03A","NHS Greater Huddersfield CCG",null,null,302580,248802.74963378906,1216.1441159527587,2.1388823360728226E-2,null,296026.74412223307,249965.9375,1184.2683330493103,4.6751407206031548E-3,null,2.2137377814286374E-2,2.6916013891356227E-2,5.3401885045552433E-2,4.8500000000000001E-2,318738.34237708326,0,5.3401885045552433E-2,4.8500000000000001E-2,318738.34237708326,5.3401885045552433E-2,4.8499999999999988E-2,318738.34237708326,318738,1275.1257358815137,5.3400753519730282E-2,4.8498873739603932E-2,null,312774.23437266127,1251.2674226769848,1.9067317483169255E-2,1.9067317483169255E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,188560,144071.99926757813,1308.7900560732585,4.3487491318188187E-2,null,180917.65710939799,144023.375,1256.168709484818,-3.3749977667640874E-4,null,4.2242106230575338E-2,4.1890349752480072E-2,4.8146131484154697E-2,4.8500000000000001E-2,197638.43455265221,0,4.8146131484154697E-2,4.8500000000000001E-2,197638.43455265221,4.8146131484154697E-2,4.8499999999999988E-2,197638.43455265221,197638,1372.2633565558369,4.8143826898599862E-2,4.8497694636385313E-2,null,191152.9373965023,1327.2355087950291,3.3926042109653443E-2,3.3926042109653665E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,197242,163132.0810546875,1209.0938748821434,2.9322374716140187E-2,null,191910.61571719154,163245.0625,1175.5982862709343,6.925764974126114E-4,null,2.7780559521861203E-2,2.8492376181883605E-2,4.9226166457537079E-2,4.8500000000000001E-2,206951.46752441753,0,4.9226166457537079E-2,4.8500000000000001E-2,206951.46752441753,4.9226166457537079E-2,4.8499999999999988E-2,206951.46752441753,206951,1267.7320638717633,4.9223796148893273E-2,4.849763133183993E-2,null,202767.81436391326,1242.1068745274501,2.0630422284766858E-2,2.0630422284766858E-2]
["03F","NHS Hull CCG",null,null,401011,299081.3346862793,1340.8091829623522,-1.0073560608572119E-2,null,403523.17864171544,299668.03125,1346.5673230424554,1.9616622492879543E-3,null,-6.2256117484293938E-3,-4.2761620466871264E-3,5.0556802868378492E-2,4.8500000000000001E-2,421284.8340750513,0,5.0556802868378492E-2,4.8500000000000001E-2,421284.8340750513,5.0556802868378492E-2,4.8499999999999988E-2,421284.8340750513,421285,1405.838982031888,5.0557216634955049E-2,4.8500412956495875E-2,null,426352.19877015857,1422.74835587808,-1.1885006773215356E-2,-1.1885006773215356E-2]
["03H","NHS North East Lincolnshire CCG",null,null,229990,169648.75170898438,1355.6834204976944,3.7524347817785575E-3,null,228499.92406673476,169562.078125,1347.5886034982786,-5.1090021654298656E-4,null,6.52112222510004E-3,6.0068903658001549E-3,4.7964321122954567E-2,4.8500000000000001E-2,241021.31421506833,0,4.7964321122954567E-2,4.8500000000000001E-2,241021.31421506833,4.7964321122954567E-2,4.8499999999999988E-2,241021.31421506833,241021,1421.4322132943014,4.7962954911083155E-2,4.8498633089773646E-2,null,241427.13529516046,1423.8274145070457,-1.6822272055870835E-3,-1.6822272055869725E-3]
["03J","NHS North Kirklees CCG",null,null,247568,193733.75102114677,1277.8774926676406,2.8872408670774119E-2,null,240547.79753149141,194611.96875,1236.038045740655,4.5331168380535747E-3,null,2.9184230911902365E-2,3.3849643278508257E-2,5.3252973004699111E-2,4.8500000000000001E-2,260751.73202082736,0,5.3252973004699111E-2,4.8500000000000001E-2,260751.73202082736,5.3252973004699111E-2,4.8499999999999988E-2,260751.73202082736,260752,1339.8559280542709,5.3254055451431581E-2,4.8501077562018047E-2,null,254156.60813360778,1305.9659679004599,2.5950109717096437E-2,2.5950109717096437E-2]
["03K","NHS North Lincolnshire CCG",null,null,230808,177178.1650390625,1302.6887367814975,5.9809988771086786E-3,null,229740.92290564268,177652.984375,1293.2004700843781,2.6798975812443171E-3,null,4.6446975178018324E-3,7.3370424126897316E-3,5.1309872613934715E-2,4.8500000000000001E-2,242650.72907827704,0,5.1309872613934715E-2,4.8500000000000001E-2,242650.72907827704,5.1309872613934715E-2,4.8499999999999988E-2,242650.72907827704,242651,1365.8706655205888,5.1311046410869698E-2,4.8501170659686954E-2,null,242738.34270936801,1366.362313379336,-3.5982246724231004E-4,-3.5982246724242106E-4]
["03L","NHS Rotherham CCG",null,null,363751,263162.83093261719,1382.2278727999335,3.3959586410830411E-2,null,351736.96276135335,263993.09375,1332.3718350543152,3.1549395271379677E-3,null,3.4156311421833507E-2,3.7419012045977418E-2,5.1807954094204245E-2,4.8500000000000001E-2,382596.19510972087,0,5.1807954094204245E-2,4.8500000000000001E-2,382596.19510972087,5.1807954094204245E-2,4.8499999999999988E-2,382596.19510972087,382596,1449.2651855594233,5.1807417711566384E-2,4.8499465304294942E-2,null,371636.21670216846,1407.7497688409451,2.9490622294798596E-2,2.9490622294798596E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,163900,120479.5810546875,1360.3964967773527,-1.6407597632938087E-2,null,166276.51214970279,120626.71875,1378.4384908480552,1.221266658004927E-3,null,-1.4292530670616643E-2,-1.3088719003778282E-2,4.9780498090918224E-2,4.8500000000000001E-2,172059.02363710149,0,4.9780498090918224E-2,4.8500000000000001E-2,172059.02363710149,4.9780498090918224E-2,4.8499999999999988E-2,172059.02363710149,172059,1426.3755309186008,4.9780353874313565E-2,4.8499855959307503E-2,null,175683.48068006136,1456.4226110151187,-2.0630742663061974E-2,-2.0630742663062085E-2]
["03N","NHS Sheffield CCG",null,null,765498,601173.15856933594,1273.3402832250897,5.3182779813433223E-2,null,727009.45268389187,604647.125,1202.3698164179511,5.7786452724060133E-3,null,5.2940917307223945E-2,5.9025489361144157E-2,5.2115635396346338E-2,4.6070763524105565E-2,805392.41466463229,0,5.2115635396346338E-2,4.6070763524105565E-2,805392.41466463229,5.2115635396346338E-2,4.6070763524105551E-2,805392.41466463229,805392,1332.0033565031836,5.2115093703706705E-2,4.6070224943730809E-2,null,768139.46530114778,1270.3929838435067,4.8497097703797065E-2,4.8497097703797065E-2]
["03Q","NHS Vale of York CCG",null,null,412306,357151.74291992188,1154.4280776265018,2.5155649800609581E-2,null,402287.77967654454,358916.4375,1120.8396652954757,4.9410218907255388E-3,null,2.490311868660422E-2,2.9967187431907627E-2,5.3680661452425671E-2,4.8500000000000001E-2,434438.85880080384,0,5.3680661452425671E-2,4.8500000000000001E-2,434438.85880080384,5.3680661452425671E-2,4.8499999999999988E-2,434438.85880080384,434439,1210.4182327954818,5.3681003914568315E-2,4.8500340778349305E-2,null,425046.90803833009,1184.2503257832266,2.2096601066964983E-2,2.2096601066964983E-2]
["03R","NHS Wakefield CCG",null,null,511130,373747.33666992188,1367.5816516959123,1.5397648904560413E-3,null,510868.27389822388,375745.53125,1359.6123743606702,5.346378111699579E-3,null,5.1231621760150503E-4,5.8614333655131468E-3,5.4105677450116962E-2,4.8500000000000001E-2,538785.03491507831,0,5.4105677450116962E-2,4.8500000000000001E-2,538785.03491507831,5.4105677450116962E-2,4.8499999999999988E-2,538785.03491507831,538785,1433.9092688810256,5.4105609140531863E-2,4.8499932053681416E-2,null,539770.26199978148,1436.5314211565396,-1.8253358310833523E-3,-1.8253358310833523E-3]
["03T","NHS Lincolnshire East CCG",null,null,349546,250451.33483886719,1395.6643522179161,-2.5469197572293711E-2,null,359217.5747337403,251486.8125,1428.3753933767016,4.1344465654336027E-3,null,-2.6924002092350463E-2,-2.2900871374895493E-2,5.2834967223857054E-2,4.8500000000000001E-2,368014.25145323033,0,5.2834967223857054E-2,4.8500000000000001E-2,368014.25145323033,5.2834967223857054E-2,4.8499999999999988E-2,368014.25145323033,368014,1463.3530734340195,5.2834247852929339E-2,4.8499283591026732E-2,null,379540.03866676829,1509.1846562203666,-3.0368439406963432E-2,-3.0368439406963432E-2]
["03V","NHS Corby CCG",null,null,99744,78638.086181640625,1268.3930248455983,3.8362271923710889E-3,null,100349.39687652008,79913.375,1255.727178041474,1.6217190426197181E-2,null,-6.0328900358517235E-3,1.0086463863813844E-2,6.5503724161867671E-2,4.8500000000000001E-2,106277.60346280133,0,6.5503724161867671E-2,4.8500000000000001E-2,106277.60346280133,6.5503724161867671E-2,4.8499999999999988E-2,106277.60346280133,106278,1329.915048638604,6.5507699711260914E-2,4.8503912106024671E-2,null,106026.58847895155,1326.7689980425873,2.3712120200714004E-3,2.3712120200714004E-3]
["03W","NHS East Leicestershire and Rutland CCG",null,null,373495,331537.58283996582,1126.5540298648048,-1.1907921761420082E-2,null,379273.66932443617,333199,1138.2797347063952,5.0112483351130166E-3,null,-1.5236146855987065E-2,-1.0301250636439496E-2,5.3754293879366033E-2,4.8500000000000001E-2,393571.95999247383,0,5.3754293879366033E-2,4.8500000000000001E-2,393571.95999247383,5.3754293879366033E-2,4.8499999999999988E-2,393571.95999247383,393572,1181.1920203842149,5.3754400995997376E-2,4.8500106582519686E-2,null,400730.79171413614,1202.6770539951685,-1.7864341503467274E-2,-1.7864341503467274E-2]
["04C","NHS Leicester City CCG",null,null,448784,406178.91770935059,1104.8924019270157,-9.0283830096402617E-3,null,453360.44284268847,409607.5625,1106.8165833551679,8.441217998179873E-3,null,-1.0094490851457971E-2,-1.7384826511356311E-3,5.735061707109157E-2,4.8500000000000001E-2,474522.03933163278,0,5.735061707109157E-2,4.8500000000000001E-2,474522.03933163278,5.735061707109157E-2,4.8499999999999988E-2,474522.03933163278,474522,1158.4795873977546,5.7350529430639341E-2,4.8499913093147162E-2,null,479008.96868433559,1169.4338985363231,-9.3671913840354115E-3,-9.3671913840355225E-3]
["04D","NHS Lincolnshire West CCG",null,null,284590,237516.33752441406,1198.1912611411301,-5.7188660741811503E-3,null,287099.78347600595,238697.65625,1202.7758796898784,4.9736314474135845E-3,null,-8.7418508144423424E-3,-3.8116981111480097E-3,5.3714852572613214E-2,4.8500000000000001E-2,299876.70989364001,0,5.3714852572613214E-2,4.8500000000000001E-2,299876.70989364001,5.3714852572613214E-2,4.8499999999999988E-2,299876.70989364001,299877,1256.3047526781068,5.3715871956147465E-2,4.8501014338587778E-2,null,303342.23764656263,1270.8220198394288,-1.1423525037090765E-2,-1.1423525037090765E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,266873,193960.4169921875,1375.9147569307884,-3.7208480547166189E-3,null,268552.207076833,195172.625,1375.9727168542872,6.249770064483462E-3,null,-6.2528142855761137E-3,-4.2122872633276742E-5,5.5052883912610984E-2,4.8500000000000001E-2,281565.12828841025,0,5.5052883912610984E-2,4.8500000000000001E-2,281565.12828841025,5.5052883912610984E-2,4.8499999999999988E-2,281565.12828841025,281565,1442.6459653345341,5.5052403203021738E-2,4.8499522276075568E-2,null,283745.34607204871,1453.8173377134663,-7.6841650523320482E-3,-7.6841650523319371E-3]
["04F","NHS Milton Keynes CCG",null,null,318035,294316.6708984375,1080.5877867168022,-3.4416575586806664E-2,null,331169.07820636337,297252.1875,1114.101399863923,9.9740072235849908E-3,null,-3.9659735979876265E-2,-3.008129524943981E-2,5.8957746573928826E-2,4.8500000000000001E-2,336785.62693163945,0.20406808230681964,6.0621876884589865E-2,5.0147696177088301E-2,337314.87861499056,6.0621876884589865E-2,5.0147696177088363E-2,337314.87861499056,337315,1134.7771830947418,6.0622258556448205E-2,5.0148074079742866E-2,null,349904.71955846454,1177.1308480562975,-3.5980422254238698E-2,-3.5980422254238809E-2]
["04G","NHS Nene CCG",null,null,800777,685994.91723632813,1167.3220600906129,-4.5112149176737004E-3,null,808052.83764179738,691032.875,1169.3406592874433,7.3440161684701355E-3,null,-9.004160746506451E-3,-1.7262712801421332E-3,5.6200200952641E-2,4.8500000000000001E-2,845780.82831825304,0,5.6200200952641E-2,4.8500000000000001E-2,845780.82831825304,5.6200200952641E-2,4.8499999999999988E-2,845780.82831825304,845781,1223.9374284472356,5.6200415346594701E-2,4.8500212830919986E-2,null,853767.81876745203,1235.4952270070394,-9.3547901336715755E-3,-9.3547901336715755E-3]
["04H","NHS Newark & Sherwood CCG",null,null,174059,135028.08618164063,1289.0577428895404,-4.6374703609777246E-3,null,175719.5944704623,136000.96875,1292.046638237364,7.2050385654629512E-3,null,-9.4502521216632829E-3,-2.3133029871903465E-3,5.6054482935887995E-2,4.8500000000000001E-2,183815.78724533773,0,5.6054482935887995E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AG73,G73,T73, $P$1))","v":4.8500000000000001E-2},183815.78724533773,5.6054482935887995E-2,4.8499999999999988E-2,183815.78724533773,{"$f":"IF(ROUND(Z73,0)/E73>$AA$1,ROUND(Z73,0),ROUNDUP(Z73,0))","v":183816},{"$f":"AA73/K73*1000","v":1351.5786077810567},{"$f":"AA73/E73-1","v":5.6055705249369536E-2},{"$f":"AB73/G73-1","v":4.8501213569665413E-2},null,185660.79827598104,{"$f":"AF73/K73*1000","v":1365.1432043639838},-9.9363909511946957E-3,-9.9363909511946957E-3]
["04K","NHS Nottingham City CCG",null,null,440153,379334.08333206177,{"$f":"E74/F74*1000","v":1160.3307462743824},-3.3717353578690434E-2,null,455062.70904517762,381504.375,{"$f":"J74/K74*1000","v":1192.8112463852547},{"$f":"K74/F74-1","v":5.721319974399508E-3},null,{"$f":"E74/J74-1","v":-3.2764075695109085E-2},{"$f":"G74/L74-1","v":-2.7230209481426848E-2},{"$f":"(1+M74)*(1+R74)-1","v":5.4498803993157763E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":4.8500000000000001E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":464140.81207400037},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":8.956664584043561E-2},{"$f":"(1+M74)*(1+V74)-1","v":5.5226124810672239E-2},4.9223183254714087E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":464460.94451379182},{"$f":"MAX(U74,$X$1)","v":5.5226124810672239E-2},{"$f":"(1+X74)/(1+M74) - 1","v":4.9223183254714087E-2},{"$f":"(1+IF($Z$2=1,X74,0))*$E74","v":464460.94451379182},464461,1217.4460646748807,5.5226250871855953E-2,4.9223308598764337E-2,null,480807.53931605577,1260.2936449052668,{"$f":"AA74/AF74-1","v":-3.3998092748937725E-2},-3.3998092748937725E-2]
["04L","NHS Nottingham North and East CCG",null,null,188912,152471.7529296875,1238.9967083746783,-2.6940873023954204E-2,null,194703.41037068589,153479.546875,1268.5951603001558,6.6097091818524412E-3,null,-2.9744781355703576E-2,-2.3331676528290046E-2,5.5430280077172212E-2,4.8500000000000001E-2,199383.44506993875,0,5.5430280077172212E-2,4.8500000000000001E-2,199383.44506993875,5.5430280077172212E-2,4.8499999999999988E-2,199383.44506993875,199383,1299.0851488660287,5.5427924112814386E-2,4.8497659505629231E-2,null,205718.60927299105,1340.3649767127386,-3.0797453353301751E-2,-3.079745335330164E-2]
["04M","NHS Nottingham West CCG",null,null,119646,94123.332763671875,1271.1619583255867,2.3387730886061942E-2,null,117035.27331973468,94623.328125,1236.8543322121145,5.312129805087995E-3,null,2.2307178051636845E-2,2.7737806482120764E-2,5.4069768100634796E-2,4.8500000000000001E-2,126115.23147416855,0,5.4069768100634796E-2,4.8500000000000001E-2,126115.23147416855,5.4069768100634796E-2,4.8499999999999988E-2,126115.23147416855,126115,1332.810867034804,5.406783344198729E-2,4.8498075564205045E-2,null,123656.45582366796,1306.8284351646817,1.9882052740035627E-2,1.9882052740035627E-2]
["04N","NHS Rushcliffe CCG",null,null,146007,127118.41943359375,1148.5904296998719,2.73952631796468E-2,null,142837.36248731165,128001.953125,1115.8998671514346,6.950477321406634E-3,null,2.2190535147762258E-2,2.9295247280463288E-2,5.5787575471494932E-2,4.8500000000000001E-2,154152.37653186655,0,5.5787575471494932E-2,4.8500000000000001E-2,154152.37653186655,5.5787575471494932E-2,4.8499999999999988E-2,154152.37653186655,154152,1204.2941239299937,5.5784996609751669E-2,4.8497438938854165E-2,null,150918.27876650222,1179.0310622770212,2.1426968687477066E-2,2.1426968687477066E-2]
["04Q","NHS South West Lincolnshire CCG",null,null,162736,133650.33349609375,1217.6250948506338,5.1298190478843431E-3,null,163052.95513732653,134597.28125,1211.4134373522238,7.0852629330246941E-3,null,-1.9438785213036214E-3,5.1276115212877116E-3,5.5928898185276354E-2,4.8500000000000001E-2,171837.64517507915,0,5.5928898185276354E-2,4.8500000000000001E-2,171837.64517507915,5.5928898185276354E-2,4.8499999999999988E-2,171837.64517507915,171838,1276.6825481476806,5.5931078556680669E-2,4.8502165031586664E-2,null,172277.55335585214,1279.9482408256456,-2.5514255762862925E-3,-2.5514255762861815E-3]
["04V","NHS West Leicestershire CCG",null,null,432082,392938.00183105469,1099.6187642491636,-1.7021115287614297E-2,null,441758.25149368111,396364.25,1114.5259732523332,8.719564289987991E-3,null,-2.1903951903475716E-2,-1.3375380530314951E-2,5.7642463158052326E-2,4.8500000000000001E-2,456988.27076625754,0,5.7642463158052326E-2,4.8500000000000001E-2,456988.27076625754,5.7642463158052326E-2,4.8499999999999988E-2,456988.27076625754,456988,1152.9495911904264,5.7641836503256272E-2,4.849937876212751E-2,null,466750.39209190279,1177.5794413646104,-2.0915659113106E-2,-2.0915659113106E-2]
["04Y","NHS Cannock Chase CCG",null,null,171331,133195.41455078125,1286.3130504742671,-1.9177097879228056E-2,null,174887.93751769033,133391.125,1311.0912552667228,1.4693482495535815E-3,null,-2.0338381069480715E-2,-1.8898916984550262E-2,5.0040611639657007E-2,4.8500000000000001E-2,179904.50803283407,0,5.0040611639657007E-2,4.8500000000000001E-2,179904.50803283407,5.0040611639657007E-2,4.8499999999999988E-2,179904.50803283407,179905,1348.7029215774289,5.0043483082454321E-2,4.8502867229838431E-2,null,184782.09095703508,1385.2652562682492,-2.6393742660748898E-2,-2.6393742660748676E-2]
["05A","NHS Coventry and Rugby CCG",null,null,603637,514597.92022705078,1173.0265053027485,-1.6751448418733439E-2,null,616374.70054777234,521674.40625,1181.5314172272992,1.3751485858759294E-2,null,-2.0665514883158487E-2,-7.1982105600790769E-3,6.2918432922909107E-2,4.8500000000000001E-2,641616.89409428614,0,6.2918432922909107E-2,4.8500000000000001E-2,641616.89409428614,6.2918432922909107E-2,4.8499999999999988E-2,641616.89409428614,641617,1229.9184938210681,6.2918608368937035E-2,4.8500173066111651E-2,null,651245.6353298407,1248.3756679022256,-1.478495180234729E-2,-1.478495180234729E-2]
["05C","NHS Dudley CCG",null,null,426906,319480.24545288086,1336.2516339463718,-1.2566562878312371E-2,null,431123.92805329699,320331.8125,1345.8667270310439,2.665476376831899E-3,null,-9.7835628663495156E-3,-7.1441643452191395E-3,5.1294751981108222E-2,4.8500000000000001E-2,448804.03738924698,0,5.1294751981108222E-2,4.8500000000000001E-2,448804.03738924698,5.1294751981108222E-2,4.8499999999999988E-2,448804.03738924698,448804,1401.059721472403,5.1294664399188505E-2,4.8499912650907362E-2,null,455514.43980657827,1422.0081241746111,-1.4731563305496298E-2,-1.4731563305496187E-2]
["05D","NHS East Staffordshire CCG",null,null,163143,142069.916015625,1148.3289677038829,-4.6193287950245354E-2,null,171506.91460265219,142623.875,1202.5119539253312,3.899199773681028E-3,null,-4.8767215141323872E-2,-4.5058168481885041E-2,5.2588310962704554E-2,4.8500000000000001E-2,171722.4148153885,0.80554893501546354,5.9117873514046959E-2,5.5004201370829342E-2,172787.66723870215,5.9117873514046959E-2,5.5004201370829398E-2,172787.66723870215,172788,1211.4942186222329,5.9119913204979779E-2,5.5006233139490268E-2,null,181209.78921523428,1270.5431626733903,-4.6475354624640031E-2,-4.647535462463992E-2]
["05F","NHS Herefordshire CCG",null,null,239441,187473.50024414063,1277.1991758204961,6.8294691725936385E-3,null,238123.96481247997,188340.4375,1264.3273424087695,4.6243189289707498E-3,null,5.5308804746183604E-3,1.0180775958861688E-2,5.3348598397025881E-2,4.8500000000000001E-2,252214.84174878229,0,5.3348598397025881E-2,4.8500000000000001E-2,252214.84174878229,5.3348598397025881E-2,4.8499999999999988E-2,252214.84174878229,252215,1339.144176088048,5.334925931649126E-2,4.8500657877231568E-2,null,251595.64890276486,1335.8557102362306,2.4616924018208142E-3,2.4616924018208142E-3]
["05G","NHS North Staffordshire CCG",null,null,289281,218066.25219726563,1326.5739062563086,3.2982806728335534E-2,null,280212.72718991386,218799.09375,1280.6850448388286,3.3606371703560622E-3,null,3.2362101825375467E-2,3.5831496278036834E-2,5.2023628073118333E-2,4.8500000000000001E-2,304330.44715261972,0,5.2023628073118333E-2,4.8500000000000001E-2,304330.44715261972,5.2023628073118333E-2,4.8499999999999988E-2,304330.44715261972,304330,1390.9106970421353,5.2022082335168918E-2,4.8498459439316077E-2,null,296065.55133448256,1353.1388373699904,2.7914252868212364E-2,2.7914252868212586E-2]
["05H","NHS Warwickshire North CCG",null,null,238787,191658.75146484375,1245.8966688187002,-1.5158238919143585E-2,null,242679.02820857763,192349.4375,1261.6570724755959,3.6037281359571072E-3,null,-1.6037760812329105E-2,-1.2491828406249073E-2,5.2278508950551084E-2,4.8500000000000001E-2,251270.42831677524,0,5.2278508950551084E-2,4.8500000000000001E-2,251270.42831677524,5.2278508950551084E-2,4.8499999999999988E-2,251270.42831677524,251270,1306.3204304925509,5.2276715231566184E-2,4.8498212721879819E-2,null,256408.41158222433,1333.0343717913099,-2.0039949354690223E-2,-2.0039949354690112E-2]
["05J","NHS Redditch and Bromsgrove CCG",null,null,206246,177842.75146484375,1159.7099027157767,-3.9447406516410988E-2,null,215299.6643723482,178487.765625,1206.2432605307495,3.6268791100195763E-3,null,-4.2051456042636493E-2,-3.8577092480084008E-2,5.2302782746855403E-2,4.8500000000000001E-2,217033.23973040795,0.54526475823630549,5.6721352994775431E-2,5.2902602540735068E-2,217944.55216976046,5.6721352994775431E-2,5.2902602540735089E-2,217944.55216976046,217945,1221.0640837865549,5.6723524335017483E-2,5.2904766034247652E-2,null,227480.0808434611,1274.4855651417206,-4.1916113305861757E-2,-4.1916113305861868E-2]
["05L","NHS Sandwell and West Birmingham CCG",null,null,686134,571256.65789794922,1201.095848098759,-6.1026484917373391E-2,null,731602.46546004701,575628.9375,1270.9619301584314,7.6537919367791751E-3,null,-6.2149141927037466E-2,-5.4971026591617345E-2,5.6525000845712992E-2,4.8500000000000001E-2,724917.72493027244,1,7.0374019265621257E-2,6.2243826035020766E-2,734420.00733479776,7.0374019265621257E-2,6.2243826035020877E-2,734420.00733479776,734420,1275.8566363769717,7.0374008575584401E-2,6.2243815426181959E-2,null,772992.32431827975,1342.8656447944468,-4.9900009488836217E-2,-4.9900009488836217E-2]
["05N","NHS Shropshire CCG",null,null,393547,310001.58166503906,1269.4999744395914,-2.3875239999372688E-2,null,405213.87139747309,311223.875,1302.0012407385939,3.942861608627668E-3,null,-2.879188552266787E-2,-2.4962546334107438E-2,5.2634090396646016E-2,4.8500000000000001E-2,414260.98837332887,0,5.2634090396646016E-2,4.8500000000000001E-2,414260.98837332887,5.2634090396646016E-2,4.8499999999999988E-2,414260.98837332887,414261,1331.0707605578139,5.2634119939930946E-2,4.8500029427257285E-2,null,428138.54119610891,1375.6609810095993,-3.2413669550371838E-2,-3.2413669550371726E-2]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,258926,217891.49946594238,1188.3253850408769,-5.1252986274765933E-2,null,273656.87057680194,218123.328125,1254.5969884522269,1.0639637600633467E-3,null,-5.382971217113186E-2,-5.2823021274033266E-2,4.9615566002426448E-2,4.8500000000000001E-2,271772.76004274428,1,6.0962498337120641E-2,5.9834872441191872E-2,274710.7758444373,6.0962498337120641E-2,5.98348724411919E-2,274710.7758444373,274711,1259.4297105285837,6.0963364049960278E-2,5.9835737233923325E-2,null,289138.80206761108,1325.5748688279423,-4.9899224747556814E-2,-4.9899224747556814E-2]
["05R","NHS South Warwickshire CCG",null,null,335817,287548.66461181641,1167.861448611993,-1.6224270437932398E-2,null,341909.89700081747,288329.125,1185.8319793424182,2.7141854031462742E-3,null,-1.7820183195231931E-2,-1.5154365073195675E-2,5.1345823395198886E-2,4.8500000000000001E-2,353059.80037510552,0,5.1345823395198886E-2,4.8500000000000001E-2,353059.80037510552,5.1345823395198886E-2,4.8499999999999988E-2,353059.80037510552,353060,1224.5034212204541,5.1346417840669067E-2,4.8500592836402179E-2,null,361253.19209236407,1252.9195310822797,-2.2679916113431231E-2,-2.267991611343112E-2]
["05T","NHS South Worcestershire CCG",null,null,354592,311742.33544921875,1137.4521830313331,-6.7390677975769586E-2,null,382096.87879192596,313593.1875,1218.4476386047957,5.9371212707257648E-3,null,-7.1984044671833058E-2,-6.647430140388122E-2,5.4725071652355961E-2,4.8500000000000001E-2,373997.07260735222,1,8.1717600504276122E-2,7.5333216789755866E-2,383568.40739801229,8.1717600504276122E-2,7.5333216789755797E-2,383568.40739801229,383568,1223.1388157945873,8.1716451583792038E-2,7.5332074650292125E-2,null,403713.72213242005,1287.3803967199385,-4.990100912599682E-2,-4.9901009125996931E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,176506,149033.412109375,1184.3384480150194,-4.212146189432131E-2,null,184603.36697375434,149500.5,1234.8010004899938,3.1341152565318442E-3,null,-4.3863593099607856E-2,-4.0866951399415763E-2,5.1786119846473522E-2,4.8500000000000001E-2,185646.56086962167,0.63722696383195832,5.6947373408571256E-2,5.3645128137504994E-2,186557.55309085327,5.6947373408571256E-2,5.3645128137504994E-2,186557.55309085327,186558,1247.8754251658022,5.6949905385652588E-2,5.3647652203871576E-2,null,195047.1635224628,1304.6589377457788,-4.3523645097690133E-2,-4.3523645097690022E-2]
["05W","NHS Stoke on Trent CCG",null,null,397691,291168.83239746094,1365.8433037816721,-3.1323431676394398E-3,null,398079.47765724489,292240,1362.1662936533155,3.6788539271843668E-3,null,-9.7587963974210545E-4,2.6993841687970033E-3,5.2357278342652691E-2,4.8500000000000001E-2,418513.0183813679,0,5.2357278342652691E-2,4.8500000000000001E-2,418513.0183813679,5.2357278342652691E-2,4.8499999999999988E-2,418513.0183813679,418513,1432.0866411168902,5.23572321224266E-2,4.8499953949188157E-2,null,420600.5244995784,1439.2298265110128,-4.9631999438471963E-3,-4.9631999438471963E-3]
["05X","NHS Telford and Wrekin CCG",null,null,216365,186593.41552734375,1159.5532424791993,-4.3764347111383994E-2,null,227562.78630958361,187726.609375,1212.2031451332903,6.0730644993749472E-3,null,-4.9207458263188064E-2,-4.3433233831695506E-2,5.4867608127594725E-2,4.8500000000000001E-2,228236.43003252705,0.74029051532913681,6.0881197334923698E-2,5.4477288747235827E-2,229537.56026137076,6.0881197334923698E-2,5.4477288747235786E-2,229537.56026137076,229538,1222.7249017291851,6.0883229727543675E-2,5.4479308871510534E-2,null,240436.97967471546,1280.782625730069,-4.5329880991936355E-2,-4.5329880991936355E-2]
["05Y","NHS Walsall CCG",null,null,389152,285891.33435058594,1361.1885120057066,2.1349684213794351E-2,null,380890.99969689245,287643.6875,1324.1764594500007,6.1294377928404753E-3,null,2.1688620391874691E-2,2.7950997234219788E-2,5.4926715525793313E-2,4.8500000000000001E-2,410526.84120029351,0,5.4926715525793313E-2,4.8500000000000001E-2,410526.84120029351,5.4926715525793313E-2,4.8499999999999988E-2,410526.84120029351,410527,1427.2067069088732,5.4927123591809845E-2,4.8500405580039097E-2,null,402439.62133516453,1399.0907460298934,2.0095880813137068E-2,2.0095880813137068E-2]
["06A","NHS Wolverhampton CCG",null,null,360146,280643.16400146484,1283.2879834483344,-5.0935938369650269E-2,null,378885.37118979963,282238.0625,1342.4318741197412,5.6830121061735017E-3,null,-4.9459210132481668E-2,-4.405727531625292E-2,5.4458638193322972E-2,4.8500000000000001E-2,379759.06071077252,0.76535242233947465,6.0673401973470931E-2,5.4679644784028439E-2,381997.28302713769,6.0673401973470931E-2,5.4679644784028536E-2,381997.28302713769,381997,1353.4567117431229,6.0672616105690524E-2,5.46788633571067E-2,null,400320.52590477688,1418.3789470450213,-4.5772136872980207E-2,-4.5772136872980318E-2]
["06D","NHS Wyre Forest CCG",null,null,143159,116333.33471679688,1230.5931085746645,-6.7964026024645907E-2,null,154107.6196663407,116725.796875,1320.2533098263821,3.3736001736608401E-3,null,-7.1045284393111974E-2,-6.7911362603217618E-2,5.203721978208331E-2,4.8500000000000001E-2,150608.59634678328,1,8.0624464855049593E-2,7.6991127400619697E-2,154701.11776418405,8.0624464855049593E-2,7.6991127400619641E-2,154701.11776418405,154701,1325.3368504793084,8.0623642243938587E-2,7.6990307555338866E-2,null,162826.1422631134,1394.9456471689939,-4.9900723251084966E-2,-4.9900723251084966E-2]
["06F","NHS Bedfordshire CCG",null,null,568914,480292.08276367188,1184.5167147590369,-1.2771245540056375E-3,null,572131.74773000134,486320.96875,1176.4488568127392,1.2552540844806392E-2,null,-5.6241376968996226E-3,6.8578059297497163E-3,6.166133907577942E-2,4.8500000000000001E-2,603993.99905895803,0,6.166133907577942E-2,4.8500000000000001E-2,603993.99905895803,6.166133907577942E-2,4.8499999999999988E-2,603993.99905895803,603994,1241.9657773598724,6.1661340729881831E-2,4.8500001633596357E-2,null,604499.67075492989,1243.0055654574937,-8.3651121645500481E-4,-8.3651121645511584E-4]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,1033938,967901.83978271484,1068.2260922575679,-3.582070417038119E-2,null,1073863.8683975567,973472.4375,1103.1271426188241,5.7553333285693675E-3,null,-3.7179636611794131E-2,-3.1638284484960755E-2,5.4534466995004971E-2,4.8500000000000001E-2,1090323.2577358815,0.26659777048035155,5.6699432136837924E-2,5.0652576347438243E-2,1092561.697464698,5.6699432136837924E-2,5.0652576347438139E-2,1092561.697464698,1092562,1122.3348067314951,5.6699724741715585E-2,5.0652867277913849E-2,null,1134616.9085311508,1165.5357304670999,-3.7065293329353044E-2,-3.7065293329353044E-2]
["06K","NHS East and North Hertfordshire CCG",null,null,734308,598378.24904632568,1227.1635895360741,2.4142942331154771E-2,null,715335.06743790838,603318.875,1185.6666467428329,8.2566937577501776E-3,null,2.652314058927141E-2,3.4998827796361098E-2,5.715714340500111E-2,4.8500000000000001E-2,776278.94765943952,0,5.715714340500111E-2,4.8500000000000001E-2,776278.94765943952,5.715714340500111E-2,4.8499999999999988E-2,776278.94765943952,776279,1286.681110382963,5.7157214683756674E-2,4.8500070695048247E-2,null,755804.61049635278,1252.7448449153076,2.7089527133476121E-2,2.7089527133475899E-2]
["06L","NHS Ipswich and East Suffolk CCG",null,null,483608,407773.1640625,1185.9730914658148,-2.7892585896697741E-2,null,498903.49011598487,409731.90625,1217.6339760359701,4.8035093040104115E-3,null,-3.0658214301986453E-2,-2.6001972015619934E-2,5.3536479505254864E-2,4.8500000000000001E-2,509498.6697805773,4.0239839984736257E-2,5.3862946618486562E-2,4.8824906422209657E-2,509656.55188827304,5.3862946618486562E-2,4.8824906422209713E-2,509656.55188827304,509657,1243.8792103464607,5.3863873219632374E-2,4.8825828593696219E-2,null,527128.57958010444,1286.5207018036672,-3.3144815623584289E-2,-3.3144815623584067E-2]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,331135,239834.41975784302,1380.6817233920874,-1.5992124883731362E-2,null,336997.48795052385,240583.375,1400.7513526257742,3.1228013181476832E-3,null,-1.7396236352315353E-2,-1.4327760023979508E-2,5.1774257182077843E-2,4.8500000000000001E-2,348279.26865198737,0,5.1774257182077843E-2,4.8500000000000001E-2,348279.26865198737,5.1774257182077843E-2,4.8499999999999988E-2,348279.26865198737,348279,1447.6436703076427,5.1773445875549218E-2,4.8499191219133264E-2,null,356062.8671972712,1479.9978061546074,-2.1860935004375692E-2,-2.1860935004375803E-2]
["06N","NHS Herts Valleys CCG",null,null,778749,646355.75421142578,1204.8303042495506,2.1143868821334788E-2,null,759102.5545152768,651355.75,1165.4192881774313,7.7356715028775724E-3,null,2.588114790006002E-2,3.3817027461209292E-2,5.6610851570767062E-2,4.8500000000000001E-2,822834.64404988324,0,5.6610851570767062E-2,4.8500000000000001E-2,822834.64404988324,5.6610851570767062E-2,4.8499999999999988E-2,822834.64404988324,822835,1263.2651204813958,5.6611308650155623E-2,4.850045357071453E-2,null,802048.210214447,1231.3520072778156,2.5917132562387035E-2,2.5917132562386813E-2]
["06P","NHS Luton CCG",null,null,278705,234034.251953125,1190.8726935227505,-2.9176208986059771E-2,null,286556.94132659788,236174.59375,1213.3267036755424,9.1454211467461022E-3,null,-2.7400981076388553E-2,-1.8506153441419926E-2,5.8088974072363353E-2,4.8500000000000001E-2,294894.68751883804,0,5.8088974072363353E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AG105,G105,T105, $P$1))","v":4.8500000000000001E-2},294894.68751883804,5.8088974072363353E-2,4.8499999999999988E-2,294894.68751883804,{"$f":"IF(ROUND(Z105,0)/E105>$AA$1,ROUND(Z105,0),ROUNDUP(Z105,0))","v":294895},{"$f":"AA105/K105*1000","v":1248.6313422524943},{"$f":"AA105/E105-1","v":5.8090095262015362E-2},{"$f":"AB105/G105-1","v":4.8501111028825816E-2},null,302768.68461111048,{"$f":"AF105/K105*1000","v":1281.9697487512265},-2.6005610921168376E-2,-2.6005610921168265E-2]
["06Q","NHS Mid Essex CCG",null,null,462633,391510.001953125,1181.6632977243594,8.341218952154783E-4,null,461577.55287140282,393605.25,1172.6915554896759,5.3517101387510202E-3,null,2.2866084410548826E-3,7.6505558453834333E-3,5.4111268080480501E-2,4.8500000000000001E-2,487666.65828587691,0,5.4111268080480501E-2,4.8500000000000001E-2,487666.65828587691,5.4111268080480501E-2,4.8499999999999988E-2,487666.65828587691,487667,1238.9748358285365,5.4112006709421845E-2,4.8500734697055625E-2,null,487690.95552848984,1239.0356976399319,-4.9120305017469335E-5,-4.912030501724729E-5]
["06T","NHS North East Essex CCG",null,null,468503,351813.58211326599,1331.6796844107228,-7.8752454649918535E-3,null,474073.77892612747,355431.3125,1333.7985772599241,1.0283089029716086E-2,null,-1.175086911312917E-2,-1.5886153166801975E-3,5.9281818847657375E-2,4.8500000000000001E-2,496276.709975584,0,5.9281818847657375E-2,4.8500000000000001E-2,496276.709975584,5.9281818847657375E-2,4.8499999999999988E-2,496276.709975584,496277,1396.2669650834437,5.9282437892606898E-2,4.8500612744048377E-2,null,500894.14616723952,1409.2572279130288,-9.2178081987365212E-3,-9.2178081987362992E-3]
["06V","NHS North Norfolk CCG",null,null,234054,173764.16845703125,1346.9635430498856,-7.4584091394499508E-3,null,236613.54142483568,174474.546875,1356.149339045737,4.0881755098112205E-3,null,-1.0817391977748558E-2,-6.7734398649008654E-3,5.2786452022037134E-2,4.8500000000000001E-2,246408.88024156587,0,5.2786452022037134E-2,4.8500000000000001E-2,246408.88024156587,5.2786452022037134E-2,4.8499999999999988E-2,246408.88024156587,246409,1412.2919612826763,5.2786963692139421E-2,4.850050958682206E-2,null,249999.77444875293,1432.8724672250446,-1.4363110753481845E-2,-1.4363110753481956E-2]
["06W","NHS Norwich CCG",null,null,264780,235861.92057037354,1122.6059694574487,-7.8117652219387157E-3,null,267182.51691810502,237093.515625,1126.9077360204799,5.2216782244804971E-3,null,-8.9920438875176201E-3,-3.8173192227983765E-3,5.3974929618367806E-2,4.8500000000000001E-2,279071.48186435143,0,5.3974929618367806E-2,4.8500000000000001E-2,279071.48186435143,5.3974929618367806E-2,4.8499999999999988E-2,279071.48186435143,279071,1177.0503265951561,5.3973109751491721E-2,4.8498189586520857E-2,null,282298.16672345914,1190.6616930424925,-1.1431766493264162E-2,-1.1431766493264273E-2]
["06Y","NHS South Norfolk CCG",null,null,262273,228211.0830078125,1149.2561909932369,-3.2319254597075409E-2,null,273264.51600932167,230298.28125,1186.5677612794675,9.1459109464724353E-3,null,-4.0222990419095384E-2,-3.1444955360996674E-2,5.8089487627376313E-2,4.8500000000000001E-2,277508.30418849486,0.2588335486344045,6.0198487639141707E-2,5.0589886099610078E-2,278061.4379485806,6.0198487639141707E-2,5.0589886099610126E-2,278061.4379485806,278061,1207.3950291368055,6.0196817819600179E-2,5.0588231413678519E-2,null,288724.25033577299,1253.6969393286472,-3.6932298978600286E-2,-3.6932298978600286E-2]
["07G","NHS Thurrock CCG",null,null,211670,176522.3330078125,1199.1117293392667,1.8128929995719245E-2,null,207645.71174413274,178554.9375,1162.9233817414472,1.1514715773088824E-2,null,1.9380550756695092E-2,3.1118428063273029E-2,6.0573179488083717E-2,4.8500000000000001E-2,224491.52490224267,0,6.0573179488083717E-2,4.8500000000000001E-2,224491.52490224267,6.0573179488083717E-2,4.8499999999999988E-2,224491.52490224267,224492,1257.2713090053867,6.0575424009070789E-2,4.8502218970176258E-2,null,219393.11160589042,1228.7148968137071,2.3240877331048848E-2,2.3240877331048626E-2]
["07H","NHS West Essex CCG",null,null,393307,313283.41552734375,1255.4351124458797,6.7916358593551607E-3,null,389868.65070255997,316014.28125,1233.7057969672373,8.7169176129526793E-3,null,8.8192505123045883E-3,1.7613044805381062E-2,5.7639688117180787E-2,4.8500000000000001E-2,415977.09281430405,0,5.7639688117180787E-2,4.8500000000000001E-2,415977.09281430405,5.7639688117180787E-2,4.8499999999999988E-2,415977.09281430405,415977,1316.3234216966262,5.7639452132812297E-2,4.8499766054911353E-2,null,411925.17618963792,1303.5017739080042,9.8363101955603049E-3,9.8363101955600829E-3]
["07J","NHS West Norfolk CCG",null,null,244323,175842.08203125,1389.4455592068105,-3.01807876301462E-2,null,252611.31105427619,176762.8125,1429.0975996677819,5.2361212862934714E-3,null,-3.2810530216104805E-2,-2.7746208845490505E-2,5.3990073168678654E-2,4.8500000000000001E-2,257514.01664679107,0.11028951186708852,5.4885240761075149E-2,4.9390504801251144E-2,257732.72667846817,5.4885240761075149E-2,4.9390504801251067E-2,257732.72667846817,257733,1458.0725230313926,5.4886359450399658E-2,4.939161766349387E-2,null,266902.60585459502,1509.9477207888115,-3.4355625061189943E-2,-3.4355625061190054E-2]
["07K","NHS West Suffolk CCG",null,null,307742,250879.66259765625,1226.6518410204326,-1.7055363748460395E-2,null,314528.96575323155,252258.15625,1246.853502891372,5.4946408890643728E-3,null,-2.1578189903680767E-2,-1.6202113419173214E-2,5.426113097218388E-2,4.8500000000000001E-2,324440.42896764178,0,5.426113097218388E-2,4.8500000000000001E-2,324440.42896764178,5.426113097218388E-2,4.8499999999999988E-2,324440.42896764178,324440,1286.1427547994297,5.4259737052466006E-2,4.8498613697516291E-2,null,332323.20526712656,1317.3933013994531,-2.3721501063369677E-2,-2.3721501063369788E-2]
["07L","NHS Barking and Dagenham CCG",null,null,282613,224031.66444396973,1261.4868558934509,4.1850445853276907E-2,null,271906.57078997121,227890.296875,1193.1467663106102,1.7223602925091397E-2,null,3.9375397140728685E-2,5.7277186271189828E-2,6.4566536555064946E-2,4.6541324339934569E-2,300860.34259543655,0,6.4566536555064946E-2,4.6541324339934569E-2,300860.34259543655,6.4566536555064946E-2,4.6541324339934631E-2,300860.34259543655,300860,1320.1966214692527,6.4565324312752859E-2,4.6540132623276831E-2,null,287289.48038766661,1260.6481466178773,4.72363958263331E-2,4.7236395826333322E-2]
["07M","NHS Barnet CCG",null,null,495248,423732.57261180878,1168.7749113724806,1.8780740756965342E-2,null,485569.26143772557,428645.75,1132.7984972153008,1.1594995772704841E-2,null,1.9932766200266849E-2,3.1758882312802106E-2,6.0657353067681052E-2,4.8500000000000001E-2,525288.43279206287,0,6.0657353067681052E-2,4.8500000000000001E-2,525288.43279206287,6.0657353067681052E-2,4.8499999999999988E-2,525288.43279206287,525288,1225.4594849009934,6.0656479178108791E-2,4.8499136127031273E-2,null,513039.9769500987,1196.8857196183531,2.3873428193087243E-2,2.3873428193087243E-2]
["07N","NHS Bexley CCG",null,null,309132,241442.50463867188,1280.3545111604442,1.2708803190744078E-3,null,307629.76195835078,243943.6875,1261.0687536579555,1.0359331158659169E-2,null,4.8832662746480793E-3,1.5293184805782234E-2,5.9361758719854052E-2,4.8500000000000001E-2,327482.6191965859,0,5.9361758719854052E-2,4.8500000000000001E-2,327482.6191965859,5.9361758719854052E-2,4.8499999999999988E-2,327482.6191965859,327483,1342.4532659817237,5.9362990567136453E-2,4.8501219217009339E-2,null,325033.68421009067,1332.4127692793472,7.5355752615664517E-3,7.5355752615662297E-3]
["07P","NHS Brent CCG",null,null,427162,381905.08129882813,1118.5030545999984,-5.3388448898612939E-2,null,449221.21504519536,383764.34375,1170.5652762202335,4.8683888804219588E-3,null,-4.9105461421665053E-2,-4.4476137023596429E-2,5.3604505741122521E-2,4.8500000000000001E-2,450059.8078813894,0.78217417765447506,5.9950719691980847E-2,5.481546779765762E-2,452770.66932506592,5.9950719691980847E-2,5.4815467797657558E-2,452770.66932506592,452771,1179.8151844324384,5.9951493812651968E-2,5.4816238167866738E-2,null,474635.56718950183,1236.7891257211199,-4.6066010853274775E-2,-4.6066010853274997E-2]
["07Q","NHS Bromley CCG",null,null,440553,349360.75073242188,1261.0260284717071,1.3680586491905844E-2,null,432487.59581228992,353043.375,1225.0267996454825,1.0541036049005692E-2,null,1.8648868235311644E-2,2.9386482676658776E-2,5.9552276297382356E-2,4.8500000000000001E-2,466788.93397964071,0,5.9552276297382356E-2,4.8500000000000001E-2,466788.93397964071,5.9552276297382356E-2,4.8499999999999988E-2,466788.93397964071,466789,1322.1859778561204,5.9552426155309313E-2,4.8500148294746692E-2,null,456955.25604270049,1294.3317688448353,2.1520146288416031E-2,2.1520146288416031E-2]
["07R","NHS Camden CCG",null,null,364048,284025.75010299683,1281.7429400960461,0.11851414686714157,null,325528.94198032341,287746.65625,1131.3039957534638,1.3100594385029751E-2,null,0.1183275987239405,0.13297835498440702,4.8602025959795681E-2,3.5042355884033274E-2,381741.47034661169,0,4.8602025959795681E-2,3.5042355884033274E-2,381741.47034661169,4.8602025959795681E-2,3.5042355884033372E-2,381741.47034661169,381741,1326.6565977688924,4.8600733969146992E-2,3.5041080600358709E-2,null,343945.49687036598,1195.3066678611178,0.10988805922317169,0.10988805922317169]
["07T","NHS City and Hackney CCG",null,null,395030,319028.99714660645,1238.2260030691446,3.8822867868533395E-2,null,381011.23283464892,323519.0625,1177.7087566042539,1.4074160636032174E-2,null,3.6793579709065716E-2,5.138557909629804E-2,6.2878576106006001E-2,4.8127067392549967E-2,419868.92391915555,0,6.2878576106006001E-2,4.8127067392549967E-2,419868.92391915555,6.2878576106006001E-2,4.8127067392550016E-2,419868.92391915555,419869,1297.8184245325574,6.2878768701111198E-2,4.8127257314660943E-2,null,402566.65657219861,1244.3367431314764,4.2980070866098341E-2,4.2980070866098563E-2]
["07V","NHS Croydon CCG",null,null,500697,412238.41619873047,1214.5811266619696,-4.0082115064690615E-2,null,520367.60155037697,415648.125,1251.9426174492594,8.2712058539100575E-3,null,-3.7801357140165193E-2,-2.9842814092718606E-2,5.7172359337824608E-2,4.8500000000000001E-2,529323.02880337078,0.19449052581199217,5.8755712763573831E-2,5.0070364616738521E-2,530115.80911358318,5.8755712763573831E-2,5.0070364616738416E-2,530115.80911358318,530116,1275.3961057805807,5.8756094004957182E-2,5.0070742730663698E-2,null,549807.00696438644,1322.7703287832383,-3.5814397988678137E-2,-3.5814397988678137E-2]
["07W","NHS Ealing CCG",null,null,497132,437491.41586303711,1136.3240099678533,-2.6354520084330146E-2,null,507075.28036113182,438184.875,1157.2176706490195,1.5850805565977844E-3,null,-1.9609081227644043E-2,-1.8055082644432896E-2,5.0161956963592713E-2,4.8500000000000001E-2,522069.11398922477,0,5.0161956963592713E-2,4.8500000000000001E-2,522069.11398922477,5.0161956963592713E-2,4.8499999999999988E-2,522069.11398922477,522069,1191.4354643117247,5.0161727669914669E-2,4.8499771069195674E-2,null,535762.682708045,1222.6863894105084,-2.5559232007032362E-2,-2.555923200703214E-2]
["07X","NHS Enfield CCG",null,null,412335,339923.580078125,1213.0226443991694,-1.6596594531923525E-2,null,418245.6808856026,343347.5625,1218.1408187093293,1.0072800542663352E-2,null,-1.4132078717674301E-2,-4.2016277851872896E-3,5.9061331368982506E-2,4.8500000000000001E-2,436688.05407002941,0,5.9061331368982506E-2,4.8500000000000001E-2,436688.05407002941,5.9061331368982506E-2,4.8499999999999988E-2,436688.05407002941,436688,1271.8540851735331,5.9061200237670919E-2,4.8499870176375692E-2,null,441907.61549791275,1287.0562187198072,-1.1811553625369453E-2,-1.1811553625369342E-2]
["07Y","NHS Hounslow CCG",null,null,350994,316827.41741943359,1107.8397281992006,-2.1858120117961843E-2,null,357031.37404941698,318917.875,1119.5088204115777,6.5980955739033398E-3,null,-1.690992581671924E-2,-1.0423403549502219E-2,5.5418103209237568E-2,4.8500000000000001E-2,370445.42171782313,0,5.5418103209237568E-2,4.8500000000000001E-2,370445.42171782313,5.5418103209237568E-2,4.8499999999999988E-2,370445.42171782313,370445,1161.5686326769862,5.541690171341962E-2,4.8498806379801973E-2,null,377230.15532412723,1182.8441893516544,-1.7986778703566908E-2,-1.7986778703566908E-2]
["08A","NHS Greenwich CCG",null,null,378420,296353.24816131592,1276.9220595618785,2.8434184294406917E-2,null,368181.08709591418,300540.5,1225.0631349049934,1.4129259134709526E-2,null,2.7809448293085515E-2,4.2331634329121348E-2,6.331452820274297E-2,4.8500000000000001E-2,402379.48376248201,0,6.331452820274297E-2,4.8500000000000001E-2,402379.48376248201,6.331452820274297E-2,4.8499999999999988E-2,402379.48376248201,402379,1338.8511698090606,6.3313249828233165E-2,4.8498739436321214E-2,null,389010.65499463357,1294.370159744306,3.4364984181605163E-2,3.4364984181604941E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,265753,239940.24328613281,1107.5799389062261,-3.7304126088516742E-2,null,272843.22662428254,239545.84375,1139.0021315044526,-1.6437406694735923E-3,null,-2.5986449112207932E-2,-2.7587474798420608E-2,4.6776537908056914E-2,4.8500000000000001E-2,278184.00527867983,0.10391465053898019,4.7614191349990787E-2,4.9339032593931631E-2,278406.61419383407,4.7614191349990787E-2,4.9339032593931575E-2,278406.61419383407,278407,1162.2284721857127,4.7615643097161708E-2,4.934048673132696E-2,null,288279.12682084984,1203.4403198483792,-3.4245028177100179E-2,-3.4245028177100401E-2]
["08D","NHS Haringey CCG",null,null,364654,318493.83821725845,1144.9326682146161,-4.65781043527429E-2,null,382171.60315962881,321680.5625,1188.046925153051,1.0005607331617261E-2,null,-4.5837008858850004E-2,-3.6290028639130334E-2,5.8990879287200704E-2,4.8500000000000001E-2,386165.26009559486,0.45341480478435076,6.2688492944044771E-2,5.2160983295541301E-2,387513.60970601771,6.2688492944044771E-2,5.2160983295541197E-2,387513.60970601771,387514,1204.6546952926319,6.2689563257224634E-2,5.2162043005677505E-2,null,403792.67397498601,1255.2597857851174,-4.0314436155407862E-2,-4.0314436155408195E-2]
["08E","NHS Harrow CCG",null,null,299899,267267.66491699219,1122.0923417471486,-1.3494903351544574E-2,null,302246.90114231291,268365.625,1126.2504321941863,4.1080917265050587E-3,null,-7.7681562108304902E-3,-3.6919767825853711E-3,5.2807334175240639E-2,4.8500000000000001E-2,315735.86671182048,0,5.2807334175240639E-2,4.8500000000000001E-2,315735.86671182048,5.2807334175240639E-2,4.8499999999999988E-2,315735.86671182048,315736,1176.5143169882506,5.2807778618801704E-2,4.8500442625216245E-2,null,319346.29209468217,1189.9672027469321,-1.1305257596702423E-2,-1.1305257596702423E-2]
["08F","NHS Havering CCG",null,null,368916,278062.16650390625,1326.7392850973038,7.088261418985109E-3,null,365728.16211532609,281514.65625,1299.1443038423549,1.2416251335095829E-2,null,8.7164134865520548E-3,2.1240890002237389E-2,6.1518439524848034E-2,4.8500000000000001E-2,391611.13663574884,0,6.1518439524848034E-2,4.8500000000000001E-2,391611.13663574884,6.1518439524848034E-2,4.8499999999999988E-2,391611.13663574884,391611,1391.0856550652502,6.1518069153953636E-2,4.8499634171326411E-2,null,386418.95762941096,1372.6424150586686,1.3436303442359465E-2,1.3436303442359687E-2]
["08G","NHS Hillingdon CCG",null,null,366969,312904.00268554688,1172.7846139724388,-2.2837454557188552E-2,null,375336.82582007046,316898.25,1184.4080105209493,1.276508859002079E-2,null,-2.2294177507862889E-2,-9.8136760687713709E-3,6.1884195386636698E-2,4.8500000000000001E-2,389678.5812968387,0,6.1884195386636698E-2,4.8500000000000001E-2,389678.5812968387,6.1884195386636698E-2,4.8499999999999988E-2,389678.5812968387,389679,1229.665989004357,6.1885336363562082E-2,4.8501126595829502E-2,null,396571.22425149317,1251.415002296457,-1.7379536965905329E-2,-1.7379536965905551E-2]
["08H","NHS Islington CCG",null,null,352245,252448.00146484375,1395.3170472971801,7.385079041041287E-2,null,327567.9936412106,255947.1875,1279.8265018685177,1.3861016981128849E-2,null,7.5333997331309632E-2,9.0239220128704112E-2,5.2052652451546777E-2,3.7669497920077108E-2,370580.28656279511,0,5.2052652451546777E-2,3.7669497920077108E-2,370580.28656279511,5.2052652451546777E-2,3.7669497920077122E-2,370580.28656279511,370580,1447.8768202912954,5.2051838918934168E-2,3.7668695509688543E-2,null,346099.90634431859,1352.2317229772982,7.0731292343452212E-2,7.073129234345199E-2]
["08J","NHS Kingston CCG",null,null,234305,209554.50017547607,1118.1100849840898,8.1846417175340802E-2,null,216610.31065269659,212189.8125,1020.8327539414579,1.257578492619893E-2,null,8.1689044690371526E-2,9.5292133473423579E-2,4.9341897014201441E-2,3.6309491729236032E-2,245866.05317991247,0,4.9341897014201441E-2,3.6309491729236032E-2,245866.05317991247,4.9341897014201441E-2,3.6309491729236143E-2,245866.05317991247,245866,1158.7078432429455,4.9341670045453645E-2,3.6309267579348825E-2,null,228864.87595068992,1078.5855986874485,7.4284548813742246E-2,7.4284548813742024E-2]
["08K","NHS Lambeth CCG",null,null,473154,413713.32934570313,1143.6759863364896,-4.1660526752612448E-2,null,490459.73673697497,416706.75,1176.9901417171068,7.2354948268915642E-3,null,-3.5284724597598793E-2,-2.8304532213001665E-2,5.6086416325995758E-2,4.8500000000000001E-2,499691.51223031018,0.13271213706833992,5.7165720148826482E-2,4.9571550623835184E-2,500202.18915129785,5.7165720148826482E-2,4.9571550623835225E-2,500202.18915129785,500202,1200.3693244709859,5.7165320381947549E-2,4.9571153728689143E-2,null,518207.12720869004,1243.5774731479391,-3.474503970193199E-2,-3.4745039701931879E-2]
["08L","NHS Lewisham CCG",null,null,425399,330341.75537109375,1287.7542517206837,2.0918358989143737E-2,null,415915.14128812554,334478.84375,1243.472192815261,1.2523661667471542E-2,null,2.2802388685591257E-2,3.5611619754171375E-2,6.1631059258344001E-2,4.8500000000000001E-2,451616.79097744025,0,6.1631059258344001E-2,4.8500000000000001E-2,451616.79097744025,6.1631059258344001E-2,4.8499999999999988E-2,451616.79097744025,451617,1350.2109578492584,6.1631550614834607E-2,4.8500485279020289E-2,null,439445.2273767399,1313.8206962506576,2.7698042588650384E-2,2.7698042588650162E-2]
["08M","NHS Newham CCG",null,null,442369,400514.66493988037,1104.5013796595993,1.0498190970480437E-3,null,443372.4543313061,405949.8125,1092.1853901122472,1.357040836678336E-2,null,-2.2632311085258872E-3,1.1276464287886423E-2,6.272857317257241E-2,4.8500000000000001E-2,470118.1761857777,0,6.272857317257241E-2,4.8500000000000001E-2,470118.1761857777,6.272857317257241E-2,4.8499999999999988E-2,470118.1761857777,470118,1158.0692625643226,6.2728174894714606E-2,4.8499607054572014E-2,null,468455.9172401707,1153.9749565475431,3.5480024878780103E-3,3.5480024878777883E-3]
["08N","NHS Redbridge CCG",null,null,358441,320670.83752441406,1117.7848374587861,1.0386753656050907E-3,null,358134.31611533486,324502.875,1103.639886442716,1.1950065385331943E-2,null,8.5633761096048922E-4,1.2816636286735239E-2,6.1029643556520519E-2,4.8500000000000001E-2,380316.52646604279,0,6.1029643556520519E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AG137,G137,T137, $P$1))","v":4.8500000000000001E-2},380316.52646604279,6.1029643556520519E-2,4.8499999999999988E-2,380316.52646604279,{"$f":"IF(ROUND(Z137,0)/E137>$AA$1,ROUND(Z137,0),ROUNDUP(Z137,0))","v":380317},{"$f":"AA137/K137*1000","v":1171.9988613352039},{"$f":"AA137/E137-1","v":6.1030964649691377E-2},{"$f":"AB137/G137-1","v":4.8501305492450575E-2},null,378395.49550731835,{"$f":"AF137/K137*1000","v":1166.0774823869228},5.078032152854961E-3,5.078032152854961E-3]
["08P","NHS Richmond CCG",null,null,239039,217734.17114257813,{"$f":"E138/F138*1000","v":1097.8478883016985},5.3399857327151024E-2,null,226313.49418217581,219498.4375,{"$f":"J138/K138*1000","v":1031.048315239947},{"$f":"K138/F138-1","v":8.1028455394196452E-3},null,{"$f":"E138/J138-1","v":5.622954947432568E-2},{"$f":"G138/L138-1","v":6.478801436788717E-2},{"$f":"(1+M138)*(1+R138)-1","v":5.2983345614068256E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":4.4519763309103441E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":251704.08595224126},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":5.2983345614068256E-2},4.4519763309103441E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":251704.08595224126},{"$f":"MAX(U138,$X$1)","v":5.2983345614068256E-2},{"$f":"(1+X138)/(1+M138) - 1","v":4.4519763309103455E-2},{"$f":"(1+IF($Z$2=1,X138,0))*$E138","v":251704.08595224126},251704,1146.7234248535367,5.2982986039934898E-2,4.4519406625125102E-2,null,239117.00978545292,1089.3790976778726,{"$f":"AA138/AF138-1","v":5.2639459760059459E-2},5.2639459760059459E-2]
["08Q","NHS Southwark CCG",null,null,414964,330855.16479873657,1254.2164794447986,1.0382058763416913E-2,null,409075.56079882983,334416.6875,1223.2510400630945,1.0764597564707712E-2,null,1.4394502545376664E-2,2.5314051137129479E-2,5.9786680546596083E-2,4.8500000000000001E-2,439773.32010633772,0,5.9786680546596083E-2,4.8500000000000001E-2,439773.32010633772,5.9786680546596083E-2,4.8499999999999988E-2,439773.32010633772,439773,1315.0450214898442,5.9785909139105975E-2,4.8499236807965085E-2,null,432218.70276892831,1292.4555470005614,1.7477950821370047E-2,1.7477950821370047E-2]
["08R","NHS Merton CCG",null,null,256464,225435.25415039063,1137.6392790317955,4.8201347130071959E-2,null,243216.80462499175,226818.96875,1072.2948171634862,6.1379689916922775E-3,null,5.4466612187565211E-2,6.0938895555947337E-2,5.1973353594735094E-2,4.5555764731726615E-2,269793.29415632016,0,5.1973353594735094E-2,4.5555764731726615E-2,269793.29415632016,5.1973353594735094E-2,4.5555764731726622E-2,269793.29415632016,269793,1189.4640094998667,5.1972206625491291E-2,4.5554624759596374E-2,null,256976.61229465101,1132.9590894044263,4.9873751509548425E-2,4.9873751509548203E-2]
["08T","NHS Sutton CCG",null,null,250855,196403.9951171875,1277.2398028376331,4.4078592587289078E-2,null,239522.343558814,198247.3125,1208.1997003556555,9.3853354750379481E-3,null,4.731356696333977E-2,5.7142956136849277E-2,5.6399933262319957E-2,4.6577452767486441E-2,265003.20525851927,0,5.6399933262319957E-2,4.6577452767486441E-2,265003.20525851927,5.6399933262319957E-2,4.6577452767486482E-2,265003.20525851927,265003,1336.7293440610954,5.6399115026608992E-2,4.6576642139788405E-2,null,253073.13987421247,1276.5526890772478,4.7139969621893263E-2,4.7139969621893263E-2]
["08V","NHS Tower Hamlets CCG",null,null,377999,324833.74938964844,1163.6691098454123,6.9906047216870881E-2,null,356069.45087132015,331104.6875,1075.3983990979293,1.9305069507507877E-2,null,6.1587842133092652E-2,8.208186921379701E-2,5.9939739932623137E-2,3.9865072430914611E-2,400656.16175479162,0,5.9939739932623137E-2,3.9865072430914611E-2,400656.16175479162,5.9939739932623137E-2,3.9865072430914639E-2,400656.16175479162,400656,1210.0583746643574,5.9939312008761902E-2,3.9864652611692808E-2,null,376213.81206620077,1136.2382541509648,6.4968874480074268E-2,6.4968874480074046E-2]
["08W","NHS Waltham Forest CCG",null,null,355329,311576.33331298828,1140.4235880876768,-5.9256971663939506E-2,null,376808.45640673477,314321.09375,1198.8010473978404,8.8092712557039654E-3,null,-5.7003647454104356E-2,-4.869653679138819E-2,5.7736520911605638E-2,4.8500000000000001E-2,375844.46023899992,0.95166814423245738,6.5488215398989524E-2,5.618400401171475E-2,378598.86208950757,6.5488215398989524E-2,5.618400401171475E-2,378598.86208950757,378599,1204.4975902925701,6.5488603519555211E-2,5.6184388743077518E-2,null,398126.11123100627,1266.6223144020421,-4.9047552220647939E-2,-4.9047552220647828E-2]
["08X","NHS Wandsworth CCG",null,null,432366,403858.760597229,1070.5871512125038,4.3561766735432883E-2,null,411937.10416551022,406574.1875,1013.1904996194827,6.7237043434575927E-3,null,4.9592269372952025E-2,5.664941747339447E-2,5.374806064532156E-2,4.6710290121291333E-2,455604.83398897509,0,5.374806064532156E-2,4.6710290121291333E-2,455604.83398897509,5.374806064532156E-2,4.6710290121291242E-2,455604.83398897509,455605,1120.5949959624529,5.3748444604802437E-2,4.6710671516384528E-2,null,435242.1357978984,1070.510989578989,4.678513987339894E-2,4.6785139873399162E-2]
["08Y","NHS West London CCG",null,null,361958,250220.58605957031,1446.555639965723,0.20988674175734001,null,296710.59612572246,250446.09375,1184.7283847912779,9.0123556171350927E-4,null,0.21990250677340439,0.22100192629433213,3.5975172863035754E-2,3.5042355884033274E-2,374979.50161915872,0,3.5975172863035754E-2,3.5042355884033274E-2,374979.50161915872,3.5975172863035754E-2,3.5042355884033372E-2,374979.50161915872,374980,1497.2483474799653,3.5976549765442289E-2,3.5043731546643864E-2,null,313496.77478856134,1251.7535015000062,0.19612075834880982,0.1961207583488096]
["09A","NHS Central London (Westminster) CCG",null,null,271718,229468.58055114746,1184.1185374807133,7.6000021644248017E-2,null,251532.33514599831,231308.875,1087.4305412881295,8.019810138854E-3,null,8.0250775083391179E-2,8.8914181201910081E-2,4.6350908496028076E-2,3.8026135966409039E-2,284312.37615472375,0,4.6350908496028076E-2,3.8026135966409039E-2,284312.37615472375,4.6350908496028076E-2,3.8026135966409136E-2,284312.37615472375,284312,1229.1443637863008,4.6349524138997067E-2,3.8024762623328989E-2,null,265762.5876963748,1148.9511057298375,6.9796928395419178E-2,6.9796928395419178E-2]
["09C","NHS Ashford CCG",null,null,149981,133545.91546630859,1123.0669202895815,2.747786975579869E-3,null,150450.28430393455,134913.28125,1115.1628876711095,1.0238918793711527E-2,null,-3.1191985186715954E-3,7.0877830547058096E-3,5.923550635520658E-2,4.8500000000000001E-2,158865.20047866023,0,5.923550635520658E-2,4.8500000000000001E-2,158865.20047866023,5.923550635520658E-2,4.8499999999999988E-2,158865.20047866023,158865,1177.5341799419766,5.9234169661490421E-2,4.8498676853869771E-2,null,158961.89590519547,1178.2523887372686,-6.0955428748321605E-4,-6.0955428748310503E-4]
["09D","NHS Brighton and Hove CCG",null,null,376110,317709.16668701172,1183.8185341706596,5.2972683852883895E-2,null,356599.62474798394,319712.5625,1115.3757048504592,6.3057538876802877E-3,null,5.4712270843819466E-2,6.1363026846076751E-2,5.2033906060105162E-2,4.5441608572506467E-2,395680.47240826616,0,5.2033906060105162E-2,4.5441608572506467E-2,395680.47240826616,5.2033906060105162E-2,4.5441608572506453E-2,395680.47240826616,395680,1237.6116750182439,5.2032650022599825E-2,4.544036040563415E-2,null,376773.98013091262,1178.4772458883676,5.0178677048023257E-2,5.0178677048023257E-2]
["09E","NHS Canterbury and Coastal CCG",null,null,269782,225725.25122070313,1195.1786454596536,-3.9458081746146512E-4,null,270859.70901414211,227708.875,1189.5000096686706,8.7877796948707676E-3,null,-3.9788457946170475E-3,4.7739686799705972E-3,5.7713987010072021E-2,4.8500000000000001E-2,285352.19484355126,0,5.7713987010072021E-2,4.8500000000000001E-2,285352.19484355126,5.7713987010072021E-2,4.8499999999999988E-2,285352.19484355126,285352,1253.1439540948941,5.7713264784159168E-2,4.8499284065561366E-2,null,286183.3931947684,1256.7950774635744,-2.9051063567570035E-3,-2.9051063567570035E-3]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,272746,196420.08024120331,1388.5851164762212,3.2100884165746635E-3,null,272931.53549734887,198129.109375,1377.5438468295436,8.7008880746715089E-3,null,-6.7978768745347029E-4,8.0151856306347469E-3,5.7622881146293103E-2,4.8500000000000001E-2,288462.41034112684,0,5.7622881146293103E-2,4.8500000000000001E-2,288462.41034112684,5.7622881146293103E-2,4.8499999999999988E-2,288462.41034112684,288462,1455.9294235458681,5.762137666546896E-2,4.8498508496580328E-2,null,288372.43170194607,1455.4773531845949,3.1059937846800167E-4,3.1059937846777963E-4]
["09G","NHS Coastal West Sussex CCG",null,null,711459,515159.169921875,1381.0469492523919,-9.3291853959756033E-3,null,716697.56575723691,519346.125,1379.9998329769708,8.1274979124605906E-3,null,-7.3093114969660089E-3,7.5878000156137659E-4,5.702168156121501E-2,4.8500000000000001E-2,752027.58854186046,0,5.702168156121501E-2,4.8500000000000001E-2,752027.58854186046,5.702168156121501E-2,4.8499999999999988E-2,752027.58854186046,752028,1448.028518553017,5.7022259891293725E-2,4.8500573667596525E-2,null,757244.19113264163,1458.0722848998664,-6.8883871196682156E-3,-6.8883871196682156E-3]
["09H","NHS Crawley CCG",null,null,167432,133480.74755859375,1254.3531787346542,5.4173842796353622E-2,null,157920.6613546928,134315.828125,1175.7412626583753,6.2561873654451983E-3,null,6.0228589240419517E-2,6.6861577944909101E-2,5.0492877428560456E-2,4.3961657695675602E-2,175886.12345361873,0,5.0492877428560456E-2,4.3961657695675602E-2,175886.12345361873,5.0492877428560456E-2,4.3961657695675616E-2,175886.12345361873,175886,1309.4957046783275,5.0492140092694315E-2,4.3960924944040913E-2,null,166854.90391517861,1242.2579396964024,5.4125445958797647E-2,5.4125445958797647E-2]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,324530,269110.24731445313,1205.9369839632652,-4.3689634013164613E-2,null,339744.91893293266,271700.1875,1250.440502301577,9.6240860814214013E-3,null,-4.4783359765083519E-2,-3.5590272593056582E-2,5.8590854256370228E-2,4.8500000000000001E-2,343544.48993181984,0.42531215233158964,6.2057979622714532E-2,5.1934075527854062E-2,344669.67612695956,6.2057979622714532E-2,5.1934075527854118E-2,344669.67612695956,344670,1268.5673983938639,6.2058977598373088E-2,5.1935063990463437E-2,null,358965.73201971379,1321.1832326016108,-3.9824781990412061E-2,-3.9824781990412061E-2]
["09L","NHS East Surrey CCG",null,null,228123,182620.41571044922,1249.1648270130797,2.0754107199567162E-2,null,222867.81230101053,183940.03125,1211.6330022696488,7.2260022759069731E-3,null,2.3579841542535895E-2,3.0976231807094745E-2,5.6076463386288466E-2,4.8500000000000001E-2,240915.33105707029,0,5.6076463386288466E-2,4.8500000000000001E-2,240915.33105707029,5.6076463386288466E-2,4.8499999999999988E-2,240915.33105707029,240915,1309.7475213134171,5.6075012164490179E-2,4.8498559189501522E-2,null,235476.39104518056,1280.1802274630229,2.3096196313693085E-2,2.3096196313693085E-2]
["09N","NHS Guildford and Waverley CCG",null,null,255776,225634.0859375,1133.5875913307232,1.433588038514988E-2,null,250905.32790055158,226834.03125,1106.1185419044198,5.3181030140649899E-3,null,1.941239008435458E-2,2.4833730188637437E-2,5.407603101024705E-2,4.8500000000000001E-2,269607.35090767697,0,5.407603101024705E-2,4.8500000000000001E-2,269607.35090767697,5.407603101024705E-2,4.8499999999999988E-2,269607.35090767697,269607,1188.5650425304073,5.4074659076692067E-2,4.8498635323932726E-2,null,265100.1079879207,1168.6963659158646,1.7000717375357244E-2,1.7000717375357244E-2]
["09P","NHS Hastings and Rother CCG",null,null,279175,188683.99951267242,1479.5902181480419,3.9496779896886824E-2,null,268900.96542054584,189923.25,1415.8401639638425,6.5678620896751916E-3,null,3.8207503507420082E-2,4.5026307210922933E-2,5.538640340102452E-2,4.8500000000000001E-2,294637.49916948105,0,5.538640340102452E-2,4.8500000000000001E-2,294637.49916948105,5.538640340102452E-2,4.8499999999999988E-2,294637.49916948105,294637,1551.3477154587445,5.5384615384615365E-2,4.84982236504099E-2,null,284113.83515657153,1495.9402556378511,3.7038551247000395E-2,3.7038551247000395E-2]
["09W","NHS Medway CCG",null,null,372883,299528.00341796875,1244.9019649080019,3.021666394611433E-3,null,371197.69888974691,302095.9375,1228.7411143678387,8.5732687853159462E-3,null,4.5401712222188362E-3,1.3152364115754045E-2,5.7489072321403656E-2,4.8500000000000001E-2,394319.69775442197,0,5.7489072321403656E-2,4.8500000000000001E-2,394319.69775442197,5.7489072321403656E-2,4.8499999999999988E-2,394319.69775442197,394320,1305.2807107013812,5.7489882885516375E-2,4.850080367399956E-2,null,392197.92933031311,1298.2562181271078,5.410713598897221E-3,5.4107135988974431E-3]
["09X","NHS Horsham and Mid Sussex CCG",null,null,273290,240990.58837890625,1134.0276889581673,-1.2153414570887144E-2,null,277042.77094412094,242897.75,1140.5736403244614,7.9138427517972953E-3,null,-1.3545817966417406E-2,-5.739174687950821E-3,5.6797664125259439E-2,4.8500000000000001E-2,288812.23362879216,0,5.6797664125259439E-2,4.8500000000000001E-2,288812.23362879216,5.6797664125259439E-2,4.8499999999999988E-2,288812.23362879216,288812,1189.027070032555,5.6796809250246882E-2,4.8499151837214427E-2,null,292716.25719988463,1205.1007355971171,-1.3338026514935097E-2,-1.3338026514935097E-2]
["09Y","NHS North West Surrey CCG",null,null,444077,372157.24578857422,1193.2509846987743,7.5111916607775164E-3,null,438951.31558734394,374092.875,1173.3752362627702,5.2011058049517001E-3,null,1.1677113681269224E-2,1.6938953389973532E-2,5.3953359436491821E-2,4.8500000000000001E-2,468036.44599847897,0,5.3953359436491821E-2,4.8500000000000001E-2,468036.44599847897,5.3953359436491821E-2,4.8499999999999988E-2,468036.44599847897,468036,1251.1224652434239,5.3952355109586847E-2,4.8499000869677733E-2,null,463784.65589924576,1239.7580571382061,9.1666337958318245E-3,9.1666337958318245E-3]
["10A","NHS South Kent Coast CCG",null,null,288100,206477.25146484375,1395.3110958039554,3.0484102328186768E-2,null,280189.27176883369,207538.234375,1350.060978463182,5.1384978375543788E-3,null,2.8233515798895326E-2,3.3517091496328533E-2,5.388771498267575E-2,4.8500000000000001E-2,303625.05068650888,0,5.388771498267575E-2,4.8500000000000001E-2,303625.05068650888,5.388771498267575E-2,4.8499999999999988E-2,303625.05068650888,303625,1462.9834397231173,5.388753904894128E-2,4.8499824965679172E-2,null,296040.76894060802,1426.439662224808,2.561887366571991E-2,2.5618873665719688E-2]
["10C","NHS Surrey Heath CCG",null,null,119357,96804.16748046875,1232.9737769201054,2.7691453334105276E-2,null,115832.85397125424,97135.1953125,1192.4910800724781,3.4195617879575479E-3,null,3.0424408170244499E-2,3.3948008101802207E-2,5.2085410534673526E-2,4.8500000000000001E-2,125573.75834518703,0,5.2085410534673526E-2,4.8500000000000001E-2,125573.75834518703,5.2085410534673526E-2,4.8499999999999988E-2,125573.75834518703,125574,1292.7754929200241,5.2087435173471253E-2,4.8502017739014525E-2,null,122386.01050552281,1259.9553654243114,2.6048642988761639E-2,2.6048642988761861E-2]
["10D","NHS Swale CCG",null,null,148269,113167.08203125,1310.1778126527724,1.4833698295435571E-3,null,148358.64164071603,114335.75,1297.5700219810167,1.0326925001276299E-2,null,-6.0422257662018364E-4,9.7164626634231865E-3,5.9327780863838164E-2,4.8500000000000001E-2,157065.47074090043,0,5.9327780863838164E-2,4.8500000000000001E-2,157065.47074090043,5.9327780863838164E-2,4.8499999999999988E-2,157065.47074090043,157065,1373.7173193861063,5.9324605952694176E-2,4.8496857540796467E-2,null,156751.92013253612,1370.9790693858756,1.9972952624704998E-3,1.9972952624704998E-3]
["10E","NHS Thanet CCG",null,null,216154,145493.9150390625,1485.6566334198001,1.333732597323678E-2,null,213983.86006795923,146794.5625,1457.7097163797141,8.9395316676186276E-3,null,1.0141605686295962E-2,1.9171798559107778E-2,5.7873098953498125E-2,4.8500000000000001E-2,228663.50183119444,0,5.7873098953498125E-2,4.8500000000000001E-2,228663.50183119444,5.7873098953498125E-2,4.8499999999999988E-2,228663.50183119444,228664,1557.7143737868355,5.7875403647399626E-2,4.8502284273565399E-2,null,226089.83590086372,1540.1785464694151,1.1385580819586183E-2,1.1385580819586183E-2]
["10J","NHS North Hampshire CCG",null,null,261334,226201.33227539063,1155.3159186606242,-2.7398469994762698E-3,null,262785.27813208621,227382.6875,1155.6960691305324,5.2225829650336397E-3,null,-5.5226766978808683E-3,-3.2893637009090426E-4,5.397587823883776E-2,4.8500000000000001E-2,275439.73216366844,0,5.397587823883776E-2,4.8500000000000001E-2,275439.73216366844,5.397587823883776E-2,4.8499999999999988E-2,275439.73216366844,275440,1211.3499186256208,5.3976903120145137E-2,4.8501019556588254E-2,null,277652.15746261034,1221.078704431314,-7.9673699740951953E-3,-7.9673699740951953E-3]
["10K","NHS Fareham and Gosport CCG",null,null,246046,204854.00341796875,1201.0797733739487,-4.0282614232188707E-2,null,256115.59187045126,205878.6875,1244.0121655159244,5.0020212684862564E-3,null,-3.9316590594549505E-2,-3.4511231748421412E-2,5.3744619300007734E-2,4.8500000000000001E-2,259269.64860028971,0.3819771786514623,5.6844224655654196E-2,5.1584178230541233E-2,260032.29409962508,5.6844224655654196E-2,5.1584178230541289E-2,260032.29409962508,260032,1263.0350579634426,5.6843029352234842E-2,5.1582988876297087E-2,null,270605.13872052217,1314.3912175004621,-3.9072202288966795E-2,-3.9072202288966906E-2]
["10L","NHS Isle of Wight CCG",null,null,210537,144499.16479492188,1457.0118816866607,2.8517147583726032E-2,null,204550.42335281573,145043.375,1410.2707093848012,3.7661823571817354E-3,null,2.926699710055547E-2,3.3143404305864932E-2,5.244884220150503E-2,4.8500000000000001E-2,221579.42189057826,0,5.244884220150503E-2,4.8500000000000001E-2,221579.42189057826,5.244884220150503E-2,4.8499999999999988E-2,221579.42189057826,221579,1527.6740492283773,5.2446838322955047E-2,4.849800364010548E-2,null,216122.70960343821,1490.0557133577333,2.5246261286347327E-2,2.5246261286347327E-2]
["10Q","NHS Oxfordshire CCG",null,null,772949,745291.42082214355,1037.109751172698,-3.8897980434097867E-2,null,804740.98612704338,747848.3125,1076.0751514392746,3.4307273724363263E-3,null,-3.9505861730800951E-2,-3.6210668199576523E-2,5.209711764999958E-2,4.8500000000000001E-2,813217.41499044956,0.45022763853720976,5.5744838526220031E-2,5.2135249326849105E-2,816036.91719400324,5.5744838526220031E-2,5.2135249326849209E-2,816036.91719400324,816037,1091.1798373550519,5.5744945656181821E-2,5.2135356090534213E-2,null,850268.60174584598,1136.9532932466782,-4.0259750478329637E-2,-4.0259750478329526E-2]
["10R","NHS Portsmouth CCG",null,null,280949,230173.17480659485,1220.5983613688693,2.7466774569129271E-3,null,278699.09373734897,231311.25,1204.8661435072827,4.9444301854959516E-3,null,8.072886899199494E-3,1.3057232910363981E-2,5.3684235049492601E-2,4.8500000000000001E-2,296031.53215291991,0,5.3684235049492601E-2,4.8500000000000001E-2,296031.53215291991,5.3684235049492601E-2,4.8499999999999988E-2,296031.53215291991,296032,1279.7994044820562,5.3685900287952615E-2,4.8501657045315394E-2,null,294466.28520854306,1273.0305387591095,5.3171275290415654E-3,5.3171275290415654E-3]
["10V","NHS South Eastern Hampshire CCG",null,null,268401,215319.83740234375,1246.522397741131,-2.7994372429197001E-2,null,275572.06046790042,216374.59375,1273.5878815157816,4.8985563075887306E-3,null,-2.6022451099449229E-2,-2.1251367233832474E-2,5.3636136288506719E-2,4.8500000000000001E-2,282796.99261597148,0,5.3636136288506719E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AG169,G169,T169, $P$1))","v":4.8500000000000001E-2},282796.99261597148,5.3636136288506719E-2,4.8499999999999988E-2,282796.99261597148,{"$f":"IF(ROUND(Z169,0)/E169>$AA$1,ROUND(Z169,0),ROUNDUP(Z169,0))","v":282797},{"$f":"AA169/K169*1000","v":1306.9787681577102},{"$f":"AA169/E169-1","v":5.363616379968783E-2},{"$f":"AB169/G169-1","v":4.8500027377072596E-2},null,291162.34238537116,{"$f":"AF169/K169*1000","v":1345.6401573734724},-2.8730852749835112E-2,-2.8730852749835112E-2]
["10X","NHS Southampton CCG",null,null,338338,286630.24725341797,1180.3988003431673,-3.0045704574414911E-2,null,348244.28838861879,288342.1875,1207.7465715578605,5.9726433723810146E-3,null,-2.8446377209678686E-2,-2.2643633903607463E-2,5.4762316575941439E-2,4.8500000000000001E-2,356866.17266567086,0,5.4762316575941439E-2,4.8500000000000001E-2,356866.17266567086,5.4762316575941439E-2,4.8499999999999988E-2,356866.17266567086,356866,1237.6475433377227,5.4761806241096167E-2,4.8499492695106117E-2,null,367945.94690548413,1276.0739248587554,-3.0112974469943765E-2,-3.0112974469943765E-2]
["11A","NHS West Hampshire CCG",null,null,682173,563241.33819580078,1211.1557759328643,-2.4406658396278424E-2,null,700609.0011746292,566415.25,1236.9176168449369,5.6350832031719644E-3,null,-2.6314251092577567E-2,-2.0827450883741494E-2,5.4408384738525717E-2,4.8500000000000001E-2,719288.9310422343,0,5.4408384738525717E-2,4.8500000000000001E-2,719288.9310422343,5.4408384738525717E-2,4.8499999999999988E-2,719288.9310422343,719289,1269.896952809798,5.4408485823977282E-2,4.850010051901843E-2,null,740245.42811749177,1306.8953000779759,-2.8310108136413326E-2,-2.8310108136413326E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,236306,207664.99959182739,1137.9192471743793,-1.5517389427387451E-3,null,236280.21631070026,209078.46875,1130.1030551989836,6.8064871834485619E-3,null,1.0912335235824244E-4,6.9163532825060603E-3,5.563660181184571E-2,4.8500000000000001E-2,249453.26282775,0,5.563660181184571E-2,4.8500000000000001E-2,249453.26282775,5.563660181184571E-2,4.8499999999999988E-2,249453.26282775,249453,1193.1070735852613,5.5635489577073871E-2,4.8498895284460275E-2,null,249647.59171715542,1194.0377849986305,-7.7946562919739559E-4,-7.7946562919717355E-4]
["11J","NHS Dorset CCG",null,null,1053465,801319.58154296875,1314.6627441345142,-3.3471703730961755E-3,null,1055268.521340227,804863.5625,1311.1147907633438,4.4226810858749577E-3,null,-1.7090639053047862E-3,2.7060585359615086E-3,5.3137181118539933E-2,4.8500000000000001E-2,1109443.1605070427,0,5.3137181118539933E-2,4.8500000000000001E-2,1109443.1605070427,5.3137181118539933E-2,4.8499999999999988E-2,1109443.1605070427,1109443,1378.4236878036083,5.3137028757481275E-2,4.8499848309818905E-2,null,1114969.5437094485,1385.290123267878,-4.9566768353708213E-3,-4.9566768353707102E-3]
["11M","NHS Gloucestershire CCG",null,null,761560,647166.6636505127,1176.7602424145612,-1.8911989241842897E-2,null,779473.6432950513,651781.125,1195.9131883345829,7.1302519253051422E-3,null,-2.2981717790129919E-2,-1.6015331302344671E-2,5.5976069143682361E-2,4.8500000000000001E-2,804189.13521706278,0,5.5976069143682361E-2,4.8500000000000001E-2,804189.13521706278,5.5976069143682361E-2,4.8499999999999988E-2,804189.13521706278,804189,1233.8329067138911,5.5975891590944959E-2,4.8499823704295286E-2,null,823571.77801006683,1263.5710768857671,-2.3535019688144199E-2,-2.3535019688144088E-2]
["11N","NHS Kernow CCG",null,null,772548,575386.83755493164,1342.658450935186,-9.9113251570333016E-3,null,785042.01946466893,579195.75,1355.4001725058738,6.6197420525886397E-3,null,-1.5915096459663158E-2,-9.4007082403795295E-3,5.5440799542139096E-2,4.8500000000000001E-2,815378.67880468047,0,5.5440799542139096E-2,4.8500000000000001E-2,815378.67880468047,5.5440799542139096E-2,4.8499999999999988E-2,815378.67880468047,815379,1407.7779403595416,5.5441215303126734E-2,4.8500413026856259E-2,null,829455.18087055965,1432.080917152033,-1.6970393573026987E-2,-1.6970393573026876E-2]
["11X","NHS Somerset CCG",null,null,730369,575240.8369140625,1269.6751571361626,-2.5463439110489317E-2,null,754076.95817385381,578764.8125,1302.9074019144068,6.1260873008290861E-3,null,-3.1439706407774715E-2,-2.5506221493112213E-2,5.4923202534919335E-2,4.8500000000000001E-2,770483.20451222651,2.0330180446273573E-2,5.5088359043722113E-2,4.8664150906022018E-2,770603.82970640424,5.5088359043722113E-2,4.8664150906021941E-2,770603.82970640424,770604,1331.4631148209273,5.5088592204762143E-2,4.8664382647394255E-2,null,796738.29454241716,1376.6184075719309,-3.2801604644127957E-2,-3.2801604644128068E-2]
["12D","NHS Swindon CCG",null,null,275264,237659.91450500488,1158.2264538524153,2.6100118195360178E-3,null,274666.13215814257,239149.65625,1148.5115072505673,6.2683761714630304E-3,null,2.17670754366317E-3,8.4587281368251332E-3,5.5072392415778992E-2,4.8500000000000001E-2,290423.44702593697,0,5.5072392415778992E-2,4.8500000000000001E-2,290423.44702593697,5.5072392415778992E-2,4.8499999999999988E-2,290423.44702593697,290423,1214.3985676333164,5.5070768425947492E-2,4.8498386126534454E-2,null,290205.16186331661,1213.4876813702992,7.5063494834037847E-4,7.5063494834037847E-4]
["12F","NHS Wirral CCG",null,null,515300,336408.41870117188,1531.7690383299703,1.1324811826628256E-2,null,507854.58153046004,336757.8125,1508.0706747685624,1.0386000450794963E-3,null,1.4660532247444902E-2,1.5714358721977462E-2,4.9588972147265764E-2,4.8500000000000001E-2,540853.19734748604,0,4.9588972147265764E-2,4.8500000000000001E-2,540853.19734748604,4.9588972147265764E-2,4.8499999999999988E-2,540853.19734748604,540853,1606.0592506669759,4.9588589171356556E-2,4.8499617421436714E-2,null,536586.07225450338,1593.3886381759989,7.9519912389243164E-3,7.9519912389243164E-3]
["13T","NHS Newcastle Gateshead CCG",null,null,730791,525567.0029296875,1390.4811297633314,2.7066218350100701E-2,null,711051.25536241173,527745.75,1347.3367722286948,4.1455172378923599E-3,null,2.7761352629252167E-2,3.2021955033016303E-2,5.2846574823930181E-2,4.8500000000000001E-2,769410.80126215471,0,5.2846574823930181E-2,4.8500000000000001E-2,769410.80126215471,5.2846574823930181E-2,4.8499999999999988E-2,769410.80126215471,769411,1457.9198411356226,5.2846846772880429E-2,4.8500270826235203E-2,null,751278.44497680571,1423.561336072921,2.4135598651115364E-2,2.4135598651115364E-2]
["14L","NHS Manchester CCG",null,null,817679,641324.16796875,1274.9854766736987,-1.4885537687993278E-2,null,831006.29603538115,647873.9375,1282.6666546304484,1.0212884307782888E-2,null,-1.6037539184677541E-2,-5.9884444091693467E-3,5.9208209196710326E-2,4.8500000000000001E-2,866092.30928775691,0,5.9208209196710326E-2,4.8500000000000001E-2,866092.30928775691,5.9208209196710326E-2,4.8499999999999988E-2,866092.30928775691,866092,1336.8217949035804,5.9207830945884554E-2,4.8499625573152461E-2,null,878019.8517942162,1355.2325552441537,-1.3584945454071296E-2,-1.3584945454071073E-2]
["14Y","NHS Buckinghamshire CCG",null,null,612892.80606165936,559494.6708984375,1095.4399352499192,-2.6947298303629741E-2,null,629649.56979302363,563792.625,1116.8105822473708,7.6818499355155723E-3,null,-2.661284075342496E-2,-1.9135426666935018E-2,5.6554419657388166E-2,4.8500000000000001E-2,647554.60302066465,0,5.6554419657388166E-2,4.8500000000000001E-2,647554.60302066465,5.6554419657388166E-2,4.8499999999999988E-2,647554.60302066465,647555,1148.5694762325065,5.6555067371525825E-2,4.8500642776425851E-2,null,665271.5203115918,1179.9933003940798,-2.6630510657203454E-2,-2.6630510657203565E-2]
["15A","NHS Berkshire West CCG",null,null,578367.00049849425,544245.25732421875,1062.6955269064447,1.1023658521163826E-2,null,572652.92996851797,547396.375,1046.139426788345,5.7898854117235388E-3,null,9.9782437685080883E-3,1.5825902068261621E-2,5.4570694854192192E-2,4.8500000000000001E-2,609928.88959643198,0,5.4570694854192192E-2,4.8500000000000001E-2,609928.88959643198,5.4570694854192192E-2,4.8499999999999988E-2,609928.88959643198,609929,1114.2364616499333,5.4570885742621034E-2,4.8500189789568937E-2,null,605050.33848633384,1105.3239775041145,8.0632324342981843E-3,8.0632324342984063E-3]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,1172015.3548446724,1008377.1599116325,1162.2787598118348,-2.0750569378046979E-2,null,1198497.5954536784,1017741.5,1177.6051143180055,9.2865452140824534E-3,null,-2.2096198364904951E-2,-1.3014850495997266E-2,5.8236942656965329E-2,4.8500000000000001E-2,1240269.9458578443,0,5.8236942656965329E-2,4.8500000000000001E-2,1240269.9458578443,5.8236942656965329E-2,4.8499999999999988E-2,1240269.9458578443,1240270,1218.6493328610457,5.8236988852738536E-2,4.8500045770720979E-2,null,1266301.6948925259,1244.2272373608878,-2.0557261352110334E-2,-2.0557261352110445E-2]
["15D","NHS East Berkshire CCG",null,null,519172.8830620363,460081.74780273438,1128.436164967444,3.1318865201417356E-2,null,502095.6288053327,462630.34375,1085.3063046739089,5.539441543676249E-3,null,3.4011955645454561E-2,3.9739804429214987E-2,5.4308104458544504E-2,4.8500000000000001E-2,547368.1782274131,0,5.4308104458544504E-2,4.8500000000000001E-2,547368.1782274131,5.4308104458544504E-2,4.8499999999999988E-2,547368.1782274131,547368,1183.1649337203685,5.4307761167477375E-2,4.8499658600097639E-2,null,530501.31111330632,1146.7066920279294,3.1793868428519723E-2,3.1793868428519723E-2]
["15E","NHS Birmingham and Solihull CCG",null,null,1615779.5299881899,1310470.4106941223,1232.976736294529,-2.0381965386204626E-2,null,1652224.2425858574,1320167.625,1251.5261026688618,7.3997964599150645E-3,null,-2.2057969891924989E-2,-1.4821397919529189E-2,5.6258686588220863E-2,4.8500000000000001E-2,1706681.1641614584,0,5.6258686588220863E-2,4.8500000000000001E-2,1706681.1641614584,5.6258686588220863E-2,4.8499999999999988E-2,1706681.1641614584,1706681,1292.7759836558635,5.6258584989298921E-2,4.8499899147367076E-2,null,1745697.5855984141,1322.3302499926203,-2.2350140093159054E-2,-2.2350140093158943E-2]
["15F","NHS Leeds CCG",null,null,1086709.6576665435,879777.00818443298,1235.2103402987884,1.6930881718524304E-4,null,1084777.6289071417,884667.0625,1226.1987304485428,5.5582883731621902E-3,null,1.781036691684168E-3,7.3492245803818967E-3,5.4327865359260485E-2,4.8500000000000001E-2,1145748.2736328596,0,5.4327865359260485E-2,4.8500000000000001E-2,1145748.2736328596,5.4327865359260485E-2,4.8499999999999988E-2,1145748.2736328596,1145748,1295.1177324972466,5.432761355984228E-2,4.8499749592419317E-2,null,1146148.1068275541,1295.5700007510497,-3.4908824188661924E-4,-3.4908824188650822E-4]
["15M","NHS Derby and Derbyshire CCG",null,null,1377877,1049689.4992675781,1312.651980382213,3.1841710406851798E-2,null,1338032.7811772218,1053807.5,1269.7127143023956,3.9230655687183535E-3,null,2.9778208264615635E-2,3.3818095696874995E-2,5.2613334248801102E-2,4.8500000000000001E-2,1450371.7031547353,0,5.2613334248801102E-2,4.8500000000000001E-2,1450371.7031547353,5.2613334248801102E-2,4.8499999999999988E-2,1450371.7031547353,1450372,1376.3158831190708,5.2613549685494476E-2,4.8500214594823898E-2,null,1413730.9787301635,1341.5457554915517,2.5917958806241925E-2,2.5917958806242147E-2]
["99A","NHS Liverpool CCG",null,null,801997,532851.00036621094,1505.1055538017456,1.8122085410309241E-2,null,787243.54709043168,536622.875,1467.0331507773158,7.0786667026931926E-3,null,1.8740646352828794E-2,2.5951971844846877E-2,5.5921982037773876E-2,4.8500000000000001E-2,846846.26182834851,0,5.5921982037773876E-2,4.8500000000000001E-2,846846.26182834851,5.5921982037773876E-2,4.8499999999999988E-2,846846.26182834851,846846,1578.1026852424061,5.5921655567290118E-2,4.8499675824248412E-2,null,831781.2582648166,1550.0294471509749,1.8111422426865031E-2,1.8111422426865031E-2]
["99C","NHS North Tyneside CCG",null,null,322026,219095.58532714844,1469.7968446929601,4.1796426634132189E-2,null,309030.37098796549,219720.4375,1406.4707612279603,2.8519614939686022E-3,null,4.2052918522175187E-2,4.5024813320478252E-2,5.1490281626425993E-2,4.8500000000000001E-2,338607.20943103149,0,5.1490281626425993E-2,4.8500000000000001E-2,338607.20943103149,5.1490281626425993E-2,4.8499999999999988E-2,338607.20943103149,338607,1541.0810384901042,5.1489631272009007E-2,4.849935149509399E-2,null,326513.53164141695,1486.0407859938698,3.7038184291438014E-2,3.7038184291438014E-2]
["99D","NHS South Lincolnshire CCG",null,null,206403,167158.00299072266,1234.7778527328751,-1.8233121740591662E-2,null,210588.80912384446,168384.8125,1250.6401616466715,7.339220900751231E-3,null,-1.9876693074335372E-2,-1.2683351614833027E-2,5.6195173114437669E-2,4.8500000000000001E-2,218001.85231633927,0,5.6195173114437669E-2,4.8500000000000001E-2,218001.85231633927,5.6195173114437669E-2,4.8499999999999988E-2,218001.85231633927,218002,1294.665455650877,5.6195888625649726E-2,4.8500710298176708E-2,null,222502.71250479913,1321.3941875238843,-2.0227674773636961E-2,-2.022767477363685E-2]
["99E","NHS Basildon and Brentwood CCG",null,null,348898,279038.83349609375,1250.356431141274,1.1816357664355071E-2,null,343371.49042434915,281462.125,1219.9562922519297,8.6844238615273461E-3,null,1.6094841097090029E-2,2.4919039380688401E-2,5.76056184188114E-2,4.8500000000000001E-2,368996.48505508644,0,5.76056184188114E-2,4.8500000000000001E-2,368996.48505508644,5.76056184188114E-2,4.8499999999999988E-2,368996.48505508644,368996,1310.9969947111001,5.7604228169837679E-2,4.8498621720588719E-2,null,362797.47406379459,1288.9744013117026,1.7085361336103055E-2,1.7085361336103055E-2]
["99F","NHS Castle Point and Rochford CCG",null,null,233559,185222.16552734375,1260.966792689401,8.5254879263185757E-3,null,231285.08777011122,186162.3125,1242.3840500483211,5.0757800502956307E-3,null,9.8316422031885509E-3,1.4957325506840702E-2,5.3821955382735043E-2,4.8500000000000001E-2,246129.60207723622,0,5.3821955382735043E-2,4.8500000000000001E-2,246129.60207723622,5.3821955382735043E-2,4.8499999999999988E-2,246129.60207723622,246130,1322.1258196392462,5.382365911825282E-2,4.8501695131403677E-2,null,244369.86753886071,1312.6709926256458,7.2027393510756266E-3,7.2027393510756266E-3]
["99G","NHS Southend CCG",null,null,245960,188323.41461181641,1306.0510850814148,-1.461947202397107E-2,null,249263.08703024924,189659.28125,1314.2678037553158,7.0934707770522465E-3,null,-1.32514086606349E-2,-6.2519363636718284E-3,5.5937504109739189E-2,4.8500000000000001E-2,259718.38851083146,0,5.5937504109739189E-2,4.8500000000000001E-2,259718.38851083146,5.5937504109739189E-2,4.8499999999999988E-2,259718.38851083146,259718,1369.3925142405863,5.5935924540575721E-2,4.8498431556544208E-2,null,263364.95857637899,1388.6215155968225,-1.3847546750686446E-2,-1.3847546750686557E-2]
["99H","NHS Surrey Downs CCG",null,null,369633,307646.0830078125,1201.487749774514,8.5923764302175965E-3,null,365045.35382771341,309493.5,1179.4927965456895,6.0050073582136321E-3,null,1.2567332042943358E-2,1.8647806322547922E-2,5.4796250215086939E-2,4.8500000000000001E-2,389887.50235575321,0,5.4796250215086939E-2,4.8500000000000001E-2,389887.50235575321,5.4796250215086939E-2,4.8499999999999988E-2,389887.50235575321,389888,1259.761513569752,5.4797596534941428E-2,4.8501338283452711E-2,null,385697.5199768279,1246.221713789879,1.0864679719547743E-2,1.0864679719547743E-2]
["99J","NHS West Kent CCG",null,null,575106,492969.25390625,1166.6163669293871,3.2148792645125823E-4,null,574036.15714711847,496486.1875,1156.1976377180049,7.1341844666419352E-3,null,1.8637203241664846E-3,9.01120091539509E-3,5.5980192413274121E-2,4.8500000000000001E-2,607300.54453802842,0,5.5980192413274121E-2,4.8500000000000001E-2,607300.54453802842,5.5980192413274121E-2,4.8499999999999988E-2,607300.54453802842,607301,1223.1981780963442,5.5980984375054277E-2,4.8500786351801439E-2,null,606511.8207015068,1221.6086488841281,1.3011771107451775E-3,1.3011771107449555E-3]
["99K","NHS High Weald Lewes Havens CCG",null,null,209984,170506.7529296875,1231.5289359043268,2.0954712488823191E-3,null,210015.30612099366,171932.03125,1221.5019190671817,8.3590725635380725E-3,null,-1.4906590177587997E-4,8.2087606090723853E-3,5.7264487582869616E-2,4.8500000000000001E-2,222008.6261606013,0,5.7264487582869616E-2,4.8500000000000001E-2,222008.6261606013,5.7264487582869616E-2,4.8499999999999988E-2,222008.6261606013,222009,1291.2602636397924,5.7266267906126211E-2,4.8501765564772592E-2,null,221896.76400119701,1290.6074708007443,5.0580277413314612E-4,5.0580277413314612E-4]
["99M","NHS North East Hampshire and Farnham CCG",null,null,272162,227496.57934570313,1196.3344714138468,-9.2146826567052198E-4,null,271549.94780087355,227991,1191.0555583372743,2.1733102788572545E-3,null,2.2539212549408383E-3,4.432130004029311E-3,5.0778715827381804E-2,4.8500000000000001E-2,285982.0368570119,0,5.0778715827381804E-2,4.8500000000000001E-2,285982.0368570119,5.0778715827381804E-2,4.8499999999999988E-2,285982.0368570119,285982,1254.3565316174761,5.077858040431793E-2,4.8499864870614307E-2,null,286912.68172136554,1258.4386301273539,-3.2437803577792801E-3,-3.2437803577792801E-3]
["99N","NHS Wiltshire CCG",null,null,601903,490466.50248241425,1227.2051138121942,-2.1617303355678574E-2,null,617651.26890059537,495483.46875,1246.5628176431374,1.0228968221465129E-2,null,-2.5497023471880653E-2,-1.5528863493251444E-2,5.92250731802062E-2,4.8500000000000001E-2,637550.7492223857,0,5.92250731802062E-2,4.8500000000000001E-2,637550.7492223857,5.92250731802062E-2,4.8499999999999988E-2,637550.7492223857,637551,1286.7250679591921,5.9225489821449706E-2,4.8500412422585848E-2,null,652594.42457644257,1317.0861708520777,-2.3051720961616118E-2,-2.3051720961616118E-2]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,1192921,931441.84112548828,1280.7251589198086,-7.1793342420334305E-4,null,1196107.1689480618,936391.5,1277.3579949711864,5.3139752327755474E-3,null,-2.6637821683351826E-3,2.6360377919725231E-3,5.4071703031565166E-2,4.8500000000000001E-2,1257424.2700521178,0,5.4071703031565166E-2,4.8500000000000001E-2,1257424.2700521178,5.4071703031565166E-2,4.8499999999999988E-2,1257424.2700521178,1257424,1342.8400407308268,5.4071476652687078E-2,4.8499774817734709E-2,null,1263776.0318064583,1349.6235621601202,-5.0262322172534013E-3,-5.0262322172532903E-3]
["99Q","NHS South Devon and Torbay CCG",null,null,410551,293831.33325195313,1397.2335606834777,2.1003565935608703E-2,null,402594.43697808107,295595.9375,1361.9755412845652,6.0055005996715316E-3,null,1.9763221473306558E-2,2.588741011138751E-2,5.4796767378755495E-2,4.8500000000000001E-2,433047.86764411547,0,5.4796767378755495E-2,4.8500000000000001E-2,433047.86764411547,5.4796767378755495E-2,4.8499999999999988E-2,433047.86764411547,433048,1464.9998361361108,5.4797089764730744E-2,4.8500320461444035E-2,null,425370.91424590192,1439.0282824705664,1.8047980002835917E-2,1.8047980002836139E-2]

{"sheet":"Core 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,"2019-20","2019-20","2019-20",null,null,null,null,"2020-21",null,4.2232043887692639E-2,null,null,null,-5.0504915906662062E-2,0.05,3.3000000000000002E-2,null,-5.0504915906662062E-2,3.3000000000000002E-2,null,null,1.9426591956849676E-2,null,null,1.0194265919568497,null,null,null,null,null,null,null,-4.6176570185720522E-2]
["Minimum allocations for CCG core services ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.6175000000000001E-2,0.1,2.1039536725841038E-2,1,0,4.5900000000000003E-2,null,null,null,null,1,null,null,null,null,null,null,null,null,0.18329376153572952]
["Pace of change calculations 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2900000000000002E-2,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,1366.030956327651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84382.814394503832,null,null,null,null,null,null,null,41]
[null,"England",78372981,63390.741919119639,78436371.7419191,59447416.8984375,1319.4243893880728,null,null,78382155.196139306,59802739.78125,1310.6783315087266,5.9770954122286835E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,81608011,null,null,null,null,81692393.814394504,null,-1.0329335505362414E-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","CCG name","Final Allocation \n£000","Ambulance Funding \n£000","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",158262,85.46280760062271,{"$f":"C9+D9","v":158347.46280760062},108392.1875,{"$f":"E9/F9*1000","v":1460.8752388874948},1.4722149308302068E-2,null,156158.0856276991,108449.640625,{"$f":"J9/K9*1000","v":1439.9133526653777},{"$f":"K9/F9-1","v":5.3004857937755112E-4},null,{"$f":"E9/J9-1","v":1.4020261397935441E-2},{"$f":"G9/L9-1","v":1.4557741396949542E-2},{"$f":"(1+M9)*(1+R9)-1","v":3.3547540182496949E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.3000000000000002E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":163659.63067893503},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":3.3547540182496949E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AG9,G9,T9, $P$1))","v":3.3000000000000002E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":163659.63067893503},{"$f":"MAX(U9,$X$1)","v":3.3547540182496949E-2},{"$f":"(1+X9)/(1+M9) - 1","v":3.2999999999999918E-2},{"$f":"(1+IF($Z$2=1,X9,0))*$E9","v":163659.63067893503},{"$f":"IF(ROUND(Z9,0)/E9>$AA$1,ROUND(Z9,0),ROUNDUP(Z9,0))","v":163660},{"$f":"AA9/K9*1000","v":1509.0875272321816},{"$f":"AA9/E9-1","v":3.354987252845576E-2},{"$f":"AB9/G9-1","v":3.3002331110356886E-2},null,162752.96075334615,{"$f":"AF9/K9*1000","v":1500.7238365696164},{"$f":"AA9/AF9-1","v":5.5731044305147304E-3},{"$f":"AB9/AG9-1","v":5.5731044305147304E-3}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",483146,313.36362786894995,{"$f":"C10+D10","v":483459.36362786894},293122.5,{"$f":"E10/F10*1000","v":1649.3423862987963},3.877471685586964E-2,null,466086.10142222134,294087.8125,{"$f":"J10/K10*1000","v":1584.8535084133123},{"$f":"K10/F10-1","v":3.2932050593181827E-3},null,{"$f":"E10/J10-1","v":3.7274791401491258E-2},{"$f":"G10/L10-1","v":4.0690749992437825E-2},{"$f":"(1+M10)*(1+R10)-1","v":3.6401880826275601E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.3000000000000002E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":501058.19376699766},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":3.6401880826275601E-2},3.3000000000000002E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":501058.19376699766},{"$f":"MAX(U10,$X$1)","v":3.6401880826275601E-2},{"$f":"(1+X10)/(1+M10) - 1","v":3.2999999999999918E-2},{"$f":"(1+IF($Z$2=1,X10,0))*$E10","v":501058.19376699766},{"$f":"IF(ROUND(Z10,0)/E10>$AA$1,ROUND(Z10,0),ROUNDUP(Z10,0))","v":501058},1703.7700261720299,3.6401480033546596E-2,3.2999600522831241E-2,null,485769.87011292815,1651.7851113361869,{"$f":"AA10/AF10-1","v":3.1471959929334048E-2},3.1471959929334048E-2]
["00J","NHS North Durham CCG",372716,239.29586128174361,372955.29586128175,260056.4375,1434.1321424172847,4.1153502007535758E-2,null,358832.5140930838,260704.78125,1376.3940667777215,2.4930886396534735E-3,null,3.9357586655412113E-2,4.1948797247240321E-2,3.557536056476196E-2,3.3000000000000002E-2,386223.3149860843,0,3.557536056476196E-2,3.3000000000000002E-2,386223.3149860843,3.557536056476196E-2,3.2999999999999918E-2,386223.3149860843,386223,1481.4572949072065,3.5574515996826372E-2,3.2999157532410672E-2,null,373986.74457659404,1434.5220014126382,3.2718420106731649E-2,3.2718420106731649E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",434076,279.17850482870085,434355.17850482871,298132.21875,1456.9212959470813,-2.4169284071381192E-2,null,444517.43157563597,298891.875,1487.2181840862552,2.5480515094444822E-3,null,-2.2861315100256352E-2,-2.0371515399260853E-2,3.5632137209256065E-2,3.3000000000000002E-2,449832.1818228637,0.44118062586379758,3.9715514320626477E-2,3.7072998900374285E-2,451605.81781697553,3.9715514320626477E-2,3.7072998900374188E-2,451605.81781697553,451606,1510.9343470778522,3.9715933753923238E-2,3.7073417267649678E-2,null,463290.31125478266,1550.0264477071605,-2.5220279748861318E-2,-2.5220279748861318E-2]
["00L","NHS Northumberland CCG",491193,370.33883293603174,491563.33883293602,325474.59375,1510.2971115788851,1.0115928371192684E-3,null,491437.42025815166,325564.0625,1509.495294057991,2.7488704715517009E-4,null,2.562250443163272E-4,5.3118252441741731E-4,3.3283958319711315E-2,3.3000000000000002E-2,507924.5125141496,0,3.3283958319711315E-2,3.3000000000000002E-2,507924.5125141496,3.3283958319711315E-2,3.2999999999999918E-2,507924.5125141496,507925,1560.1384136186714,3.3284950024771165E-2,3.3000991432527771E-2,null,512191.82695854834,1573.2443655649136,-8.3305252719185763E-3,-8.3305252719186873E-3]
["00M","NHS South Tees CCG",451372,301.9685868555336,451673.96858685551,297279.8125,1519.3563423915828,-1.812959823180027E-2,null,458179.04276711226,297414.375,1540.5410137526549,4.5264593942118125E-4,null,-1.4197668537980768E-2,-1.3751449115572467E-2,3.3467583255422095E-2,3.3000000000000002E-2,466790.404734843,0.29781156720243568,3.6218237223124783E-2,3.5749409458675413E-2,468032.80352864444,3.6218237223124783E-2,3.5749409458675441E-2,468032.80352864444,468033,1573.6730949874229,3.621867220802355E-2,3.5749844246769191E-2,null,477528.88020967395,1605.6012094562475,-1.9885457410459662E-2,-1.9885457410459551E-2]
["00N","NHS South Tyneside CCG",263465,176.62313570795362,263641.62313570798,157356.140625,1675.4454073959528,3.919540763051943E-2,null,253087.22017503987,157527.421875,1606.6232606527883,1.0884942228481798E-3,null,4.1702631027234371E-2,4.2836518323033257E-2,3.4124414532202163E-2,3.3000000000000002E-2,272638.2391715335,0,3.4124414532202163E-2,3.3000000000000002E-2,272638.2391715335,3.4124414532202163E-2,3.2999999999999918E-2,272638.2391715335,272638,1730.7335875549445,3.4123507347931792E-2,3.299909380212096E-2,null,263775.61076488631,1674.4742447076649,3.3598213304917968E-2,3.3598213304917968E-2]
["00P","NHS Sunderland CCG",469621,296.2710663488254,469917.27106634883,284309.3125,1652.8381252596107,6.6969425497156898E-2,null,439397.13531533821,284521.125,1544.3392307525082,7.4500725332371509E-4,null,6.9459114086184215E-2,7.0255868883311479E-2,2.8920591123557493E-2,2.8154608482699475E-2,483507.55632475665,0,2.8920591123557493E-2,2.8154608482699475E-2,483507.55632475665,2.8920591123557493E-2,2.8154608482699572E-2,483507.55632475665,483508,1699.3746949369752,2.8921535279626376E-2,2.8155551935889145E-2,null,457953.77441810194,1609.5598329231334,5.5800884301845821E-2,5.5800884301845599E-2]
["00Q","NHS Blackburn with Darwen CCG",241524,208.4594183258119,241732.4594183258,175157.515625,1380.0861387864059,-4.0204715448416195E-2,null,250573.18267464786,175171.625,1430.4439013718566,8.055249556182531E-5,null,-3.5282000898720023E-2,-3.5204290456378962E-2,3.3083210727915313E-2,3.3000000000000002E-2,249729.74531303952,0.76241018855179121,4.0122382026192893E-2,4.0038604321134159E-2,251431.34150323903,4.0122382026192893E-2,4.0038604321134263E-2,251431.34150323903,251431,1435.3409120912136,4.0120969293952147E-2,4.0037191702683605E-2,null,261155.40032244241,1490.8544709934752,-3.7236068296638392E-2,-3.7236068296638281E-2]
["00R","NHS Blackpool CCG",295684,238.11827865672007,295922.11827865674,173096.546875,1709.5784036197674,-4.9900858346288435E-2,null,308779.08589580696,172778.25,1787.1409502978931,-1.8388401198428106E-3,null,-4.1638077850546629E-2,-4.3400352202324632E-2,3.1100478156202316E-2,3.3000000000000002E-2,305125.43765411922,0.93991017222143225,3.9761813964050763E-2,4.1677291960437006E-2,307688.51849350054,3.9761813964050763E-2,4.1677291960436902E-2,307688.51849350054,307689,1780.831788723407,3.9763441103320751E-2,4.1678922097267757E-2,null,321819.4578029603,1862.6155653443666,-4.390802812057415E-2,-4.390802812057415E-2]
["00T","NHS Bolton CCG",434793,272.86151504435537,435065.86151504435,310601.6875,1400.7195679355232,-9.472620882302607E-3,null,438238.71966680861,311766.75,1405.6621485992609,3.7509857379638412E-3,null,-7.2400224110196199E-3,-3.5161938938620407E-3,3.6874768267316504E-2,3.3000000000000002E-2,451108.81433943205,7.6149299271511442E-2,3.7580418934469062E-2,3.3703013672891635E-2,451415.81885486544,3.7580418934469062E-2,3.3703013672891746E-2,451415.81885486544,451416,1447.9286197132951,3.7580835297026161E-2,3.3703428479515019E-2,null,456746.43650906353,1465.0261341501734,-1.1670450129407262E-2,-1.1670450129407595E-2]
["00V","NHS Bury CCG",276738,214.39119039199352,276952.39119039197,204868.28125,1351.8558827192385,-2.5582784982233875E-2,null,283603.0820066873,205557.65625,1379.6765694865101,3.3649669719186814E-3,null,-2.3450700074333142E-2,-2.0164643933632931E-2,3.6476010881991927E-2,3.3000000000000002E-2,287054.5096252464,0.43670046418262981,4.0521215061313454E-2,3.7031637851109786E-2,288174.83859556285,4.0521215061313454E-2,3.7031637851109744E-2,288174.83859556285,288175,1401.9181053977404,4.0521797848977581E-2,3.703221868428952E-2,null,295580.21981267864,1437.9431309198858,-2.5053164306365394E-2,-2.5053164306365394E-2]
["00X","NHS Chorley and South Ribble CCG",256031,171.17399390981299,256202.17399390982,184909.5625,1385.5539461022186,1.6204076759883002E-2,null,253144.29915204606,186178.53125,1359.6857674858579,6.8626453539957222E-3,null,1.2079572212791989E-2,1.9025115386912095E-2,4.0089112650677494E-2,3.3000000000000002E-2,266473.09180850012,0,4.0089112650677494E-2,3.3000000000000002E-2,266473.09180850012,4.0089112650677494E-2,3.2999999999999918E-2,266473.09180850012,266473,1431.2767332028247,4.0088754306723207E-2,3.299964409847167E-2,null,263835.10030375444,1417.1080764917917,9.9982894361232422E-3,9.9982894361234642E-3]
["00Y","NHS Oldham CCG",360783,264.38755494981018,361047.38755494979,256758.234375,1406.1764696030491,1.2152847680305667E-2,null,356339.31096460955,258134.734375,1380.439218408108,5.3610744105274666E-3,null,1.3212341286723328E-2,1.8644248042025913E-2,3.8537989866074707E-2,3.3000000000000002E-2,374961.42811771517,0,3.8537989866074707E-2,3.3000000000000002E-2,374961.42811771517,3.8537989866074707E-2,3.2999999999999918E-2,374961.42811771517,374961,1452.5786345950755,3.8536804100078426E-2,3.2998820557085029E-2,null,371388.2483841771,1438.7379880642113,9.6199910238601305E-3,9.6199910238601305E-3]
["01A","NHS East Lancashire CCG",579151,480.47353736071273,579631.47353736067,382499.5625,1515.3781346805085,2.8167461229355428E-2,null,561917.51588940155,382833.375,1467.7861246799644,8.7271341650230205E-4,null,3.152412435466001E-2,3.2424349297429877E-2,3.3901512959246816E-2,3.3000000000000002E-2,599281.85744907486,0,3.3901512959246816E-2,3.3000000000000002E-2,599281.85744907486,3.3901512959246816E-2,3.2999999999999918E-2,599281.85744907486,599282,1565.3859854825876,3.3901758892967981E-2,3.300024571927862E-2,null,585648.44108170609,1529.7737327151951,2.327942492788404E-2,2.327942492788404E-2]
["01C","NHS Eastern Cheshire CCG",270154,210.15421034472092,270364.15421034471,209256.765625,1292.0210890330427,-3.1120672976837627E-3,null,271505.33757909446,209983.75,1292.9826121263882,3.4741260232551419E-3,null,-4.2031710275945988E-3,-7.4364735018683792E-4,3.6588772182022389E-2,3.3000000000000002E-2,280256.44665493217,1.6104977805887124E-2,3.6737970583462509E-2,3.3148681861914268E-2,280296.78455454711,3.6737970583462509E-2,3.314868186191422E-2,280296.78455454711,280297,1334.8509110824052,3.6738767454828736E-2,3.314947597443374E-2,null,282971.56291147758,1347.5879105477334,-9.4517020861006884E-3,-9.4517020861006884E-3]
["01D","NHS Heywood, Middleton and Rochdale CCG",341670,239.81307067562912,341909.81307067565,234477.703125,1458.1762296110671,-2.0330183044361738E-2,null,348437.1461140716,235364.390625,1480.4157297916299,3.7815429278889034E-3,null,-1.8733172155126709E-2,-1.5022469521917992E-2,3.6906333844509254E-2,3.3000000000000002E-2,354528.45077657577,0.3253377265169029,3.9921223999869859E-2,3.6003532169526196E-2,355559.2713060237,3.9921223999869859E-2,3.6003532169526231E-2,355559.2713060237,355559,1510.6745716963744,3.9920430498152859E-2,3.6002741657165771E-2,null,363152.35896086349,1542.9367118642206,-2.0909568046291627E-2,-2.0909568046291516E-2]
["01E","NHS Greater Preston CCG",279286,225.40733851490228,279511.40733851492,209249.015625,1335.7836188794015,-7.9710446763809895E-3,null,280425.86745938897,209231.71875,1340.2646077502957,-8.2661679188023029E-5,null,-3.2609692149975222E-3,-3.3433613369943105E-3,3.2914610485398788E-2,3.3000000000000002E-2,288711.41643728776,7.2406309409730599E-2,3.3583013455735777E-2,3.3668458226216488E-2,288898.24269219593,3.3583013455735777E-2,3.3668458226216558E-2,288898.24269219593,288898,1380.7562339302344,3.3582145182779577E-2,3.3667589881481552E-2,null,292268.82500117819,1396.8667214859277,-1.1533303290778951E-2,-1.1533303290778951E-2]
["01F","NHS Halton CCG",212344,143.20992559781385,212487.20992559782,131605.6875,1614.5746734965221,3.7533816157517164E-2,null,204349.6905945403,131833.640625,1550.0572511367698,1.7320917456549179E-3,null,3.9821539770292791E-2,4.162260607628343E-2,3.4789250773261449E-2,3.3000000000000002E-2,219879.48075781009,0,3.4789250773261449E-2,3.3000000000000002E-2,219879.48075781009,3.4789250773261449E-2,3.2999999999999918E-2,219879.48075781009,219879,1667.8519910213547,3.4786988247388573E-2,3.2997741386253221E-2,null,212979.79569616533,1615.5193369952142,3.2393703267877161E-2,3.2393703267877161E-2]
["01G","NHS Salford CCG",418831,268.62453499708278,419099.6245349971,275610.5,1520.6228519414069,2.3595916001840411E-2,null,409403.01428709662,278114.5,1472.066412528281,9.0852852122833561E-3,null,2.3684755386536249E-2,3.2985223356689408E-2,4.2385099624288713E-2,3.3000000000000002E-2,436863.20387341495,0,4.2385099624288713E-2,3.3000000000000002E-2,436863.20387341495,4.2385099624288713E-2,3.2999999999999918E-2,436863.20387341495,436863,1570.8026729997896,4.2384613168555907E-2,3.2999517924064525E-2,null,426692.94035422296,1534.2347858677736,2.3834609584433952E-2,2.3834609584433952E-2]
["01H","NHS Cumbria CCG",480262,535.55427797525658,480797.55427797523,323764.0625,1485.0244667842815,7.8095543502130216E-3,null,476294.73706259904,323354.90625,1472.9782287402638,-1.2637481962656238E-3,null,9.4538462531539302E-3,8.1781507757381355E-3,3.1694548113257559E-2,3.3000000000000002E-2,496036.2154947751,0,3.1694548113257559E-2,3.3000000000000002E-2,496036.2154947751,3.1694548113257559E-2,3.2999999999999918E-2,496036.2154947751,496036,1534.0296077539415,3.1694099910530404E-2,3.2999551230140645E-2,null,496409.63730170374,1535.1851099420385,-7.5267938740009033E-4,-7.5267938740009033E-4]
["01J","NHS Knowsley CCG",288479,180.4953500138127,288659.49535001384,165618.96875,1742.9132515958493,4.798850923235598E-2,null,274436.68138739344,166135.671875,1651.8829357362747,3.1198305900572709E-3,null,5.1825484445876757E-2,5.510700176765293E-2,3.4997331541343879E-2,3.1778357858338449E-2,298761.80741133529,0,3.4997331541343879E-2,3.1778357858338449E-2,298761.80741133529,3.4997331541343879E-2,3.177835785833838E-2,298761.80741133529,298762,1798.3013318463459,3.4997998724193735E-2,3.1779022966164305E-2,null,286026.70336013858,1721.6453283756198,4.452485201644385E-2,4.4524852016443628E-2]
["01K","NHS Morecambe Bay CCG",513282,482.62143103349831,513764.62143103348,346843,1481.2598825146638,-5.3688890575396275E-3,null,514979.07833256456,347573.9375,1481.6389342557211,2.1074016197530909E-3,null,-2.3582645443837036E-3,-2.5583273515128457E-4,3.5176945873204968E-2,3.3000000000000002E-2,531837.29171068058,5.5405031976455783E-3,3.5228203835833805E-2,3.3051150168680564E-2,531863.62623844587,3.5228203835833805E-2,3.3051150168680543E-2,531863.62623844587,531864,1530.2183006745147,3.5228931331536151E-2,3.3051876134481351E-2,null,536727.69736994896,1544.2115747529228,-9.0617596106589149E-3,-9.0617596106590259E-3]
["01R","NHS South Cheshire CCG",242954,202.52764625963025,243156.52764625964,186311.0625,1305.1105199201986,-3.8221958159910918E-2,null,252502.15424301053,186706.96875,1352.3981238274509,2.1249744630702505E-3,null,-3.7012066787186937E-2,-3.4965742020864887E-2,3.5195098620351528E-2,3.3000000000000002E-2,251714.44561695197,0.7572440069488876,4.2200864031219476E-2,3.9990909905844363E-2,253417.9432077629,4.2200864031219476E-2,3.9990909905844418E-2,253417.9432077629,253418,1357.3033813179509,4.2201097593680847E-2,3.9991142973043958E-2,null,263165.83630273829,1409.5126607465652,-3.7040660139200821E-2,-3.7040660139200932E-2]
["01T","NHS South Sefton CCG",255747,177.10576597599461,255924.10576597598,155182.25,1649.1841416526438,4.4207660882836119E-2,null,243908.41275207151,155277.4375,1570.7910735715966,6.1339167333884781E-4,null,4.9263134790345386E-2,4.9906744060367325E-2,3.3633633598558976E-2,3.3000000000000002E-2,264531.76336834766,0,3.3633633598558976E-2,3.3000000000000002E-2,264531.76336834766,3.3633633598558976E-2,3.2999999999999918E-2,264531.76336834766,264532,1703.6087422552939,3.3634558215064336E-2,3.3000924049700897E-2,null,254209.16354399445,1637.1287911290681,4.0607648882881486E-2,4.0607648882881708E-2]
["01V","NHS Southport and Formby CCG",193240,139.82034155999577,193379.82034156,125268.4765625,1543.7229353154726,1.0639359205641297E-2,null,190855.23272951241,125542.484375,1520.2441920730264,2.1873644512895307E-3,null,1.3227762089318862E-2,1.5444060477172616E-2,3.5259547478182052E-2,3.3000000000000002E-2,200198.30529821556,0,3.5259547478182052E-2,3.3000000000000002E-2,200198.30529821556,3.5259547478182052E-2,3.2999999999999918E-2,200198.30529821556,200198,1594.6633603490054,3.525796872909126E-2,3.2998424696671913E-2,null,198915.43929434096,1584.4472115126641,6.4477685101214099E-3,6.447768510121632E-3]
["01W","NHS Stockport CCG",435354,290.65683124290024,435644.6568312429,313465.75,1389.767962947285,-1.9568016771618124E-2,null,443395.2530311055,314968.75,1407.7436349831705,4.7947822050733446E-3,null,-1.7480106399151873E-2,-1.2769137497183891E-2,3.7953010017840683E-2,3.3000000000000002E-2,452178.68285617785,0.27653789923516819,4.0518261167214575E-2,3.5553010022349396E-2,453296.22081283276,4.0518261167214575E-2,3.5553010022349341E-2,453296.22081283276,453296,1439.1776962000197,4.051775430266491E-2,3.5552505576507354E-2,null,462120.7408167097,1467.1955259583997,-1.909617993149082E-2,-1.9096179931490931E-2]
["01X","NHS St Helens CCG",317484,198.29066621235765,317682.29066621239,198154.4375,1603.2055333921674,8.3115869733336734E-3,null,314350.96214770095,198715.859375,1581.9117967554066,2.8332541127169542E-3,null,1.0597481540222553E-2,1.3460761011097722E-2,3.5926751498436493E-2,3.3000000000000002E-2,329095.58337843145,0,3.5926751498436493E-2,3.3000000000000002E-2,329095.58337843145,3.5926751498436493E-2,3.2999999999999918E-2,329095.58337843145,329096,1656.1134125634003,3.5928062939397432E-2,3.300130773581289E-2,null,327626.64577726106,1648.7191651824396,4.4848434694713113E-3,4.4848434694713113E-3]
["01Y","NHS Tameside and Glossop CCG",373507,274.5563070632644,373781.55630706326,248556.28125,1503.8105431385604,4.6990690034924842E-3,null,371054.08110519155,249223.8125,1488.8387966747421,2.6856342018111157E-3,null,7.3506136726697591E-3,1.0055988933964644E-2,3.5774260130470692E-2,3.3000000000000002E-2,387153.31493436435,0,3.5774260130470692E-2,3.3000000000000002E-2,387153.31493436435,3.5774260130470692E-2,3.2999999999999918E-2,387153.31493436435,387153,1553.4350274013243,3.577341756785879E-2,3.2999159694142133E-2,null,386724.45334313344,1551.7155020776092,1.1081447091381147E-3,1.1081447091381147E-3]
["02A","NHS Trafford CCG",325563,190.66410212726694,325753.66410212725,243556.875,1337.4849882686631,3.1799442807848299E-2,null,315507.25225808844,245133.5625,1287.0830458317532,6.4735906141020205E-3,null,3.247599467430673E-2,3.9159821582715804E-2,3.9687219104367344E-2,3.3000000000000002E-2,338681.92114339885,0,3.9687219104367344E-2,3.3000000000000002E-2,338681.92114339885,3.9687219104367344E-2,3.2999999999999918E-2,338681.92114339885,338682,1381.622314569838,3.9687461178700811E-2,3.3000240517323087E-2,null,328831.76838233735,1341.439193510425,2.9955231108357072E-2,2.9955231108357072E-2]
["02D","NHS Vale Royal CCG",141357,106.7718971912695,141463.77189719127,107292.4375,1318.4878188380358,-2.9690697733316562E-2,null,145418.62975839508,107566.421875,1351.8961328599562,2.5536224302855626E-3,null,-2.7196363132939605E-2,-2.4712189945572671E-2,3.5637891970484947E-2,3.3000000000000002E-2,146505.24251780068,0.53518548880503891,4.0591364971693356E-2,3.7940855920704356E-2,147205.97949254254,4.0591364971693356E-2,3.7940855920704397E-2,147205.97949254254,147206,1368.5125658550219,4.0591509937836889E-2,3.7941000517602186E-2,null,151559.95571243975,1408.9894696744998,-2.8727612725756413E-2,-2.8727612725756413E-2]
["02E","NHS Warrington CCG",298398,216.93337842035709,298614.93337842036,219281.65625,1361.7871119961515,-1.2539112547491515E-2,null,302734.27304800623,220369.640625,1373.7567125372093,4.9615840814318801E-3,null,-1.3607113684589778E-2,-8.7130424418098151E-3,3.8125316356119043E-2,3.3000000000000002E-2,309999.72218213405,0.18869610052647137,3.9876010368546266E-2,3.4742050681496849E-2,310522.50555802102,3.9876010368546266E-2,3.4742050681496828E-2,310522.50555802102,310523,1409.1006325522521,3.9877666153049107E-2,3.4743698291245462E-2,null,315519.36015367834,1431.773266312093,-1.583535207235709E-2,-1.5835352072357201E-2]
["02F","NHS West Cheshire CCG",364927,260.15057490253758,365187.15057490254,264776.84375,1379.2261642022936,8.8131783816645104E-3,null,362053.20577400434,265597.6875,1363.1639988356615,3.1001342049949976E-3,null,8.6560338395522685E-3,1.1783002911132989E-2,3.6202438633759826E-2,3.3000000000000002E-2,378407.81598342804,0,3.6202438633759826E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AG41,G41,T41, $P$1))","v":3.3000000000000002E-2},378407.81598342804,3.6202438633759826E-2,3.2999999999999918E-2,378407.81598342804,378408,{"$f":"AA41/K41*1000","v":1424.7413204604802},{"$f":"AA41/E41-1","v":3.620294253038292E-2},{"$f":"AB41/G41-1","v":3.3000502339303628E-2},null,377343.45264993189,{"$f":"AF41/K41*1000","v":1420.7332006606114},2.8211629023697782E-3,2.8211629023697782E-3]
["02G","NHS West Lancashire CCG",160160,108.46668921017854,160268.46668921018,113720.625,1409.3174979403268,-7.8157253237897129E-3,null,161317.64276303691,113877.375,1416.5908088681963,1.3783779327629642E-3,null,-6.503790012403643E-3,-5.1343767602731738E-3,3.4423864404544036E-2,3.3000000000000002E-2,165785.52665484374,0.11119386595069136,3.5451826024293087E-2,3.4026546650498993E-2,165950.27648745629,3.5451826024293087E-2,3.4026546650498979E-2,165950.27648745629,165950,1457.2692775891612,3.5450100872352897E-2,3.4024823873197052E-2,null,168130.41653206461,1476.41633407922,-1.2968602451828071E-2,-1.2968602451828071E-2]
["02H","NHS Wigan Borough CCG",489882,305.90995941308165,490187.90995941305,328789.4375,1490.8870360514943,-8.613087818413856E-3,null,494401.95020879834,329583.8125,1500.0795896454968,2.4160599745544076E-3,null,-8.5235105719255744E-3,-6.1280439101066841E-3,3.5495789953714718E-2,3.3000000000000002E-2,507587.51704918279,0.1327134577175243,3.6723966616314385E-2,3.4225216466135626E-2,508189.55440048344,3.6723966616314385E-2,3.4225216466135633E-2,508189.55440048344,508190,1541.9143195935935,3.6724875654476019E-2,3.4226123313300327E-2,null,515281.55506817711,1563.4310167104372,-1.3762485768074595E-2,-1.3762485768074595E-2]
["02M","NHS Fylde & Wyre CCG",276848,199.13806222181216,277047.13806222181,178249.3125,1554.2676388287432,1.8362882700697636E-2,null,272175.42727106047,178955.03125,1520.9152007066607,3.9591667429292876E-3,null,1.7899157319259285E-2,2.1929189810573346E-2,3.7089819245445854E-2,3.3000000000000002E-2,287322.76633541769,0,3.7089819245445854E-2,3.3000000000000002E-2,287322.76633541769,3.7089819245445854E-2,3.2999999999999918E-2,287322.76633541769,287323,1605.5597766268445,3.709066265636829E-2,3.3000840084886462E-2,null,283669.95186072338,1585.1465582123631,1.2877811397769001E-2,1.2877811397769001E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",221769,109.51654129883445,221878.51654129883,159702.5,1389.3240027006393,-3.1918306818689013E-3,null,222175.23164142607,160223.21875,1386.6606436617105,3.2605547815469649E-3,null,-1.33550035229002E-3,1.9206999571976802E-3,3.6368153089337829E-2,3.3000000000000002E-2,229947.82839810796,0,3.6368153089337829E-2,3.3000000000000002E-2,229947.82839810796,3.6368153089337829E-2,3.2999999999999918E-2,229947.82839810796,229948,1435.1727658073903,3.6368926494058096E-2,3.3000770891187248E-2,null,231558.14577486506,1445.2221568221682,-6.953526810628996E-3,-6.953526810628996E-3]
["02P","NHS Barnsley CCG",399162,149.86474072472083,399311.86474072473,262230.9375,1522.7488737507365,4.2043946970366841E-2,null,383951.51441480458,264060.15625,1454.0304749774402,6.9756023733851258E-3,null,4.0005963641871478E-2,4.7260631710186463E-2,4.0205797251706699E-2,3.3000000000000002E-2,415366.51661469124,0,4.0205797251706699E-2,3.3000000000000002E-2,415366.51661469124,4.0205797251706699E-2,3.2999999999999918E-2,415366.51661469124,415367,1573.0014171723419,4.0207007797526728E-2,3.3001202160029663E-2,null,400166.57162231661,1515.4371538107298,3.7985252781258749E-2,3.7985252781258971E-2]
["02Q","NHS Bassetlaw CCG",168373,139.80152392152806,168512.80152392152,117732.3671875,1431.3209319536472,3.5605715094844115E-4,null,168719.30101991701,118099.2578125,1428.6228732087698,3.1163106099421078E-3,null,-1.2239233730059196E-3,1.8885731115430016E-3,3.621914886007005E-2,3.3000000000000002E-2,174616.19176714387,0,3.621914886007005E-2,3.3000000000000002E-2,174616.19176714387,3.621914886007005E-2,3.2999999999999918E-2,174616.19176714387,174616,1478.5528989287018,3.6218010862587802E-2,3.2998865537854138E-2,null,175844.66194529098,1488.9565370890843,-6.9872007014534221E-3,-6.9872007014534221E-3]
["02R","NHS Bradford Districts CCG",464197,240.16785372551414,464437.16785372549,334130.3125,1389.9881288194274,2.7366208776102852E-3,null,461579.84361278458,334984.21875,1377.9151905578672,2.5556084499218645E-3,null,6.1903141579506826E-3,8.7617426270425458E-3,3.5639943528769313E-2,3.3000000000000002E-2,480989.68228869385,0,3.5639943528769313E-2,3.3000000000000002E-2,480989.68228869385,3.5639943528769313E-2,3.2999999999999918E-2,480989.68228869385,480990,1435.8586855071064,3.5640627606892572E-2,3.3000682334343834E-2,null,481073.30382591399,1436.1073653590256,-1.7316243751519522E-4,-1.7316243751530624E-4]
["02T","NHS Calderdale CCG",300756,155.62876921413317,300911.62876921415,221396.0625,1359.1552865544488,3.5477518839369671E-2,null,290134.43326338625,222195.15625,1305.7639876584224,3.6093403874335461E-3,null,3.7145523833926664E-2,4.0888935060746423E-2,3.6728448620218845E-2,3.3000000000000002E-2,311963.64606569061,0,3.6728448620218845E-2,3.3000000000000002E-2,311963.64606569061,3.6728448620218845E-2,3.2999999999999918E-2,311963.64606569061,311964,1404.0090039091479,3.6729624827037011E-2,3.3001171976754895E-2,null,302387.40338229638,1360.9090696921812,3.1669958836202827E-2,3.1669958836203049E-2]
["02W","NHS Bradford City CCG",169066,76.85371319216452,169142.85371319216,140352.578125,1205.1282275880328,-3.8984320430512587E-2,null,174795.08486225281,140252.546875,1246.288133491357,-7.1271401876860097E-4,null,-3.2336327726348202E-2,-3.3025995191030777E-2,3.2263766418612061E-2,3.3000000000000002E-2,174600.03923677208,0.7152354129080839,3.8862145029562978E-2,3.9603084721999395E-2,175716.10782490839,3.8862145029562978E-2,3.9603084721999471E-2,175716.10782490839,175716,1252.8542540949848,3.8861507551206431E-2,3.9602446788979284E-2,null,182177.03855750844,1298.9214286416745,-3.5465712960686124E-2,-3.5465712960686013E-2]
["02X","NHS Doncaster CCG",475253,188.29159732080308,475441.29159732081,321430.5625,1479.1415225094559,2.6867586092087947E-2,null,462453.75957424229,322119.46875,1435.6591402836227,2.1432506126419781E-3,null,2.8083958134615505E-2,3.0287399707734863E-2,3.5213977882859071E-2,3.3000000000000002E-2,492183.47072422685,0,3.5213977882859071E-2,3.3000000000000002E-2,492183.47072422685,3.5213977882859071E-2,3.2999999999999918E-2,492183.47072422685,492183,1527.9517314179725,3.5212987804304374E-2,3.2999012038893438E-2,null,481984.12704461016,1496.2899601038478,2.1160184294712003E-2,2.1160184294712003E-2]
["02Y","NHS East Riding of Yorkshire CCG",412107,238.24651089571006,412345.24651089573,304863.65625,1352.5562593553516,-2.5641048071653905E-2,null,423744.38573079405,305466.34375,1387.2048243638758,1.9769083248997177E-3,null,-2.6900979939213254E-2,-2.497725238550319E-2,3.5042146299621324E-2,3.3000000000000002E-2,426794.70896508393,0.5409258773254616,4.0045870125562821E-2,3.7993851439457306E-2,428857.97069956426,4.0045870125562821E-2,3.7993851439457327E-2,428857.97069956426,428858,1403.9451768571475,4.0045941183580291E-2,3.7993922357276722E-2,null,441639.97722614033,1445.78931938763,-2.8942074733409706E-2,-2.8942074733409817E-2]
["03A","NHS Greater Huddersfield CCG",319421,170.99951185256606,319591.99951185257,249965.9375,1278.5421994220817,2.1251001191547214E-2,null,312467.47780953639,251006.78125,1244.8567176291631,4.1639423371433448E-3,null,2.2800842354092632E-2,2.7059726084037061E-2,3.7301352434268908E-2,3.3000000000000002E-2,331513.21332081687,0,3.7301352434268908E-2,3.3000000000000002E-2,331513.21332081687,3.7301352434268908E-2,3.2999999999999918E-2,331513.21332081687,331513,1320.7332421422379,3.7300684955679841E-2,3.2999335289227938E-2,null,325663.61804586538,1297.4295611619671,1.796142286090685E-2,1.796142286090685E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",197838,124.88728393726736,197962.88728393728,144023.375,1374.5191520747051,3.4972324749742656E-2,null,191422.87275154606,144107.09375,1328.3376117738553,5.8128585030026159E-4,null,3.4165272093057197E-2,3.476641773259681E-2,3.3600468283360163E-2,3.3000000000000002E-2,204614.53299940363,0,3.3600468283360163E-2,3.3000000000000002E-2,204614.53299940363,3.3600468283360163E-2,3.2999999999999918E-2,204614.53299940363,204615,1419.8815247427749,3.3602827314402672E-2,3.3002357660567805E-2,null,199507.05191469754,1384.4360240919614,2.5602844793107593E-2,2.5602844793107593E-2]
["03E","NHS Harrogate and Rural District CCG",207241,128.72996959687558,207369.72996959687,163245.0625,1270.2971029803543,2.2060629543792398E-2,null,203072.08741357722,163361.4375,1243.0846013679161,7.1288526720381107E-4,null,2.1163137734764303E-2,2.1891109891067018E-2,3.3736410481021384E-2,3.3000000000000002E-2,214365.64030118976,0,3.3736410481021384E-2,3.3000000000000002E-2,214365.64030118976,3.3736410481021384E-2,3.2999999999999918E-2,214365.64030118976,214366,1312.2191092374539,3.3738145058243907E-2,3.3001733341548878E-2,null,211648.23672159275,1295.5826048090007,1.284094458099494E-2,1.2840944580994718E-2]
["03F","NHS Hull CCG",421810,201.74099712943186,422011.74099712941,299668.03125,1408.2641356063214,-1.0653630456840313E-2,null,424742.38021101075,300221.8125,1414.7618944609853,1.8479824080332996E-3,null,-6.4289304319591345E-3,-4.592828574266572E-3,3.4908965827498362E-2,3.3000000000000002E-2,436743.73444240127,9.9465697331165601E-2,3.5828934460495843E-2,3.3918271683081272E-2,437131.97200687532,3.5828934460495843E-2,3.3918271683081258E-2,437131.97200687532,437132,1456.0301144008317,3.5829000793069055E-2,3.3918337893299455E-2,null,442680.11905304523,1474.5101808784971,-1.2533020603937239E-2,-1.2533020603937128E-2]
["03H","NHS North East Lincolnshire CCG",241591,188.56949738252618,241779.56949738253,169562.078125,1425.9059111032143,6.7873358410674989E-4,null,240865.43101890374,169500.15625,1421.0336813120414,-3.6518704939647595E-4,null,3.795224888070603E-3,3.4286518716954983E-3,3.2622761777973297E-2,3.3000000000000002E-2,249667.08679587659,0,3.2622761777973297E-2,3.3000000000000002E-2,249667.08679587659,3.2622761777973297E-2,3.2999999999999918E-2,249667.08679587659,249667,1472.9602941000239,3.2622402790335236E-2,3.2999640881216319E-2,null,251037.67047272209,1481.0468381071012,-5.460019088533663E-3,-5.460019088533663E-3]
["03J","NHS North Kirklees CCG",261178,134.49399808628792,261312.49399808628,194611.96875,1342.7359872905365,2.7626241623043502E-2,null,254201.95452442591,195498.4375,1300.2761442757103,4.5550577166133532E-3,null,2.7972009448012036E-2,3.265448128211057E-2,3.7705374621261445E-2,3.3000000000000002E-2,271165.37947750028,0,3.7705374621261445E-2,3.3000000000000002E-2,271165.37947750028,3.7705374621261445E-2,3.2999999999999918E-2,271165.37947750028,271165,1387.0443337942279,3.7703922423188319E-2,3.2998554386778345E-2,null,264937.42262423871,1355.1894634668818,2.3505842678155364E-2,2.3505842678155142E-2]
["03K","NHS North Lincolnshire CCG",242651,198.32309207472585,242849.32309207472,177652.984375,1366.9870165505049,-3.5982246724231004E-4,null,243221.01094333161,178117.21875,1365.5109407738357,2.6131526955948114E-3,null,-1.528189730876095E-3,1.0809695716043066E-3,3.5699386734549421E-2,3.3000000000000002E-2,251518.89499536224,0,3.5699386734549421E-2,3.3000000000000002E-2,251518.89499536224,3.5699386734549421E-2,3.2999999999999918E-2,251518.89499536224,251519,1412.0981776221454,3.569981912050979E-2,3.300043125901464E-2,null,253492.73135189936,1423.1792587537209,-7.7861457461650962E-3,-7.7861457461649852E-3]
["03L","NHS Rotherham CCG",383197,147.9433978949167,383344.94339789491,263993.09375,1452.1021665851626,3.1107795145531858E-2,null,371715.1409263665,264819.25,1403.6560443637179,3.1294616016825927E-3,null,3.128686779490697E-2,3.4514240447990563E-2,3.6232733834538067E-2,3.3000000000000002E-2,397234.57869884692,0,3.6232733834538067E-2,3.3000000000000002E-2,397234.57869884692,3.6232733834538067E-2,3.2999999999999918E-2,397234.57869884692,397235,1500.0231289832593,3.6233832847738512E-2,3.3001095584610285E-2,null,387413.43107168865,1462.9353080325113,2.5351647982730707E-2,2.5351647982730707E-2]
["03M","NHS Scarborough and Ryedale CCG",172327,109.51654129883445,172436.51654129883,120626.71875,1429.5051571341762,-1.9105271975877303E-2,null,175175.33129617604,120801.65625,1450.1070327516807,1.4502384033387994E-3,null,-1.5634705723756137E-2,-1.4207141371082699E-2,3.4498096270648926E-2,3.3000000000000002E-2,178385.2480895159,0.307680376201033,3.7342734436475622E-2,3.584051873646972E-2,178875.76758565148,3.7342734436475622E-2,3.5840518736469651E-2,178875.76758565148,178876,1480.7412874357838,3.7344082262058986E-2,3.5841864610215213E-2,null,182573.34357551724,1511.3480166007016,-2.0251278215693724E-2,-2.0251278215693835E-2]
["03N","NHS Sheffield CCG",805733,343.92036653493619,806076.92036653496,604647.125,1333.136116981512,4.8941027504834311E-2,null,768170.5970799831,607792.6875,1263.8694292944799,5.2023111827415036E-3,null,4.9346230421528414E-2,5.4805256050617812E-2,3.7218545823623383E-2,3.1850538229673112E-2,836077.931164562,0,3.7218545823623383E-2,3.1850538229673112E-2,836077.931164562,3.7218545823623383E-2,3.1850538229673209E-2,836077.931164562,836078,1375.5973330955878,3.7218631219242848E-2,3.1850623183337534E-2,null,800612.01144909998,1317.2452185007573,4.4298596628230547E-2,4.4298596628230547E-2]
["03Q","NHS Vale of York CCG",434439,247.85322504473061,434686.85322504473,358916.4375,1211.1087924889055,2.2096601066964983E-2,null,425252.74560911377,360500,1179.6192665994834,4.412064577008934E-3,null,2.2184707126153835E-2,2.6694652063625313E-2,3.7557662708050055E-2,3.3000000000000002E-2,451012.67544209462,0,3.7557662708050055E-2,3.3000000000000002E-2,451012.67544209462,3.7557662708050055E-2,3.2999999999999918E-2,451012.67544209462,451013,1251.0762829403604,3.7558409355672229E-2,3.3000743367834984E-2,null,443212.03822503967,1229.4369992372806,1.7600969969591373E-2,1.7600969969591373E-2]
["03R","NHS Wakefield CCG",540204,286.28008164081285,540490.28008164081,375745.53125,1438.4476597328551,8.0356038624951331E-4,null,540003.27039160405,377694.125,1429.7370137584321,5.185939919278848E-3,null,9.0186433442074332E-4,6.0924812679534757E-3,3.8357075936614971E-2,3.3000000000000002E-2,561221.90679773455,0,3.8357075936614971E-2,3.3000000000000002E-2,561221.90679773455,3.8357075936614971E-2,3.2999999999999918E-2,561221.90679773455,561222,1485.9166792705605,3.8357248376839737E-2,3.3000171550573665E-2,null,562808.71220627986,1490.1177300713371,-2.8192744210724374E-3,-2.8192744210723264E-3]
["03T","NHS Lincolnshire East CCG",369604,325.11982307332102,369929.11982307333,251486.8125,1470.968263288451,-2.6179158071625741E-2,null,380339.85492050281,252526.296875,1506.1395966566217,4.1333554020850372E-3,null,-2.7372190851798872E-2,-2.3351974442638146E-2,3.726975613035366E-2,3.3000000000000002E-2,383716.28790439566,0.50572765441555267,4.1957954253764695E-2,3.7668899900784238E-2,385450.58890974527,4.1957954253764695E-2,3.7668899900784147E-2,385450.58890974527,385451,1526.3796474661704,4.1959065521390615E-2,3.7670006594053396E-2,null,396402.38436574413,1569.7469502036158,-2.7626938680670898E-2,-2.7626938680670898E-2]
["03V","NHS Corby CCG",106278,81.279955768330254,106359.27995576833,79913.375,1330.9321494151427,2.3712120200714004E-3,null,107064.69904598391,81145.171875,1319.4216805765304,1.5414151573500678E-2,null,-6.5887178173695826E-3,8.7238742610191711E-3,4.8922818575426019E-2,3.3000000000000002E-2,111562.67571285734,0,4.8922818575426019E-2,3.3000000000000002E-2,111562.67571285734,4.8922818575426019E-2,3.2999999999999918E-2,111562.67571285734,111563,1374.8569067283154,4.8925867553783142E-2,3.3003002694370842E-2,null,111586.26011491651,1375.1435548970117,-2.0844963253141557E-4,-2.0844963253141557E-4]
["03W","NHS East Leicestershire and Rutland CCG",393963,276.35184961232289,394239.35184961231,333199,1183.1948830867209,-1.6888624118917228E-2,null,402011.84914286737,335015.1875,1199.9809684534598,5.4507591559398438E-3,null,-1.9334000502290838E-2,-1.398862632660991E-2,3.8630634208085768E-2,3.3000000000000002E-2,409469.06804134749,0.30294805255246149,4.1442708770127901E-2,3.5796829716855341E-2,410577.69849403977,4.1442708770127901E-2,3.5796829716855383E-2,410577.69849403977,410578,1225.5504088154212,4.1443473549084731E-2,3.5797590349785136E-2,null,418989.63119924144,1250.6586173775822,-2.0075988933581645E-2,-2.0075988933581757E-2]
["04C","NHS Leicester City CCG",474842,396.6461841494517,475238.64618414943,409607.5625,1160.2291795678198,-8.6991454372571386E-3,null,479451.84266340197,412727.875,1161.6657650356231,7.6178097908043974E-3,null,-8.7875279732951839E-3,-1.236659899122694E-3,4.0869197513900835E-2,3.3000000000000002E-2,494661.26828128827,2.6782022720578107E-2,4.1118333847929067E-2,3.3247252809157558E-2,494779.66749538714,4.1118333847929067E-2,3.3247252809157635E-2,494779.66749538714,494780,1198.8044180442137,4.1119033506122893E-2,3.3247947177783566E-2,null,499700.07392479788,1210.7252846074375,-9.8460540262763629E-3,-9.846054026276474E-3]
["04D","NHS Lincolnshire West CCG",299877,253.59346199719039,300130.59346199717,238697.65625,1257.3671571691318,-1.1423525037090765E-2,null,304262.36382398818,239817.171875,1268.7263445112221,4.6900989418492411E-3,null,-1.3579630125996056E-2,-8.9532209930317519E-3,3.7844872206930225E-2,3.3000000000000002E-2,311488.99741695658,0.19389758512250679,3.9643338832674901E-2,3.4790071015568601E-2,312028.7722726629,3.9643338832674901E-2,3.4790071015568635E-2,312028.7722726629,312029,1301.1119994469746,3.9644097593501071E-2,3.4790826234344374E-2,null,317111.98532637599,1322.3072511740918,-1.6028991528480141E-2,-1.602899152848003E-2]
["04E","NHS Mansfield and Ashfield CCG",282023,237.33747084352436,282260.33747084351,195172.625,1446.2086446336598,-6.0700416619744457E-3,null,284450.65904754889,196347.5,1448.7103683395455,6.0196710476174697E-3,null,-7.7001810579009344E-3,-1.7268625672591797E-3,3.9218320192188738E-2,3.3000000000000002E-2,293330.11376333033,3.739821477551012E-2,3.9565660515743062E-2,3.3345261960128866E-2,293428.15416027396,3.9565660515743062E-2,3.334526196012888E-2,293428.15416027396,293428,1494.4320655979832,3.9565114352313469E-2,3.3344719064750894E-2,null,296463.59176432807,1509.8923681958165,-1.0239340845405343E-2,-1.0239340845405454E-2]
["04F","NHS Milton Keynes CCG",337491,255.43723633210772,337746.4372363321,297252.1875,1136.2286012994675,-3.5477428181389103E-2,null,351534.52648410067,300121.75,1171.3063997664303,9.6536295464604294E-3,null,-3.9222574765759743E-2,-2.9947585425946333E-2,4.2972199321493543E-2,3.3000000000000002E-2,352260.1444573761,0.64856709097880527,4.9017601240328501E-2,3.8987599848029478E-2,354301.95741712424,4.9017601240328501E-2,3.8987599848029575E-2,354301.95741712424,354302,1180.527569228155,4.9017727319750959E-2,3.8987724721965433E-2,null,366380.54803461645,1220.7730630473015,-3.2967219737537024E-2,-3.2967219737537024E-2]
["04G","NHS Nene CCG",846248,656.74204260810848,846904.74204260809,691032.875,1225.5636058452474,-8.8078030140654739E-3,null,857336.95853902353,695931.1875,1231.9277738059748,7.0883928640876892E-3,null,-1.2168163745317595E-2,-5.166023606291148E-3,4.0322309828602521E-2,3.3000000000000002E-2,881053.89744656289,0.11187923348762638,4.1362505238928149E-2,3.4032873993679179E-2,881934.84387221851,4.1362505238928149E-2,3.4032873993679269E-2,881934.84387221851,881935,1267.2732819579235,4.1362689589981683E-2,3.4033057047177628E-2,null,893544.05059858446,1283.9546016158163,-1.2992141339654761E-2,-1.2992141339654761E-2]
["04H","NHS Newark & Sherwood CCG",184157,139.80152392152806,184296.80152392152,136000.96875,1355.1138879216367,-8.0997081233361579E-3,null,186372.72299083901,136950.875,1360.872816554396,6.9845550272964463E-3,null,-1.1138547710222269E-2,-4.2317904823320207E-3,4.0215045343197087E-2,3.3000000000000002E-2,191708.30575381222,9.1646789005566234E-2,4.1067042063917203E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AG73,G73,T73, $P$1))","v":3.3846087178265497E-2},191865.32602434981,4.1067042063917203E-2,3.3846087178265538E-2,191865.32602434981,191865,{"$f":"AA73/K73*1000","v":1400.9768101153059},{"$f":"AA73/E73-1","v":4.1065273045968409E-2},{"$f":"AB73/G73-1","v":3.3844330430418568E-2},null,194243.62400765691,{"$f":"AF73/K73*1000","v":1418.3452570686891},-1.2245570580803999E-2,-1.2245570580803999E-2]
["04K","NHS Nottingham City CCG",464461,399.89738238018487,{"$f":"C74+D74","v":464860.89738238021},381504.375,{"$f":"E74/F74*1000","v":1218.4942764611289},-3.3998092748937725E-2,null,480240.45988230978,383184.875,{"$f":"J74/K74*1000","v":1253.2865757874963},{"$f":"K74/F74-1","v":4.4049298255097735E-3},null,{"$f":"E74/J74-1","v":-3.2024712169604674E-2},{"$f":"G74/L74-1","v":-2.7760848953884087E-2},{"$f":"(1+M74)*(1+R74)-1","v":3.7550292509751504E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.3000000000000002E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":482316.56005543418},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0.60120950631042958},{"$f":"(1+M74)*(1+V74)-1","v":4.312513414738528E-2},3.8550392547955913E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":484908.08594186924},{"$f":"MAX(U74,$X$1)","v":4.312513414738528E-2},{"$f":"(1+X74)/(1+M74) - 1","v":3.8550392547956003E-2},{"$f":"(1+IF($Z$2=1,X74,0))*$E74","v":484908.08594186924},{"$f":"IF(ROUND(Z74,0)/E74>$AA$1,ROUND(Z74,0),ROUNDUP(Z74,0))","v":484908},1265.4674848531013,4.3124949270856083E-2,3.8550208482223347E-2,null,500521.99606070516,1306.2154294600098,{"$f":"AA74/AF74-1","v":-3.1195424344170997E-2},-3.1195424344170997E-2]
["04L","NHS Nottingham North and East CCG",199556,143.05272215226125,199699.05272215226,153479.546875,1301.1443986396137,-2.995649880567286E-2,null,206189.58165565188,154496.78125,1334.5882029866036,6.6278171633415983E-3,null,-3.147845240958469E-2,-2.5059268673398916E-2,3.9846535129731686E-2,3.3000000000000002E-2,207656.36804181963,0.54270208280235877,4.488999159337892E-2,3.801024944637358E-2,208663.54152005541,4.488999159337892E-2,3.8010249446373656E-2,208663.54152005541,208664,1350.6041893672138,4.4892287447757528E-2,3.8012530184437621E-2,null,214897.38911731835,1390.9505905471306,-2.9006351091196203E-2,-2.9006351091196203E-2]
["04M","NHS Nottingham West CCG",126270,100.78714515272952,126370.78714515273,94623.328125,1335.5140814558272,2.1135525508339859E-2,null,123885.80539195014,95121.6640625,1302.3931678755173,5.2665230379731476E-3,null,2.0058647924518835E-2,2.5430810293897155E-2,3.844031829822625E-2,3.3000000000000002E-2,131228.52042660982,0,3.844031829822625E-2,3.3000000000000002E-2,131228.52042660982,3.844031829822625E-2,3.2999999999999918E-2,131228.52042660982,131229,1379.5910878280638,3.8444113268575331E-2,3.3003775088757514E-2,null,129117.75616232512,1357.3958933002675,1.6351305199423072E-2,1.6351305199423072E-2]
["04N","NHS Rushcliffe CCG",154278,94.28474869126309,154372.28474869125,128001.953125,1206.0150722695564,2.2261857615643033E-2,null,151690.59148490182,128916.765625,1176.6552686106595,7.1468636037657074E-3,null,1.7678705300957054E-2,2.4951916200199875E-2,4.03827101026899E-2,3.3000000000000002E-2,160606.25597158755,0,4.03827101026899E-2,3.3000000000000002E-2,160606.25597158755,4.03827101026899E-2,3.2999999999999918E-2,160606.25597158755,160606,1245.8115840974426,4.0381051957978364E-2,3.2998353621729315E-2,null,158096.79520184224,1226.3478255553096,1.5871319813625995E-2,1.5871319813625995E-2]
["04Q","NHS South West Lincolnshire CCG",172077,130.04792922932842,172207.04792922933,134597.28125,1279.4244157827618,-1.1641293479358605E-3,null,173419.35021725559,135580.46875,1279.0879970847984,7.3046609178817334E-3,null,-6.9905825763244556E-3,2.6301450621857292E-4,4.0545714728171811E-2,3.3000000000000002E-2,179189.30576874848,0,4.0545714728171811E-2,3.3000000000000002E-2,179189.30576874848,4.0545714728171811E-2,3.2999999999999918E-2,179189.30576874848,179189,1321.643166246982,4.0543939140284202E-2,3.299823728812501E-2,null,180743.2038266059,1333.1064975139047,-8.5989613645274243E-3,-8.5989613645275353E-3]
["04V","NHS West Leicestershire CCG",457437,334.87341776552068,457771.87341776554,396364.25,1154.9272504212111,-1.9953688844612683E-2,null,468952.39295661502,399689.625,1173.2913831741691,8.3896945801746892E-3,null,-2.3841480940867799E-2,-1.5651809104126002E-2,4.1666554501320396E-2,3.3000000000000002E-2,476845.6501306984,0.33896717063618848,4.4822168670038964E-2,3.6129359795800293E-2,478290.20154049637,4.4822168670038964E-2,3.6129359795800342E-2,478290.20154049637,478290,1196.6535283471517,4.4821728405994632E-2,3.6128923194705731E-2,null,488757.21099719725,1222.8418763614325,-2.1415972514945203E-2,-2.1415972514945425E-2]
["04Y","NHS Cannock Chase CCG",180255,170.27452901799455,180425.274529018,133391.125,1352.6032899791346,-2.4499619706585651E-2,null,184801.31429706048,133519.90625,1384.0731280251366,9.654409167025868E-4,null,-2.3679700464728115E-2,-2.2737120899749552E-2,3.3997300466953595E-2,3.3000000000000002E-2,186559.24679901361,0.49241193069300598,3.8547657885984021E-2,3.7545968554981296E-2,187380.24628554733,3.8547657885984021E-2,3.7545968554981268E-2,187380.24628554733,187380,1403.3862460115381,3.8546292858007813E-2,3.7544604843587903E-2,null,192605.85151295722,1442.52536511167,-2.7132361098622493E-2,-2.7132361098622382E-2]
["05A","NHS Coventry and Rugby CCG",641970,520.7232689736345,642490.72326897364,521674.40625,1231.5933378588545,-1.4242913620669095E-2,null,653660.72539714223,528344.125,1237.1874588311969,1.278521366985319E-2,null,-1.7088378870219079E-2,-4.5216437754932448E-3,4.6207125720958198E-2,3.3000000000000002E-2,672178.37289361248,9.7924066605159607E-2,4.7122723336886274E-2,3.3904039280560169E-2,672766.63586809346,4.7122723336886274E-2,3.3904039280560072E-2,672766.63586809346,672767,1273.3500159578759,4.71232900873364E-2,3.3904598876457248E-2,null,681266.15383977524,1289.4364138898586,-1.2475526329720044E-2,-1.2475526329720044E-2]
["05C","NHS Dudley CCG",449511,340.54905803598911,449851.54905803601,320331.8125,1404.3299213625123,-1.3179472003406634E-2,null,454398.58547609043,321186.375,1414.7505026515851,2.6677415937264026E-3,null,-1.0006713408428292E-2,-7.3656671402780871E-3,3.5755777066319272E-2,3.3000000000000002E-2,465936.34075909352,0.15951634304879453,3.7232367627500373E-2,3.447266187983071E-2,466600.58731036534,3.7232367627500373E-2,3.4472661879830779E-2,466600.58731036534,466601,1452.742196800845,3.7233285018216433E-2,3.4473576829696873E-2,null,473588.76648042217,1474.4983079697017,-1.4754924472455855E-2,-1.4754924472455744E-2]
["05D","NHS East Staffordshire CCG",173114,140.57548325904202,173254.57548325905,142623.875,1214.7655887435328,-4.4676334817753127E-2,null,181715.5763606462,143146.21875,1269.440282442991,3.662386469306167E-3,null,-4.6561781036287275E-2,-4.3069921803835287E-2,3.6783245222793193E-2,3.3000000000000002E-2,179627.4410192307,0.9327541267749927,4.5426009898982933E-2,4.1611227034813153E-2,181124.83954420566,4.5426009898982933E-2,4.1611227034813236E-2,181124.83954420566,181125,1265.3145963731579,4.5426936026295328E-2,4.1612149782666696E-2,null,189389.79655658637,1323.0513401639287,-4.3639080387928852E-2,-4.3639080387928963E-2]
["05F","NHS Herefordshire CCG",252582,275.21115736629349,252857.21115736628,188340.4375,1342.5540182116563,3.9203821748774459E-3,null,251820.15468857923,189233.078125,1330.7406780237261,4.7395059544768081E-3,null,4.1182425214119078E-3,8.8772669108410085E-3,3.7895909650974557E-2,3.3000000000000002E-2,262439.46518598322,0,3.7895909650974557E-2,3.3000000000000002E-2,262439.46518598322,3.7895909650974557E-2,3.2999999999999918E-2,262439.46518598322,262439,1386.8558425427241,3.7894069932893792E-2,3.2998168960143515E-2,null,262455.03451319283,1386.9405767411617,-6.1094325062516219E-5,-6.1094325062405197E-5]
["05G","NHS North Staffordshire CCG",304489,249.47198437520132,304738.47198437521,218799.09375,1392.7775785605841,2.8451296098278567E-2,null,296074.49857134267,219545.28125,1348.5805610834218,3.4103774709990375E-3,null,2.9262815456376989E-2,3.2772990173946415E-2,3.6522919927541864E-2,3.3000000000000002E-2,315868.41079550202,0,3.6522919927541864E-2,3.3000000000000002E-2,315868.41079550202,3.6522919927541864E-2,3.2999999999999918E-2,315868.41079550202,315868,1438.7373675333777,3.6521571901152683E-2,3.2998656555264461E-2,null,308578.32978903421,1405.5338745251861,2.3623402900487367E-2,2.3623402900487367E-2]
["05H","NHS Warwickshire North CCG",251503,235.61242968769014,251738.6124296877,192349.4375,1308.7566862767026,-1.9131242816701755E-2,null,256574.59519179468,193056.65625,1329.0119086054287,3.6767393718009078E-3,null,-1.8848252526685205E-2,-1.5240813267038855E-2,3.6798071771070306E-2,3.3000000000000002E-2,261002.107957425,0.33006634037983446,3.9856462423503602E-2,3.6047186940236731E-2,261772.02297653648,3.9856462423503602E-2,3.6047186940236786E-2,261772.02297653648,261772,1355.9335641917294,3.9856371152100056E-2,3.604709600318512E-2,null,267410.26475640154,1385.1387978569194,-2.108469830631865E-2,-2.108469830631865E-2]
["05J","NHS Redditch and Bromsgrove CCG",217945,237.59236607162035,218182.59236607162,178487.765625,1222.3952246927099,-4.1916113305861757E-2,null,227961.89596509931,179143.15625,1272.5124461186292,3.671907834719379E-3,null,-4.289885183497899E-2,-3.9384464630412896E-2,3.6793080793265043E-2,3.3000000000000002E-2,226210.20211468052,0.85293913655469189,4.469636630202789E-2,4.087437154220358E-2,227934.5614351916,4.469636630202789E-2,4.0874371542203525E-2,227934.5614351916,227935,1272.362309403042,4.4698376383600635E-2,4.0876374269944504E-2,null,237589.19276021901,1326.2532475907462,-4.0633972648588701E-2,-4.0633972648588701E-2]
["05L","NHS Sandwell and West Birmingham CCG",734420,671.19843415232731,735091.19843415229,575628.9375,1277.0226625970352,-4.9900009488836217E-2,null,774063.57240146631,579789.375,1335.077194889034,7.2276378565487853E-3,null,-5.0347769042283663E-2,-4.3484026627257366E-2,4.0466149905814763E-2,3.3000000000000002E-2,764837.50906443375,0.9417222875421194,4.9223008633258791E-2,4.1694021488607153E-2,771274.59884090908,4.9223008633258791E-2,4.1694021488607236E-2,771274.59884090908,771275,1330.2675648376619,4.9223554360226629E-2,4.169456329956156E-2,null,806753.85916298919,1391.4602335770453,-4.3977303312560112E-2,-4.3977303312560112E-2]
["05N","NHS Shropshire CCG",414885,419.74651339319587,415304.74651339318,311223.875,1334.4244445044365,-3.0956197400687002E-2,null,430317.86138917744,312527.375,1376.8965403084367,4.1883033555829563E-3,null,-3.488843067614722E-2,-3.0846250651836216E-2,3.7326517366317091E-2,3.3000000000000002E-2,430806.6263464393,0.66802925071653962,4.3519623147283637E-2,3.9167275360877524E-2,433378.65257293422,4.3519623147283637E-2,3.9167275360877607E-2,433378.65257293422,433379,1386.6913258398563,4.3520459706626324E-2,3.916810843106977E-2,null,448491.06419702322,1435.0456954275548,-3.3695351821735442E-2,-3.3695351821735553E-2]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",274711,257.39172991092198,274968.39172991092,218123.328125,1260.609738965356,-4.9899224747556814E-2,null,290024.59558116185,218447.40625,1327.6632602780644,1.4857563736341284E-3,null,-5.1913541405275487E-2,-5.0504915906662062E-2,3.4534786333964007E-2,3.3000000000000002E-2,284464.36638689711,1,4.8540426085893484E-2,4.6984861654591856E-2,288315.47462463367,4.8540426085893484E-2,4.6984861654591814E-2,288315.47462463367,288315,1319.8371404329732,4.8538699979737476E-2,4.6983138109204292E-2,null,302272.92703025579,1383.7331933542048,-4.6176570185720522E-2,-4.6176570185720522E-2]
["05R","NHS South Warwickshire CCG",353359,312.82994866096669,353671.82994866098,288329.125,1226.625405770787,-2.1852241766062264E-2,null,361958.86643044272,289400.875,1250.717940747217,3.7171062756840012E-3,null,-2.2894967495910912E-2,-1.9262964247587555E-2,3.6839770782781445E-2,3.3000000000000002E-2,366701.01909629651,0.41717302106307647,4.0705446335082218E-2,3.6851359639215646E-2,368068.1996428665,4.0705446335082218E-2,3.6851359639215708E-2,368068.1996428665,368068,1271.8275298925755,4.0704881848884433E-2,3.685079724350282E-2,null,377245.12916307262,1303.5383157119777,-2.4326700210635765E-2,-2.4326700210635654E-2]
["05T","NHS South Worcestershire CCG",383568,392.02740401817351,383960.02740401815,313593.1875,1224.3889303367541,-4.990100912599682E-2,null,405507.01957965299,315466.28125,1285.4211168714342,5.9730052330935202E-3,null,-5.3135928936496213E-2,-4.7480304885005542E-2,3.9170114405785439E-2,3.3000000000000002E-2,398999.78560468205,1,4.9894076289759282E-2,4.3660287928391141E-2,403117.3583035323,4.9894076289759282E-2,4.3660287928391162E-2,403117.3583035323,403117,1277.8449677813228,4.9893143110504301E-2,4.3659360289925342E-2,null,422632.40982730832,1339.7070778933155,-4.6175847790003832E-2,-4.6175847790003943E-2]
["05V","NHS Stafford and Surrounds CCG",186558,213.83312946445827,186771.83312946444,149500.5,1249.3057423183498,-4.3523645097690133E-2,null,195339.45460386586,150004.234375,1302.2262699300275,3.3694494332794367E-3,null,-4.3860168913525066E-2,-4.0638504101534689E-2,3.6480641264577507E-2,3.3000000000000002E-2,193585.38937218796,0.88009754415884545,4.4633117528439348E-2,4.1125099153124969E-2,195108.04230853388,4.4633117528439348E-2,4.11250991531249E-2,195108.04230853388,195108,1300.6832827948294,4.4632891003201669E-2,4.1124873388589389E-2,null,203589.03902369426,1357.2219469134186,-4.1657640629205073E-2,-4.1657640629205073E-2]
["05W","NHS Stoke on Trent CCG",418751,409.84683147354508,419160.84683147352,292240,1434.3034725960633,-4.3973423518168797E-3,null,419895.76104607066,293148.125,1432.3672070086434,3.1074630440732776E-3,null,-1.7502301351323135E-3,1.3517941334775241E-3,3.621000932452767E-2,3.3000000000000002E-2,434338.66500371811,0,3.621000932452767E-2,3.3000000000000002E-2,434338.66500371811,3.621000932452767E-2,3.2999999999999918E-2,434338.66500371811,434339,1481.6366299460383,3.6210808531525362E-2,3.3000796731184723E-2,null,437628.81725482439,1492.859001758324,-7.5173688868591659E-3,-7.5173688868591659E-3]
["05X","NHS Telford and Wrekin CCG",229538,207.89332031266778,229745.89332031267,187726.609375,1223.8323276876297,-4.5329880991936355E-2,null,241763.60790608695,188812.21875,1280.4447164841495,5.7829275168519434E-3,null,-4.9708534257325354E-2,-4.421306759105248E-2,3.8973764124907939E-2,3.3000000000000002E-2,238699.95557524479,0.95751093862593351,4.7864666957650348E-2,4.1839783008340389E-2,240742.60398897729,4.7864666957650348E-2,4.1839783008340348E-2,240742.60398897729,240743,1275.0393040969441,4.7866390649059953E-2,4.1841496789080113E-2,null,251973.77920562372,1334.5205139464722,-4.4571221819310058E-2,-4.457122181931028E-2]
["05Y","NHS Walsall CCG",411102,362.32835825922098,411464.32835825923,287643.6875,1430.4653508457725,2.1524666572581674E-2,null,402228.49608452589,289358.9375,1390.0676424916921,5.9631066994996207E-3,null,2.2961655784309531E-2,2.9061685287248062E-2,3.9159889220583111E-2,3.3000000000000002E-2,427577.22587499028,0,3.9159889220583111E-2,3.3000000000000002E-2,427577.22587499028,3.9159889220583111E-2,3.2999999999999918E-2,427577.22587499028,427577,1477.669926818832,3.9159340266579745E-2,3.2999454300063569E-2,null,419215.42758404819,1448.7730401762626,1.994576503097667E-2,1.994576503097667E-2]
["06A","NHS Wolverhampton CCG",381997,366.28823102708134,382363.28823102708,282238.0625,1354.7545105863496,-4.5772136872980207E-2,null,399640.72763536911,283758.125,1408.3851436337518,5.3857459427535392E-3,null,-4.3232429053391974E-2,-3.8079521990008081E-2,3.8563475558864413E-2,3.3000000000000002E-2,397108.54555133131,0.82467833221457676,4.6217946311714053E-2,4.0613466556234143E-2,400035.33415805915,4.6217946311714053E-2,4.0613466556234101E-2,400035.33415805915,400035,1409.7746099781284,4.6217072383516911E-2,4.061259730957878E-2,null,416518.37238417543,1467.8641268304666,-3.9574178420566763E-2,-3.9574178420566652E-2]
["06D","NHS Wyre Forest CCG",154701,134.6356741072515,154835.63567410724,116725.796875,1326.4902859469746,-4.9900723251084966E-2,null,163152.16651464289,117143.3125,1392.7569831580688,3.5768924794501444E-3,null,-5.0974075418049991E-2,-4.7579511725609702E-2,3.6694929931271991E-2,3.3000000000000002E-2,160517.31847603255,1,4.7502448048599932E-2,4.3768998567341184E-2,162190.70741378848,4.7502448048599932E-2,4.3768998567341288E-2,162190.70741378848,162191,1384.5519350496427,4.7504337705398081E-2,4.3770881489130664E-2,null,170042.41597126142,1451.5759571956908,-4.6173279333953765E-2,-4.6173279333953876E-2]
["06F","NHS Bedfordshire CCG",604626,261.02293413591354,604887.02293413586,486320.96875,1243.8020603736015,2.0898149524595233E-4,null,606926.17236238508,492199.875,1233.0888388835635,1.208853129469345E-2,null,-3.3597981453198367E-3,8.6881181243501082E-3,4.5487452827418284E-2,3.3000000000000002E-2,632401.79285576986,0,4.5487452827418284E-2,3.3000000000000002E-2,632401.79285576986,4.5487452827418284E-2,3.2999999999999918E-2,632401.79285576986,632402,1284.8479492198164,4.5487795278524423E-2,3.3000338360820836E-2,null,632557.90511018271,1285.1647008447183,-2.4646772876157907E-4,-2.464677287616901E-4]
["06H","NHS Cambridgeshire and Peterborough CCG",1092562,629.52589997485029,1093191.5258999749,973472.4375,1122.9814874958643,-3.7065293329353044E-2,null,1136056.9768221215,978624.0625,1160.871697677188,5.292009102209505E-3,null,-3.7731779124365428E-2,-3.2639446940724848E-2,3.8466645402582378E-2,3.3000000000000002E-2,1135242.9366838771,0.70686403769842654,4.5026979813285628E-2,3.9525799818663498E-2,1142414.6386687278,4.5026979813285628E-2,3.9525799818663554E-2,1142414.6386687278,1142415,1167.3685981944675,4.5027310342075522E-2,3.9526128607500155E-2,null,1184034.984926193,1209.8976821614715,-3.5150975651946137E-2,-3.5150975651946137E-2]
["06K","NHS East and North Hertfordshire CCG",776279,361.67883684191941,776640.67883684195,603318.875,1287.280592434377,2.7089527133476121E-2,null,754094.07780900155,608245.0625,1239.7865996799628,8.1651473277708497E-3,null,2.9898923345677009E-2,3.8308199787507213E-2,4.1434597189587308E-2,3.3000000000000002E-2,808820.47252549417,0,4.1434597189587308E-2,3.3000000000000002E-2,808820.47252549417,4.1434597189587308E-2,3.2999999999999918E-2,808820.47252549417,808820,1329.7600751177492,4.1433988767305197E-2,3.2999396505341005E-2,null,785941.01199848042,1292.1453217690205,2.9110311909214648E-2,2.9110311909214648E-2]
["06L","NHS Ipswich and East Suffolk CCG",510117,266.14103088367659,510383.14103088365,409731.90625,1245.6514448730063,-3.2272163261675924E-2,null,528618.79368342261,411776.53125,1283.7516312032965,4.9901532412086613E-3,null,-3.4496792150488398E-2,-2.9678783188441082E-2,3.8154828298168519E-2,3.3000000000000002E-2,529856.72214319697,0.64274571063218366,4.4118295761142345E-2,3.8933856609182513E-2,532900.37539838499,4.4118295761142345E-2,3.8933856609182582E-2,532900.37539838499,532900,1294.1485479571027,4.4117560238444264E-2,3.8933124738630642E-2,null,550943.44577812008,1337.9670864331711,-3.2750086994204231E-2,-3.2750086994204231E-2]
["06M","NHS Great Yarmouth and Waveney CCG",348843,233.72641814784419,349076.72641814785,240583.375,1450.9594705708482,-2.0276945063387175E-2,null,356695.65627173253,241371.125,1477.7892603008438,3.2743326507909121E-3,null,-2.1359749466028033E-2,-1.815535574032634E-2,3.6382385628267011E-2,3.3000000000000002E-2,361776.97049254598,0.39318583086792291,4.0024180003914278E-2,3.6629908846591563E-2,363048.23615148495,4.0024180003914278E-2,3.6629908846591563E-2,363048.23615148495,363048,1504.1070053429132,4.0023503500821844E-2,3.6629234551365686E-2,null,371759.64288194967,1540.1993211986301,-2.3433535750183587E-2,-2.3433535750183698E-2]
["06N","NHS Herts Valleys CCG",823449,337.79438535235874,823786.7943853524,651355.75,1264.726371702948,2.6682672578785427E-2,null,798033.71557707537,656279.25,1215.9971773861134,7.5588493691811642E-3,null,3.2270665143081523E-2,4.0073443609122572E-2,4.080829139836406E-2,3.3000000000000002E-2,857404.12594075408,0,4.080829139836406E-2,3.3000000000000002E-2,857404.12594075408,4.080829139836406E-2,3.2999999999999918E-2,857404.12594075408,857404,1306.4621500679777,4.0808138518086068E-2,3.2999848266651366E-2,null,831736.31047718483,1267.351223548794,3.0860369085111916E-2,3.0860369085111694E-2]
["06P","NHS Luton CCG",295132,156.95496693139899,295288.95496693137,236174.59375,1250.2994089173972,-2.5222835118894116E-2,null,302319.69011713518,238103.296875,1269.6997231241517,8.1664293113661302E-3,null,-2.3255961751878385E-2,-1.5279450608226663E-2,4.1435921478641058E-2,3.3000000000000002E-2,307524.52491845109,0.33090309925775124,4.4515781135931354E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AG105,G105,T105, $P$1))","v":3.6054911934921073E-2},308433.9734580972,4.4515781135931354E-2,3.6054911934921163E-2,308433.9734580972,308434,{"$f":"AA105/K105*1000","v":1295.3789554704165},{"$f":"AA105/E105-1","v":4.4515871020440745E-2},{"$f":"AB105/G105-1","v":3.6055001091340744E-2},null,315087.26853827568,{"$f":"AF105/K105*1000","v":1323.3217375553222},-2.11156374839927E-2,-2.1115637483992811E-2]
["06Q","NHS Mid Essex CCG",488168,281.49532112696562,488449.49532112695,393605.25,1240.9628563672029,9.781696094675052E-4,null,486783.7484644996,395722.8125,1230.1129302837439,5.3799142668955469E-3,null,3.4219442655629706E-3,8.8202682992335468E-3,3.855745143770295E-2,3.3000000000000002E-2,507282.86301674182,0,3.855745143770295E-2,3.3000000000000002E-2,507282.86301674182,3.855745143770295E-2,3.2999999999999918E-2,507282.86301674182,507283,1281.9149767869399,3.8557731882783663E-2,3.3000278944383732E-2,null,507341.62109346787,1282.0631135423052,-1.1554560286519688E-4,-1.1554560286508586E-4]
["06T","NHS North East Essex CCG",496951,266.14103088367659,497217.14103088365,355431.3125,1398.9120360094432,-7.8722145136089772E-3,null,502822.85901958152,359002.8125,1400.6098044693774,1.0048354982792995E-2,null,-1.1148494719647517E-2,-1.2121637693214282E-3,4.3379950697225E-2,3.3000000000000002E-2,518786.39609461854,2.6251516390285397E-2,4.3624741119252297E-2,3.3242355151433596E-2,518908.11008841073,4.3624741119252297E-2,3.3242355151433589E-2,518908.11008841073,518908,1445.4148600855322,4.362451971013015E-2,3.3242135944975937E-2,null,524058.09606943157,1459.7604192012604,-9.8273380528963727E-3,-9.8273380528962617E-3]
["06V","NHS North Norfolk CCG",246739,139.89464443885561,246878.89464443884,174474.546875,1414.9851601065454,-1.3043109562570265E-2,null,250806.30987440966,175179.875,1431.70732296966,4.042584649927905E-3,null,-1.5659156390193885E-2,-1.1679875205519941E-2,3.7175989943375454E-2,3.3000000000000002E-2,256056.86194897216,0.25294802827330676,3.9520657595730313E-2,3.5335227298324487E-2,256635.71090729409,3.9520657595730313E-2,3.5335227298324501E-2,256635.71090729409,256636,1464.985632624752,3.9521828585685981E-2,3.5336393573514036E-2,null,261398.37296033598,1492.1712494676456,-1.8218831687443648E-2,-1.8218831687443648E-2]
["06W","NHS Norwich CCG",279620,182.54545067021405,279802.54545067024,237093.515625,1180.1357987926635,-9.4870142252205802E-3,null,282660.02415778249,238141.71875,1186.9403884437299,4.4210535333994994E-3,null,-1.0109242421620923E-2,-5.732882390149574E-3,3.7566948300001624E-2,3.3000000000000002E-2,290313.87320982444,0.12415554716079207,3.8718225213675073E-2,3.4146209460288929E-2,290636.00342078885,3.8718225213675073E-2,3.4146209460288901E-2,290636.00342078885,290636,1220.4329486053146,3.871821298795064E-2,3.41461972883772E-2,null,294597.33470331022,1237.0673070205605,-1.3446607408378886E-2,-1.3446607408378886E-2]
["06Y","NHS South Norfolk CCG",278061,177.42735392245106,278238.42735392245,230298.28125,1208.1654532709304,-3.6932298978600286E-2,null,290990.19820823648,232384.46875,1252.1929704402264,9.058632520732246E-3,null,-4.3821994461781477E-2,-3.5160329285203962E-2,4.2357567393916273E-2,3.3000000000000002E-2,290023.93029214349,0.76145813286852104,4.9451062805078605E-2,4.0029814901282677E-2,291997.61329978757,4.9451062805078605E-2,4.0029814901282768E-2,291997.61329978757,291998,1256.5297567890927,4.9452452621058018E-2,4.0031192240452818E-2,null,303279.30902985513,1305.0756389237183,-3.719775366787248E-2,-3.7197753667872369E-2]
["07G","NHS Thurrock CCG",224492,100.65590270600589,224592.655902706,178554.9375,1257.8350341205546,2.3240877331048848E-2,null,219158.85732661712,180604.5625,1213.473537395364,1.1478960081963585E-2,null,2.4793880760159093E-2,3.6557448809645621E-2,4.4857765764668267E-2,3.3000000000000002E-2,234667.38065365431,0,4.4857765764668267E-2,3.3000000000000002E-2,234667.38065365431,4.4857765764668267E-2,3.2999999999999918E-2,234667.38065365431,234667,1299.3414825829775,4.4856070902239198E-2,3.2998324372037535E-2,null,228414.38380761136,1264.7210050831984,2.7374003721478024E-2,2.7374003721478246E-2]
["07H","NHS West Essex CCG",415977,214.96006340604646,416191.96006340603,316014.28125,1317.0036443199701,9.8363101955603049E-3,null,411076.4030913068,318751.09375,1289.6470354191742,8.6604076536493935E-3,null,1.2444297297607099E-2,2.1212477638816951E-2,4.1946201106219716E-2,3.3000000000000002E-2,433649.6317190174,0,4.1946201106219716E-2,3.3000000000000002E-2,433649.6317190174,4.1946201106219716E-2,3.2999999999999918E-2,433649.6317190174,433650,1360.4659199698826,4.1947085988720767E-2,3.3000877284856678E-2,null,428436.99978785374,1344.1114656186296,1.2167483701752024E-2,1.2167483701752246E-2]
["07J","NHS West Norfolk CCG",259198,163.77909592841633,259361.77909592842,176762.8125,1467.2870126227958,-2.886673148029284E-2,null,267663.01081102731,177701.8125,1506.2480626697452,5.3122033233092836E-3,null,-3.101374257857259E-2,-2.5866290561657568E-2,3.8487506032978347E-2,3.3000000000000002E-2,269343.96713360696,0.56017954654374813,4.3686580793832253E-2,3.8171602158679645E-2,270692.40841323475,4.3686580793832253E-2,3.8171602158679541E-2,270692.40841323475,270692,1523.293410414708,4.3685006108324709E-2,3.8170035794019563E-2,null,278966.96683071059,1569.859996958166,-2.9662891362088106E-2,-2.9662891362088106E-2]
["07K","NHS West Suffolk CCG",324848,165.48512817767067,325013.48512817768,252258.15625,1288.4161604910551,-2.249378059867313E-2,null,333731.53391602769,253729.046875,1315.3067732148186,5.8308942191040991E-3,null,-2.6122939853935434E-2,-2.0444365733811698E-2,3.9023313728334452E-2,3.3000000000000002E-2,337696.58832427394,0.44275832666619813,4.3134712186825297E-2,3.7087564303423699E-2,339032.84826601867,4.3134712186825297E-2,3.7087564303423637E-2,339032.84826601867,339033,1336.2009757086469,4.3135179041243088E-2,3.7088028451443433E-2,null,347825.6987030764,1370.8548665870064,-2.5279036988530068E-2,-2.5279036988530179E-2]
["07L","NHS Barking and Dagenham CCG",301668,347.71474512752673,302015.71474512754,227890.296875,1325.2679858975569,5.0048890035691906E-2,null,288130.12676127936,231530.3125,1244.4596288500209,1.5972666124510759E-2,null,4.8192072588621127E-2,6.4934494598438031E-2,4.5870232761068719E-2,2.9427530516745133E-2,315869.24587798706,0,4.5870232761068719E-2,2.9427530516745133E-2,315869.24587798706,4.5870232761068719E-2,2.9427530516745071E-2,315869.24587798706,315869,1364.2662880265409,4.5869418637912052E-2,2.9426729192867374E-2,null,300298.4509200282,1297.015702512077,5.1850247752754264E-2,5.1850247752754264E-2]
["07M","NHS Barnet CCG",525288,531.29085280355002,525819.2908528035,428645.75,1226.6989486138693,2.3873428193087243E-2,null,512466.75859921018,433326.53125,1182.6341607122865,1.0919929218941249E-2,null,2.6055411457499122E-2,3.7259863925326764E-2,4.4280286883166209E-2,3.3000000000000002E-2,549102.71990046871,0,4.4280286883166209E-2,3.3000000000000002E-2,549102.71990046871,4.4280286883166209E-2,3.2999999999999918E-2,549102.71990046871,549103,1267.1806603118073,4.4280819574789021E-2,3.3000526937502439E-2,null,534109.27723935561,1232.5792184905724,2.8072387804499943E-2,2.8072387804499943E-2]
["07N","NHS Bexley CCG",327611,358.51333969670452,327969.51333969668,243943.6875,1344.4476333895573,7.9293805999609557E-3,null,323836.53356336919,246476.640625,1313.8629800463234,1.0383351793023854E-2,null,1.2762549459290007E-2,2.3278419293125685E-2,4.3726002402193487E-2,3.3000000000000002E-2,342310.30906783452,0,4.3726002402193487E-2,3.3000000000000002E-2,342310.30906783452,4.3726002402193487E-2,3.2999999999999918E-2,342310.30906783452,342310,1388.8131513476969,4.3725060034619956E-2,3.2999067316803909E-2,null,337512.81226125569,1369.3500990820544,1.421335002545332E-2,1.421335002545332E-2]
["07P","NHS Brent CCG",452771,498.89506909601647,453269.895069096,383764.34375,1181.1151881384135,-4.6066010853274775E-2,null,472566.90267812705,385367,1226.2775553644371,4.1761468362053744E-3,null,-4.083444587352858E-2,-3.6828829679266151E-2,3.731395968180018E-2,3.3000000000000002E-2,470183.18965867808,0.79759241319471896,4.4708118518608453E-2,4.0363408163104325E-2,473534.73925876239,4.4708118518608453E-2,4.0363408163104353E-2,473534.73925876239,473535,1228.7896991698822,4.4708693763601426E-2,4.0363981015780315E-2,null,492524.36885190068,1278.0657629010805,-3.8555186408676279E-2,-3.855518640867639E-2]
["07Q","NHS Bromley CCG",466885,455.70069081930512,467340.7006908193,353043.375,1323.74867731428,2.1730232503051949E-2,null,454805.82186119928,356784.1875,1274.7364871970376,1.0595900574539963E-2,null,2.7560946292032096E-2,3.8448879913222767E-2,4.3945565293499689E-2,3.3000000000000002E-2,487878.25196733762,0,4.3945565293499689E-2,3.3000000000000002E-2,487878.25196733762,4.3945565293499689E-2,3.2999999999999918E-2,487878.25196733762,487878,1367.4316774478689,4.3945026142218291E-2,3.2999466501614227E-2,null,474013.20129041956,1328.5712144695863,2.9249815557532699E-2,2.9249815557532699E-2]
["07R","NHS Camden CCG",381741,438.42293950862057,382179.42293950863,287746.65625,1328.1802399380917,0.10988805922317169,null,343433.7330965008,290829.90625,1180.8748884348988,1.0715154921978387E-2,null,0.11281853268653941,0.12474255566432424,3.198013354332363E-2,2.1039536725841038E-2,394401.57192262448,0,3.198013354332363E-2,2.1039536725841038E-2,394401.57192262448,3.198013354332363E-2,2.1039536725841135E-2,394401.57192262448,394402,1356.1260087914359,3.1981253638623919E-2,2.1040644946386688E-2,null,357937.64158514631,1230.7456485491555,0.10187349464942907,0.10187349464942907]
["07T","NHS City and Hackney CCG",420105,460.02012864697633,420565.02012864698,323519.0625,1299.9698282961208,4.3566309185013141E-2,null,403460.92331879993,327826.5,1230.7147937058166,1.3314323634329828E-2,null,4.2393440904144208E-2,5.6272204530644965E-2,4.5233350471248546E-2,3.1499630561264154E-2,439588.5850800738,0,4.5233350471248546E-2,3.1499630561264154E-2,439588.5850800738,4.5233350471248546E-2,3.1499630561264258E-2,439588.5850800738,439589,1340.9196632975065,4.5234337048606132E-2,3.1500604175605407E-2,null,420499.9027393685,1282.6903948868332,4.5396198991425551E-2,4.5396198991425774E-2]
["07V","NHS Croydon CCG",530116,609.04073370163053,530725.04073370167,415648.125,1276.8613854175373,-3.5814397988678137E-2,null,548573.8746231565,418991.6875,1309.2714986694255,8.0442140813217211E-3,null,-3.2536791697774681E-2,-2.4754310534389257E-2,4.1309673146005199E-2,3.3000000000000002E-2,552649.11869681114,0.5360976834735085,4.6298763534409426E-2,3.7949277341917789E-2,555296.95389642112,4.6298763534409426E-2,3.7949277341917886E-2,555296.95389642112,555297,1325.3174622945235,4.6298850403457159E-2,3.794936351774858E-2,null,571741.27057188319,1364.5647100621375,-2.8761734403806138E-2,-2.8761734403806138E-2]
["07W","NHS Ealing CCG",522214,501.05478800985213,522715.05478800985,438184.875,1192.90985291998,-2.5288589790469107E-2,null,531998.89123512106,438781.71875,1212.445433576125,1.3620820435666925E-3,null,-1.7450856759414046E-2,-1.611254421448427E-2,3.4407030751004264E-2,3.3000000000000002E-2,540700.12775211374,0.34894519143441838,3.7632895989139881E-2,3.6221477321721859E-2,542386.33607680455,3.7632895989139881E-2,3.6221477321721762E-2,542386.33607680455,542386,1236.1180441727327,3.7632253044572961E-2,3.6220835251707051E-2,null,554466.29175796651,1263.6494823383443,-2.1787242863159917E-2,-2.1787242863159806E-2]
["07X","NHS Enfield CCG",436688,496.73535018218098,437184.73535018216,343347.5625,1273.3008272053255,-1.1811553625369453E-2,null,440711.33049994707,346657,1271.3181343516706,9.6387388799359375E-3,null,-8.002052376925084E-3,1.5595568096462564E-3,4.2956817262973734E-2,3.3000000000000002E-2,455964.80013678147,0,4.2956817262973734E-2,3.3000000000000002E-2,455964.80013678147,4.2956817262973734E-2,3.2999999999999918E-2,455964.80013678147,455965,1315.3203310476927,4.2957274422618985E-2,3.3000452795269641E-2,null,459323.47075142426,1325.00849759683,-7.3117769181924031E-3,-7.3117769181924031E-3]
["07Y","NHS Hounslow CCG",370638,410.34659362875823,371048.34659362875,318917.875,1163.4604883581039,-1.747515470618477E-2,null,375359.59999640309,320845.8125,1169.9064951842035,6.0452475421768348E-3,null,-1.1485661756927668E-2,-5.5098478832572573E-3,3.9244740711068538E-2,3.3000000000000002E-2,385610.04274696641,0.11932534668667584,4.0353017095073662E-2,3.4101616837525529E-2,386021.26686682028,4.0353017095073662E-2,3.4101616837525439E-2,386021.26686682028,386021,1203.135540377358,4.0352297871223852E-2,3.4100901935435912E-2,null,391211.80309711798,1219.3140376333197,-1.3268523740909144E-2,-1.3268523740909366E-2]
["08A","NHS Greenwich CCG",402379,412.50631254259372,402791.50631254259,300540.5,1340.2237179765875,3.4364984181605163E-2,null,389399.8847042527,304522.375,1278.7233933278389,1.324904630157997E-2,null,3.439040979290664E-2,4.8095096226163481E-2,4.6686264829532087E-2,3.3000000000000002E-2,421596.33724733611,0,4.6686264829532087E-2,3.3000000000000002E-2,421596.33724733611,4.6686264829532087E-2,3.2999999999999918E-2,421596.33724733611,421596,1384.4499932065748,4.6685427554339354E-2,3.2999173672853876E-2,null,405845.03772494517,1332.7264957950797,3.8810286712757103E-2,3.8810286712757103E-2]
["08C","NHS Hammersmith and Fulham CCG",278407,293.72177228163747,278700.72177228163,239545.84375,1163.4546331897343,-3.4245028177100179E-2,null,284962.02691353508,239128.890625,1191.6670803295374,-1.7405984527752993E-3,null,-2.1972419304672086E-2,-2.3674772598401672E-2,3.1201961798283051E-2,3.3000000000000002E-2,287396.73104617425,0.51271841036062094,3.5927161648392936E-2,3.7733438866477259E-2,288713.6476549182,3.5927161648392936E-2,3.7733438866477176E-2,288713.6476549182,288714,1207.3572509177027,3.5928425890120019E-2,3.7734705312578276E-2,null,296996.55574047333,1241.993616765533,-2.7887716474769286E-2,-2.7887716474769175E-2]
["08D","NHS Haringey CCG",387514,423.30490711177157,387937.3049071118,321680.5625,1205.9706122501941,-4.0314436155407862E-2,null,403329.27851468109,324594.0625,1242.5651763567951,9.0571216904036245E-3,null,-3.8162301691195055E-2,-2.9450820611194306E-2,4.2356006706186777E-2,3.3000000000000002E-2,404368.77999533748,0.63780878421644405,4.8297616250651876E-2,3.8888278687842094E-2,406673.7519888276,4.8297616250651876E-2,3.888827868784217E-2,406673.7519888276,406674,1252.8694975743742,4.8298255558007153E-2,3.88889122568854E-2,null,420362.69830610452,1295.0412434180139,-3.2564017600192785E-2,-3.2564017600192674E-2]
["08E","NHS Harrow CCG",315824,310.99952359232196,316134.9995235923,268365.625,1178.0010928135537,-1.1029694666496614E-2,null,317555.68858770333,269424.5,1178.6444387489012,3.9456431873492459E-3,null,-4.4738265292283419E-3,-5.4583546504527458E-4,3.7075849412531614E-2,3.3000000000000002E-2,327855.97315995977,1.1821017109805621E-2,3.7185412157805908E-2,3.310913214875489E-2,327890.60977838485,3.7185412157805908E-2,3.3109132148754883E-2,327890.60977838485,327891,1217.0051350192725,3.7186646509003163E-2,3.3110361648783337E-2,null,330966.71436492569,1228.4210024141298,-9.2931229378383495E-3,-9.2931229378384606E-3]
["08F","NHS Havering CCG",391916,397.38828014574477,392313.38828014577,281514.65625,1393.5806877910845,1.422560219175617E-2,null,385794.52321957302,284984.5,1353.7386181338741,1.2325623810216735E-2,null,1.6897246249560016E-2,2.9431139160477349E-2,4.5732369395953709E-2,3.3000000000000002E-2,410254.8090719516,0,4.5732369395953709E-2,3.3000000000000002E-2,410254.8090719516,4.5732369395953709E-2,3.2999999999999918E-2,410254.8090719516,410255,1439.5695204476033,4.5732856068226635E-2,3.3000480746768979E-2,null,402087.41445581347,1410.909766867368,2.0312959944893016E-2,2.0312959944893016E-2]
["08G","NHS Hillingdon CCG",389989,535.61029063122123,390524.61029063124,316898.25,1232.3343858498154,-1.6597836274976241E-2,null,396274.60282879724,320584.9375,1236.0986324530522,1.1633663171065178E-2,null,-1.4510121257127806E-2,-3.0452639493392386E-3,4.5017574055710163E-2,3.3000000000000002E-2,408105.08085496706,6.5950491593703059E-2,4.563351513546432E-2,3.3608857832807974E-2,408345.62100510008,4.563351513546432E-2,3.3608857832807981E-2,408345.62100510008,408346,1273.7529192244099,4.5634485611818265E-2,3.3609817148802845E-2,null,413010.08924704097,1288.3016041483263,-1.1292918426143217E-2,-1.1292918426143106E-2]
["08H","NHS Islington CCG",371367,390.90912340423807,371757.90912340424,255947.1875,1452.4789772241752,7.3005202233555E-2,null,345234.17325551185,259082.28125,1332.5271477071026,1.2248986912583248E-2,null,7.6828245644911419E-2,9.0018300732915835E-2,3.5963198687552156E-2,2.3427251675794233E-2,385127.51267287816,0,3.5963198687552156E-2,2.3427251675794233E-2,385127.51267287816,3.5963198687552156E-2,2.3427251675794292E-2,385127.51267287816,385128,1486.508448751742,3.5964509559788693E-2,2.342854668547445E-2,null,359814.1180119699,1388.8024926906107,7.0352664670006115E-2,7.0352664670006115E-2]
["08J","NHS Kingston CCG",246457,237.56908052191261,246694.56908052191,212189.8125,1162.6126917875565,7.6866858561120521E-2,null,228636.08739414916,214617.5625,1065.3186287778715,1.1441406971411494E-2,null,7.8983514335781324E-2,9.1328603838741085E-2,3.4819676568147218E-2,2.3113815032289445E-2,255284.39418702413,0,3.4819676568147218E-2,2.3113815032289445E-2,255284.39418702413,3.4819676568147218E-2,2.3113815032289375E-2,255284.39418702413,255284,1189.4832698046321,3.4818078693392263E-2,2.3112235232664702E-2,null,238291.85667128922,1110.3092118627953,7.1308115879723522E-2,7.1308115879723522E-2]
["08K","NHS Lambeth CCG",500202,535.61029063122123,500737.61029063124,416706.75,1201.6546655186921,-3.474503970193199E-2,null,514848.30925944261,419431.375,1227.4911700619502,6.5384709990898848E-3,null,-2.7407488215525411E-2,-2.1048220283290675E-2,3.9754240542059671E-2,3.3000000000000002E-2,520644.05369858112,0.45583584804094585,4.3990052921735856E-2,3.7208296554697602E-2,522765.08426721964,4.3990052921735856E-2,3.7208296554697595E-2,522765.08426721964,522765,1246.3659877614068,4.3989884635555754E-2,3.7208129361703923E-2,null,536591.40565159172,1279.3306310277617,-2.576710231652346E-2,-2.576710231652346E-2]
["08L","NHS Lewisham CCG",451617,442.74237733629167,452059.74237733631,334478.84375,1351.5346361195268,2.7698042588650384E-2,null,438549.59723267518,338397.0625,1295.9615960988881,1.1714399350556848E-2,null,3.080642470067807E-2,4.2881702812741507E-2,4.5100974529125093E-2,3.3000000000000002E-2,472448.07730393938,0,4.5100974529125093E-2,3.3000000000000002E-2,472448.07730393938,4.5100974529125093E-2,3.2999999999999918E-2,472448.07730393938,472448,1396.1350506699507,4.5100803525312649E-2,3.2999830976199629E-2,null,457070.44306993543,1350.6927031021005,3.364373514677621E-2,3.364373514677621E-2]
["08M","NHS Newham CCG",470118,509.69366366519432,470627.69366366521,405949.8125,1159.3248208820523,3.5480024878780103E-3,null,469566.30007307167,410601.9375,1143.6046866512208,1.1459852564903006E-2,null,2.2603700274665961E-3,1.3746126099626554E-2,4.4838027699544813E-2,3.3000000000000002E-2,491729.71122832951,0,4.4838027699544813E-2,3.3000000000000002E-2,491729.71122832951,4.4838027699544813E-2,3.2999999999999918E-2,491729.71122832951,491730,1197.5832432597813,4.4838641287895831E-2,3.3000606636387486E-2,null,489397.04466593912,1191.9014499680463,4.7669992279038009E-3,4.7669992279035789E-3]
["08N","NHS Redbridge CCG",380374,410.34659362875823,380784.34659362875,324502.875,1173.4390537946042,5.2286681955053815E-3,null,378475.75981495902,328112.09375,1153.49530548951,1.1122301304726578E-2,null,6.0996952084815259E-3,1.7289839161183762E-2,4.4489337247782368E-2,3.3000000000000002E-2,397725.18980790913,0,4.4489337247782368E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AG137,G137,T137, $P$1))","v":3.3000000000000002E-2},397725.18980790913,4.4489337247782368E-2,3.2999999999999918E-2,397725.18980790913,397725,{"$f":"AA137/K137*1000","v":1212.161964084873},{"$f":"AA137/E137-1","v":4.4488838782152484E-2},{"$f":"AB137/G137-1","v":3.2999507017470453E-2},null,394459.56471389218,{"$f":"AF137/K137*1000","v":1202.2097698551906},8.2782510001406795E-3,8.2782510001404574E-3]
["08P","NHS Richmond CCG",252806,248.36767509109049,{"$f":"C138+D138","v":253054.36767509108},219498.4375,{"$f":"E138/F138*1000","v":1152.8754853896903},5.724808212861765E-2,null,238352.02823109843,221206,{"$f":"J138/K138*1000","v":1077.5115875297163},{"$f":"K138/F138-1","v":7.7793833953829772E-3},null,{"$f":"E138/J138-1","v":6.1683299081213283E-2},{"$f":"G138/L138-1","v":6.9942540509241313E-2},{"$f":"(1+M138)*(1+R138)-1","v":3.6228551494988048E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":2.8229559532915841E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":262222.16086543974},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":3.6228551494988048E-2},2.8229559532915841E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":262222.16086543974},{"$f":"MAX(U138,$X$1)","v":3.6228551494988048E-2},{"$f":"(1+X138)/(1+M138) - 1","v":2.8229559532915838E-2},{"$f":"(1+IF($Z$2=1,X138,0))*$E138","v":262222.16086543974},{"$f":"IF(ROUND(Z138,0)/E138>$AA$1,ROUND(Z138,0),ROUNDUP(Z138,0))","v":262222},1185.4199253184813,3.6227915799816213E-2,2.8228928744885584E-2,null,248418.12154807473,1123.0171041837687,{"$f":"AA138/AF138-1","v":5.5567115498270425E-2},5.5567115498270425E-2]
["08Q","NHS Southwark CCG",439773,529.13113388971453,440302.13113388972,334416.6875,1316.6272724769146,1.7477950821370047E-2,null,430572.11711823649,337654.8125,1275.184304142671,9.6829049537188183E-3,null,2.2597872989953416E-2,3.2499590999990113E-2,4.3002440817191401E-2,3.3000000000000002E-2,459236.19746965804,0,4.3002440817191401E-2,3.3000000000000002E-2,459236.19746965804,4.3002440817191401E-2,3.2999999999999918E-2,459236.19746965804,459236,1360.0753876416318,4.3001992330472527E-2,3.2999555814289039E-2,null,448756.0576651906,1329.0379436401211,2.3353316698018434E-2,2.3353316698018212E-2]
["08R","NHS Merton CCG",270852,285.08289662629511,271137.08289662632,226818.96875,1195.3898053185922,5.3994749099732786E-2,null,255607.17933688735,228194.5625,1120.1282648305316,6.0647209427893145E-3,null,6.0756914575043064E-2,6.719010925007507E-2,3.5127884991492664E-2,2.8887966592713938E-2,280661.55516154785,0,3.5127884991492664E-2,2.8887966592713938E-2,280661.55516154785,3.5127884991492664E-2,2.8887966592713976E-2,280661.55516154785,280662,1229.924135462255,3.5129525631892866E-2,2.8889597343068285E-2,null,266401.9929526521,1167.4335708706997,5.3528154535549488E-2,5.352815453554971E-2]
["08T","NHS Sutton CCG",265771,285.08289662629511,266056.08289662632,198247.3125,1342.0413096224261,5.0174665442958011E-2,null,252480.446425362,200119.25,1261.6499733302119,9.4424356950615351E-3,null,5.3769060786564848E-2,6.3719207380487308E-2,3.9441286730377056E-2,2.9718238479502224E-2,276549.67714851315,0,3.9441286730377056E-2,2.9718238479502224E-2,276549.67714851315,3.9441286730377056E-2,2.9718238479502279E-2,276549.67714851315,276550,1381.9260266066358,3.9442500201925412E-2,2.971944060010423E-2,null,263143.21171958209,1314.9320303747995,5.0948638168575755E-2,5.0948638168575755E-2]
["08V","NHS Tower Hamlets CCG",400656,423.30490711177157,401079.3049071118,331104.6875,1211.3368371056717,6.4968874480074268E-2,null,378733.1320979211,336755.5625,1124.6529360533461,1.7066732104177751E-2,null,5.9002423911022062E-2,7.7076134577586553E-2,4.4042533126044781E-2,2.6523137735571814E-2,418743.8534796543,0,4.4042533126044781E-2,2.6523137735571814E-2,418743.8534796543,4.4042533126044781E-2,2.6523137735571911E-2,418743.8534796543,418744,1243.4657259744597,4.4042898441192913E-2,2.6523496920605183E-2,null,394727.80635440379,1172.1493282071733,6.0842416619703243E-2,6.0842416619703465E-2]
["08W","NHS Waltham Forest CCG",378599,397.38828014574477,378996.38828014577,314321.09375,1205.7618652268568,-4.9047552220647939E-2,null,396863.23758464813,316882.375,1252.399214644387,8.148613952193573E-3,null,-4.5020167182130311E-2,-3.7238405192367319E-2,4.1417518212615967E-2,3.3000000000000002E-2,394693.47809425439,0.8064624838628548,4.8923484108792881E-2,4.0445297044799489E-2,397538.21205945936,4.8923484108792881E-2,4.0445297044799489E-2,397538.21205945936,397538,1254.5285928256503,4.8922924579821281E-2,4.0444742038361348E-2,null,413623.58325173479,1305.2905932421606,-3.8889424837134978E-2,-3.8889424837134978E-2]
["08X","NHS Wandsworth CCG",456386,406.02715580108708,456792.02715580107,406574.1875,1123.5145791339769,4.8579543346234377E-2,null,432674.13462431694,408998,1057.8881427887593,5.9615503751082599E-3,null,5.5741470546708971E-2,6.203532650646415E-2,3.6262156849338645E-2,3.0121038386538478E-2,473356.29129205208,0,3.6262156849338645E-2,3.0121038386538478E-2,473356.29129205208,3.6262156849338645E-2,3.0121038386538457E-2,473356.29129205208,473356,1157.3552926909178,3.6261519158584887E-2,3.0120404474880846E-2,null,450946.84766684053,1102.5649212632838,4.9693555790671251E-2,4.9693555790671251E-2]
["08Y","NHS West London CCG",374980,369.31193426588243,375349.31193426589,250446.09375,1498.7229639482684,0.19612075834880982,null,310852.4762594052,250522.5625,1240.8162887899775,3.053301764663896E-4,null,0.20748374422161064,0.2078524254463141,2.1351290907768883E-2,2.1039536725841038E-2,383363.50428540527,0,2.1351290907768883E-2,2.1039536725841038E-2,383363.50428540527,2.1351290907768883E-2,2.1039536725841135E-2,383363.50428540527,383364,1530.257379512474,2.1352611583147718E-2,2.1040856998100876E-2,null,323980.41167939035,1293.2184967547198,0.18329376153572952,0.18329376153572952]
["09A","NHS Central London (Westminster) CCG",284363,466.49928538848297,284829.49928538851,231308.875,1231.3816289383124,6.9988828995281915E-2,null,264660.85359256977,232909.40625,1136.3253114324134,6.9194545604875923E-3,null,7.6205624742173628E-2,8.3652380660318215E-2,3.204213396031963E-2,2.4950038740484935E-2,293956.04425734171,0,3.204213396031963E-2,2.4950038740484935E-2,293956.04425734171,3.204213396031963E-2,2.4950038740484848E-2,293956.04425734171,293956,1262.10445826509,3.2041978578444485E-2,2.4949884426379354E-2,null,275838.02237684536,1184.3146518555232,6.5683394432121345E-2,6.5683394432121345E-2]
["09C","NHS Ashford CCG",159003,141.01322628256332,159144.01322628255,134913.28125,1179.6022730436894,2.5857828739694888E-4,null,159887.5954853188,136241.84375,1173.5571912745697,9.8475293736137726E-3,null,-4.6506563362792575E-3,5.1510755624566418E-3,4.3172497842942859E-2,3.3000000000000002E-2,166014.65779401149,0,4.3172497842942859E-2,3.3000000000000002E-2,166014.65779401149,4.3172497842942859E-2,3.2999999999999918E-2,166014.65779401149,166015,1218.5316598080758,4.3174648134251647E-2,3.3002129322740492E-2,null,166639.97543495244,1223.1189100811948,-3.7504532350126629E-3,-3.7504532350125519E-3]
["09D","NHS Brighton and Hove CCG",395680,390.30446560352351,396070.30446560355,319712.5625,1238.8324730455456,5.0178677048023257E-2,null,376115.78372339625,321566,1169.6379086203026,5.7971994766392587E-3,null,5.3054196621757033E-2,5.9158961859285597E-2,3.6784897386584969E-2,3.0809091461051843E-2,410639.70997324423,0,3.6784897386584969E-2,3.0809091461051843E-2,410639.70997324423,3.6784897386584969E-2,3.080909146105193E-2,410639.70997324423,410640,1277.0006779323685,3.6785629647379192E-2,3.0809819501252056E-2,null,391999.92200845666,1219.0341081098643,4.7551228826880232E-2,4.7551228826880454E-2]
["09E","NHS Canterbury and Coastal CCG",285501,259.36361262685756,285760.36361262685,227708.875,1254.9373124461085,-2.3844611916526981E-3,null,287076.89423655067,229538.9375,1250.6675223089358,8.0368518794007304E-3,null,-4.5859860210101244E-3,3.4140089680190222E-3,4.1302067991420888E-2,3.3000000000000002E-2,297562.85757980874,0,4.1302067991420888E-2,3.3000000000000002E-2,297562.85757980874,4.1302067991420888E-2,3.2999999999999918E-2,297562.85757980874,297563,1296.3508642188431,4.1302566381713701E-2,3.3000494416738357E-2,null,299200.73823309114,1303.4857679999984,-5.4737105354842885E-3,-5.4737105354841775E-3]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",288462,317.27975913576745,288779.2797591358,198129.109375,1457.5308023646428,3.1059937846800167E-4,null,289375.4813019461,199789.375,1448.4027556617868,8.3797157834974989E-3,null,-2.0603042805420468E-3,6.3021467386572549E-3,4.1656246404352837E-2,3.3000000000000002E-2,300808.74059325393,0,4.1656246404352837E-2,3.3000000000000002E-2,300808.74059325393,4.1656246404352837E-2,3.2999999999999918E-2,300808.74059325393,300809,1505.6306172437849,4.1657144691606307E-2,3.3000890822414641E-2,null,301596.39932831208,1509.5717644059503,-2.6107716473595666E-3,-2.6107716473594555E-3]
["09G","NHS Coastal West Sussex CCG",752824,679.88519814807319,753503.88519814808,519346.125,1450.8703327634303,-5.837207052100557E-3,null,755748.84386223706,523524.96875,1443.5774585244881,8.0463558864523055E-3,null,-2.9705088963367654E-3,5.0519452183719338E-3,4.1311885630705092E-2,3.3000000000000002E-2,784632.55152574589,0,4.1311885630705092E-2,3.3000000000000002E-2,784632.55152574589,4.1311885630705092E-2,3.2999999999999918E-2,784632.55152574589,784633,1498.7499103881087,4.1312480815763664E-2,3.300059043421455E-2,null,787665.66220429994,1504.5426851081779,-3.8501896804958857E-3,-3.8501896804959967E-3]
["09H","NHS Crawley CCG",175886,161.1579728943581,176047.15797289435,134315.828125,1310.695548175137,5.4125445958797647E-2,null,165900.07126268858,135115.515625,1227.8387903512732,5.9537845327937156E-3,null,6.1163847808954452E-2,6.7481788712799418E-2,3.4943556014141564E-2,2.8818194162679122E-2,182198.87169865062,0,3.4943556014141564E-2,2.8818194162679122E-2,182198.87169865062,3.4943556014141564E-2,2.8818194162679056E-2,182198.87169865062,182199,1348.468376538455,3.4944284803807069E-2,2.8818918638968904E-2,null,172906.37035322579,1279.6929320324,5.374370896682712E-2,5.374370896682712E-2]
["09J","NHS Dartford, Gravesham and Swanley CCG",345664,299.6531058504471,345963.65310585045,271700.1875,1273.3287241689904,-3.7055715443565784E-2,null,359351.95726567984,274235.25,1310.3784333548654,9.330367134914086E-3,null,-3.725680044071944E-2,-2.8274052932189431E-2,4.2638269250366179E-2,3.3000000000000002E-2,360714.94449781801,0.61232383177454097,4.8344014308759675E-2,3.8653000488422684E-2,362688.92490191048,4.8344014308759675E-2,3.8653000488422684E-2,362688.92490191048,362689,1322.5469738117181,4.8344231378064206E-2,3.8653215551113007E-2,null,374528.12489605229,1365.718392861794,-3.1610776625488834E-2,-3.1610776625488946E-2]
["09L","NHS East Surrey CCG",240915,196.41127946499896,241111.41127946498,183940.03125,1310.8153219337075,2.3096196313693085E-2,null,234733.83876185279,185280.125,1266.9132145817196,7.285492673308358E-3,null,2.7169378523573373E-2,3.4652813505053448E-2,4.0525913931527491E-2,3.3000000000000002E-2,250882.67158088571,0,4.0525913931527491E-2,3.3000000000000002E-2,250882.67158088571,4.0525913931527491E-2,3.2999999999999918E-2,250882.67158088571,250883,1354.0740001119927,4.0527276036757431E-2,3.300135225339762E-2,null,244647.12854236993,1320.4175490618325,2.5489248513906437E-2,2.5489248513906437E-2]
["09N","NHS Guildford and Waverley CCG",269607,209.00174609737064,269816.00174609735,226834.03125,1189.4864287304656,1.7000717375357244E-2,null,263649.09011039371,227948,1156.6194487795185,4.9109419070028082E-3,null,2.3390604659858649E-2,2.8416416467515582E-2,3.807300298993388E-2,3.3000000000000002E-2,280088.70718730852,0,3.807300298993388E-2,3.3000000000000002E-2,280088.70718730852,3.807300298993388E-2,3.2999999999999918E-2,280088.70718730852,280089,1228.7407654377314,3.8074088220941604E-2,3.3001079927546417E-2,null,274783.53005488613,1205.4658521017343,1.9307816389337873E-2,1.9307816389337873E-2]
["09P","NHS Hastings and Rother CCG",294637,274.47217258570362,294911.47217258572,189923.25,1552.792889615072,3.7038551247000395E-2,null,284601.54014206247,191177.5625,1488.6764765716819,6.6043125315093931E-3,null,3.6225847637285868E-2,4.3069406988310632E-2,3.9822254845049088E-2,3.3000000000000002E-2,306655.51197417104,0,3.9822254845049088E-2,3.3000000000000002E-2,306655.51197417104,3.9822254845049088E-2,3.2999999999999918E-2,306655.51197417104,306656,1604.037607708279,3.9823909666495627E-2,3.3001643964192917E-2,null,296620.84487584693,1551.5463268648325,3.3831591061489252E-2,3.383159106148903E-2]
["09W","NHS Medway CCG",394683,334.90641242108791,395017.90641242109,302095.9375,1307.5909251921705,6.3362666751713981E-3,null,391428.80027146381,304682.5625,1284.710214656488,8.5622634365944972E-3,null,9.1692439045572005E-3,1.7810016822977115E-2,4.1844818130001959E-2,3.3000000000000002E-2,411547.35886434297,0,4.1844818130001959E-2,3.3000000000000002E-2,411547.35886434297,4.1844818130001959E-2,3.2999999999999918E-2,411547.35886434297,411547,1350.7402478932479,4.1843909653861644E-2,3.2999099236434404E-2,null,407959.63854343514,1338.9661528248278,8.7934224801577976E-3,8.7934224801577976E-3]
["09X","NHS Horsham and Mid Sussex CCG",289030,239.21886601506282,289269.21886601509,242897.75,1190.9094212112507,-1.2593277992644647E-2,null,293185.9217146443,244893.84375,1197.1959655055409,8.2178354883897242E-3,null,-1.3359109556567716E-2,-5.2510570327855E-3,4.1489024059506496E-2,3.3000000000000002E-2,301270.71644722181,0.11372078035269084,4.2547526996631335E-2,3.4049875235158698E-2,301576.90876501129,4.2547526996631335E-2,3.4049875235158789E-2,301576.90876501129,301577,1231.4601109690002,4.2547842394823565E-2,3.405018806258675E-2,null,305567.76242775074,1247.7559980629392,-1.3060155286159558E-2,-1.3060155286159558E-2]
["09Y","NHS North West Surrey CCG",468036,395.3406522564722,468431.34065225645,374092.875,1252.1792633774608,9.1666337958318245E-3,null,461952.53817356989,375978.375,1228.6678407330471,5.0401922249923015E-3,null,1.40248227757378E-2,1.9135702803441346E-2,3.8206518568417058E-2,3.3000000000000002E-2,486328.47136691539,0,3.8206518568417058E-2,3.3000000000000002E-2,486328.47136691539,3.8206518568417058E-2,3.2999999999999918E-2,486328.47136691539,486328,1293.4999253613987,3.8205512301597411E-2,3.2998998779523836E-2,null,481461.73803974706,1280.5569949062817,1.0107266218216449E-2,1.0107266218216449E-2]
["10A","NHS South Kent Coast CCG",303625,299.6531058504471,303924.65310585045,207538.234375,1464.4272850307198,2.561887366571991E-2,null,296699.80953954713,208628.875,1422.1416356654713,5.2551310763746528E-3,null,2.4350684880841911E-2,2.9733781998064757E-2,3.8428550401894856E-2,3.3000000000000002E-2,315604.03695610701,0,3.8428550401894856E-2,3.3000000000000002E-2,315604.03695610701,3.8428550401894856E-2,3.2999999999999918E-2,315604.03695610701,315604,1512.7532082987075,3.8428428805615367E-2,3.2999879039384394E-2,null,309230.04891749134,1482.2015836374105,2.0612327633817262E-2,2.0612327633817262E-2]
["10C","NHS Surrey Heath CCG",125574,95.68754640602512,125669.68754640603,97135.1953125,1293.7605894764081,2.6048642988761639E-2,null,122034.76725435627,97507.046875,1251.5481820590853,3.8281856674471371E-3,null,2.9785940300713909E-2,3.3728152077911799E-2,3.6954515794472842E-2,3.3000000000000002E-2,130313.74999972616,0,3.6954515794472842E-2,3.3000000000000002E-2,130313.74999972616,3.6954515794472842E-2,3.2999999999999918E-2,130313.74999972616,130314,1336.4572528491931,3.6956505138750817E-2,3.3001981757741161E-2,null,127188.54490086659,1304.4036198113665,2.4573400863807882E-2,2.457340086380766E-2]
["10D","NHS Swale CCG",157216,151.0855995884607,157367.08559958846,114335.75,1376.3594116414897,2.9606008466849243E-3,null,157132.69911820735,115515.53125,1360.2733538760169,1.0318568339299006E-2,null,1.4916467590542215E-3,1.182560675737454E-2,4.36590810944959E-2,3.3000000000000002E-2,164237.58795138539,0,4.36590810944959E-2,3.3000000000000002E-2,164237.58795138539,4.36590810944959E-2,3.2999999999999918E-2,164237.58795138539,164238,1421.782839266473,4.3661699485838978E-2,3.3002591649233581E-2,null,163768.7341635591,1417.7204778561679,2.8654177419007443E-3,2.8654177419007443E-3]
["10E","NHS Thanet CCG",228927,226.62839938269104,229153.62839938269,146794.5625,1561.0498406532101,1.2548835235478339E-2,null,226907.20774899938,148125.171875,1531.861228424309,9.0644323082471612E-3,null,9.9001731706480633E-3,1.9054344928440381E-2,4.2363558574419313E-2,3.3000000000000002E-2,238861.39155862067,0,4.2363558574419313E-2,3.3000000000000002E-2,238861.39155862067,4.2363558574419313E-2,3.2999999999999918E-2,238861.39155862067,238861,1612.5618419641075,4.2361849857767586E-2,3.2998306632761043E-2,null,236489.96290508891,1596.5548590529791,1.0025952331273569E-2,1.0025952331273569E-2]
["10J","NHS North Hampshire CCG",275803,171.32985363738936,275974.32985363738,227382.6875,1213.6998330342867,-6.6599787284540302E-3,null,278195.83532737958,228530.703125,1217.3236747764877,5.0488260017595987E-3,null,-7.9854016187120846E-3,-2.9768925202792174E-3,3.8215437259817575E-2,3.3000000000000002E-2,286520.80954147928,6.4469789285960311E-2,3.8813630184203252E-2,3.359518792411828E-2,286685.89543290978,3.8813630184203252E-2,3.3595187924118308E-2,286685.89543290978,286686,1254.47476457109,3.8814009085712975E-2,3.3595564922230148E-2,null,289944.61405429879,1268.7337416351756,-1.1238746630722107E-2,-1.1238746630721996E-2]
["10K","NHS Fareham and Gosport CCG",260032,193.1354713730571,260225.13547137307,205878.6875,1263.973161240272,-3.9072202288966795E-2,null,270269.08785710193,206927.46875,1306.1054169837078,5.0941710515810534E-3,null,-3.7162786411738424E-2,-3.2257928950892079E-2,3.8262278696283181E-2,3.3000000000000002E-2,270181.94212855678,0.69860160153529138,4.4744654303037645E-2,3.9449520645386177E-2,271868.81919900078,4.4744654303037645E-2,3.9449520645386205E-2,271868.81919900078,271869,1313.8371703007651,4.4745349089876374E-2,3.9450211910800448E-2,null,281683.10383696971,1361.2649182757168,-3.4840938995935766E-2,-3.4840938995935766E-2]
["10L","NHS Isle of Wight CCG",221595,215.26697049446096,221810.26697049447,145043.375,1529.2685168867208,2.5320293302831809E-2,null,216002.43629256808,145597.15625,1483.5621921191753,3.8180389142212778E-3,null,2.6887801719328142E-2,3.0808499306831827E-2,3.694403419839043E-2,3.3000000000000002E-2,230004.83305900652,0,3.694403419839043E-2,3.3000000000000002E-2,230004.83305900652,3.694403419839043E-2,3.2999999999999918E-2,230004.83305900652,230005,1579.7355245391341,3.6944786828084997E-2,3.3000749767054582E-2,null,225124.66066192434,1546.2160557268737,2.167838620489726E-2,2.1678386204897482E-2]
["10Q","NHS Oxfordshire CCG",816037,601.21203185483887,816638.21203185478,747848.3125,1091.9837597839798,-4.0259750478329637E-2,null,851169.58980507357,750273.75,1134.4787016806513,3.2432211980153447E-3,null,-4.0569327413502609E-2,-3.7457681518144104E-2,3.635024749754967E-2,3.3000000000000002E-2,846323.21315516916,0.81121129438319661,4.3863674701486E-2,4.0489138271937626E-2,852458.96491322317,4.3863674701486E-2,4.0489138271937675E-2,852458.96491322317,852459,1136.1972879898835,4.3863717666383195E-2,4.0489181097940641E-2,null,887116.22127759072,1182.3900559996812,-3.9067283909743789E-2,-3.9067283909744011E-2]
["10R","NHS Portsmouth CCG",296032,208.71091261281975,296240.71091261279,231311.25,1280.7016991720584,5.3171275290415654E-3,null,292974.81133300002,232324.75,1261.0572542658501,4.3815421861237436E-3,null,1.1147373266504834E-2,1.5577758138860087E-2,3.7526133078265689E-2,3.3000000000000002E-2,307357.47925351956,0,3.7526133078265689E-2,3.3000000000000002E-2,307357.47925351956,3.7526133078265689E-2,3.2999999999999918E-2,307357.47925351956,307357,1322.9627923843673,3.7524515294139915E-2,3.2998389273340978E-2,null,305347.73642320378,1314.3142795728986,6.5802471645357574E-3,6.5802471645359795E-3]
["10V","NHS South Eastern Hampshire CCG",283080,199.36564786896213,283279.36564786895,216374.59375,1309.2080763195838,-2.7758886397038496E-2,null,290658.0370842308,217457.140625,1336.6221787375755,5.0031145350215578E-3,null,-2.5386091196313854E-2,-2.0509986183144147E-2,3.8168217314677122E-2,3.3000000000000002E-2,294091.63403668068,0.44417945171941842,4.2289417699648224E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AG169,G169,T169, $P$1))","v":3.7100684192284926E-2},295259.08506744308,4.2289417699648224E-2,3.7100684192284961E-2,295259.08506744308,295259,{"$f":"AA169/K169*1000","v":1357.780200509339},{"$f":"AA169/E169-1","v":4.2289117404415322E-2},{"$f":"AB169/G169-1","v":3.7100385391984458E-2},null,302933.12006268266,{"$f":"AF169/K169*1000","v":1393.0704652512843},-2.5332720506409889E-2,-2.533272050641E-2]
["10X","NHS Southampton CCG",356866,242.97688334029763,357108.97688334028,288342.1875,1238.4902118540674,-3.0112974469943765E-2,null,367506.18641790713,289813.3125,1268.0790376663845,5.1020109570334427E-3,null,-2.8291250375697685E-2,-2.3333581688069427E-2,3.8270377318615489E-2,3.3000000000000002E-2,370775.67217253044,0.50532932729982516,4.2959401862437296E-2,3.7665222527370187E-2,372450.1649299555,4.2959401862437296E-2,3.7665222527370146E-2,372450.1649299555,372450,1285.1376521911843,4.2958940014748759E-2,3.7664763024072512E-2,null,383026.72381170676,1321.6326072381744,-2.7613540137492398E-2,-2.7613540137492398E-2]
["11A","NHS West Hampshire CCG",719753,510.87447266421543,720263.8744726642,566415.25,1271.6180831512997,-2.7683288999981737E-2,null,741960.4745292411,569597.25,1302.6054366119938,5.6177865973769947E-3,null,-2.9242258585732595E-2,-2.3788748756715217E-2,3.8803173555090442E-2,3.3000000000000002E-2,748212.39859928889,0.5151867624627009,4.3586119823683545E-2,3.7756226801413939E-2,751657.38201010029,4.3586119823683545E-2,3.7756226801413995E-2,751657.38201010029,751657,1319.6289132365018,4.3585589448478235E-2,3.7755699389098396E-2,null,773294.98185249325,1357.6171265793387,-2.7981536619644976E-2,-2.7981536619644864E-2]
["11E","NHS Bath and North East Somerset CCG",249764,269.05508788650053,250033.05508788649,209078.46875,1195.881415158329,4.6629042981694013E-4,null,249096.21181581085,210293.578125,1184.5164937359443,5.8117384456881638E-3,null,3.7609695677280897E-3,9.5945657848459653E-3,3.9003525814395701E-2,3.3000000000000002E-2,259785.22580645909,0,3.9003525814395701E-2,3.3000000000000002E-2,259785.22580645909,3.9003525814395701E-2,3.2999999999999918E-2,259785.22580645909,259785,1235.3444280908186,3.9002622707968282E-2,3.2999102111863632E-2,null,259616.05396547416,1234.5410462850964,6.5075341815457044E-4,6.5075341815457044E-4]
["11J","NHS Dorset CCG",1111094,1023.4644519604137,1112117.4644519605,804863.5625,1381.7465670797594,-3.4759188995914236E-3,null,1113562.2369779674,808390.5625,1377.5052414444378,4.3821091726958805E-3,null,-1.297433118716218E-3,3.0789905604091672E-3,3.7526718775394707E-2,3.3000000000000002E-2,1153851.5837856543,0,3.7526718775394707E-2,3.3000000000000002E-2,1153851.5837856543,3.7526718775394707E-2,3.2999999999999918E-2,1153851.5837856543,1153852,1427.3447186612843,3.7527093029337433E-2,3.3000372621076135E-2,null,1160590.2462416983,1435.6801032566461,-5.8058787444738025E-3,-5.8058787444739135E-3]
["11M","NHS Gloucestershire CCG",805047,968.07075739554614,806015.07075739559,651781.125,1236.6345692465329,-2.2493216140585637E-2,null,826894.70990173775,656479.25,1259.5900173565849,7.2081329449360521E-3,null,-2.5250662380973954E-2,-1.8224539567427644E-2,4.0446001332118842E-2,3.3000000000000002E-2,838615.15738295706,0.39468412706935885,4.4116007085861941E-2,3.6643741182879982E-2,841573.23733024031,4.4116007085861941E-2,3.6643741182879941E-2,841573.23733024031,841573,1281.9491248200152,4.4115712636975113E-2,3.6643448841230386E-2,null,861816.16358080879,1312.7850782500875,-2.3488957896425799E-2,-2.3488957896425799E-2]
["11N","NHS Kernow CCG",815379,1010.2754770640167,816389.27547706407,579195.75,1409.5222133053705,-1.6970393573026987E-2,null,834679.14908234472,583022.5625,1431.6412481589762,6.6071142614565481E-3,null,-2.1912460165548375E-2,-1.5450124032155177E-2,3.982514903208445E-2,3.3000000000000002E-2,848902.10004113358,0.33459932933741582,4.2934594337103116E-2,3.6089035693235544E-2,851440.61784083338,4.2934594337103116E-2,3.6089035693235516E-2,851440.61784083338,851441,1460.3911662509629,4.2935062446102235E-2,3.6089500729685753E-2,null,869929.35553853225,1492.1023841826573,-2.1252709108875889E-2,-2.1252709108876E-2]
["11X","NHS Somerset CCG",772773,865.19675320364877,773638.19675320364,578764.8125,1336.7056532193785,-3.0079255266851401E-2,null,801723.37175413338,582469.875,1376.4203200279385,6.4016720090425139E-3,null,-3.5031004446684277E-2,-2.8853589438256666E-2,3.9612927185340929E-2,3.3000000000000002E-2,804284.27030898677,0.62487470358974917,4.5418728291196642E-2,3.8768870687849497E-2,808775.85980722867,4.5418728291196642E-2,3.876887068784951E-2,808775.85980722867,808776,1388.528462523491,4.5418909503515126E-2,3.8769050747485156E-2,null,835581.78837584285,1434.5493633912704,-3.2080388477525923E-2,-3.2080388477525812E-2]
["12D","NHS Swindon CCG",290423,290.15744772073589,290713.15744772076,239149.65625,1215.611855798855,7.5063494834037847E-4,null,290374.73629614466,240568.46875,1207.035725857754,5.9327390314825035E-3,null,1.1654634831279598E-3,7.1051169053066854E-3,3.9128519419521446E-2,3.3000000000000002E-2,302088.33287442429,0,3.9128519419521446E-2,3.3000000000000002E-2,302088.33287442429,3.9128519419521446E-2,3.2999999999999918E-2,302088.33287442429,302088,1255.725663340907,3.9127374392487813E-2,3.2998861726048823E-2,null,302637.85490328062,1258.0113116061916,-1.8168741760885565E-3,-1.8168741760885565E-3]
["12F","NHS Wirral CCG",541630,387.25997632071551,542017.25997632067,336757.8125,1609.5165126312272,9.4000347871576739E-3,null,535140.55274665554,337197.96875,1587.0218753998813,1.3070409465258948E-3,null,1.285028240593955E-2,1.4174119197744472E-2,3.4350173297761133E-2,3.3000000000000002E-2,560635.64678688499,0,3.4350173297761133E-2,3.3000000000000002E-2,560635.64678688499,3.4350173297761133E-2,3.2999999999999918E-2,560635.64678688499,560636,1662.6316050428463,3.4350824961723037E-2,3.3000650813322041E-2,null,557740.63205633638,1654.0450528924973,5.1912444194510687E-3,5.1912444194510687E-3]
["13T","NHS Newcastle Gateshead CCG",769411,529.86940712386081,769940.86940712389,527745.75,1458.9238651512096,2.4135598651115364E-2,null,750708.64562376798,529457.6875,1417.8822280746806,3.2438679041943974E-3,null,2.561875888264975E-2,2.8945730656529056E-2,3.635091554503278E-2,3.3000000000000002E-2,797928.92492561135,0,3.635091554503278E-2,3.3000000000000002E-2,797928.92492561135,3.635091554503278E-2,3.2999999999999918E-2,797928.92492561135,797929,1507.0684944960781,3.6351013051726611E-2,3.3000097191417499E-2,null,782412.60609262122,1477.7622925583098,1.9831472277610507E-2,1.9831472277610507E-2]
["14L","NHS Manchester CCG",866092,650.8001352610712,866742.80013526103,647873.9375,1337.8263115195323,-1.3584945454071296E-2,null,879286.97868815286,653890.9375,1344.6997477131313,9.2873005869293923E-3,null,-1.4266307652601729E-2,-5.1115025531077718E-3,4.2593781506298001E-2,3.3000000000000002E-2,903660.65358637925,0.110698485178295,4.3625246152747543E-2,3.4021973273467114E-2,904554.66814228345,4.3625246152747543E-2,3.402197327346701E-2,904554.66814228345,904555,1383.3423100469258,4.3625629031862845E-2,3.4022352629389907E-2,null,916421.06496198755,1401.4891664743213,-1.2948267358389165E-2,-1.2948267358389165E-2]
["14Y","NHS Buckinghamshire CCG",647876,482.83867843264272,648358.83867843263,563792.625,1149.9952463522075,-2.6148000899609114E-2,null,665224.3115677014,568164.25,1170.8309904533794,7.7539591795829921E-3,null,-2.5353061510218655E-2,-1.7795688934663212E-2,4.1009839832509165E-2,3.3000000000000002E-2,674947.9308066268,0.38539662013347509,4.4595426918967229E-2,3.6557998511240648E-2,677272.67788598314,4.4595426918967229E-2,3.6557998511240752E-2,677272.67788598314,677273,1192.0373377944845,4.4595923733381726E-2,3.6558491503017043E-2,null,693318.0938889886,1220.2775762272768,-2.3142471010655141E-2,-2.3142471010655141E-2]
["15A","NHS Berkshire West CCG",609929,426.76708996949714,610355.76708996948,547396.375,1115.0160924795482,8.0632324342981843E-3,null,605554.92292047257,550345.9375,1100.3168764564061,5.3883486166674821E-3,null,7.9280078284944544E-3,1.3359075315177549E-2,3.8566164121017321E-2,3.3000000000000002E-2,633894.8477757707,0,3.8566164121017321E-2,3.3000000000000002E-2,633894.8477757707,3.8566164121017321E-2,3.2999999999999918E-2,633894.8477757707,633895,1151.8119001287259,3.8566413523476673E-2,3.3000248065794269E-2,null,631128.74500165833,1146.7855070732821,4.3830280592502824E-3,4.3830280592502824E-3]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",1240467,1276.6927699712378,1241743.6927699712,1017741.5,1220.097335885361,-2.0401690210734902E-2,null,1268270.8298475626,1026830,1235.1322320613565,8.9300672125485203E-3,null,-2.0915987700182104E-2,-1.2172701663613172E-2,4.2224759430562475E-2,3.3000000000000002E-2,1294176.0214716014,0.26362104306687972,4.4680254119535689E-2,3.5433761039312749E-2,1297225.1165142641,4.4680254119535689E-2,3.5433761039312728E-2,1297225.1165142641,1297225,1263.3298598599574,4.4680160288365078E-2,3.543366803864445E-2,null,1321832.4991951652,1287.2943906928754,-1.8616200774415947E-2,-1.8616200774415947E-2]
["15D","NHS East Berkshire CCG",547913,383.28596427272186,548296.28596427268,462630.34375,1185.1714730164035,3.2821198594502388E-2,null,529250.51629608101,465062.5,1138.0201936214617,5.2572345996273473E-3,null,3.5986303426744026E-2,4.1432726465858938E-2,3.8430723341414952E-2,3.3000000000000002E-2,569367.70883929101,0,3.8430723341414952E-2,3.3000000000000002E-2,569367.70883929101,3.8430723341414952E-2,3.2999999999999918E-2,569367.70883929101,569368,1224.2827576938585,3.8431254369467593E-2,3.3000528250913819E-2,null,551601.84732788103,1186.0811123835635,3.220829074119913E-2,3.2208290741199352E-2]
["15E","NHS Birmingham and Solihull CCG",1706826,1427.5341328136519,1708253.5341328136,1320167.625,1293.9671461287453,-2.226707874210021E-2,null,1749156.0720286903,1329445,1315.7039757407717,7.0274219912036529E-3,null,-2.3384155679394225E-2,-1.6521064018057752E-2,4.0259326916913363E-2,3.3000000000000002E-2,1777026.671620439,0.35779239887510017,4.3585694711005818E-2,3.6303155129097757E-2,1782708.9511605231,4.3585694711005818E-2,3.6303155129097764E-2,1782708.9511605231,1782709,1340.9422729033545,4.3585723301303281E-2,3.6303183519881488E-2,null,1823026.5080290299,1371.2688437874676,-2.2115700375974989E-2,-2.2115700375974878E-2]
["15F","NHS Leeds CCG",1146178,559.11076347299695,1146737.110763473,884667.0625,1296.2357923927714,2.6081421997670162E-5,null,1144361.4150340187,888936.5,1287.3376388909878,4.8260387223357792E-3,null,2.0760012512162085E-3,6.9120588359781188E-3,3.7985298000172696E-2,3.3000000000000002E-2,1190296.2616436805,0,3.7985298000172696E-2,3.3000000000000002E-2,1190296.2616436805,3.7985298000172696E-2,3.2999999999999918E-2,1190296.2616436805,1190296,1339.0112792083576,3.7985069836561358E-2,3.2999772932226445E-2,null,1192690.1365371174,1341.7045385549106,-2.0073416084991358E-3,-2.0073416084989137E-3]
["15M","NHS Derby and Derbyshire CCG",1452682,1102.1562002185583,1453784.1562002185,1053807.5,1379.5538143353681,2.755193304515613E-2,null,1416318.6862831805,1058006.75,1338.6669662392801,3.9848359401504219E-3,null,2.6452711723629063E-2,3.0542957380170099E-2,3.7116335526175215E-2,3.3000000000000002E-2,1507743.2967243833,0,3.7116335526175215E-2,3.3000000000000002E-2,1507743.2967243833,3.7116335526175215E-2,3.2999999999999918E-2,1507743.2967243833,1507743,1425.0788097523953,3.7116131421334631E-2,3.2999796705255768E-2,null,1476132.7192012509,1395.2016083085018,2.1414253872682698E-2,2.1414253872682698E-2]
["99A","NHS Liverpool CCG",846846,633.00481906252628,847479.00481906254,536622.875,1579.2822935829236,1.8111422426865031E-2,null,831181.13871232874,540072.5,1539.0177035718884,6.428397224028215E-3,null,1.9608079812762025E-2,2.6162525562626993E-2,3.9640534332421096E-2,3.3000000000000002E-2,881073.52540559869,0,3.9640534332421096E-2,3.3000000000000002E-2,881073.52540559869,3.9640534332421096E-2,3.2999999999999918E-2,881073.52540559869,881074,1631.3994880316995,3.9641094339688099E-2,3.3000556430312189E-2,null,866283.61704105011,1604.0135667730724,1.7073372586069668E-2,1.7073372586069668E-2]
["99C","NHS North Tyneside CCG",338607,205.11073824149452,338812.11073824152,219720.4375,1542.0145462719713,3.7038184291438014E-2,null,326545.02723162959,220334,1482.0455636970671,2.7924689527345503E-3,null,3.7566284841662689E-2,4.0463656478487264E-2,3.5884620428174641E-2,3.3000000000000002E-2,350970.25472855201,0,3.5884620428174641E-2,3.3000000000000002E-2,350970.25472855201,3.5884620428174641E-2,3.2999999999999918E-2,350970.25472855201,350970,1592.8998701970645,3.5883868599819291E-2,3.2999250265255409E-2,null,340335.69115298352,1544.6353769866816,3.1246528423127584E-2,3.1246528423127584E-2]
["99D","NHS South Lincolnshire CCG",218375,152.80631684446087,218527.80631684445,168384.8125,1297.7881025751326,-1.855129071610806E-2,null,222922.78135124716,169595.8125,1314.4356459346373,7.1918600140972178E-3,null,-1.9715235059254876E-2,-1.2665164255848627E-2,4.0429191394562247E-2,3.3000000000000002E-2,227362.70882346199,0.27428617771193559,4.2979624811354089E-2,3.5532222030424054E-2,227920.04944319068,4.2979624811354089E-2,3.5532222030424165E-2,227920.04944319068,227920,1343.9011060488301,4.2979398555521797E-2,3.553199739017332E-2,null,232337.26603683954,1369.9469498212966,-1.9012301006155141E-2,-1.901230100615503E-2]
["99E","NHS Basildon and Brentwood CCG",368996,180.8394184209597,369176.83941842098,281462.125,1311.639494722144,1.7085361336103055E-2,null,361305.74173157406,283903.5,1272.6357432422428,8.6739023945050509E-3,null,2.1785144208127827E-2,3.0648008817144357E-2,4.1960141173523535E-2,3.3000000000000002E-2,384667.55171841313,0,4.1960141173523535E-2,3.3000000000000002E-2,384667.55171841313,4.1960141173523535E-2,3.2999999999999918E-2,384667.55171841313,384668,1354.9251770407902,4.1961355446844539E-2,3.3001203831404702E-2,null,376564.42167325725,1326.3817518038957,2.1519766234777693E-2,2.1519766234777471E-2]
["99F","NHS Castle Point and Rochford CCG",246451,117.71622519854924,246568.71622519856,186162.3125,1324.4824525114263,8.5163219266726209E-3,null,243772.61219373313,187122.96875,1302.7401917688585,5.1603154102417559E-3,null,1.1470131965617636E-2,1.6689636874599012E-2,3.8330605818779562E-2,3.3000000000000002E-2,256019.84449406917,0,3.8330605818779562E-2,3.3000000000000002E-2,256019.84449406917,3.8330605818779562E-2,3.2999999999999918E-2,256019.84449406917,256020,1368.1912044803425,3.8331236498669652E-2,3.3000627442090646E-2,null,254067.62785051635,1357.7575727219023,7.6844585278386113E-3,7.6844585278386113E-3]
["99G","NHS Southend CCG",260050,158.66099918065333,260208.66099918066,189659.28125,1371.9795798244418,-1.2586938650828938E-2,null,263140.4805894256,191002.90625,1377.6778885500628,7.0844146995838742E-3,null,-1.1141651727920254E-2,-4.1361691096154507E-3,4.0318200384670044E-2,3.3000000000000002E-2,270699.80593517231,8.9575941735039535E-2,4.1151028001568779E-2,3.3826969025379287E-2,270916.51489420864,4.1151028001568779E-2,3.3826969025379183E-2,270916.51489420864,270917,1418.392030356868,4.1152892296898003E-2,3.382882020617628E-2,null,274253.44091430679,1435.860041602413,-1.2165538937939147E-2,-1.2165538937939147E-2]
["99H","NHS Surrey Downs CCG",389888,299.6531058504471,390187.65310585045,309493.5,1260.7297184136353,1.0864679719547743E-2,null,384220.96443238598,311412.78125,1233.7995983663116,6.201362064146787E-3,null,1.552931574746097E-2,2.1826980721165956E-2,3.9406007012263489E-2,3.3000000000000002E-2,405563.39050023822,0,3.9406007012263489E-2,3.3000000000000002E-2,405563.39050023822,3.9406007012263489E-2,3.2999999999999918E-2,405563.39050023822,405563,1302.3325451578587,3.9405006211148619E-2,3.2999005366964651E-2,null,400447.40106486611,1285.9054771531351,1.2774708792042455E-2,1.2774708792042455E-2]
["99J","NHS West Kent CCG",607301,498.58247864192032,607799.58247864188,496486.1875,1224.2024003510508,1.3011771107451775E-3,null,605242.4514636799,500118.6875,1210.1976322644011,7.3164170352675306E-3,null,4.2249696940093173E-3,1.1572298369519451E-2,4.0557858797431345E-2,3.3000000000000002E-2,632450.63212194841,0,4.0557858797431345E-2,3.3000000000000002E-2,632450.63212194841,4.0557858797431345E-2,3.2999999999999918E-2,632450.63212194841,632451,1264.6018151441301,4.0558464059531341E-2,3.3000600865914498E-2,null,630803.0772365887,1261.3067517829727,2.6124202986301803E-3,2.6124202986304024E-3]
["99K","NHS High Weald Lewes Havens CCG",222126,181.30271950615287,222307.30271950614,171932.03125,1292.9952673929463,1.0330749969915676E-3,null,222390.44997428317,173388.34375,1282.6147661629252,8.4702803160769946E-3,null,-3.7387961032786521E-4,8.0932338406451976E-3,4.1749799566507484E-2,3.3000000000000002E-2,231588.58805021644,0,4.1749799566507484E-2,3.3000000000000002E-2,231588.58805021644,4.1749799566507484E-2,3.2999999999999918E-2,231588.58805021644,231589,1335.6664870962527,4.1751652631065062E-2,3.3001837500413966E-2,null,231782.45321780082,1336.7822092585207,-8.3463271319783594E-4,-8.3463271319772492E-4]
["99M","NHS North East Hampshire and Farnham CCG",286443,188.8569994855759,286631.85699948558,227991,1257.2068941295295,-1.6370197320928481E-3,null,285928.64204959071,228523.125,1251.2022231867811,2.3339737094885127E-3,null,2.4594071613606161E-3,4.7991210625046854E-3,3.5410994841901466E-2,3.3000000000000002E-2,296781.77620921901,0,3.5410994841901466E-2,3.3000000000000002E-2,296781.77620921901,3.5410994841901466E-2,3.2999999999999918E-2,296781.77620921901,296782,1298.6957009274224,3.5411775602223639E-2,3.3000778942291031E-2,null,298003.99300937739,1304.0430503887842,-4.1005927371547957E-3,-4.1005927371550177E-3]
["99N","NHS Wiltshire CCG",638219,720.1180293432808,638939.11802934331,495483.46875,1289.52661052699,-2.2028114300505663E-2,null,655937.68161007564,501744.03125,1307.315365518014,1.263526009413396E-2,null,-2.5914906335320453E-2,-1.3607087823048203E-2,4.6052223677240267E-2,3.3000000000000002E-2,668363.68520896928,0.29468517212881867,4.8807144931280577E-2,3.5720546442145513E-2,670123.91216526611,4.8807144931280577E-2,3.5720546442145507E-2,670123.91216526611,670124,1335.5893807655534,4.88072824009258E-2,3.5720682196499265E-2,null,683639.27056742378,1362.525965409626,-1.9769593628239157E-2,-1.9769593628239157E-2]
["99P","NHS Northern, Eastern and Western Devon CCG",1257424,1361.1022093081792,1258785.1022093082,936391.5,1344.2936017780044,-5.0262322172534013E-3,null,1266353.7662420657,941125.25,1345.5741052979565,5.0553107327437896E-3,null,-5.9767374919392768E-3,-9.5164102438538567E-4,3.8222135986924144E-2,3.3000000000000002E-2,1306898.5575642665,2.0609442867035966E-2,3.8413365128201704E-2,3.3190267281049374E-2,1307139.273958415,3.8413365128201704E-2,3.3190267281049346E-2,1307139.273958415,1307139,1388.9107746285629,3.8413147491041411E-2,3.3190050738578503E-2,null,1319834.4740753453,1402.4004499670423,-9.6189895965852479E-3,-9.6189895965852479E-3]
["99Q","NHS South Devon and Torbay CCG",433048,474.80309627029504,433522.80309627031,295595.9375,1466.6060933136819,1.8047980002835917E-2,null,426123.28740575392,297486.0625,1432.414291361142,6.3942861190371403E-3,null,1.7364729666770273E-2,2.3870050835676393E-2,3.9605297560965314E-2,3.3000000000000002E-2,450692.60271236184,0,3.9605297560965314E-2,3.3000000000000002E-2,450692.60271236184,3.9605297560965314E-2,3.2999999999999918E-2,450692.60271236184,450693,1515.0054298762316,3.9606213977899651E-2,3.3000910594333632E-2,null,444119.34478104161,1492.9080745792639,1.480155119610771E-2,1.480155119610771E-2]

{"sheet":"Core 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,3.9959575355040355E-2,null,null,null,-4.7103251869133334E-2,0.05,3.2000000000000001E-2,null,-4.7103251869133334E-2,3.2000000000000001E-2,null,null,1.9250302409115676E-2,null,null,1.0192503024091157,null,null,null,null,null,null,null,-4.2450508870273684E-2]
["Minimum allocations for CCG core services ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.2450000000000002E-2,0.1,1.9168493063374425E-2,1,0,4.07E-2,null,null,null,null,1,null,null,null,null,null,null,null,null,0.16998142993765364]
["Pace of change calculations 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6999999999999994E-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,1412.7061755832863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87767.180954471231,null,null,null,null,null,null,null,37]
[null,"England",null,null,81683723,59802739.78125,1365.885966074256,null,null,81692393.814394549,60137620.015625,1358.4241244194429,5.5997473627453775E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,84869020,null,null,null,null,84956787.180954471,null,-1.0330802737105182E-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","CCG name",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,163964,108449.640625,{"$f":"E9/F9*1000","v":1511.8906716063634},7.4409659956304885E-3,null,163031.15255653902,108477.078125,{"$f":"J9/K9*1000","v":1502.9087745954535},{"$f":"K9/F9-1","v":2.5299761107433483E-4},null,{"$f":"E9/J9-1","v":5.7218968818701921E-3},{"$f":"G9/L9-1","v":5.9763421191865174E-3},{"$f":"(1+M9)*(1+R9)-1","v":3.2261093534628804E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.2000000000000001E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":169253.65794031188},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":3.2261093534628804E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AG9,G9,T9, $P$1))","v":3.2000000000000001E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":169253.65794031188},{"$f":"MAX(U9,$X$1)","v":3.2261093534628804E-2},{"$f":"(1+X9)/(1+M9) - 1","v":3.2000000000000028E-2},{"$f":"(1+IF($Z$2=1,X9,0))*$E9","v":169253.65794031188},{"$f":"IF(ROUND(Z9,0)/E9>$AA$1,ROUND(Z9,0),ROUNDUP(Z9,0))","v":169254},{"$f":"AA9/K9*1000","v":1560.2743263877896},{"$f":"AA9/E9-1","v":3.2263179722378021E-2},{"$f":"AB9/G9-1","v":3.2002085660082225E-2},null,169545.8081823411,{"$f":"AF9/K9*1000","v":1562.9643710256519},{"$f":"AA9/AF9-1","v":-1.7211170566203693E-3},{"$f":"AB9/AG9-1","v":-1.7211170566203693E-3}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,502477,294087.8125,{"$f":"E10/F10*1000","v":1708.5951156170404},3.4393096227207209E-2,null,486954.55017328932,295084.125,{"$f":"J10/K10*1000","v":1650.2227972219425},{"$f":"K10/F10-1","v":3.3878061505863144E-3},null,{"$f":"E10/J10-1","v":3.1876588525945104E-2},{"$f":"G10/L10-1","v":3.5372386379199483E-2},{"$f":"(1+M10)*(1+R10)-1","v":3.5496215947405041E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.2000000000000001E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":520313.03210060426},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":3.5496215947405041E-2},3.2000000000000001E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":520313.03210060426},{"$f":"MAX(U10,$X$1)","v":3.5496215947405041E-2},{"$f":"(1+X10)/(1+M10) - 1","v":3.2000000000000028E-2},{"$f":"(1+IF($Z$2=1,X10,0))*$E10","v":520313.03210060426},{"$f":"IF(ROUND(Z10,0)/E10>$AA$1,ROUND(Z10,0),ROUNDUP(Z10,0))","v":520313},1763.2700505321998,3.549615206268153E-2,3.1999936330974643E-2,null,506413.0472154186,1716.164999440138,{"$f":"AA10/AF10-1","v":2.7447856766353418E-2},2.7447856766353418E-2]
["00J","NHS North Durham CCG",null,null,387036,260704.78125,1484.5757647569035,3.4892293945282926E-2,null,374591.80421628099,261174,1434.2614663644963,1.7998087635764382E-3,null,3.3220683537790396E-2,3.5080283178730021E-2,3.3857402644010826E-2,3.2000000000000001E-2,400140.03368972737,0,3.3857402644010826E-2,3.2000000000000001E-2,400140.03368972737,3.3857402644010826E-2,3.2000000000000028E-2,400140.03368972737,400140,1532.0820602357051,3.3857315598548876E-2,3.1999913110922096E-2,null,389560.33364424197,1491.573945508519,2.7157966153247282E-2,2.7157966153247282E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,452680,298891.875,1514.5276197287062,-2.2902078884502353E-2,null,463057.13300979341,299587.75,1545.6477543217084,2.3281830595094366E-3,null,-2.241004893358145E-2,-2.0134040570361944E-2,3.4402684917413717E-2,3.2000000000000001E-2,468253.40740841482,0.47430013122171832,3.8186701973805137E-2,3.5775227635364795E-2,469966.3562495021,3.8186701973805137E-2,3.5775227635364892E-2,469966.3562495021,469966,1568.7090009521419,3.8185914995140013E-2,3.5774442484674651E-2,null,481560.6994099872,1607.4111822328755,-2.4077337341259608E-2,-2.4077337341259497E-2]
["00L","NHS Northumberland CCG",null,null,509487,325564.0625,1564.9362404672661,-5.2808866057272308E-3,null,512838.42152636946,325652.125,1574.8044681924598,2.7049207865204039E-4,null,-6.5350437597763156E-3,-6.2663193586949273E-3,3.2279147825168941E-2,3.2000000000000001E-2,525932.80618800188,0.147616474880917,3.3454430099206789E-2,3.3174964455460081E-2,526531.59722795454,3.3454430099206789E-2,3.3174964455459977E-2,526531.59722795454,526532,1616.8541814367095,3.3455220643510142E-2,3.3175754785985001E-2,null,533331.22707631229,1637.7329860086504,-1.2748601115267988E-2,-1.2748601115267877E-2]
["00M","NHS South Tees CCG",null,null,468708,297414.375,1575.9426557643692,-1.847193033812089E-2,null,476256.79138431646,297457.03125,1601.0944148233727,1.4342363243202705E-4,null,-1.585025457038558E-2,-1.570910423903904E-2,3.2148013188669777E-2,3.2000000000000001E-2,483776.03096563503,0.37006134838725652,3.5093966835928692E-2,3.4945531188476209E-2,485156.82300773449,3.5093966835928692E-2,3.494553118847632E-2,485156.82300773449,485157,1631.0154040105583,3.5094344453262982E-2,3.494590875165926E-2,null,495287.81052798778,1665.0734677430416,-2.0454390987712956E-2,-2.0454390987713067E-2]
["00N","NHS South Tyneside CCG",null,null,273196,157527.421875,1734.275827968444,3.5713647701532514E-2,null,263383.38702275342,157706.65625,1670.0841504446862,1.1377979329987298E-3,null,3.7256005734328523E-2,3.8436193473643687E-2,3.3174207466854622E-2,3.2000000000000001E-2,282259.06078311481,0,3.3174207466854622E-2,3.2000000000000001E-2,282259.06078311481,3.3174207466854622E-2,3.2000000000000028E-2,282259.06078311481,282259,1789.7722690446046,3.3173984977818094E-2,3.1999777763823234E-2,null,273908.07532375492,1736.8200039036394,3.0488055769711808E-2,3.0488055769711808E-2]
["00P","NHS Sunderland CCG",null,null,486387,284521.125,1709.4934514967913,6.2087545010468981E-2,null,457409.49807475222,284736.65625,1606.4299697090801,7.5752283771546303E-4,null,6.335133408294924E-2,6.4156847003032258E-2,2.9145937821888346E-2,2.8366926389596897E-2,500563.20525937481,0,2.9145937821888346E-2,2.8366926389596897E-2,500563.20525937481,2.9145937821888346E-2,2.8366926389596925E-2,500563.20525937481,500563,1757.9858055244688,2.9145515813539413E-2,2.8366504700687134E-2,null,475687.38738118141,1670.6222291362649,5.2294034440911297E-2,5.2294034440911297E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,251935,175171.625,1438.2180904013421,-3.530618287448084E-2,null,260057.50539238623,175123.546875,1484.9945083513558,-2.7446297309852152E-4,null,-3.1233497299493984E-2,-3.1499387834063364E-2,3.1716754211762455E-2,3.2000000000000001E-2,259925.56047234038,0.74203504909454332,3.7621417044875205E-2,3.7906283889349086E-2,261413.15170320062,3.7621417044875205E-2,3.7906283889349135E-2,261413.15170320062,261413,1492.7347273670275,3.762081489273017E-2,3.7905681571890337E-2,null,270449.29287575709,1544.3342583096428,-3.3412151977444071E-2,-3.3412151977444182E-2]
["00R","NHS Blackpool CCG",null,null,307689,172778.25,1780.831788723407,-4.390802812057415E-2,null,319676.77474493976,172451.375,1853.7212286358388,-1.8918758582171513E-3,null,-3.749967370793339E-2,-3.9320604838771422E-2,3.0047584114319958E-2,3.2000000000000001E-2,316934.31110855099,0.92628044378731267,3.7406434686124257E-2,3.9372798992225337E-2,319198.5484821389,3.7406434686124257E-2,3.9372798992225233E-2,319198.5484821389,319199,1850.9507390126637,3.7407902134948046E-2,3.9374269222542058E-2,null,332450.92291461636,1927.7951417587501,-3.9861290798762106E-2,-3.9861290798762106E-2]
["00T","NHS Bolton CCG",null,null,451593,311766.75,1448.4963518399572,-1.1282926580558628E-2,null,456027.56924350822,312848.8125,1457.6611801699207,3.4707437531422691E-3,null,-9.7243446286912061E-3,-6.2873515839223515E-3,3.5581807553242806E-2,3.2000000000000001E-2,467661.49521839159,0.14811193366130393,3.6764807338113714E-2,3.3178908096957886E-2,468195.72964024078,3.6764807338113714E-2,3.3178908096957782E-2,468195.72964024078,468196,1496.5567433630581,3.6765406018250957E-2,3.3179504706416507E-2,null,474250.23726066999,1515.9087019410374,-1.2765912982226513E-2,-1.2765912982226513E-2]
["00V","NHS Bury CCG",null,null,288175,205557.65625,1401.9181053977404,-2.5053164306365394E-2,null,295180.04633932194,206201.6875,1431.5113029291863,3.133092981060015E-3,null,-2.3731435868362682E-2,-2.0672695682452336E-2,3.5233351956454051E-2,3.2000000000000001E-2,298328.37120005116,0.48698929758427173,3.9121724550448933E-2,3.5876228011220181E-2,299448.90297232562,3.9121724550448933E-2,3.5876228011220146E-2,299448.90297232562,299449,1452.2141095474788,3.9122061247505835E-2,3.5876563656668692E-2,null,306975.31564432237,1488.7138867101773,-2.4517657481759048E-2,-2.4517657481759159E-2]
["00X","NHS Chorley and South Ribble CCG",null,null,266556,186178.53125,1431.7225418545675,1.0312879875016501E-2,null,265061.03390626586,187455.0625,1413.9977356240558,6.8564900659027206E-3,null,5.6400824810138861E-3,1.2535243716418565E-2,3.9075897748011679E-2,3.2000000000000001E-2,276971.91500011901,0,3.9075897748011679E-2,3.2000000000000001E-2,276971.91500011901,3.9075897748011679E-2,3.2000000000000028E-2,276971.91500011901,276972,1477.538116635287,3.9076216629901461E-2,3.2000316710368182E-2,null,275652.76026432816,1470.5004846925815,4.7858752961762452E-3,4.7858752961762452E-3]
["00Y","NHS Oldham CCG",null,null,375558,258134.734375,1454.8913803069047,1.1227473227719331E-2,null,371152.19580849895,259393.0625,1430.8485825772575,4.8746951007840877E-3,null,1.187061329895589E-2,1.6803174020231459E-2,3.7030685344009218E-2,3.2000000000000001E-2,389465.17012642539,0,3.7030685344009218E-2,3.2000000000000001E-2,389465.17012642539,3.7030685344009218E-2,3.2000000000000028E-2,389465.17012642539,389465,1501.4472486132893,3.7030232347600167E-2,3.1999549201098265E-2,null,385983.27994509728,1488.0246843344057,9.0203908713297754E-3,9.0203908713297754E-3]
["01A","NHS East Lancashire CCG",null,null,599282,382833.375,1565.3859854825876,2.327942492788404E-2,null,584721.66516586079,383179.65625,1525.9726230986741,9.0452210442726333E-4,null,2.4901308950146417E-2,2.5828354838948409E-2,3.2933466811768897E-2,3.2000000000000001E-2,619018.43385789054,0,3.2933466811768897E-2,3.2000000000000001E-2,619018.43385789054,3.2933466811768897E-2,3.2000000000000028E-2,619018.43385789054,619018,1615.4772047609197,3.2932742848942542E-2,3.1999276691422329E-2,null,608086.89460678061,1586.9498411211141,1.7976222625695648E-2,1.7976222625695648E-2]
["01C","NHS Eastern Cheshire CCG",null,null,280608,209983.75,1336.3319780697316,-8.3526517193425187E-3,null,283453.08725757705,210671.90625,1345.4716972143838,3.277188115746954E-3,null,-1.0037242088641207E-2,-6.7929479033819185E-3,3.5382058135450922E-2,3.2000000000000001E-2,290536.48856927262,0.16002232987943271,3.6659942115212507E-2,3.327370979316447E-2,290895.07303706557,3.6659942115212507E-2,3.3273709793164574E-2,290895.07303706557,290895,1380.7963538090405,3.665968183373236E-2,3.3273450361889667E-2,null,294779.75225746504,1399.2361748872961,-1.3178490814633848E-2,-1.3178490814633848E-2]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,355559,235364.390625,1510.6745716963744,-2.0909568046291627E-2,null,362779.23783285712,236209.796875,1535.8348494954107,3.5919038039486928E-3,null,-1.9902566298966917E-2,-1.6382150598615808E-2,3.570684472567498E-2,3.2000000000000001E-2,368254.89000381628,0.38591638630425928,3.8789608643883033E-2,3.5071730557533619E-2,369350.99445981043,3.8789608643883033E-2,3.5071730557533654E-2,369350.99445981043,369351,1563.6565666895563,3.878962422551524E-2,3.507174608339847E-2,null,377275.74212428322,1597.2061578967191,-2.100517271442448E-2,-2.100517271442448E-2]
["01E","NHS Greater Preston CCG",null,null,288982,209231.71875,1381.1577026965469,-1.124589665409903E-2,null,291129.56210763974,209111.484375,1392.2217757564983,-5.7464697856668412E-4,null,-7.3766542019725323E-3,-7.9470622084900633E-3,3.1406964318119179E-2,3.2000000000000001E-2,298058.04736257874,0.1872099460186116,3.2896219702496898E-2,3.349011167254818E-2,298488.41536206694,3.2896219702496898E-2,3.3490111672548117E-2,298488.41536206694,298488,1427.4108420784817,3.2894782373988685E-2,3.3488673517608314E-2,null,302762.9757827599,1447.8543667157683,-1.4119876354456551E-2,-1.4119876354456551E-2]
["01F","NHS Halton CCG",null,null,220215,131833.640625,1670.4006576470131,3.3971317702625292E-2,null,212882.58190095145,132053.203125,1612.0970704469721,1.6654512380838149E-3,null,3.4443485387922079E-2,3.6166300571389032E-2,3.3718745677702611E-2,3.2000000000000001E-2,227640.37357941529,0,3.3718745677702611E-2,3.2000000000000001E-2,227640.37357941529,3.3718745677702611E-2,3.2000000000000028E-2,227640.37357941529,227640,1723.850649684875,3.3717049247326436E-2,3.1998306390248699E-2,null,221389.27947419806,1676.5157848131378,2.8234070505344544E-2,2.8234070505344544E-2]
["01G","NHS Salford CCG",null,null,437240,278114.5,1572.1582297938439,2.4718148927004302E-2,null,427099.17997720139,280451.75,1522.8971827674507,8.4039127769317545E-3,null,2.3743478091762915E-2,3.2346928987599055E-2,4.0672837985793686E-2,3.2000000000000001E-2,455023.79168090841,0,4.0672837985793686E-2,3.2000000000000001E-2,455023.79168090841,4.0672837985793686E-2,3.2000000000000028E-2,455023.79168090841,455024,1622.468035945577,4.0673314426859397E-2,3.2000472470465002E-2,null,444165.88184357627,1583.751507500225,2.4446087825015894E-2,2.4446087825015894E-2]
["01H","NHS Cumbria CCG",null,null,496945,323354.90625,1536.8407603990081,1.0784695905710073E-3,null,496326.43661466741,322940.9375,1536.8953854438705,-1.2802303042216412E-3,null,1.2462833725959133E-3,-3.5542461367055189E-5,3.0678802326043364E-2,3.2000000000000001E-2,512190.67742191564,8.3727824186231306E-4,3.0685458173362212E-2,3.2006664379259239E-2,512193.98501196149,3.0685458173362212E-2,3.2006664379259142E-2,512193.98501196149,512194,1586.0299532325473,3.0685488333719091E-2,3.2006694578277761E-2,null,516159.43025926984,1598.3090724113285,-7.6825686537935756E-3,-7.6825686537935756E-3]
["01J","NHS Knowsley CCG",null,null,298967,166135.671875,1799.5352631128003,4.5241568314578595E-2,null,285302.96897574596,166636.78125,1712.1248192361249,3.016265979151278E-3,null,4.7893055839231868E-2,5.1053780013348593E-2,3.4841539085495477E-2,3.1729568288980804E-2,309383.47041577334,0,3.4841539085495477E-2,3.1729568288980804E-2,309383.47041577334,3.4841539085495477E-2,3.1729568288980881E-2,309383.47041577334,309383,1856.6309171313283,3.4839965614934076E-2,3.1727999550153374E-2,null,296703.55446354899,1780.5405999676257,4.2734390423383672E-2,4.2734390423383894E-2]
["01K","NHS Morecambe Bay CCG",null,null,533289,347573.9375,1534.3181477753924,-6.4067820364015482E-3,null,535729.03916034277,348167.625,1538.7100944849274,1.7080898075103601E-3,null,-4.5546143329603384E-3,-2.8543042157692655E-3,3.3762748681350763E-2,3.2000000000000001E-2,551294.30248152884,6.7239204140618736E-2,3.4298858355520156E-2,3.2535195512170198E-2,551580.20387355704,3.4298858355520156E-2,3.2535195512170212E-2,551580.20387355704,551580,1584.2369031296348,3.429847606082248E-2,3.2534813869352641E-2,null,557136.54407055385,1600.1962964550592,-9.9733972393133419E-3,-9.9733972393133419E-3]
["01R","NHS South Cheshire CCG",null,null,253418,186706.96875,1357.3033813179509,-3.7040660139200821E-2,null,263203.5331219043,187151.71875,1406.3644987065036,2.3820749861538371E-3,null,-3.7178578136229157E-2,-3.4885065311074381E-2,3.445830138571071E-2,3.2000000000000001E-2,262150.35382056405,0.82179188011953785,4.1014997206666681E-2,3.854111439597175E-2,263811.93856211903,4.1014997206666681E-2,3.8541114395971743E-2,263811.93856211903,263812,1409.6156944858408,4.1015239643592771E-2,3.8541356256767134E-2,null,273721.03453740187,1462.5622268692196,-3.6201216885463294E-2,-3.6201216885463294E-2]
["01T","NHS South Sefton CCG",null,null,264532,155277.4375,1703.6087422552939,4.0607648882881486E-2,null,253464.34538638467,155438.515625,1630.6405421284057,1.0373569244404024E-3,null,4.3665528564752032E-2,4.4748182227608568E-2,3.307055234602263E-2,3.2000000000000001E-2,273280.21935319807,0,3.307055234602263E-2,3.2000000000000001E-2,273280.21935319807,3.307055234602263E-2,3.2000000000000028E-2,273280.21935319807,273280,1758.1228108179832,3.3069723133685169E-2,3.1999171646960312E-2,null,263592.67299566785,1695.8002457485695,3.6751123975632627E-2,3.6751123975632405E-2]
["01V","NHS Southport and Formby CCG",null,null,200439,125542.484375,1596.5830292260378,7.6593386167707056E-3,null,198665.32534863136,125805.15625,1579.1508970732777,2.0922947025279193E-3,null,8.9279528184200707E-3,1.1038927429334322E-2,3.4159248133008857E-2,3.2000000000000001E-2,207285.84553653217,0,3.4159248133008857E-2,3.2000000000000001E-2,207285.84553653217,3.4159248133008857E-2,3.2000000000000028E-2,207285.84553653217,207286,1647.6749139604524,3.4160018758824462E-2,3.2000769016805819E-2,null,206603.90738733357,1642.2530963418567,3.3014506903186192E-3,3.3014506903186192E-3]
["01W","NHS Stockport CCG",null,null,453296,314968.75,1439.1776962000197,-1.909617993149082E-2,null,461316.75552885595,316512.0625,1457.5013409760836,4.8998908621886716E-3,null,-1.7386655552237507E-2,-1.2571957404713396E-2,3.7056687369778629E-2,3.2000000000000001E-2,470093.64815797115,0.29615918503447342,3.9425539239494212E-2,3.4357301350369233E-2,471167.43923510576,3.9425539239494212E-2,3.4357301350369296E-2,471167.43923510576,471167,1488.62257026934,3.9424570258727254E-2,3.4356337094351597E-2,null,479750.77718395396,1515.7424756408896,-1.7892158996258622E-2,-1.7892158996258622E-2]
["01X","NHS St Helens CCG",null,null,329715,198715.859375,1659.2284130568028,6.3741891865496392E-3,null,327280.07049885154,199263.546875,1642.4482833488735,2.7561338170118965E-3,null,7.4398954309593535E-3,1.0216534595363536E-2,3.4844330099156329E-2,3.2000000000000001E-2,341203.69829864334,0,3.4844330099156329E-2,3.2000000000000001E-2,341203.69829864334,3.4844330099156329E-2,3.2000000000000028E-2,341203.69829864334,341204,1712.3252363566562,3.4845245135950664E-2,3.2000912521762404E-2,null,340358.04313815327,1708.0798192941093,2.4854910259997087E-3,2.4854910259999308E-3]
["01Y","NHS Tameside and Glossop CCG",null,null,387153,249223.8125,1553.4350274013243,1.1081447091381147E-3,null,386123.02117692778,249879.5625,1545.2365023927389,2.6311691223326328E-3,null,2.6674887706326089E-3,5.3056765070527145E-3,3.4715366534247227E-2,3.2000000000000001E-2,400593.15829983342,0,3.4715366534247227E-2,3.2000000000000001E-2,400593.15829983342,3.4715366534247227E-2,3.2000000000000028E-2,400593.15829983342,400593,1603.1443147736422,3.4714957652401068E-2,3.1999592191167769E-2,null,401552.33313796303,1606.9834968514604,-2.3890612973562764E-3,-2.3890612973562764E-3]
["02A","NHS Trafford CCG",null,null,338682,245133.5625,1381.622314569838,2.9955231108357072E-2,null,328792.75621337612,246695.3125,1332.7888271625598,6.3710166167065818E-3,null,3.00774381422384E-2,3.6640078617137251E-2,3.8574889148441205E-2,3.2000000000000001E-2,351746.62060657237,0,3.8574889148441205E-2,3.2000000000000001E-2,351746.62060657237,3.8574889148441205E-2,3.2000000000000028E-2,351746.62060657237,351747,1425.8357665389365,3.8576009353907148E-2,3.2001113113799162E-2,null,341931.1751314759,1386.0465027339176,2.8707019372392173E-2,2.8707019372392173E-2]
["02D","NHS Vale Royal CCG",null,null,147280,107566.421875,1369.2005128807766,-2.8239357106703555E-2,null,151375.70649074265,107859.390625,1403.4541231281191,2.7236078405623587E-3,null,-2.705656400020251E-2,-2.4406647629489742E-2,3.4810763291460489E-2,3.2000000000000001E-2,152406.9292175663,0.57495047419292677,3.9399589130617585E-2,3.6576361624754784E-2,153082.77148715736,3.9399589130617585E-2,3.657636162475475E-2,153082.77148715736,153083,1419.2830045946682,3.9401140684410585E-2,3.6577908964201988E-2,null,157424.61544118196,1459.5355539185994,-2.7579012526183333E-2,-2.7579012526183444E-2]
["02E","NHS Warrington CCG",null,null,310523,220369.640625,1409.1006325522521,-1.583535207235709E-2,null,316137.65727190347,221421.6875,1427.7628395000986,4.7740100315825096E-3,null,-1.7760165999694322E-2,-1.30709431787569E-2,3.6926778352593281E-2,3.2000000000000001E-2,321989.61399438232,0.30791385580110481,3.938934233782021E-2,3.4450863538109923E-2,322754.29675076692,3.938934233782021E-2,3.4450863538109999E-2,322754.29675076692,322754,1457.644025949355,3.9388386689552801E-2,3.4449912430440044E-2,null,328770.38381022599,1484.8156362742288,-1.8299652604045979E-2,-1.8299652604045979E-2]
["02F","NHS West Cheshire CCG",null,null,378987,265597.6875,1426.9213093205112,4.3555740493870232E-3,null,377669.42448864056,266357.6875,1417.9032264223295,2.8614706971046289E-3,null,3.488700503471831E-3,6.3601540148381375E-3,3.4953037759412053E-2,3.2000000000000001E-2,392233.74692132632,0,3.4953037759412053E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AG41,G41,T41, $P$1))","v":3.2000000000000001E-2},392233.74692132632,3.4953037759412053E-2,3.2000000000000028E-2,392233.74692132632,392234,{"$f":"AA41/K41*1000","v":1472.5837413647016},{"$f":"AA41/E41-1","v":3.4953705536073798E-2},{"$f":"AB41/G41-1","v":3.2000665871290801E-2},null,392760.93431578914,{"$f":"AF41/K41*1000","v":1474.5620372447074},-1.3416159035956055E-3,-1.3416159035956055E-3]
["02G","NHS West Lancashire CCG",null,null,165950,113877.375,1457.2692775891612,-1.2968602451828071E-2,null,168026.91885568548,114012.53125,1473.7583405393036,1.1868577933060731E-3,null,-1.2360631676340494E-2,-1.1188444195069591E-2,3.3224837242691985E-2,3.2000000000000001E-2,171463.66174042472,0.2635675899898608,3.5325213228822205E-2,3.4097886093670676E-2,171812.21913532304,3.5325213228822205E-2,3.4097886093670704E-2,171812.21913532304,171812,1506.9571573958017,3.5323892738776674E-2,3.4096567169001002E-2,null,174741.2031813745,1532.6490980032031,-1.6763093809844642E-2,-1.6763093809844642E-2]
["02H","NHS Wigan Borough CCG",null,null,508568,329583.8125,1543.0612205810321,-1.3028906239985316E-2,null,515273.30609698233,330294.3125,1560.0429271605526,2.1557490782408983E-3,null,-1.3013105894758459E-2,-1.0885409807555146E-2,3.4224733048744627E-2,3.2000000000000001E-2,525973.60403713398,0.25642897073157001,3.6270198790033348E-2,3.4041065715753369E-2,527013.86245824967,3.6270198790033348E-2,3.4041065715753271E-2,527013.86245824967,527014,1595.5890854160559,3.6270469239118475E-2,3.4041335583072208E-2,null,535863.40860040544,1622.3815800655223,-1.651429908886437E-2,-1.651429908886437E-2]
["02M","NHS Fylde & Wyre CCG",null,null,288121,178955.03125,1610.018997440174,1.5690939805503179E-2,null,283925.66709955462,179679.0625,1580.1822602427849,4.0458837337102871E-3,null,1.477616639348911E-2,1.8881832778457452E-2,3.617535201318911E-2,3.2000000000000001E-2,298543.87859739206,0,3.617535201318911E-2,3.2000000000000001E-2,298543.87859739206,3.617535201318911E-2,3.2000000000000028E-2,298543.87859739206,298544,1661.5402810218916,3.6175773372992603E-2,3.200041966190037E-2,null,295271.21618924936,1643.3256723456543,1.1083992042939306E-2,1.1083992042939306E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,230483,160223.21875,1438.511857383342,-4.6430920029493228E-3,null,231258.63345962297,160710.53125,1438.9762242766712,3.0414599319739111E-3,null,-3.3539654196668156E-3,-3.2270643913012709E-4,3.5138786649797193E-2,3.2000000000000001E-2,238581.8929634052,7.6020362574823813E-3,3.5199479665879663E-2,3.2060508980443179E-2,238595.88167183095,3.5199479665879663E-2,3.2060508980443103E-2,238595.88167183095,238596,1484.6320159868178,3.5199993058056434E-2,3.2061020815892682E-2,null,240499.63024985642,1496.477103144766,-7.9153146633893501E-3,-7.9153146633893501E-3]
["02P","NHS Barnsley CCG",null,null,416113,264060.15625,1575.8265310047129,3.9849476464350664E-2,null,401213.78299664834,265800.34375,1509.4554707348768,6.5901176637661596E-3,null,3.7135356846591971E-2,4.3970200881463084E-2,3.8801001429006776E-2,3.2000000000000001E-2,432258.60110762832,0,3.8801001429006776E-2,3.2000000000000001E-2,432258.60110762832,3.8801001429006776E-2,3.2000000000000028E-2,432258.60110762832,432259,1626.2544807186691,3.8801960044507089E-2,3.2000952339471311E-2,null,417246.11539178371,1569.772670362785,3.598088527228005E-2,3.598088527228005E-2]
["02Q","NHS Bassetlaw CCG",null,null,175206,118099.2578125,1483.5486966240328,-3.6319666359260205E-3,null,176163.28982534321,118456.671875,1487.1538009377591,3.0263870334177323E-3,null,-5.4341050640704935E-3,-2.4241637357568235E-3,3.5123231418487055E-2,3.2000000000000001E-2,181359.80088390745,5.7106330642092425E-2,3.5579149180927194E-2,3.2454542141995585E-2,181439.68041139352,3.5579149180927194E-2,3.2454542141995502E-2,181439.68041139352,181440,1531.6992882550542,3.558097325434062E-2,3.2456360711712984E-2,null,183202.70007991081,1546.5798353108662,-9.6215835200132993E-3,-9.6215835200134103E-3]
["02R","NHS Bradford Districts CCG",null,null,482521,334984.21875,1440.4290500625264,3.0093047412373952E-3,null,479660.41643320571,335719.3125,1428.7543152084993,2.194413076362256E-3,null,5.9637682593569608E-3,8.1712683067720615E-3,3.4264634294805862E-2,3.2000000000000001E-2,499054.405604564,0,3.4264634294805862E-2,3.2000000000000001E-2,499054.405604564,3.4264634294805862E-2,3.2000000000000028E-2,499054.405604564,499054,1486.5215714988099,3.4263793700170631E-2,3.1999161245937602E-2,null,498827.44298849837,1485.8467309309121,4.5417912483780576E-4,4.541791248380278E-4]
["02T","NHS Calderdale CCG",null,null,312497,222195.15625,1406.4077960745376,3.343259839736934E-2,null,302160.15696704295,222935.90625,1355.3678366561596,3.3337810441131932E-3,null,3.4209814876699607E-2,3.7657643953171505E-2,3.5440462037524822E-2,3.2000000000000001E-2,323572.03806534037,0,3.5440462037524822E-2,3.2000000000000001E-2,323572.03806534037,3.5440462037524822E-2,3.2000000000000028E-2,323572.03806534037,323572,1451.412674803254,3.5440340227266276E-2,3.1999878594480835E-2,null,314234.34852865827,1409.5277598588193,2.9715565835063851E-2,2.9715565835063851E-2]
["02W","NHS Bradford City CCG",null,null,176303,140252.546875,1257.0395613359517,-3.2243572538117382E-2,null,181041.16788061467,140106.984375,1292.1637610588582,-1.0378599408232825E-3,null,-2.6171770410469253E-2,-2.7182467719203074E-2,3.0928928541070322E-2,3.2000000000000001E-2,181755.86288857632,0.64034081788464248,3.6020479726839971E-2,3.7096840992860987E-2,182653.51863728106,3.6020479726839971E-2,3.7096840992860924E-2,182653.51863728106,182654,1303.6751937442448,3.6023210041802978E-2,3.7099574144452419E-2,null,188275.49607090457,1343.7980762399418,-2.9857821055946143E-2,-2.9857821055946254E-2]
["02X","NHS Doncaster CCG",null,null,493117,322119.46875,1530.8512767438867,2.3098007446123781E-2,null,481664.1890466311,322742.1875,1492.4116142908372,1.9331919067682168E-3,null,2.3777584495201287E-2,2.5756743035878493E-2,3.3995054047784912E-2,3.2000000000000001E-2,509880.53906688152,0,3.3995054047784912E-2,3.2000000000000001E-2,509880.53906688152,3.3995054047784912E-2,3.2000000000000028E-2,509880.53906688152,509881,1579.8399457771536,3.3995988781567066E-2,3.200093293024886E-2,null,500911.28550466429,1552.0477486528293,1.7906792589627463E-2,1.7906792589627241E-2]
["02Y","NHS East Riding of Yorkshire CCG",null,null,429312,305466.34375,1405.4314289739164,-2.7914088084982858E-2,null,442426.69670597889,306030.75,1445.6936000907717,1.8476871889425706E-3,null,-2.9642643185012085E-2,-2.7849726328128876E-2,3.3906813178988804E-2,3.2000000000000001E-2,443868.60177949804,0.65605951303012666,3.9138416849940461E-2,3.7221955131354373E-2,446114.59201468166,3.9138416849940461E-2,3.7221955131354401E-2,446114.59201468166,446115,1457.7456677147641,3.9139367173524064E-2,3.7222903702275545E-2,null,460105.879632083,1503.4629024438982,-3.0407956627875765E-2,-3.0407956627875654E-2]
["03A","NHS Greater Huddersfield CCG",null,null,332333,251006.78125,1324.0000861530509,2.0479358407162751E-2,null,325367.82348236168,251959.515625,1291.3496149382099,3.7956519352004836E-3,null,2.1407084582277136E-2,2.5283990359499464E-2,3.5917112797126949E-2,3.2000000000000001E-2,344269.44184720761,0,3.5917112797126949E-2,3.2000000000000001E-2,344269.44184720761,3.5917112797126949E-2,3.2000000000000028E-2,344269.44184720761,344269,1366.366335266287,3.5915783265580092E-2,3.1998675495810147E-2,null,338369.38354291051,1342.9513971860356,1.7435432234788273E-2,1.7435432234788273E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,204885,144107.09375,1421.7551313291958,2.6956180414123398E-2,null,199742.46637638978,144141.25,1385.7411835709054,2.3701990728675071E-4,null,2.5745820189882584E-2,2.5988942369084E-2,3.2244604544319877E-2,3.2000000000000001E-2,211491.43580206297,0,3.2244604544319877E-2,3.2000000000000001E-2,211491.43580206297,3.2244604544319877E-2,3.2000000000000028E-2,211491.43580206297,211491,1467.248272094213,3.2242477487370858E-2,3.1997873447086267E-2,null,207724.09051315874,1441.11481281839,1.8134196556285564E-2,1.8134196556285342E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,214739,163361.4375,1314.5023898311374,1.4603302754999659E-2,null,211942.01166266893,163420,1296.9159935299774,3.5848423530193685E-4,null,1.3196950974414756E-2,1.3560166108594895E-2,3.2369955730831679E-2,3.2000000000000001E-2,221690.09192368307,0,3.2369955730831679E-2,3.2000000000000001E-2,221690.09192368307,3.2369955730831679E-2,3.2000000000000028E-2,221690.09192368307,221690,1356.5659038061438,3.2369527659158237E-2,3.1999572081728767E-2,null,220411.12444860218,1348.7402059025958,5.8022277895326546E-3,5.8022277895326546E-3]
["03F","NHS Hull CCG",null,null,437939,300221.8125,1458.718126951552,-1.0710033834786081E-2,null,441637.86189923837,300771.90625,1468.3481160376439,1.8322910831136685E-3,null,-8.3753278836457001E-3,-6.5583828391311272E-3,3.3890924397773414E-2,3.2000000000000001E-2,452781.15753983648,0.15449665109849534,3.512290535345941E-2,3.3229727736519853E-2,453320.69004758867,3.512290535345941E-2,3.3229727736519887E-2,453320.69004758867,453321,1507.1919636776249,3.5123613105934925E-2,3.32304341945584E-2,null,459285.52332143986,1527.0226832278818,-1.2986525850642749E-2,-1.298652585064286E-2]
["03H","NHS North East Lincolnshire CCG",null,null,250382,169500.15625,1477.1785792970325,-2.6118409698728806E-3,null,250380.97650806437,169391.1875,1478.1228008574199,-6.4288288819791539E-4,null,4.0877384133164441E-6,-6.3879777772168911E-4,3.1336544859379867E-2,3.2000000000000001E-2,258228.10677498125,1.5048239757872534E-2,3.1456245454724918E-2,3.2119777598313498E-2,258258.07764944492,3.1456245454724918E-2,3.2119777598313526E-2,258258.07764944492,258258,1524.6247683339489,3.1455935330814588E-2,3.2119467274901448E-2,null,260386.09400630693,1537.1879603022851,-8.172840467645659E-3,-8.172840467645659E-3]
["03J","NHS North Kirklees CCG",null,null,271702,195498.4375,1389.7911588168063,2.5532736405288858E-2,null,264884.3734963999,196266.046875,1349.6189367135023,3.9264220462120747E-3,null,2.5738122689569432E-2,2.9765603468137947E-2,3.6052067551690881E-2,3.2000000000000001E-2,281497.41885792953,0,3.6052067551690881E-2,3.2000000000000001E-2,281497.41885792953,3.6052067551690881E-2,3.2000000000000028E-2,281497.41885792953,281497,1434.2623417655261,3.6050525943865042E-2,3.199846442150367E-2,null,275469.04057950189,1403.5491363156946,2.1882529549662522E-2,2.1882529549662522E-2]
["03K","NHS North Lincolnshire CCG",null,null,252608,178117.21875,1418.2121289158069,-3.4901645786094004E-3,null,253907.34097899843,178564.71875,1421.9345386726818,2.5123904535477859E-3,null,-5.1173824828716352E-3,-2.6178488922208309E-3,3.4592786948061338E-2,3.2000000000000001E-2,261346.41472537589,6.1668996283176229E-2,3.508487920057024E-2,3.2490859022985645E-2,261470.72116509764,3.508487920057024E-2,3.2490859022985541E-2,261470.72116509764,261471,1464.2926207952264,3.5085983025082257E-2,3.249196008120947E-2,null,264053.37050404662,1478.7544390207072,-9.7797293748501657E-3,-9.7797293748500547E-3]
["03L","NHS Rotherham CCG",null,null,397956,264819.25,1502.7457407269299,2.7212708911892314E-2,null,387426.92934175039,265637.28125,1458.4810065765209,3.0890173203044213E-3,null,2.7176919983695536E-2,3.0349887280542109E-2,3.5187865874554136E-2,3.2000000000000001E-2,411959.22235197405,0,3.5187865874554136E-2,3.2000000000000001E-2,411959.22235197405,3.5187865874554136E-2,3.2000000000000028E-2,411959.22235197405,411959,1550.8327673791082,3.5187307139482815E-2,3.1999442985555904E-2,null,402908.34491935396,1516.7612882627107,2.2463310067349473E-2,2.2463310067349473E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,179044,120801.65625,1482.131996845035,-1.9331100074077345E-2,null,182158.49254850639,120953.375,1506.0224036617944,1.2559326975287721E-3,null,-1.7097707084269165E-2,-1.5863247956120374E-2,3.3296122543849727E-2,3.2000000000000001E-2,185005.47096474102,0.37369253135737041,3.6274292095549443E-2,3.4974433862954769E-2,185538.69435395557,3.6274292095549443E-2,3.4974433862954735E-2,185538.69435395557,185539,1533.9712513189484,3.6275999195728437E-2,3.4976138821820157E-2,null,189437.46855805896,1566.2024193872965,-2.0579184190608779E-2,-2.0579184190608668E-2]
["03N","NHS Sheffield CCG",null,null,836616,607792.6875,1376.4825033371269,4.4970582549383797E-2,null,800391.81133438239,610593,1310.8434117888387,4.6073481264119476E-3,null,4.5258070050999244E-2,5.0073937861665696E-2,3.6735721159786738E-2,3.1981025316303147E-2,867349.69209381612,0,3.6735721159786738E-2,3.1981025316303147E-2,867349.69209381612,3.6735721159786738E-2,3.1981025316303091E-2,867349.69209381612,867350,1420.5043293978151,3.6736089197433541E-2,3.1981391666048964E-2,null,832375.12823295582,1363.2241578808728,4.2018160539337712E-2,4.2018160539337934E-2]
["03Q","NHS Vale of York CCG",null,null,451108,360500,1251.3398058252428,1.7815314328062604E-2,null,443180.66876633244,361942.90625,1224.4491081701715,4.0025138696255791E-3,null,1.7887357893417555E-2,2.1961466161102505E-2,3.6130594313453557E-2,3.2000000000000001E-2,467406.80013955338,0,3.6130594313453557E-2,3.2000000000000001E-2,467406.80013955338,3.6130594313453557E-2,3.2000000000000028E-2,467406.80013955338,467407,1291.3832317994213,3.6131037356907925E-2,3.2000441277235891E-2,null,460889.98009579786,1273.3775745765092,1.4140077210720747E-2,1.4140077210720747E-2]
["03R","NHS Wakefield CCG",null,null,562967,377694.125,1490.5368199730403,2.8124616816893599E-4,null,563149.28081442916,379592.1875,1483.5639387716037,5.0253958808599286E-3,null,-3.2368116348391318E-4,4.7000880913903309E-3,3.7186208549047528E-2,3.2000000000000001E-2,583901.60826823162,0,3.7186208549047528E-2,3.2000000000000001E-2,583901.60826823162,3.7186208549047528E-2,3.2000000000000028E-2,583901.60826823162,583902,1538.2350301927645,3.7186904383383013E-2,3.2000692354977822E-2,null,585652.48693727003,1542.8465237769681,-2.988951598966838E-3,-2.988951598966838E-3]
["03T","NHS Lincolnshire East CCG",null,null,386534,252526.296875,1530.6683097298717,-2.4894866315029462E-2,null,397340.79909511778,253605.703125,1566.7660237880061,4.2744310725559842E-3,null,-2.7197808832439496E-2,-2.3039632919062303E-2,3.6411212866877873E-2,3.2000000000000001E-2,400608.17175428575,0.54274753637367024,4.0749718494251796E-2,3.6320039914528736E-2,402285.15168845712,4.0749718494251796E-2,3.6320039914528701E-2,402285.15168845712,402285,1586.2616457080119,4.0749326061872981E-2,3.6319649152435352E-2,null,413218.36869819107,1629.37332877928,-2.6459057792217022E-2,-2.6459057792217133E-2]
["03V","NHS Corby CCG",null,null,111795,81145.171875,1377.7159800981688,1.8706593882482636E-3,null,112745.76219577929,82345.015625,1369.1874528171152,1.4786384972457656E-2,null,-8.4327976259392923E-3,6.228896754426172E-3,4.7259549291576386E-2,3.2000000000000001E-2,117078.38131305178,0,4.7259549291576386E-2,3.2000000000000001E-2,117078.38131305178,4.7259549291576386E-2,3.2000000000000028E-2,117078.38131305178,117078,1421.798260785745,4.7256138467731024E-2,3.1996638875042338E-2,null,117251.03497620298,1423.8996020131362,-1.4757650219300311E-3,-1.4757650219301421E-3]
["03W","NHS East Leicestershire and Rutland CCG",null,null,410806,335015.1875,1226.230974976321,-1.9531822722720027E-2,null,420290.22969508305,336898.34375,1247.5283345618498,5.621107102793621E-3,null,-2.2565905712259249E-2,-1.7071643982345841E-2,3.7800982530083127E-2,3.2000000000000001E-2,426334.87042925332,0.40215886884206925,4.1019989592856021E-2,3.5201013821246241E-2,427657.25784468278,4.1019989592856021E-2,3.5201013821246185E-2,427657.25784468278,427657,1269.3947831258818,4.1019361937264742E-2,3.5200389674053145E-2,null,437084.84879957087,1297.3790370543218,-2.1569836670074283E-2,-2.1569836670074283E-2]
["04C","NHS Leicester City CCG",null,null,496191,412727.875,1202.2231355224069,-7.0223602274791519E-3,null,500195.86304597097,415521.0625,1203.7798036915901,6.7676250362300738E-3,null,-8.0065897018481991E-3,-1.2931502625392888E-3,3.8984189037389427E-2,3.2000000000000001E-2,515534.60374265129,3.0462903711172881E-2,3.9228301773084562E-2,3.224247177762242E-2,515655.73028508859,3.9228301773084562E-2,3.2242471777622406E-2,515655.73028508859,515656,1240.9864301403495,3.92288453438292E-2,3.2243011694412793E-2,null,520183.47732763586,1251.8823334680799,-8.7036161757676478E-3,-8.7036161757675368E-3]
["04D","NHS Lincolnshire West CCG",null,null,312440,239817.171875,1302.8258049963713,-1.4732919418253831E-2,null,317897.57986342802,240844.4375,1319.9290926676604,4.2835365664950498E-3,null,-1.7167730140546067E-2,-1.295773217387175E-2,3.6420609736622866E-2,3.2000000000000001E-2,323819.25530611043,0.30524692989097174,3.8860653111378651E-2,3.4429635940361913E-2,324581.62245811912,3.8860653111378651E-2,3.4429635940361969E-2,324581.62245811912,324582,1347.6831907317767,3.886186147740367E-2,3.4430839152383985E-2,null,330600.63216116565,1372.6728987094239,-1.8205144139686991E-2,-1.8205144139687102E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,294245,196347.5,1498.5930556793442,-7.4835218420066241E-3,null,297161.6716669068,197463.0625,1504.8975130065492,5.681572212531405E-3,null,-9.8151004823264776E-3,-4.1892934719585107E-3,3.7863382523332545E-2,3.2000000000000001E-2,305386.11099057796,9.8687714298198129E-2,3.8653357766753826E-2,3.2785512298573204E-2,305618.55725607846,3.8653357766753826E-2,3.2785512298573183E-2,305618.55725607846,305619,1547.7274388975911,3.8654862444561511E-2,3.278700847574223E-2,null,309036.1258785103,1565.0325785791472,-1.1057367059583378E-2,-1.1057367059583489E-2]
["04F","NHS Milton Keynes CCG",null,null,354302,300121.75,1180.527569228155,-3.2967219737537024E-2,null,368323.43444335304,302910.25,1215.9490622828148,9.2912293094384868E-3,null,-3.8068265910214505E-2,-2.913073758876028E-2,4.1588548647340629E-2,3.2000000000000001E-2,369036.90596285008,0.68623645674346945,4.7101449531667727E-2,3.7462150788825539E-2,370990.13777196896,4.7101449531667727E-2,3.7462150788825532E-2,370990.13777196896,370990,1224.7522162092569,4.7101060677049444E-2,3.7461765513885137E-2,null,383041.48247701942,1264.5378704649956,-3.1462603995488836E-2,-3.1462603995488725E-2]
["04G","NHS Nene CCG",null,null,883120,695931.1875,1268.9760365136676,-1.1665961618345988E-2,null,897364.55654232681,700670.125,1280.7233026273623,6.8094914915708404E-3,null,-1.5873767732941357E-2,-9.1723685276871025E-3,3.9027395219301209E-2,3.2000000000000001E-2,917585.87326606933,0.21607464140605659,4.0758968998201306E-2,3.3719862390584832E-2,919115.06070169155,4.0758968998201306E-2,3.3719862390584776E-2,919115.06070169155,919115,1311.7656472080923,4.07589002627049E-2,3.3719794119976498E-2,null,933222.86316042219,1331.9004619476564,-1.511735697585137E-2,-1.511735697585137E-2]
["04H","NHS Newark & Sherwood CCG",null,null,192299,136950.875,1404.1458296633737,-1.0011263008459226E-2,null,195039.53814848117,137881.5625,1414.5440087283691,6.7957762226784624E-3,null,-1.4051192770949017E-2,-7.3509053100038191E-3,3.901324106180426E-2,3.2000000000000001E-2,199801.2072429439,0.17316620282694509,4.0400937320589358E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AG73,G73,T73, $P$1))","v":3.3378329440347271E-2},200068.05984581201,4.0400937320589358E-2,3.3378329440347354E-2,200068.05984581201,200068,{"$f":"AA73/K73*1000","v":1451.0134377103539},{"$f":"AA73/E73-1","v":4.0400626108300086E-2},{"$f":"AB73/G73-1","v":3.3378020328711955E-2},null,202833.23527033764,{"$f":"AF73/K73*1000","v":1471.0685866381709},-1.3633048186862062E-2,-1.3633048186861951E-2]
["04K","NHS Nottingham City CCG",null,null,484908,383184.875,{"$f":"E74/F74*1000","v":1265.4674848531013},-3.1195424344170997E-2,null,499849.18845890544,384540.0625,{"$f":"J74/K74*1000","v":1299.8624518060597},{"$f":"K74/F74-1","v":3.5366414188451323E-3},null,{"$f":"E74/J74-1","v":-2.9891392851853826E-2},{"$f":"G74/L74-1","v":-2.6460466571035401E-2},{"$f":"(1+M74)*(1+R74)-1","v":3.5649813944248265E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":3.2000000000000001E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":502194.87998007756},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0.62333254584300124},{"$f":"(1+M74)*(1+V74)-1","v":4.0628823227450095E-2},3.6961462369886518E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":504609.24141357635},{"$f":"MAX(U74,$X$1)","v":4.0628823227450095E-2},{"$f":"(1+X74)/(1+M74) - 1","v":3.6961462369886622E-2},{"$f":"(1+IF($Z$2=1,X74,0))*$E74","v":504609.24141357635},{"$f":"IF(ROUND(Z74,0)/E74>$AA$1,ROUND(Z74,0),ROUNDUP(Z74,0))","v":504609},1312.240385876569,4.0628325373060381E-2,3.6960966270024098E-2,null,519822.94977128482,1351.8044034001914,{"$f":"AA74/AF74-1","v":-2.9267560768486245E-2},-2.9267560768486245E-2]
["04L","NHS Nottingham North and East CCG",null,null,208664,154496.78125,1350.6041893672138,-2.9006351091196203E-2,null,215436.38672519228,155536.734375,1385.1157901115105,6.7312284216276552E-3,null,-3.1435667985979743E-2,-2.4916040226151903E-2,3.8946627731119676E-2,3.2000000000000001E-2,216790.75912888636,0.58695029979156421,4.3649950330704623E-2,3.667187514085448E-2,217772.17323580614,4.3649950330704623E-2,3.6671875140854571E-2,217772.17323580614,217772,1400.1322637708877,4.3649120116550977E-2,3.6671050477696809E-2,null,224045.1332547552,1440.4644289019277,-2.7999417633509549E-2,-2.799941763350966E-2]
["04M","NHS Nottingham West CCG",null,null,131406,95121.6640625,1381.451862676196,1.7722146865672972E-2,null,129327.5624329718,95606.65625,1352.7045867475551,5.0986512092696668E-3,null,1.6071110658297805E-2,2.1251702855359378E-2,3.7261808047966305E-2,3.2000000000000001E-2,136302.42514835106,0,3.7261808047966305E-2,3.2000000000000001E-2,136302.42514835106,3.7261808047966305E-2,3.2000000000000028E-2,136302.42514835106,136302,1425.653875432967,3.7258572667914658E-2,3.1996781032341826E-2,null,134495.43690949579,1406.7580876148024,1.3432151543697923E-2,1.3432151543697701E-2]
["04N","NHS Rushcliffe CCG",null,null,160776,128916.765625,1247.1302644038856,1.6946610427726938E-2,null,158830.31286103846,129817.625,1223.4880499549922,6.9879148040408179E-3,null,1.2250099517614244E-2,1.9323616973425439E-2,3.9211528077770064E-2,3.2000000000000001E-2,167080.27263823157,0,3.9211528077770064E-2,3.2000000000000001E-2,167080.27263823157,3.9211528077770064E-2,3.2000000000000028E-2,167080.27263823157,167080,1287.036332701357,3.9209832313280568E-2,3.1998316003136962E-2,null,165177.10471647375,1272.3781128831602,1.1520333201096911E-2,1.1520333201096911E-2]
["04Q","NHS South West Lincolnshire CCG",null,null,179683,135580.46875,1325.2867589012521,-5.865801889973099E-3,null,181892.68027531792,136527.40625,1332.2796152901933,6.9843208887709896E-3,null,-1.214826386621648E-2,-5.2487903505286093E-3,3.920781915721161E-2,3.2000000000000001E-2,186727.97856962527,0.12364641579572695,4.0198865900908265E-2,3.2984172963906738E-2,186906.0528216729,4.0198865900908265E-2,3.2984172963906655E-2,186906.0528216729,186906,1368.9998596893436,4.019857192945353E-2,3.298388103140204E-2,null,189161.03453930974,1385.5169429713658,-1.1921242367920692E-2,-1.1921242367920692E-2]
["04V","NHS West Leicestershire CCG",null,null,478909,399689.625,1198.2022300428739,-2.0149495036818399E-2,null,491004.54440800438,402919.5625,1218.6167913055956,8.0811141895413829E-3,null,-2.4634281995470686E-2,-1.6752240251711958E-2,4.0339709843606686E-2,3.2000000000000001E-2,498228.05010149186,0.39463463490487533,4.350621774049146E-2,3.5141124114234194E-2,499744.51923188102,4.350621774049146E-2,3.514112411423409E-2,499744.51923188102,499745,1240.3095965339235,4.3507221622479442E-2,3.5142119948769368E-2,null,510624.87749994325,1267.3122008066889,-2.1306986751628565E-2,-2.1306986751628676E-2]
["04Y","NHS Cannock Chase CCG",null,null,187380,133519.90625,1403.3862460115381,-2.7132361098622493E-2,null,192715.11890776304,133701.59375,1441.3823612911349,1.3607521537635225E-3,null,-2.7683966561629858E-2,-2.6360885424989711E-2,3.3404296222683927E-2,3.2000000000000001E-2,193639.29702620651,0.62098670023532887,3.8353812570415036E-2,3.6942790435000955E-2,194566.73739944436,3.8353812570415036E-2,3.6942790435001038E-2,194566.73739944436,194567,1455.2332140767767,3.8355214003628957E-2,3.6944189963802998E-2,null,200415.93322381336,1498.979388372574,-2.9183973198785518E-2,-2.9183973198785629E-2]
["05A","NHS Coventry and Rugby CCG",null,null,672767,528344.125,1273.3500159578759,-1.2475526329720044E-2,null,683636.52492748515,534572.25,1278.847760854562,1.1788008431057984E-2,null,-1.5899567286341343E-2,-4.2989830885048486E-3,4.4165224700851935E-2,3.2000000000000001E-2,702479.90572631801,0.10127168641943106,4.498080639358859E-2,3.2806079619387481E-2,703028.60217499547,4.498080639358859E-2,3.2806079619387418E-2,703028.60217499547,703029,1315.1243821578842,4.4981397720161631E-2,3.2806664056609369E-2,null,710954.35016078281,1329.9499743220545,-1.1147481071028698E-2,-1.1147481071028809E-2]
["05C","NHS Dudley CCG",null,null,467708,321186.375,1456.1887938116927,-1.2417453488448138E-2,null,472473.50358179561,322034.875,1467.1501140421378,2.6417683502297784E-3,null,-1.0086287475739031E-2,-7.4711647605341103E-3,3.4726304937437114E-2,3.2000000000000001E-2,483949.77062967885,0.17599916985946076,3.6130884389251161E-2,3.3400878654920925E-2,484606.70367592789,3.6130884389251161E-2,3.3400878654920918E-2,484606.70367592789,484607,1504.827699173886,3.6131517955647618E-2,3.3401510551991809E-2,null,491353.34415143222,1525.7768095813603,-1.3730127680484538E-2,-1.3730127680484427E-2]
["05D","NHS East Staffordshire CCG",null,null,181328,143146.21875,1266.7327267420399,-4.2567216941793662E-2,null,189939.67344657524,143672.5,1322.0322152574449,3.6765291783160681E-3,null,-4.5338992588072724E-2,-4.1829153538922137E-2,3.5794178112022124E-2,3.2000000000000001E-2,187818.48672869673,0.98537464167072164,4.366617744558865E-2,3.9843163713323998E-2,189245.9006238537,4.366617744558865E-2,3.9843163713324081E-2,189245.9006238537,189246,1317.2040578398789,4.3666725491926295E-2,3.9843709752134027E-2,null,197529.5821405754,1374.8600611848153,-4.1935906768031495E-2,-4.1935906768031384E-2]
["05F","NHS Herefordshire CCG",null,null,262902,189233.078125,1389.3025606566373,1.7030173859542419E-3,null,262697.16357020987,190084.8125,1381.9997511385077,4.5009803964473072E-3,null,7.7974359146582017E-4,5.2842335985323619E-3,3.6645011769133706E-2,3.2000000000000001E-2,272536.04688412877,0,3.6645011769133706E-2,3.2000000000000001E-2,272536.04688412877,3.6645011769133706E-2,3.2000000000000028E-2,272536.04688412877,272536,1433.7599959491768,3.6644833436033197E-2,3.1999822465976768E-2,null,273194.43067344901,1437.2238743347737,-2.4101174823583094E-3,-2.4101174823581983E-3]
["05G","NHS North Staffordshire CCG",null,null,316087,219545.28125,1439.7348838487051,2.4333109250086471E-2,null,308713.73084043764,220264.125,1401.5615608780488,3.2742391269227067E-3,null,2.3883839372772497E-2,2.7236279901070803E-2,3.5379014778984308E-2,3.2000000000000001E-2,327269.8466444448,0,3.5379014778984308E-2,3.2000000000000001E-2,327269.8466444448,3.5379014778984308E-2,3.2000000000000028E-2,327269.8466444448,327270,1485.8070963666917,3.5379499947799209E-2,3.2000483585440609E-2,null,321049.80043109175,1457.567365684683,1.9374562951155916E-2,1.9374562951156138E-2]
["05H","NHS Warwickshire North CCG",null,null,261908,193056.65625,1356.6380206069689,-2.0576116483089546E-2,null,267557.80576898891,193794.265625,1380.6280846654381,3.8206886482319291E-3,null,-2.1116206095168066E-2,-1.7376195895857482E-2,3.5942950684975328E-2,3.2000000000000001E-2,271321.7463280005,0.40933323665153076,3.9213517684719479E-2,3.5258118742450426E-2,272178.33398976951,3.9213517684719479E-2,3.5258118742450328E-2,272178.33398976951,272178,1404.4688016036334,3.9212242466820424E-2,3.5256848378217187E-2,null,278249.30207044404,1435.7973966519116,-2.1819648873394049E-2,-2.181964887339416E-2]
["05J","NHS Redditch and Bromsgrove CCG",null,null,227935,179143.15625,1272.362309403042,-4.0633972648588701E-2,null,238107.13597601792,179792.78125,1324.3420248610116,3.626289798609017E-3,null,-4.2720836292123754E-2,-3.9249464626348929E-2,3.5742331072164513E-2,3.2000000000000001E-2,236081.92823293383,0.92460458483743058,4.3128478473031473E-2,3.935945986662933E-2,237765.48974075043,4.3128478473031473E-2,3.9359459866629365E-2,237765.48974075043,237765,1322.4390787380403,4.3126329874745073E-2,3.9357319031630977E-2,null,247621.79601862445,1377.262169799292,-3.9805849796368808E-2,-3.980584979636892E-2]
["05L","NHS Sandwell and West Birmingham CCG",null,null,771275,579789.375,1330.2675648376619,-4.3977303312560112E-2,null,807750.04759692878,583751.6875,1383.7219915478681,6.8340550393839461E-3,null,-4.5156354624110162E-2,-3.8630900597605322E-2,3.9052744800644357E-2,3.2000000000000001E-2,801395.405746117,0.91003299405430671,4.6345723307363196E-2,3.9243476191748249E-2,807020.29774388659,4.6345723307363196E-2,3.9243476191748172E-2,807020.29774388659,807020,1382.4713782947308,4.6345337266215036E-2,3.9243092770919086E-2,null,840027.39649191557,1439.0149347395516,-3.9293238089328497E-2,-3.9293238089328497E-2]
["05N","NHS Shropshire CCG",null,null,433452,312527.375,1386.9249053782889,-3.3532583807325378E-2,null,450561.53034904413,313786.34375,1435.8863581010896,4.0283471167925633E-3,null,-3.7973793137176193E-2,-3.4098417640481382E-2,3.6157254224529867E-2,3.2000000000000001E-2,449124.4341581309,0.80326072180168151,4.2576624166964061E-2,3.8393614244924594E-2,451906.92289841891,4.2576624166964061E-2,3.8393614244924601E-2,451906.92289841891,451907,1440.1742108956901,4.2576802044978379E-2,3.8393791409259581E-2,null,468565.77777310903,1493.2637672289047,-3.5552698390140636E-2,-3.5552698390140747E-2]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,288315,218447.40625,1319.8371404329732,-4.6176570185720522E-2,null,302995.08993737801,218756.5625,1385.0788587765362,1.415243400263444E-3,null,-4.8449926830207213E-2,-4.7103251869133334E-2,3.3460531189071885E-2,3.2000000000000001E-2,297962.17304977728,1,4.6516961597172335E-2,4.5037978495082613E-2,301726.53778288874,4.6516961597172335E-2,4.5037978495082509E-2,301726.53778288874,301727,1379.2820501099252,4.6518564764233661E-2,4.5039579396478402E-2,null,315102.64506593789,1440.4260218064903,-4.244853312208452E-2,-4.2448533122084409E-2]
["05R","NHS South Warwickshire CCG",null,null,368068,289400.875,1271.8275298925755,-2.4326700210635765E-2,null,378174.0806914944,290531.75,1301.6618001010022,3.9076419516699268E-3,null,-2.6723356272897791E-2,-2.2920139629289071E-2,3.6032686494123389E-2,3.2000000000000001E-2,381330.47885251901,0.53993261788666835,4.0347114469149625E-2,3.6297634358713145E-2,382918.48172843095,4.0347114469149625E-2,3.6297634358713138E-2,382918.48172843095,382918,1317.9902024477533,4.0345805666344159E-2,3.6296330650333442E-2,null,393285.75636620924,1353.6756528889157,-2.6361891317913111E-2,-2.6361891317912889E-2]
["05T","NHS South Worcestershire CCG",null,null,403117,315466.28125,1277.8449677813228,-4.6175847790003832E-2,null,424452.92845537217,317283.6875,1337.7710395381489,5.7610158613425888E-3,null,-5.026688950648972E-2,-4.4795461992894525E-2,3.7945368368905497E-2,3.2000000000000001E-2,418413.42306076805,1,4.8519084339140095E-2,4.251314954893063E-2,422675.86772154114,4.8519084339140095E-2,4.2513149548930596E-2,422675.86772154114,422676,1332.1705989060656,4.851941247826308E-2,4.2513475808467094E-2,null,441413.88723465212,1391.2278022003641,-4.2449700330092321E-2,-4.2449700330092321E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,195108,150004.234375,1300.6832827948294,-4.1657640629205073E-2,null,203801.19351645745,150473.53125,1354.3989552412227,3.1285575167616653E-3,null,-4.2655263035814683E-2,-3.9660154962853134E-2,3.5228671357298014E-2,3.2000000000000001E-2,201981.3956111797,0.93427926885401957,4.2688403012756559E-2,3.9436466243095575E-2,203436.84893501291,4.2688403012756559E-2,3.9436466243095492E-2,203436.84893501291,203437,1351.9786391003568,4.2689177276175272E-2,3.9437238091741156E-2,null,211945.00266622548,1408.520162353972,-4.0142501871695546E-2,-4.0142501871695546E-2]
["05W","NHS Stoke on Trent CCG",null,null,434621,293148.125,1482.5986009632502,-6.8729871896735517E-3,null,436927.87572591624,293995,1486.1745122397192,2.8888978907848362E-3,null,-5.2797632151154739E-3,-2.4061180211467637E-3,3.4981342623289891E-2,3.2000000000000001E-2,449824.62611227686,5.6681225468710565E-2,3.5433804459420903E-2,3.2451158485334232E-2,450021.275527958,3.5433804459420903E-2,3.2451158485334197E-2,450021.275527958,450021,1530.7097059473799,3.5433170509478362E-2,3.2450526361532894E-2,null,454387.32810070366,1545.5614146523023,-9.6092646750394195E-3,-9.6092646750395305E-3]
["05X","NHS Telford and Wrekin CCG",null,null,240743,188812.21875,1275.0393040969441,-4.4571221819310058E-2,null,253237.36507330652,189833.40625,1333.9978988724831,5.4084820715556425E-3,null,-4.9338552664570989E-2,-4.4196917270538316E-2,3.7581553497845421E-2,3.2000000000000001E-2,249790.49593373181,1,4.7495187874026179E-2,4.1860305092865965E-2,252177.13401435668,4.7495187874026179E-2,4.1860305092865868E-2,252177.13401435668,252177,1328.4121324141283,4.7494631204230142E-2,4.1859751417612889E-2,null,263356.62264566513,1387.3038884359435,-4.2450508870273684E-2,-4.2450508870273684E-2]
["05Y","NHS Walsall CCG",null,null,428312,289358.9375,1480.2100246169173,2.1699040200823916E-2,null,419244.21290640353,291028.75,1440.5594392526632,5.7707306863470365E-3,null,2.1628890308906579E-2,2.7524435496270927E-2,3.7955394068310166E-2,3.2000000000000001E-2,444568.75074418605,0,3.7955394068310166E-2,3.2000000000000001E-2,444568.75074418605,3.7955394068310166E-2,3.2000000000000028E-2,444568.75074418605,444569,1527.5776018692311,3.7955976017482573E-2,3.2000578610168917E-2,null,435997.03362420149,1498.1235827188946,1.9660607102173433E-2,1.9660607102173433E-2]
["06A","NHS Wolverhampton CCG",null,null,400035,283758.125,1409.7746099781284,-3.9574178420566763E-2,null,416092.60797200387,285175.65625,1459.0747802373255,4.9955618010937286E-3,null,-3.859142812045413E-2,-3.3788652183528334E-2,3.7155419778728715E-2,3.2000000000000001E-2,414898.46835118375,0.79596353789230467,4.3522601078895384E-2,3.8335531759718315E-2,417445.56372259592,4.3522601078895384E-2,3.8335531759718267E-2,417445.56372259592,417446,1463.8205991679908,4.3523691676978338E-2,3.8336616936732071E-2,null,432719.49189493636,1517.3787888668578,-3.5296519294870876E-2,-3.5296519294870987E-2]
["06D","NHS Wyre Forest CCG",null,null,162191,117143.3125,1384.5519350496427,-4.6173279333953765E-2,null,170350.86033788207,117548.75,1449.1932950191479,3.4610383755369067E-3,null,-4.7900317742437082E-2,-4.4605064204807143E-2,3.5571791603554059E-2,3.2000000000000001E-2,167960.42445197204,1,4.5912849188233018E-2,4.2305390233605446E-2,169637.65092268871,4.5912849188233018E-2,4.2305390233605467E-2,169637.65092268871,169638,1443.1289145992621,4.5915001448908921E-2,4.2307535070917446E-2,null,177158.00837834962,1507.1024436954847,-4.2448029570807955E-2,-4.2448029570807733E-2]
["06F","NHS Bedfordshire CCG",null,null,633224,492199.875,1286.5180024680014,1.0530180469427997E-3,null,634977.16311322851,497931.125,1275.2309129364598,1.1644151677202341E-2,null,-2.7609860874884262E-3,8.8510162489323641E-3,4.4016764530872887E-2,3.2000000000000001E-2,661096.47170329746,0,4.4016764530872887E-2,3.2000000000000001E-2,661096.47170329746,4.4016764530872887E-2,3.2000000000000028E-2,661096.47170329746,661096,1327.685631220583,4.401601960759538E-2,3.1999263650883458E-2,null,660350.58091138129,1326.1885986970212,1.1288232495985095E-3,1.1288232495985095E-3]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,1142415,978624.0625,1167.3685981944675,-3.5150975651946137E-2,null,1185493.0375677703,983454,1205.4382183282294,4.9354370948753168E-3,null,-3.6337655475524255E-2,-3.1581560593423874E-2,3.7093371081911464E-2,3.2000000000000001E-2,1184791.0235245419,0.74397080314308295,4.3044288888208992E-2,3.7921691669567263E-2,1191589.4412902233,4.3044288888208992E-2,3.792169166956727E-2,1191589.4412902233,1191589,1211.6367415252773,4.304390260982216E-2,3.7921307288270478E-2,null,1232864.8359353351,1253.6070176493615,-3.34796116591487E-2,-3.34796116591487E-2]
["06K","NHS East and North Hertfordshire CCG",null,null,809535,608245.0625,1330.9355881536646,3.0020049394706039E-2,null,783869.57639552921,613067.4375,1278.6025295879938,7.9283422049973851E-3,null,3.274195654140355E-2,4.0929888182322127E-2,4.0182049155557342E-2,3.2000000000000001E-2,842063.77516314411,0,4.0182049155557342E-2,3.2000000000000001E-2,842063.77516314411,4.0182049155557342E-2,3.2000000000000028E-2,842063.77516314411,842064,1373.5258937154038,4.0182326891363473E-2,3.2000275551142376E-2,null,815192.67180202983,1329.6949437182102,3.2963162117944034E-2,3.2963162117943812E-2]
["06L","NHS Ipswich and East Suffolk CCG",null,null,532900,411776.53125,1294.1485479571027,-3.2750086994204231E-2,null,552554.83524514397,413861.6875,1335.1195627286568,5.063805466693827E-3,null,-3.5570832054024115E-2,-3.0687150361140225E-2,3.7225847241628029E-2,3.2000000000000001E-2,552737.65399506362,0.72290106857809711,4.3008969834594568E-2,3.7753985529586559E-2,555819.48002485547,4.3008969834594568E-2,3.7753985529586531E-2,555819.48002485547,555819,1343.0066536419852,4.30080690561081E-2,3.7753089289485509E-2,null,574634.69182191417,1388.4703735035009,-3.2743745008255387E-2,-3.2743745008255387E-2]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,363855,241371.125,1507.4504044342502,-2.1262778338905775E-2,null,372528.43185341073,242140.625,1538.4796824300372,3.1880366800296489E-3,null,-2.3282603720361728E-2,-2.0168792834999283E-2,3.5290053853790582E-2,3.2000000000000001E-2,376695.46254497097,0.47511879469962975,3.908385404090331E-2,3.5781743849007654E-2,378075.8557120529,3.908385404090331E-2,3.5781743849007563E-2,378075.8557120529,378076,1561.3902045557204,3.9084250594330072E-2,3.5782139142225278E-2,null,387414.50979795208,1599.9566772322987,-2.4104698099259081E-2,-2.4104698099259081E-2]
["06N","NHS Herts Valleys CCG",null,null,858218,656279.25,1307.7024757372719,3.1839044645799008E-2,null,827963.13285017444,661256.5,1252.1058512849015,7.584042920753653E-3,null,3.6541321647591163E-2,4.4402495520101226E-2,3.9826732294217848E-2,3.2000000000000001E-2,892398.01853607909,0,3.9826732294217848E-2,3.2000000000000001E-2,892398.01853607909,3.9826732294217848E-2,3.2000000000000028E-2,892398.01853607909,892398,1349.5489269292627,3.9826710695883838E-2,3.1999978564235754E-2,null,861048.18804849614,1302.1394694018072,3.6408893702634559E-2,3.6408893702634781E-2]
["06P","NHS Luton CCG",null,null,308792,238103.296875,1296.8825045799779,-1.9979444321822748E-2,null,314408.46873592684,239908.109375,1310.5370616900466,7.579955942178751E-3,null,-1.7863605132863447E-2,-1.0419054530560135E-2,3.9822514532328546E-2,3.2000000000000001E-2,321088.87390746677,0.24544298069635181,4.1790944800478069E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AG105,G105,T105, $P$1))","v":3.3953621900218327E-2},321696.70942682924,4.1790944800478069E-2,3.3953621900218334E-2,321696.70942682924,321697,{"$f":"AA105/K105*1000","v":1340.9175739747752},{"$f":"AA105/E105-1","v":4.1791885800150252E-2},{"$f":"AB105/G105-1","v":3.3954555820813637E-2},null,326972.09763464291,{"$f":"AF105/K105*1000","v":1362.9055661622231},-1.6133173664675482E-2,-1.6133173664675371E-2]
["06Q","NHS Mid Essex CCG",null,null,507695,395722.8125,1282.9561095874401,6.9653048722972954E-4,null,506835.51371563564,397889.4375,1273.809922927737,5.47510765505832E-3,null,1.6957893855216177E-3,7.1801816700260979E-3,3.7650311100020151E-2,3.2000000000000001E-2,526809.87469392468,0,3.7650311100020151E-2,3.2000000000000001E-2,526809.87469392468,3.7650311100020151E-2,3.2000000000000028E-2,526809.87469392468,526810,1324.0110200211082,3.7650557913708083E-2,3.2000245469714583E-2,null,527088.44561856613,1324.710826530966,-5.2827114857234569E-4,-5.2827114857234569E-4]
["06T","NHS North East Essex CCG",null,null,519874,359002.8125,1448.1056468046472,-7.9840309706373791E-3,null,525899.65245996695,362455.78125,1450.934650969833,9.6182220020908371E-3,null,-1.1457798900952221E-2,-1.9497805523459588E-3,4.1926005106157849E-2,3.2000000000000001E-2,541670.23997855873,4.5931226203673937E-2,4.2295114517451493E-2,3.2365593056117546E-2,541862.13036464562,4.2295114517451493E-2,3.2365593056117525E-2,541862.13036464562,541862,1494.9740852009104,4.2294863755448331E-2,3.2365344683022101E-2,null,546914.37925163051,1508.9133834905012,-9.2379711400968345E-3,-9.2379711400966125E-3]
["06V","NHS North Norfolk CCG",null,null,256900,175179.875,1466.4926550495597,-1.7208878958931195E-2,null,262342.23904865579,175923.09375,1491.2325235791041,4.2426034954072822E-3,null,-2.0744806739437904E-2,-1.6590215233615035E-2,3.6378366807260365E-2,3.2000000000000001E-2,266245.60243278521,0.39081779113345194,3.9502308117796758E-2,3.5110743658617133E-2,267048.14295546198,3.9502308117796758E-2,3.5110743658617105E-2,267048.14295546198,267048,1517.9814901362261,3.9501751654340111E-2,3.5110189546040615E-2,null,272825.32351873053,1550.8215419769499,-2.1175906415937584E-2,-2.1175906415937584E-2]
["06W","NHS Norwich CCG",null,null,291174,238141.71875,1222.6921075751243,-1.1620385862478599E-2,null,295035.01304692111,239075.65625,1234.0654739786837,3.9217718965924853E-3,null,-1.3086626590678829E-2,-9.2161774584708089E-3,3.6047268597283466E-2,3.2000000000000001E-2,301670.02738654544,0.21710665390979525,3.7782122492078241E-2,3.3728076771875684E-2,302175.17173450842,3.7782122492078241E-2,3.3728076771875726E-2,302175.17173450842,302175,1263.9304425207449,3.7781532691792519E-2,3.3727489275616307E-2,null,306824.48688314483,1283.3782062791884,-1.5153571771198249E-2,-1.515357177119836E-2]
["06Y","NHS South Norfolk CCG",null,null,291998,232384.46875,1256.5297567890927,-3.719775366787248E-2,null,305846.84149186581,234526.75,1304.1021610194393,9.2186937514515677E-3,null,-4.5280315547198913E-2,-3.647904715774597E-2,4.1513691951498011E-2,3.2000000000000001E-2,304119.91502245353,0.85934151137210757,4.8416741272459873E-2,3.8839993515480557E-2,306135.59161807573,4.8416741272459873E-2,3.883999351548062E-2,306135.59161807573,306136,1305.3351056968979,4.841813985027299E-2,3.8841379318004465E-2,null,318068.35140156106,1356.2135295933663,-3.7515054072438936E-2,-3.7515054072438936E-2]
["07G","NHS Thurrock CCG",null,null,234667,180604.5625,1299.3414825829775,2.7374003721478024E-2,null,228313.10422805799,182607.109375,1250.2969079872823,1.1088019301837893E-2,null,2.7829746318876358E-2,3.9226342385063395E-2,4.3442835919496714E-2,3.2000000000000001E-2,244861.59997672052,0,4.3442835919496714E-2,3.2000000000000001E-2,244861.59997672052,4.3442835919496714E-2,3.2000000000000028E-2,244861.59997672052,244862,1340.9226006483352,4.3444540561732081E-2,3.2001685948406688E-2,null,237436.39892100223,1300.2582414981741,3.1274063760831972E-2,3.1274063760831972E-2]
["07H","NHS West Essex CCG",null,null,433650,318751.09375,1360.4659199698826,1.2167483701752024E-2,null,427384.93962280569,321457,1329.5244453311195,8.4890885178334763E-3,null,1.4659057435958411E-2,2.3272587989953797E-2,4.076073935040414E-2,3.2000000000000001E-2,451325.89461930277,0,4.076073935040414E-2,3.2000000000000001E-2,451325.89461930277,4.076073935040414E-2,3.2000000000000028E-2,451325.89461930277,451326,1404.0011572309827,4.076098235904535E-2,3.2000240963083959E-2,null,444463.06032327248,1382.6516775906962,1.5440967516481274E-2,1.5440967516481496E-2]
["07J","NHS West Norfolk CCG",null,null,271749,177701.8125,1529.2415770942123,-2.5873912286864975E-2,null,279681.78420912119,178607.328125,1565.9031863092609,5.0957028083211675E-3,null,-2.8363606988397128E-2,-2.3412436691860772E-2,3.7258765298187502E-2,3.2000000000000001E-2,281874.03221101715,0.55152972183417603,4.1671077521392652E-2,3.6389942381483568E-2,283073.07364536094,4.1671077521392652E-2,3.638994238148352E-2,283073.07364536094,283073,1584.8901776409125,4.167080651630739E-2,3.6389672750358315E-2,null,290857.74954065768,1628.4760126812837,-2.6764800157299873E-2,-2.6764800157299984E-2]
["07K","NHS West Suffolk CCG",null,null,339198,253729.046875,1336.8512757118676,-2.4804661459018607E-2,null,349371.76684411953,255215.78125,1368.9269728265267,5.8595355687929285E-3,null,-2.912017458084637E-2,-2.3431269710779357E-2,3.8047040706994384E-2,3.2000000000000001E-2,352103.48011373106,0.55197337363437826,4.2466258083602604E-2,3.6393473661418679E-2,353602.46980944183,4.2466258083602604E-2,3.6393473661418652E-2,353602.46980944183,353602,1385.5020965714675,4.2464873024015581E-2,3.6392096670359697E-2,null,363332.51428825065,1423.6287133527353,-2.6781292357806796E-2,-2.6781292357806685E-2]
["07L","NHS Barking and Dagenham CCG",null,null,317225,231530.3125,1370.1229725589387,5.6365755561221587E-2,null,301151.11372744216,235011.34375,1281.4322445975213,1.5034883391348508E-2,null,5.337481928459864E-2,6.9212186859925584E-2,4.2511445097979994E-2,2.7069573820782365E-2,330710.69317120669,0,4.2511445097979994E-2,2.7069573820782365E-2,330710.69317120669,4.2511445097979994E-2,2.7069573820782455E-2,330710.69317120669,330711,1407.2129230995897,4.2512412325636406E-2,2.7070526721684862E-2,null,313184.98434968817,1332.6377329378943,5.5960587276250306E-2,5.5960587276250306E-2]
["07M","NHS Barnet CCG",null,null,549103,433326.53125,1267.1806603118073,2.8072387804499943E-2,null,533381.97018949746,437661.96875,1218.7076060387014,1.0005012819071402E-2,null,2.9474243017470592E-2,3.9774146015764344E-2,4.2325173229281754E-2,3.2000000000000001E-2,572343.87959571835,0,4.2325173229281754E-2,3.2000000000000001E-2,572343.87959571835,4.2325173229281754E-2,3.2000000000000028E-2,572343.87959571835,572344,1307.730716549723,4.2325392503774317E-2,3.2000217102380546E-2,null,554695.68722030451,1267.4066444579657,3.1816206951481574E-2,3.1816206951481352E-2]
["07N","NHS Bexley CCG",null,null,342492,246476.640625,1389.551558036211,1.4752588813991885E-2,null,336444.80018874467,248993.375,1351.219887632531,1.0210843383041235E-2,null,1.7973824555656215E-2,2.8368195846229627E-2,4.2537590371298561E-2,3.2000000000000001E-2,357060.78440144681,0,4.2537590371298561E-2,3.2000000000000001E-2,357060.78440144681,4.2537590371298561E-2,3.2000000000000028E-2,357060.78440144681,357061,1434.0180737740513,4.2538219870829064E-2,3.200062313677865E-2,null,349888.99153469829,1405.2140605536124,2.0497954033487975E-2,2.0497954033487975E-2]
["07P","NHS Brent CCG",null,null,473535,385367,1228.7896991698822,-3.8555186408676279E-2,null,490091.17376692453,386772.15625,1267.131477401754,3.6462806882788801E-3,null,-3.3781823981180792E-2,-3.0258721305299274E-2,3.5762961670303905E-2,3.2000000000000001E-2,490470.01405454736,0.71280851131447054,4.1457302461408441E-2,3.7673653059521667E-2,493166.48372106306,4.1457302461408441E-2,3.7673653059521639E-2,493166.48372106306,493166,1275.081445317976,4.1456280950721736E-2,3.7672635260017628E-2,null,509675.00895590411,1317.7655131577328,-3.2391246707826005E-2,-3.2391246707825783E-2]
["07Q","NHS Bromley CCG",null,null,488041,356784.1875,1367.8885362597521,2.9593687836946714E-2,null,472060.71299038728,360567.53125,1309.215811401175,1.0604011843994732E-2,null,3.3852185894440501E-2,4.4815166718604749E-2,4.2943340223002613E-2,3.2000000000000001E-2,508999.11070577439,0,4.2943340223002613E-2,3.2000000000000001E-2,508999.11070577439,4.2943340223002613E-2,3.2000000000000028E-2,508999.11070577439,508999,1411.660662388053,4.2943113385965459E-2,3.1999775543106734E-2,null,490924.05862328067,1361.5315192728704,3.681820244745726E-2,3.681820244745726E-2]
["07R","NHS Camden CCG",null,null,394402,290829.90625,1356.1260087914359,0.10187349464942907,null,356935.33110197796,293392.75,1216.5785661096872,8.8121740403028781E-3,null,0.10496766678252323,0.11470483417111832,2.8149583200642203E-2,1.9168493063374425E-2,405504.25191349967,0,2.8149583200642203E-2,1.9168493063374425E-2,405504.25191349967,2.8149583200642203E-2,1.9168493063374425E-2,405504.25191349967,405504,1382.1200421619144,2.8148944477969229E-2,1.9167859920070418E-2,null,371198.31536202371,1265.1925289974743,9.241875088931506E-2,9.241875088931506E-2]
["07T","NHS City and Hackney CCG",null,null,440311,327826.5,1343.1220477905233,4.7113202955746392E-2,null,421252.68441827345,331951.25,1269.019726294971,1.2582112794420119E-2,null,4.5242003877186132E-2,5.8393356667434615E-2,4.280365039427414E-2,2.9846011714004809E-2,459157.91810875322,0,4.280365039427414E-2,2.9846011714004809E-2,459157.91810875322,4.280365039427414E-2,2.9846011714004916E-2,459157.91810875322,459158,1383.2091308588235,4.280383637928642E-2,2.9846195388010033E-2,null,438085.76280479849,1319.7292156748874,4.8100712199110829E-2,4.8100712199110829E-2]
["07V","NHS Croydon CCG",null,null,555297,418991.6875,1325.3174622945235,-2.8761734403806138E-2,null,570553.90958887013,422190.90625,1351.4121245686354,7.6355184254102149E-3,null,-2.6740522380898191E-2,-1.9309181706832157E-2,3.9879855015023447E-2,3.2000000000000001E-2,577442.16385027743,0.45486882701606962,4.3528062593563233E-2,3.5620562705293221E-2,579468.00257401785,4.3528062593563233E-2,3.5620562705293235E-2,579468.00257401785,579468,1372.5260099677951,4.3528057958173827E-2,3.5620558105029065E-2,null,593353.00153319945,1405.4139791960511,-2.3400912268617846E-2,-2.3400912268617957E-2]
["07W","NHS Ealing CCG",null,null,542386,438781.71875,1236.1180441727327,-2.1787242863159917E-2,null,550616.34910522634,439261.75,1253.5039736676968,1.0940092293898473E-3,null,-1.4947520389834046E-2,-1.3869863885707212E-2,3.3129017524730298E-2,3.2000000000000001E-2,560354.71529916837,0.32673413158320874,3.5732527617578835E-2,3.4600664941400218E-2,561766.8227243881,3.5732527617578835E-2,3.4600664941400128E-2,561766.8227243881,561767,1278.8889540234268,3.5732854461582697E-2,3.460099142822437E-2,null,572618.74459901371,1303.5934601613133,-1.8951081677587855E-2,-1.8951081677587855E-2]
["07X","NHS Enfield CCG",null,null,455965,346657,1315.3203310476927,-7.3117769181924031E-3,null,458095.58163138904,349809.375,1309.5577602269495,9.0936429958143883E-3,null,-4.6509543353409066E-3,4.4003945421577928E-3,4.1384639571680371E-2,3.2000000000000001E-2,474834.94718230126,0,4.1384639571680371E-2,3.2000000000000001E-2,474834.94718230126,4.1384639571680371E-2,3.2000000000000028E-2,474834.94718230126,474835,1357.4107326311653,4.138475540885822E-2,3.2000114793288681E-2,null,476400.88654539955,1361.8871322285161,-3.2869093858211018E-3,-3.2869093858209908E-3]
["07Y","NHS Hounslow CCG",null,null,386021,320845.8125,1203.135540377358,-1.3268523740909144E-2,null,389016.56401606399,322603.25,1205.8668473304717,5.4775142187650783E-3,null,-7.7003508157567069E-3,-2.265015378074553E-3,3.7652794673765699E-2,3.2000000000000001E-2,400555.76945276168,5.3357252722604311E-2,3.8079822053719514E-2,3.24247010737835E-2,400720.61098899884,3.8079822053719514E-2,3.242470107378348E-2,400720.61098899884,400721,1242.1480564749425,3.8080829799415072E-2,3.242570332960848E-2,null,404561.50072022271,1254.0527744845185,-9.4929960299870997E-3,-9.4929960299873217E-3]
["08A","NHS Greenwich CCG",null,null,421596,304522.375,1384.4499932065748,3.8810286712757103E-2,null,406101.13455714181,308253.96875,1317.4238638481172,1.225392304916828E-2,null,3.8155188755519154E-2,5.0876662551624152E-2,4.4418313691001909E-2,3.1775021967755099E-2,440322.58337887167,0,4.4418313691001909E-2,3.1775021967755099E-2,440322.58337887167,4.4418313691001909E-2,3.1775021967755057E-2,440322.58337887167,440323,1428.4422737055188,4.4419301890909813E-2,3.1775998204927491E-2,null,422328.76344524522,1370.0675620100844,4.2607177422543163E-2,4.2607177422542941E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,288714,239128.890625,1207.3572509177027,-2.7887716474769286E-2,null,293644.63492922706,238742.609375,1229.9632466024984,-1.6153683856032774E-3,null,-1.6791163000187015E-2,-1.8379407471922238E-2,3.0332939826057448E-2,3.2000000000000001E-2,297471.54438894033,0.43296601818426944,3.3773598550005612E-2,3.5446225647909467E-2,298464.91073176631,3.3773598550005612E-2,3.5446225647909557E-2,298464.91073176631,298465,1250.1538823813069,3.3773907742610243E-2,3.5446535340782459E-2,null,305378.54984628479,1279.1120556390408,-2.2639277872544716E-2,-2.2639277872544605E-2]
["08D","NHS Haringey CCG",null,null,406674,324594.0625,1252.8694975743742,-3.2564017600192785E-2,null,419771.69845104415,327288.625,1282.5734424807588,8.3013302191872196E-3,null,-3.1201956919379326E-2,-2.3159644448064509E-2,4.056697278620125E-2,3.2000000000000001E-2,423171.53309085564,0.54557466308750313,4.4945564309314623E-2,3.6342542642645734E-2,424952.19241992623,4.4945564309314623E-2,3.6342542642645803E-2,424952.19241992623,424952,1298.4013727944257,4.4945091154093841E-2,3.6342073382905182E-2,null,436545.59726721188,1333.8245326039421,-2.6557586056962013E-2,-2.6557586056962013E-2]
["08E","NHS Harrow CCG",null,null,328005,269424.5,1217.4282591226854,-8.9486774239783129E-3,null,329030.2873741553,270413.25,1216.7683624014551,3.6698592741195579E-3,null,-3.1160881338240243E-3,5.4233553535842915E-4,3.5787294770891487E-2,3.2000000000000001E-2,339743.41162132629,0,3.5787294770891487E-2,3.2000000000000001E-2,339743.41162132629,3.5787294770891487E-2,3.2000000000000028E-2,339743.41162132629,339743,1256.384441220983,3.578603984695361E-2,3.1998749664617243E-2,null,342178.19793657342,1265.389909468465,-7.1167536425708056E-3,-7.1167536425708056E-3]
["08F","NHS Havering CCG",null,null,410689,284984.5,1441.0924102889805,2.1392327227719665E-2,null,401676.98886661569,288470.59375,1392.4365171679328,1.2232573175032346E-2,null,2.2435965671852021E-2,3.4942988438718015E-2,4.4624015516633309E-2,3.2000000000000001E-2,429015.59230851062,0,4.4624015516633309E-2,3.2000000000000001E-2,429015.59230851062,4.4624015516633309E-2,3.2000000000000028E-2,429015.59230851062,429016,1487.208780704359,4.4625008217897166E-2,3.2000980704721682E-2,null,417727.83077161689,1448.0776891028149,2.7022784686219881E-2,2.7022784686219881E-2]
["08G","NHS Hillingdon CCG",null,null,408516,320584.9375,1274.2831999086045,-1.0881306205458907E-2,null,412593.2179725609,324011.6875,1273.3899235426836,1.0689054909200246E-2,null,-9.8819316337672714E-3,7.0149476559056012E-4,4.3031104666294784E-2,3.2000000000000001E-2,426094.89475385606,0,4.3031104666294784E-2,3.2000000000000001E-2,426094.89475385606,4.3031104666294784E-2,3.2000000000000028E-2,426094.89475385606,426095,1315.0605871277405,4.3031362296703124E-2,3.2000254905707459E-2,null,429080.26775711402,1324.2740441488365,-6.9573643475114855E-3,-6.9573643475114855E-3]
["08H","NHS Islington CCG",null,null,385578,259082.28125,1488.2453486965351,7.1603310427005074E-2,null,358740.5926350244,261858.03125,1369.9812487039173,1.0713777826132143E-2,null,7.4810065869182152E-2,8.6325342120195048E-2,3.3634565389225157E-2,2.2677822412188402E-2,398546.74845364667,0,3.3634565389225157E-2,2.2677822412188402E-2,398546.74845364667,3.3634565389225157E-2,2.2677822412188409E-2,398546.74845364667,398547,1521.9964730411527,3.363521777694789E-2,2.267846788446426E-2,null,373075.71437933546,1424.7251176464936,6.8273770280222301E-2,6.8273770280222079E-2]
["08J","NHS Kingston CCG",null,null,255799,214617.5625,1191.8828870307389,7.3469331152431927E-2,null,238067.10795293897,216840.5625,1097.8901050994043,1.0357959405116191E-2,null,7.4482746480737161E-2,8.5612195150282622E-2,3.3455588449072593E-2,2.2860837418013702E-2,264356.90606968431,0,3.3455588449072593E-2,2.2860837418013702E-2,264356.90606968431,3.3455588449072593E-2,2.2860837418013702E-2,264356.90606968431,264357,1219.1307611093289,3.3455955652680336E-2,2.2861200857133612E-2,null,247580.16849274095,1141.7613274856772,6.7763228409592591E-2,6.7763228409592813E-2]
["08K","NHS Lambeth CCG",null,null,522765,419431.375,1246.3659877614068,-2.576710231652346E-2,null,532917.20463987358,421847.875,1263.2923767599248,5.7613715712134805E-3,null,-1.9050247489634131E-2,-1.3398631472732014E-2,3.7945735461492269E-2,3.2000000000000001E-2,542601.70239852695,0.31563325024103683,4.0472516433395223E-2,3.4512306639849839E-2,543922.61505330389,4.0472516433395223E-2,3.4512306639849832E-2,543922.61505330389,543923,1289.3818654414224,4.0473252800015347E-2,3.4513038788290595E-2,null,554212.34983667801,1313.7730036845107,-1.856571734590573E-2,-1.8565717345905841E-2]
["08L","NHS Lewisham CCG",null,null,472475,338397.0625,1396.2148385965968,3.370280700410011E-2,null,456322.2996279588,342115.71875,1333.8244185190886,1.0989032299888901E-2,null,3.5397569623949021E-2,4.6775586959773019E-2,4.3340681333485342E-2,3.2000000000000001E-2,492952.38841303851,0,4.3340681333485342E-2,3.2000000000000001E-2,492952.38841303851,4.3340681333485342E-2,3.2000000000000028E-2,492952.38841303851,492952,1440.8925781051971,4.3339859251812163E-2,3.1999186854014594E-2,null,474556.74494612752,1387.123475881295,3.8763025180393873E-2,3.8763025180393873E-2]
["08M","NHS Newham CCG",null,null,491790,410601.9375,1197.7293701883714,4.889599069185957E-3,null,490179.13744502829,414677.0625,1182.0743942041124,9.924758331175676E-3,null,3.2862731844689463E-3,1.3243646982810553E-2,4.224235059777337E-2,3.2000000000000001E-2,512564.36560047895,0,4.224235059777337E-2,3.2000000000000001E-2,512564.36560047895,4.224235059777337E-2,3.2000000000000028E-2,512564.36560047895,512564,1236.0558283833218,4.224160719006087E-2,3.1999263897922736E-2,null,509766.48762523156,1229.3095850345751,5.4878310808557096E-3,5.4878310808557096E-3]
["08N","NHS Redbridge CCG",null,null,397859,328112.09375,1212.5703611008701,8.6179562880506211E-3,null,394327.46114194026,331471.375,1189.6274939033281,1.0238212226823862E-2,null,8.9558532084796916E-3,1.9285757361124256E-2,4.2565835018082199E-2,3.2000000000000001E-2,414794.20055445918,0,4.2565835018082199E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AG137,G137,T137, $P$1))","v":3.2000000000000001E-2},414794.20055445918,4.2565835018082199E-2,3.2000000000000028E-2,414794.20055445918,414794,{"$f":"AA137/K137*1000","v":1251.3720076130255},{"$f":"AA137/E137-1","v":4.2565330933823198E-2},{"$f":"AB137/G137-1","v":3.1999501024359667E-2},null,410084.61904000334,{"$f":"AF137/K137*1000","v":1237.1645033903858},1.1483924881213969E-2,1.1483924881214191E-2]
["08P","NHS Richmond CCG",null,null,263554,221206,{"$f":"E138/F138*1000","v":1191.4414618048334},6.0929043169646979E-2,null,247647.27026914159,222806.078125,{"$f":"J138/K138*1000","v":1111.4924348257907},{"$f":"K138/F138-1","v":7.2334300380640926E-3},null,{"$f":"E138/J138-1","v":6.4231395377671863E-2},{"$f":"G138/L138-1","v":7.1929438720447436E-2},{"$f":"(1+M138)*(1+R138)-1","v":3.3796436926778695E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":2.6372245098845469E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":272461.18613780022},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":3.3796436926778695E-2},2.6372245098845469E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":272461.18613780022},{"$f":"MAX(U138,$X$1)","v":3.3796436926778695E-2},{"$f":"(1+X138)/(1+M138) - 1","v":2.6372245098845504E-2},{"$f":"(1+IF($Z$2=1,X138,0))*$E138","v":272461.18613780022},{"$f":"IF(ROUND(Z138,0)/E138>$AA$1,ROUND(Z138,0),ROUNDUP(Z138,0))","v":272461},1222.8616126313318,3.379573066620134E-2,2.6371543910266748E-2,null,257543.15002693137,1155.9072005317689,{"$f":"AA138/AF138-1","v":5.7923691511533759E-2},5.7923691511533759E-2]
["08Q","NHS Southwark CCG",null,null,459236,337654.8125,1360.0753876416318,2.3353316698018434E-2,null,446764.16913451068,340549.5,1311.892013156709,8.5729194219614779E-3,null,2.7915915660045476E-2,3.6728155977550747E-2,4.0847252843464243E-2,3.2000000000000001E-2,477994.52900682116,0,4.0847252843464243E-2,3.2000000000000001E-2,477994.52900682116,4.0847252843464243E-2,3.2000000000000028E-2,477994.52900682116,477995,1403.5991830849848,4.0848278445069663E-2,3.2001016883941524E-2,null,464616.67561697308,1364.3146609141199,2.8794326775425372E-2,2.8794326775425372E-2]
["08R","NHS Merton CCG",null,null,282108,228194.5625,1236.2608333404089,5.8956041857161967E-2,null,265150.72514757753,229528.40625,1155.1978662666183,5.8452039145324708E-3,null,6.3953341417355647E-2,7.0172365653488278E-2,3.2825153775704718E-2,2.6823163003782353E-2,291368.23848135653,0,3.2825153775704718E-2,2.6823163003782353E-2,291368.23848135653,3.2825153775704718E-2,2.6823163003782291E-2,291368.23848135653,291368,1269.4202201824421,3.2824308420888348E-2,2.6822322561522505E-2,null,275746.03552955569,1201.3590824536809,5.6653450848144216E-2,5.6653450848144216E-2]
["08T","NHS Sutton CCG",null,null,277330,200119.25,1385.8237026173144,5.3912803555563604E-2,null,262608.71116220817,201969.25,1300.241057300595,9.2444879740454233E-3,null,5.6057884647622291E-2,6.5820599062142993E-2,3.7442736042702984E-2,2.7939957467850808E-2,287713.99398672284,0,3.7442736042702984E-2,2.7939957467850808E-2,287713.99398672284,3.7442736042702984E-2,2.7939957467850718E-2,287713.99398672284,287714,1424.5435876996125,3.7442757725453468E-2,2.7939978951991185E-2,null,273102.4437447844,1352.1981378095152,5.3502107322298986E-2,5.3502107322298986E-2]
["08V","NHS Tower Hamlets CCG",null,null,418744,336755.5625,1243.4657259744597,6.0842416619703243E-2,null,396934.83954671567,341834.90625,1161.1887267487496,1.5083176985383862E-2,null,5.4943931044676209E-2,7.0855837066279737E-2,4.2132873560933204E-2,2.6647763640297979E-2,436386.88800639939,0,4.2132873560933204E-2,2.6647763640297979E-2,436386.88800639939,4.2132873560933204E-2,2.6647763640297972E-2,436386.88800639939,436387,1276.6016343598615,4.2133141012169695E-2,2.6648027117461837E-2,null,412796.18717862346,1207.5893351766892,5.7148814727710606E-2,5.7148814727710828E-2]
["08W","NHS Waltham Forest CCG",null,null,397538,316882.375,1254.5285928256503,-3.8889424837134978E-2,null,412522.59665573499,319246.5625,1292.1755317435407,7.4607731023221824E-3,null,-3.6324305085862152E-2,-2.9134539381884927E-2,3.9699517841596421E-2,3.2000000000000001E-2,413320.06692371255,0.68632601606324917,4.5203138670705911E-2,3.7462863642980071E-2,415507.96534087509,4.5203138670705911E-2,3.7462863642980126E-2,415507.96534087509,415508,1301.5269350002789,4.5203225855138474E-2,3.7462950181766264E-2,null,429006.82444245671,1343.810317276186,-3.1465290697881065E-2,-3.1465290697881176E-2]
["08X","NHS Wandsworth CCG",null,null,474711,408998,1160.6682673264904,5.26983445080349E-2,null,448309.12373548979,411126.6875,1090.4403371661194,5.2046403649894657E-3,null,5.8892123462755519E-2,6.4403276150698963E-2,3.3655636110927922E-2,2.8303685243243455E-2,490687.70067385468,0,3.3655636110927922E-2,2.8303685243243455E-2,490687.70067385468,3.3655636110927922E-2,2.8303685243243448E-2,490687.70067385468,490688,1193.5201846997588,3.3656266654870093E-2,2.8304312522423158E-2,null,466223.36594775016,1134.0138699892843,5.2474062518332865E-2,5.2474062518333087E-2]
["08Y","NHS West London CCG",null,null,383364,250522.5625,1530.257379512474,0.18329376153572952,null,321146.77124328446,250546.515625,1281.7850228017294,9.5612645667486618E-5,null,0.19373456104150866,0.19384869716111441,1.9265938459377185E-2,1.9168493063374425E-2,390749.86723154067,0,1.9265938459377185E-2,1.9168493063374425E-2,390749.86723154067,1.9265938459377185E-2,1.9168493063374425E-2,390749.86723154067,390750,1559.5906373922458,1.9266284784173804E-2,1.9168839355061307E-2,null,333979.65984880837,1333.0046080093371,0.16998142993765364,0.16998142993765364]
["09A","NHS Central London (Westminster) CCG",null,null,295008,232909.40625,1266.6212359124074,6.9497226879639218E-2,null,274412.92653154,234253.84375,1171.4340398375639,5.7723624032466336E-3,null,7.5051396917677149E-2,8.1256983182802722E-2,2.9889291157328968E-2,2.3978516069437558E-2,303825.58000574133,0,2.9889291157328968E-2,2.3978516069437558E-2,303825.58000574133,2.9889291157328968E-2,2.3978516069437461E-2,303825.58000574133,303826,1296.9947264739385,2.9890714828072484E-2,2.3979931569402035E-2,null,285378.35054767423,1218.2440466259125,6.4642778321910566E-2,6.4642778321910566E-2]
["09C","NHS Ashford CCG",null,null,166452,136241.84375,1221.739191268101,-1.1280332612976229E-3,null,167501.36970506154,137529.625,1217.9293712540955,9.4521713341095825E-3,null,-6.2648425317911594E-3,3.1281124373268021E-3,4.1754640816801025E-2,3.2000000000000001E-2,173402.14347323816,0,4.1754640816801025E-2,3.2000000000000001E-2,173402.14347323816,4.1754640816801025E-2,3.2000000000000028E-2,173402.14347323816,173402,1260.8338021717138,4.1753778867180902E-2,3.1999146121386879E-2,null,174194.65330986341,1266.5973117418403,-4.5503882857610423E-3,-4.5503882857609312E-3]
["09D","NHS Brighton and Hove CCG",null,null,410640,321566,1277.0006779323685,4.7551228826880232E-2,null,391436.08169453719,323240.625,1210.9742755711391,5.2077178557434767E-3,null,4.9060163851856853E-2,5.4523373198897218E-2,3.6207485640170844E-2,3.0839166108428084E-2,425508.24190327973,0,3.6207485640170844E-2,3.0839166108428084E-2,425508.24190327973,3.6207485640170844E-2,3.0839166108428184E-2,425508.24190327973,425508,1316.3815655906494,3.6206896551724155E-2,3.0838580071894439E-2,null,407077.70129769173,1259.3642933888391,4.5274645709052042E-2,4.5274645709052042E-2]
["09E","NHS Canterbury and Coastal CCG",null,null,298032,229538.9375,1298.3940905450954,-3.9062010341052167E-3,null,300230.39938411128,231243.75,1298.328708923425,7.4271168045290104E-3,null,-7.322374378547436E-3,5.035829618571519E-5,3.9664784542273956E-2,3.2000000000000001E-2,309853.37506670301,0,3.9664784542273956E-2,3.2000000000000001E-2,309853.37506670301,3.9664784542273956E-2,3.2000000000000028E-2,309853.37506670301,309853,1339.9410794886348,3.9663526064315224E-2,3.1998750799995479E-2,null,312227.47865217453,1350.209372803263,-7.6049637348535315E-3,-7.6049637348535315E-3]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,301136,199789.375,1507.2673409184047,-1.5265411965708076E-3,null,302827.61315224494,201453.15625,1503.216026937999,8.3276763341393334E-3,null,-5.5860597870726059E-3,2.6950976491768586E-3,4.0594161976831744E-2,3.2000000000000001E-2,313360.36356105522,0,4.0594161976831744E-2,3.2000000000000001E-2,313360.36356105522,4.0594161976831744E-2,3.2000000000000028E-2,313360.36356105522,313360,1555.4980911350206,4.0592954678284832E-2,3.1998802672409843E-2,null,314928.4759795891,1563.2839010413327,-4.9804196800887768E-3,-4.9804196800887768E-3]
["09G","NHS Coastal West Sussex CCG",null,null,785720,523524.96875,1500.8262201438697,-2.4701625291814189E-3,null,786194.82926147198,527714.875,1489.8098698875449,8.0032596344050688E-3,null,-6.0395876925067871E-4,7.3944672263155375E-3,4.0259363942706017E-2,3.2000000000000001E-2,817352.58743706299,0,4.0259363942706017E-2,3.2000000000000001E-2,817352.58743706299,4.0259363942706017E-2,3.2000000000000028E-2,817352.58743706299,817353,1548.8534409798474,4.0259889018988915E-2,3.2000520907326413E-2,null,817610.84078508883,1549.3420396479992,-3.1535881403099708E-4,-3.1535881403099708E-4]
["09H","NHS Crawley CCG",null,null,182206,135115.515625,1348.5201840600976,5.3784193305175698E-2,null,171983.8783967123,135874.75,1265.7530438636486,5.6191501878080086E-3,null,5.943651055309096E-2,6.5389643420336041E-2,3.3827324135748515E-2,2.8050553673995279E-2,188369.54142147821,0,3.3827324135748515E-2,2.8050553673995279E-2,188369.54142147821,3.3827324135748515E-2,2.8050553673995227E-2,188369.54142147821,188370,1386.3502968726714,3.382984094925523E-2,2.8053056424172773E-2,null,178856.28114535779,1316.3319980007898,5.3191975108273448E-2,5.3191975108273226E-2]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,363042,274235.25,1323.834189806015,-3.0668257288395062E-2,null,375186.69417173532,276750.8125,1355.6841650527597,9.1730093049671169E-3,null,-3.2369735815248046E-2,-2.3493654398113573E-2,4.1466545602726113E-2,3.2000000000000001E-2,378096.09764870489,0.55344297757629146,4.591212536281275E-2,3.6405171084736399E-2,379710.02981596626,4.591212536281275E-2,3.6405171084736399E-2,379710.02981596626,379710,1372.0284922379406,4.5912043234667133E-2,3.6405089703105187E-2,null,390178.99514969921,1409.8567286038201,-2.6831262778978182E-2,-2.6831262778978182E-2]
["09L","NHS East Surrey CCG",null,null,250883,185280.125,1354.0740001119927,2.5489248513906437E-2,null,244036.57399128011,186638.5,1307.5360870949996,7.3314663404939751E-3,null,2.8054917739356977E-2,3.5592067764942614E-2,3.9566073263389789E-2,3.2000000000000001E-2,260809.45515853903,0,3.9566073263389789E-2,3.2000000000000001E-2,260809.45515853903,3.9566073263389789E-2,3.2000000000000028E-2,260809.45515853903,260809,1397.4019293982753,3.9564259037081051E-2,3.1998198977824632E-2,null,253788.17185907051,1359.7846738967069,2.7664126698655478E-2,2.7664126698655478E-2]
["09N","NHS Guildford and Waverley CCG",null,null,280089,227948,1228.7407654377314,1.9307816389337873E-2,null,273282.67477530095,229021.34375,1193.2629086030367,4.708721945355876E-3,null,2.4905805793562941E-2,2.9731802253225803E-2,3.6859401047607321E-2,3.2000000000000001E-2,290412.9127800233,0,3.6859401047607321E-2,3.2000000000000001E-2,290412.9127800233,3.6859401047607321E-2,3.2000000000000028E-2,290412.9127800233,290413,1268.060850769504,3.6859712448543247E-2,3.2000309941507599E-2,null,284202.93441121152,1240.9451877177344,2.1850814459934975E-2,2.1850814459935197E-2]
["09P","NHS Hastings and Rother CCG",null,null,306656,191177.5625,1604.037607708279,3.3831591061489252E-2,null,297334.24960389204,192509.03125,1544.5210423284598,6.9645659908441626E-3,null,3.1351081849892326E-2,3.8533994519164505E-2,3.9187432102551156E-2,3.2000000000000001E-2,318673.06117883994,0,3.9187432102551156E-2,3.2000000000000001E-2,318673.06117883994,3.9187432102551156E-2,3.2000000000000028E-2,318673.06117883994,318673,1655.3664933576979,3.9187232599394717E-2,3.1999801876686274E-2,null,309215.5999565731,1606.2394473068291,3.0585132330823939E-2,3.0585132330823939E-2]
["09W","NHS Medway CCG",null,null,411969,304682.5625,1352.1252959791555,9.8278385353995912E-3,null,407441.25265732122,307258.8125,1326.0522923400974,8.4555216381967391E-3,null,1.111263848014632E-2,1.9662123273469723E-2,4.0726098330619021E-2,3.2000000000000001E-2,428746.8900031668,0,4.0726098330619021E-2,3.2000000000000001E-2,428746.8900031668,4.0726098330619021E-2,3.2000000000000028E-2,428746.8900031668,428747,1395.3936634445595,4.0726365333313863E-2,3.2000264763977215E-2,null,423722.43209563347,1379.0407788405855,1.185815884119279E-2,1.185815884119279E-2]
["09X","NHS Horsham and Mid Sussex CCG",null,null,301577,244893.84375,1231.4601109690002,-1.3060155286159558E-2,null,306057.65241847344,246907.328125,1239.5648794333388,8.221866030472702E-3,null,-1.4639896709222056E-2,-6.5383979481926646E-3,4.0484965743447843E-2,3.2000000000000001E-2,313786.33451401175,0.1540258645039497,4.1721026065814959E-2,3.3225980475144426E-2,314159.10187785031,4.1721026065814959E-2,3.3225980475144468E-2,314159.10187785031,314159,1272.376167956234,4.1720688248772397E-2,3.3225645412938487E-2,null,318287.58624327619,1289.097365640517,-1.2971244942366678E-2,-1.2971244942366789E-2]
["09Y","NHS North West Surrey CCG",null,null,486328,375978.375,1293.4999253613987,1.0107266218216449E-2,null,479721.53209765931,377786.0625,1269.8232669651736,4.8079560426845802E-3,null,1.3771464193931049E-2,1.8645632831103542E-2,3.6961810636050529E-2,3.2000000000000001E-2,504303.56344300916,0,3.6961810636050529E-2,3.2000000000000001E-2,504303.56344300916,3.6961810636050529E-2,3.2000000000000028E-2,504303.56344300916,504304,1334.8930785396562,3.696270829563586E-2,3.2000893364328986E-2,null,498891.00080895104,1320.5648654890517,1.0850063806065346E-2,1.0850063806065569E-2]
["10A","NHS South Kent Coast CCG",null,null,315604,208628.875,1512.7532082987075,2.0612327633817262E-2,null,310200.87940103334,209772.328125,1478.7502344741558,5.4807999372090688E-3,null,1.7418134369572291E-2,2.2994399616540484E-2,3.7656185535199782E-2,3.2000000000000001E-2,327488.4427796512,0,3.7656185535199782E-2,3.2000000000000001E-2,327488.4427796512,3.7656185535199782E-2,3.2000000000000028E-2,327488.4427796512,327488,1561.1592002013492,3.7654782575632817E-2,3.1998604687859755E-2,null,322596.37481665873,1537.8404658999095,1.5163298676624359E-2,1.5163298676624581E-2]
["10C","NHS Surrey Heath CCG",null,null,130314,97507.046875,1336.4572528491931,2.4573400863807882E-2,null,126806.94065118962,97835.65625,1296.1219407284309,3.3701089873152679E-3,null,2.7656682913416608E-2,3.111999793637743E-2,3.5477952474909369E-2,3.2000000000000001E-2,134937.27389881533,0,3.5477952474909369E-2,3.2000000000000001E-2,134937.27389881533,3.5477952474909369E-2,3.2000000000000028E-2,134937.27389881533,134937,1379.2210853596641,3.5475850637690431E-2,3.1997905222410195E-2,null,131874.09215168294,1347.9144230882894,2.3226001395286078E-2,2.3226001395286078E-2]
["10D","NHS Swale CCG",null,null,164393,115515.53125,1423.1246501755581,3.8118743460362481E-3,null,164078.4444383439,116668.421875,1406.3655083475765,9.9803949523020741E-3,null,1.9171047283685905E-3,1.1916633143024935E-2,4.2299767590775694E-2,3.2000000000000001E-2,171346.7856935504,0,4.2299767590775694E-2,3.2000000000000001E-2,171346.7856935504,4.2299767590775694E-2,3.2000000000000028E-2,171346.7856935504,171347,1468.6664758659658,4.2301071213494579E-2,3.2001290740617527E-2,null,170634.94940301566,1462.5632768551209,4.1729469811169206E-3,4.1729469811169206E-3]
["10E","NHS Thanet CCG",null,null,239201,148125.171875,1614.8571979505086,1.1463645482489682E-2,null,237486.12807527301,149464.4375,1588.9139386435854,9.0414452050742167E-3,null,7.2209351284022727E-3,1.6327668022769304E-2,4.1330771451636661E-2,3.2000000000000001E-2,249087.36186200293,0,4.1330771451636661E-2,3.2000000000000001E-2,249087.36186200293,4.1330771451636661E-2,3.2000000000000028E-2,249087.36186200293,249087,1666.5302072273882,4.1329258656945367E-2,3.1998500760599846E-2,null,246975.97290587364,1652.4062649074879,8.5474998611743125E-3,8.5474998611743125E-3]
["10J","NHS North Hampshire CCG",null,null,286996,228530.703125,1255.8312562624071,-1.0169576917012813E-2,null,290611.69723282201,229643.46875,1265.4908010869437,4.8692171764392889E-3,null,-1.244167825056719E-2,-7.6330423075694487E-3,3.7025032126085433E-2,3.2000000000000001E-2,297622.03612005804,0.17981253963650054,3.8463232561906979E-2,3.3431231459017906E-2,298034.79389233707,3.8463232561906979E-2,3.343123145901794E-2,298034.79389233707,298035,1297.8161391755236,3.8463950717083195E-2,3.3431946134285129E-2,null,302224.41724745306,1316.0592761140874,-1.3861941684291113E-2,-1.3861941684291113E-2]
["10K","NHS Fareham and Gosport CCG",null,null,271869,206927.46875,1313.8371703007651,-3.4840938995935766E-2,null,281309.40566451714,207959.96875,1352.7094053504811,4.9896710486871942E-3,null,-3.3558798513034893E-2,-2.8736574829716921E-2,3.7149340522245167E-2,3.2000000000000001E-2,281968.75405844225,0.67695111495210647,4.2564469495536938E-2,3.7388243411139881E-2,283440.95975728211,4.2564469495536938E-2,3.7388243411139888E-2,283440.95975728211,283441,1362.9594277384215,4.2564617517995895E-2,3.7388390698682494E-2,null,292550.41005825001,1406.7630987670555,-3.113791587725423E-2,-3.1137915877254119E-2]
["10L","NHS Isle of Wight CCG",null,null,230390,145597.15625,1582.3798069545057,2.3388549804336023E-2,null,225026.93396215385,146175.921875,1539.4254476095045,3.9751162722314604E-3,null,2.3832996092583825E-2,2.7902851295399156E-2,3.6102319992942888E-2,3.2000000000000001E-2,238707.6135031741,0,3.6102319992942888E-2,3.2000000000000001E-2,238707.6135031741,3.6102319992942888E-2,3.2000000000000028E-2,238707.6135031741,238708,1633.0186048296471,3.6103997569338908E-2,3.2001670934238113E-2,null,234018.91468672821,1600.9402347867233,2.0037206477728109E-2,2.0037206477727887E-2]
["10Q","NHS Oxfordshire CCG",null,null,852459,750273.75,1136.1972879898835,-3.9067283909743789E-2,null,887588.91948358598,752421.75,1179.6428259597574,2.8629550214172017E-3,null,-3.9579042406280962E-2,-3.6829400403064039E-2,3.4954569582102524E-2,3.2000000000000001E-2,882256.33743138949,0.86759482692730361,4.1880026654236069E-2,3.8905686402571069E-2,888160.00564164342,4.1880026654236069E-2,3.8905686402570971E-2,888160.00564164342,888160,1180.4018158698896,4.1880020036154209E-2,3.8905679803382442E-2,null,923056.59579598904,1226.7808523557287,-3.7805477968440582E-2,-3.7805477968440471E-2]
["10R","NHS Portsmouth CCG",null,null,307357,232324.75,1322.9627923843673,6.5802471645357574E-3,null,303808.16170393425,233199.9375,1302.7797732747431,3.7670868041395078E-3,null,1.1681181559316078E-2,1.5492272388364592E-2,3.588763358187208E-2,3.2000000000000001E-2,318387.31539482344,0,3.588763358187208E-2,3.2000000000000001E-2,318387.31539482344,3.588763358187208E-2,3.2000000000000028E-2,318387.31539482344,318387,1365.296249275367,3.5886607430447359E-2,3.1998977699669418E-2,null,315948.20683501888,1354.8382997959375,7.7189650462381465E-3,7.7189650462381465E-3]
["10V","NHS South Eastern Hampshire CCG",null,null,295259,217457.140625,1357.780200509339,-2.5332720506409889E-2,null,302205.70808809064,218521.34375,1382.9573940101247,4.8938522871282419E-3,null,-2.2986687220566071E-2,-1.8205328385265784E-2,3.7050455560316387E-2,3.2000000000000001E-2,306198.48045828345,0.42886521520060739,4.0480746138608747E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AG169,G169,T169, $P$1))","v":3.5413584997544836E-2},307211.30462413951,4.0480746138608747E-2,3.5413584997544767E-2,307211.30462413951,307211,{"$f":"AA169/K169*1000","v":1405.8626710234112},{"$f":"AA169/E169-1","v":4.0479714420220914E-2},{"$f":"AB169/G169-1","v":3.5412558303645314E-2},null,314281.71985315997,{"$f":"AF169/K169*1000","v":1438.2197842088822},-2.2498030927359025E-2,-2.2498030927359025E-2]
["10X","NHS Southampton CCG",null,null,372450,289813.3125,1285.1376521911843,-2.7613540137492398E-2,null,382484.78192083066,290995.65625,1314.4003139078839,4.0796737037398501E-3,null,-2.6235767787769704E-2,-2.2263127455971032E-2,3.6210223262259644E-2,3.2000000000000001E-2,385936.49765402859,0.52445529931616097,4.0401695096631052E-2,3.6174441475257231E-2,387497.61133874021,4.0401695096631052E-2,3.6174441475257169E-2,387497.61133874021,387498,1331.628124603664,4.0402738622633994E-2,3.617548076131194E-2,null,397768.71138615225,1366.9231922981746,-2.5820812678706395E-2,-2.5820812678706506E-2]
["11A","NHS West Hampshire CCG",null,null,751657,569597.25,1319.6289132365018,-2.7981536619644976E-2,null,774922.87841355766,572752.5,1352.9803508732962,5.5394403677335724E-3,null,-3.0023475963425139E-2,-2.4650348850422943E-2,3.7716702459501095E-2,3.2000000000000001E-2,780007.02342060127,0.58069137456826714,4.2364362821163626E-2,3.662205675389809E-2,783500.4698650674,4.2364362821163626E-2,3.662205675389818E-2,783500.4698650674,783500,1367.9556178279449,4.236373771547397E-2,3.6621435091868104E-2,null,805888.46756786888,1407.0448711579068,-2.7781099331817161E-2,-2.7781099331817272E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,259785,210293.578125,1235.3444280908186,6.5075341815457044E-4,null,259163.5825499011,211439,1225.7132437719679,5.4467753376623573E-3,null,2.3977807529313999E-3,7.8576162636638802E-3,3.7621072148467549E-2,3.2000000000000001E-2,269558.39022808964,0,3.7621072148467549E-2,3.2000000000000001E-2,269558.39022808964,3.7621072148467549E-2,3.2000000000000028E-2,269558.39022808964,269558,1274.8736042073601,3.7619570029062466E-2,3.1998506017979489E-2,null,269519.64925608609,1274.6922245001447,1.4229294235046375E-4,1.4229294235046375E-4]
["11J","NHS Dorset CCG",null,null,1155797,808390.5625,1429.7507338848973,-4.1300073451591146E-3,null,1159297.534861054,811920.5,1427.8461189994021,4.3666238372246369E-3,null,-3.0195310140753717E-3,1.3339076670459971E-3,3.6506355800015822E-2,3.2000000000000001E-2,1197990.9365145909,0,3.6506355800015822E-2,3.2000000000000001E-2,1197990.9365145909,3.6506355800015822E-2,3.2000000000000028E-2,1197990.9365145909,1197991,1475.5028355608708,3.6506410727835448E-2,3.2000054689013346E-2,null,1205622.5720642467,1484.9022435869606,-6.3299843923626531E-3,-6.3299843923626531E-3]
["11M","NHS Gloucestershire CCG",null,null,841927,656479.25,1282.4883650168683,-2.3078197440820958E-2,null,865050.8883576236,660995.375,1308.7094419648906,6.8793111130320828E-3,null,-2.6731246298730915E-2,-2.0035827745426893E-2,3.909944906864915E-2,3.2000000000000001E-2,874845.88185602054,0.47198651932689972,4.2882105616173671E-2,3.5756812267145673E-2,878030.60253510822,4.2882105616173671E-2,3.5756812267145666E-2,878030.60253510822,878031,1328.346662032242,4.2882577705668057E-2,3.5757281131178598E-2,null,899617.95451689465,1361.0049155289394,-2.3995691069201852E-2,-2.3995691069201741E-2]
["11N","NHS Kernow CCG",null,null,851441,583022.5625,1460.3911662509629,-2.1252709108875889E-2,null,875580.1325721154,586774.5,1492.1918600281972,6.4353212745518196E-3,null,-2.7569301397010859E-2,-2.1311397434263801E-2,3.8641251555337597E-2,3.2000000000000001E-2,884341.74586552824,0.50203527524767488,4.2662954623602145E-2,3.5995987604222297E-2,887765.98874767439,4.2662954623602145E-2,3.5995987604222401E-2,887765.98874767439,887766,1512.9594077452241,4.266296783922785E-2,3.5996000735345035E-2,null,910567.94285900693,1551.8192131031717,-2.5041451368706502E-2,-2.5041451368706613E-2]
["11X","NHS Somerset CCG",null,null,809887,582469.875,1390.4358573050665,-3.0750775966272514E-2,null,840772.31217263243,586146.75,1434.4058244332712,6.3125582245777689E-3,null,-3.6734454412303386E-2,-3.0653784570051523E-2,3.8514560087764327E-2,3.2000000000000001E-2,841079.44152579922,0.72211506643230916,4.4298572249821033E-2,3.774772928627794E-2,845763.83778369077,4.4298572249821033E-2,3.7747729286278009E-2,845763.83778369077,845764,1442.921930386887,4.4298772544811849E-2,3.7747928324826541E-2,null,874369.21673732612,1491.7240720644209,-3.2715260544127323E-2,-3.2715260544127212E-2]
["12D","NHS Swindon CCG",null,null,302528,240568.46875,1257.5546644659764,-3.6299128314842832E-4,null,302574.18110056833,241927.0625,1250.6834827565781,5.6474306755964765E-3,null,-1.5262736694965362E-4,5.4939413561725381E-3,3.7828148457215605E-2,3.2000000000000001E-2,313972.07409646449,0,3.7828148457215605E-2,3.2000000000000001E-2,313972.07409646449,3.7828148457215605E-2,3.2000000000000028E-2,313972.07409646449,313972,1297.7961074528403,3.7827903532896112E-2,3.1999756451106309E-2,null,314664.91689074604,1300.6602636310936,-2.2020786352443533E-3,-2.2020786352443533E-3]
["12F","NHS Wirral CCG",null,null,561595,337197.96875,1665.4756316648186,6.9106816361090839E-3,null,556285.2244968625,337632.40625,1647.6061367313214,1.2883751987311509E-3,null,9.5450593855697097E-3,1.0845732202083402E-2,3.3329603205090486E-2,3.2000000000000001E-2,580312.73851196282,0,3.3329603205090486E-2,3.2000000000000001E-2,580312.73851196282,3.3329603205090486E-2,3.2000000000000028E-2,580312.73851196282,580313,1718.771626353624,3.3330068821837866E-2,3.2000465017630209E-2,null,578514.14584404044,1713.4437783074634,3.1094384966767752E-3,3.1094384966767752E-3]
["13T","NHS Newcastle Gateshead CCG",null,null,797929,529457.6875,1507.0684944960781,1.9831472277610507E-2,null,781644.96950668667,530687.3125,1472.8917596021981,2.3224235458854103E-3,null,2.0833026666301713E-2,2.3203833323848899E-2,3.4396741099353756E-2,3.2000000000000001E-2,825375.15722866624,0,3.4396741099353756E-2,3.2000000000000001E-2,825375.15722866624,3.4396741099353756E-2,3.2000000000000028E-2,825375.15722866624,825375,1555.2943900463042,3.4396544053418188E-2,3.1999803410628358E-2,null,812879.17056657723,1531.7478888598403,1.5372308561816261E-2,1.5372308561816261E-2]
["14L","NHS Manchester CCG",null,null,904555,653890.9375,1383.3423100469258,-1.2948267358389165E-2,null,917651.35313841514,659284.125,1391.8905648432155,8.2478394954050849E-3,null,-1.4271600094769021E-2,-6.1414704662881014E-3,4.0511770359258126E-2,3.2000000000000001E-2,941200.12443731877,0.14467539378770555,4.1672822896458017E-2,3.3151554698873383E-2,942250.36031510553,4.1672822896458017E-2,3.3151554698873431E-2,942250.36031510553,942250,1429.2017117809412,4.1672424562353871E-2,3.3151159623289184E-2,null,954320.31153380428,1447.5099207550375,-1.2648071499604341E-2,-1.2648071499604341E-2]
["14Y","NHS Buckinghamshire CCG",null,null,677273,568164.25,1192.0373377944845,-2.3142471010655141E-2,null,692865.50848988094,572417.625,1210.4195926704404,7.4861714724219208E-3,null,-2.2504379708358169E-2,-1.5186679881313503E-2,3.9725728959539408E-2,3.2000000000000001E-2,704178.16362961417,0.35775453195084811,4.2594620543619177E-2,3.4847574155669969E-2,706121.18643943861,4.2594620543619177E-2,3.4847574155669969E-2,706121.18643943861,706121,1233.5766216143327,4.259434526402206E-2,3.4847300921550417E-2,null,720552.11998729059,1258.7874455949718,-2.0027864171081933E-2,-2.0027864171081822E-2]
["15A","NHS Berkshire West CCG",null,null,633895,550345.9375,1151.8119001287259,4.3830280592502824E-3,null,631461.73158824036,553094.125,1141.6894576275608,4.9935637073725836E-3,null,3.8533901423283279E-3,8.8661959988660666E-3,3.7153357746008586E-2,3.2000000000000001E-2,657446.32770840614,0,3.7153357746008586E-2,3.2000000000000001E-2,657446.32770840614,3.7153357746008586E-2,3.2000000000000028E-2,657446.32770840614,657446,1188.6692884325973,3.7152840770159123E-2,3.1999485592875132E-2,null,656694.67423546477,1187.3108835416842,1.1441021132232443E-3,1.1441021132232443E-3]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,1297225,1026830,1263.3298598599574,-1.8616200774415947E-2,null,1323452.6209702704,1035613.5,1277.9406805437263,8.5539962798126812E-3,null,-1.9817574543047889E-2,-1.1433097722151286E-2,4.0827724160766632E-2,3.2000000000000001E-2,1350187.7444744506,0.26933092396116104,4.2989821658701244E-2,3.4143759784711507E-2,1352992.4714012088,4.2989821658701244E-2,3.4143759784711403E-2,1352992.4714012088,1352992,1306.4642359335794,4.2989458266684544E-2,3.4143399474784397E-2,null,1376337.2257067573,1329.0066474671846,-1.6961850098015985E-2,-1.6961850098015985E-2]
["15D","NHS East Berkshire CCG",null,null,570095,465062.5,1225.8459884424135,3.3526270373649414E-2,null,550227.80492285907,467395.375,1177.2213298491863,5.0162612552075991E-3,null,3.6107217591314411E-2,4.1304602083158448E-2,3.7176781615374299E-2,3.2000000000000001E-2,591289.29731501685,0,3.7176781615374299E-2,3.2000000000000001E-2,591289.29731501685,3.7176781615374299E-2,3.2000000000000028E-2,591289.29731501685,591289,1265.0724239622612,3.7176260097001368E-2,3.1999481084642234E-2,null,572214.67435611237,1224.2625942888551,3.3334212663020502E-2,3.3334212663020724E-2]
["15E","NHS Birmingham and Solihull CCG",null,null,1782709,1329445,1340.9422729033545,-2.2115700375974989E-2,null,1826535.6654112919,1338521.875,1364.5915688985597,6.8275671426798468E-3,null,-2.3994420826939145E-2,-1.7330677203504896E-2,3.9046049291245666E-2,3.2000000000000001E-2,1852316.7434859474,0.40826094707903171,4.231781981543592E-2,3.5249583772795696E-2,1858149.358245356,4.231781981543592E-2,3.5249583772795745E-2,1858149.358245356,1858149,1388.2096622440331,4.2317618859836426E-2,3.5249384179929732E-2,null,1899523.2549719631,1419.1200685248143,-2.1781389021517272E-2,-2.1781389021517272E-2]
["15F","NHS Leeds CCG",null,null,1190735,888936.5,1339.5051277565947,-1.639266123885319E-3,null,1190866.5723130992,892733.0625,1333.9559408477705,4.2709040522017627E-3,null,-1.1048451283979244E-4,4.1599476706084548E-3,3.6407572981872249E-2,3.2000000000000001E-2,1234086.7714145696,0,3.6407572981872249E-2,3.2000000000000001E-2,1234086.7714145696,3.6407572981872249E-2,3.2000000000000028E-2,1234086.7714145696,1234087,1382.369547896071,3.6407764951899457E-2,3.2000191153628288E-2,null,1238453.0948472428,1387.2602537863806,-3.5254422354860093E-3,-3.5254422354860093E-3]
["15M","NHS Derby and Derbyshire CCG",null,null,1510636,1058006.75,1427.8131968439709,2.3374104746773039E-2,null,1479215.7537706927,1062176.125,1392.6275680228575,3.9407829864979149E-3,null,2.1241151704349592E-2,2.5265641460097799E-2,3.6066888042065814E-2,3.2000000000000001E-2,1565119.9394843141,0,3.6066888042065814E-2,3.2000000000000001E-2,1565119.9394843141,3.6066888042065814E-2,3.2000000000000028E-2,1565119.9394843141,1565120,1473.5032761162843,3.6066928101806228E-2,3.2000039902493116E-2,null,1538324.5871498554,1448.2763742687735,1.7418568924904232E-2,1.741856892490401E-2]
["99A","NHS Liverpool CCG",null,null,881074,540072.5,1631.3994880316995,1.7073372586069668E-2,null,865971.48348385515,543229,1594.1186561907687,5.8445856806261798E-3,null,1.7439969795987498E-2,2.3386484874353908E-2,3.8031612422406269E-2,3.2000000000000001E-2,914582.66488345922,0,3.8031612422406269E-2,3.2000000000000001E-2,914582.66488345922,3.8031612422406269E-2,3.2000000000000028E-2,914582.66488345922,914583,1683.6048885460827,3.8031992772457279E-2,3.2000378139979357E-2,null,900575.33623344428,1657.8189607576994,1.5554127681467689E-2,1.5554127681467689E-2]
["99C","NHS North Tyneside CCG",null,null,350970,220334,1592.8998701970645,3.1246528423127584E-2,null,340438.85044627544,220946.0625,1540.8233421053856,2.7778849383208737E-3,null,3.0934041575805704E-2,3.3797857722301483E-2,3.4866777256347126E-2,3.2000000000000001E-2,363207.19281366013,0,3.4866777256347126E-2,3.2000000000000001E-2,363207.19281366013,3.4866777256347126E-2,3.2000000000000028E-2,363207.19281366013,363207,1643.8717933703842,3.4866227882724976E-2,3.1999452148246954E-2,null,354042.64234446664,1602.3939885530508,2.5884897917513694E-2,2.5884897917513694E-2]
["99D","NHS South Lincolnshire CCG",null,null,228565,169595.8125,1347.7042659882889,-1.6236164353597093E-2,null,232767.01203104403,170773.859375,1363.0131267333725,6.946202607449381E-3,null,-1.8052437905091145E-2,-1.1231631188888924E-2,3.9168481090887886E-2,3.2000000000000001E-2,237517.54388053878,0.26458495144614663,4.1289093540304744E-2,3.41059838588453E-2,238002.24166503976,4.1289093540304744E-2,3.4105983858845335E-2,238002.24166503976,238002,1393.6676308133005,4.1288036226018843E-2,3.4104933838215779E-2,null,242068.28298846609,1417.4785524809838,-1.6798082500795175E-2,-1.6798082500795175E-2]
["99E","NHS Basildon and Brentwood CCG",null,null,384668,283903.5,1354.9251770407902,2.1519766234777693E-2,null,375266.3314115103,286350.625,1310.5134008752741,8.6195661554013814E-3,null,2.5053322937676592E-2,3.3888837867551924E-2,4.0895392272374265E-2,3.2000000000000001E-2,400399.14875462966,0,4.0895392272374265E-2,3.2000000000000001E-2,400399.14875462966,4.0895392272374265E-2,3.2000000000000028E-2,400399.14875462966,400399,1398.2822632218806,4.0895005563238884E-2,3.1999616595643987E-2,null,390261.81465975806,1362.8809598713399,2.5975345164322095E-2,2.5975345164322095E-2]
["99F","NHS Castle Point and Rochford CCG",null,null,256430,187122.96875,1370.3822770287252,9.298202094733421E-3,null,253639.01625753296,188116.6875,1348.3068388472072,5.3105118876541901E-3,null,1.1003763473176331E-2,1.6372710977563765E-2,3.7480448268059074E-2,3.2000000000000001E-2,266041.11134937836,0,3.7480448268059074E-2,3.2000000000000001E-2,266041.11134937836,3.7480448268059074E-2,3.2000000000000028E-2,266041.11134937836,266041,1414.2339179771066,3.7480014038919096E-2,3.1999568064657646E-2,null,263774.32364065415,1402.1846075758385,8.5932411011839793E-3,8.5932411011837573E-3]
["99G","NHS Southend CCG",null,null,271397,191002.90625,1420.905081123602,-1.0415333002874894E-2,null,273946.17929894972,192351.65625,1424.1945436794217,7.0614108784012863E-3,null,-9.3054019058534942E-3,-2.309700293698147E-3,3.9287376026510223E-2,3.2000000000000001E-2,282059.47599146678,5.4409900911617126E-2,3.9723513886626316E-2,3.2433079706366295E-2,282177.84249828872,3.9723513886626316E-2,3.243307970636633E-2,282177.84249828872,282178,1466.9902276965706,3.9724094223591244E-2,3.2433655974068332E-2,null,284892.95229387149,1481.1047528678168,-9.5297278223680504E-3,-9.5297278223681614E-3]
["99H","NHS Surrey Downs CCG",null,null,405563,311412.78125,1302.3325451578587,1.2774708792042455E-2,null,398994.38121471164,313306.78125,1273.4942398081646,6.0819597461527763E-3,null,1.6462935556362135E-2,2.2645022213872101E-2,3.8276582458029784E-2,3.2000000000000001E-2,421086.56561142596,0,3.8276582458029784E-2,3.2000000000000001E-2,421086.56561142596,3.8276582458029784E-2,3.2000000000000028E-2,421086.56561142596,421087,1344.0085730669132,3.8277653533483003E-2,3.2001064600595486E-2,null,414938.02725709858,1324.3825288479886,1.4819014741908498E-2,1.481901474190872E-2]
["99J","NHS West Kent CCG",null,null,632451,500118.6875,1264.6018151441301,2.6124202986301803E-3,null,629394.06307485874,503703.3125,1249.5333015600502,7.1675486031503866E-3,null,4.8569522728048042E-3,1.2059313317433595E-2,3.9396910158451259E-2,3.2000000000000001E-2,657367.61522662267,0,3.9396910158451259E-2,3.2000000000000001E-2,657367.61522662267,3.9396910158451259E-2,3.2000000000000028E-2,657367.61522662267,657368,1305.0698371176584,3.9397518542938492E-2,3.2000604054894577E-2,null,654544.38256631361,1299.4641216823716,4.3138670331501761E-3,4.313867033149954E-3]
["99K","NHS High Weald Lewes Havens CCG",null,null,231845,173388.34375,1337.142941594077,2.6985123908573883E-4,null,232231.30107350377,174816.46875,1328.4291962538787,8.2365686707241981E-3,null,-1.6634324129350953E-3,6.5594352824906998E-3,4.0500138868187374E-2,3.2000000000000001E-2,241234.7546958949,0,4.0500138868187374E-2,3.2000000000000001E-2,241234.7546958949,4.0500138868187374E-2,3.2000000000000028E-2,241234.7546958949,241235,1379.9329189344467,4.0501196920356364E-2,3.2001049408642457E-2,null,241511.16524854949,1381.5126628254209,-1.1434885350549706E-3,-1.1434885350550816E-3]
["99M","NHS North East Hampshire and Farnham CCG",null,null,297636,228523.125,1302.432740669024,-1.2348593240688599E-3,null,297026.66023668332,229046.4375,1296.7966822740184,2.2899761238606153E-3,null,2.0514648847720363E-3,4.3461388142376212E-3,3.4363255359824096E-2,3.2000000000000001E-2,307863.74187227659,0,3.4363255359824096E-2,3.2000000000000001E-2,307863.74187227659,3.4363255359824096E-2,3.2000000000000028E-2,307863.74187227659,307864,1344.1117153372011,3.4364122619575665E-2,3.2000865278285051E-2,null,308895.71944886702,1348.6161270195134,-3.340025076125408E-3,-3.340025076125408E-3]
["99N","NHS Wiltshire CCG",null,null,670515,501744.03125,1336.368662581873,-1.9197654570853651E-2,null,684705.25468256546,504448.25,1357.3349787268871,5.3896381054359122E-3,null,-2.0724617761469055E-2,-1.5446677845641021E-2,3.7562106524809957E-2,3.2000000000000001E-2,695700.95585648296,0.36387933676421724,4.0474041669518623E-2,3.4896325001116897E-2,697653.45205003733,4.0474041669518623E-2,3.4896325001116946E-2,697653.45205003733,697653,1383.0021216249636,4.0473367486185907E-2,3.4895654431909895E-2,null,712065.78590304544,1411.573508091356,-2.0240806661939392E-2,-2.024080666193917E-2]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,1308197,941125.25,1390.0349608088827,-8.8173739237250581E-3,null,1322578.3376334226,945570,1398.7101300098593,4.7228038988433862E-3,null,-1.0873713279741182E-2,-6.2022637963703442E-3,3.6873933623606359E-2,3.2000000000000001E-2,1356435.3693446009,0.1461075099262743,3.8042379761236589E-2,3.316295373519549E-2,1357963.9270765104,3.8042379761236589E-2,3.31629537351954E-2,1357963.9270765104,1357964,1436.1327030256882,3.8042435504744399E-2,3.3163009216675032E-2,null,1375428.006379029,1454.6019928498461,-1.2697143215081863E-2,-1.2697143215081752E-2]
["99Q","NHS South Devon and Torbay CCG",null,null,450693,297486.0625,1515.0054298762316,1.480155119610771E-2,null,444805.79687522061,299367.25,1485.8198312448026,6.3236155811501327E-3,null,1.323544604440241E-2,1.9642757498382402E-2,3.8525971279746996E-2,3.2000000000000001E-2,468056.38557398302,0,3.8525971279746996E-2,3.2000000000000001E-2,468056.38557398302,3.8525971279746996E-2,3.2000000000000028E-2,468056.38557398302,468056,1563.484315669132,3.8525115766164575E-2,3.1999149862361076E-2,null,462580.04763381468,1545.1925607554422,1.1837848160974218E-2,1.1837848160974218E-2]

{"sheet":"Core 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,3.7761478849199115E-2,null,null,null,-4.3451955137059795E-2,0.05,2.9899999999999999E-2,null,-4.3451955137059795E-2,2.9899999999999999E-2,null,null,1.9405381777331882E-2,null,null,1.0194053817773319,null,null,null,null,null,null,null,-3.8726675120919318E-2]
["Minimum allocations for CCG core services ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.8725000000000002E-2,0.1,1.724299164921228E-2,1,0,3.61E-2,null,null,null,null,1,null,null,null,null,null,null,null,null,0.1604437389013893]
["Pace of change calculations 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2000000000000006E-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,1458.2560490054088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92350.103184044361,null,null,null,null,null,null,null,30]
[null,"England",null,null,84950748,60137620.015625,1412.6057529035575,null,null,84956787.180954501,60459122.5,1405.1938511174139,5.3461125380662722E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,88072531,null,null,null,null,88164881.103184044,null,-1.0474703989671319E-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","CCG name",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,169574,108477.078125,{"$f":"E9/F9*1000","v":1563.2242583506627},1.6627847046835065E-4,null,169728.56183020168,108490.84375,{"$f":"J9/K9*1000","v":1564.4505652598141},{"$f":"K9/F9-1","v":1.2689892867623342E-4},null,{"$f":"E9/J9-1","v":-9.1064125292183995E-4},{"$f":"G9/L9-1","v":-7.8385788364476738E-4},{"$f":"(1+M9)*(1+R9)-1","v":3.0030693206643644E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":2.9899999999999999E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":174666.42476982338},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":2.024164967449367E-2},{"$f":"(1+M9)*(1+V9)-1","v":3.0189842700770519E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AG9,G9,T9, $P$1))","v":3.0059129300788929E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":174693.41238614047},{"$f":"MAX(U9,$X$1)","v":3.0189842700770519E-2},{"$f":"(1+X9)/(1+M9) - 1","v":3.0059129300789023E-2},{"$f":"(1+IF($Z$2=1,X9,0))*$E9","v":174693.41238614047},{"$f":"IF(ROUND(Z9,0)/E9>$AA$1,ROUND(Z9,0),ROUNDUP(Z9,0))","v":174693},{"$f":"AA9/K9*1000","v":1610.2096173438601},{"$f":"AA9/E9-1","v":3.0187410805901926E-2},{"$f":"AB9/G9-1","v":3.0056697714486047E-2},null,176137.7633278578,{"$f":"AF9/K9*1000","v":1623.5265321904899},{"$f":"AA9/AF9-1","v":-8.2024620987638519E-3},{"$f":"AB9/AG9-1","v":-8.2024620987637409E-3}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,521691,295084.125,{"$f":"E10/F10*1000","v":1767.9399052727761},3.0168955694544808E-2,null,507529.550375839,296002.53125,{"$f":"J10/K10*1000","v":1714.6121968368775},{"$f":"K10/F10-1","v":3.1123539770225861E-3},null,{"$f":"E10/J10-1","v":2.7902709534201708E-2},{"$f":"G10/L10-1","v":3.1101906620212727E-2},{"$f":"(1+M10)*(1+R10)-1","v":3.3105413360935643E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":2.9899999999999999E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":538961.79620167986},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":3.3105413360935643E-2},2.9899999999999999E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":538961.79620167986},{"$f":"MAX(U10,$X$1)","v":3.3105413360935643E-2},{"$f":"(1+X10)/(1+M10) - 1","v":2.9900000000000038E-2},{"$f":"(1+IF($Z$2=1,X10,0))*$E10","v":538961.79620167986},{"$f":"IF(ROUND(Z10,0)/E10>$AA$1,ROUND(Z10,0),ROUNDUP(Z10,0))","v":538962},1820.8019969423826,3.3105804010419959E-2,2.9900389437417241E-2,null,526694.61675769975,1779.3584890423119,{"$f":"AA10/AF10-1","v":2.3291263764603221E-2},2.3291263764603443E-2]
["00J","NHS North Durham CCG",null,null,400919,261174,1535.0647461079586,2.9157656400744081E-2,null,390525.84408702207,261762.296875,1491.9102130033298,2.2525093424308196E-3,null,2.661323461773768E-2,2.8925690519777003E-2,3.2219859371769521E-2,2.9899999999999999E-2,413836.55379947048,0,3.2219859371769521E-2,2.9899999999999999E-2,413836.55379947048,3.2219859371769521E-2,2.9900000000000038E-2,413836.55379947048,413837,1580.9648866185669,3.2220972316103769E-2,2.9901110443051104E-2,null,405272.67748857976,1548.246948956559,2.113224746482345E-2,2.113224746482345E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,471579,299587.75,1574.0930662218332,-2.072781151413905E-2,null,481511.55306100642,300221.375,1603.8549988687728,2.1149896816541336E-3,null,-2.0627860324148872E-2,-1.8556498354234785E-2,3.2078227873135523E-2,2.9899999999999999E-2,486706.41862218536,0.47918652948314483,3.5853310048348686E-2,3.3667114766352868E-2,488486.66809929023,3.5853310048348686E-2,3.3667114766352757E-2,488486.66809929023,488487,1627.0893436551612,3.5854013855578737E-2,3.366781708817923E-2,null,499694.1413875646,1664.4189354857381,-2.242800237049869E-2,-2.2428002370498579E-2]
["00L","NHS Northumberland CCG",null,null,528166,325652.125,1621.8718056883554,-9.6848390157608932E-3,null,533978.66544129746,325740.3125,1639.2771939803965,2.7080277765723082E-4,null,-1.0885576180264978E-2,-1.0617721246873657E-2,3.0178899780709312E-2,2.9899999999999999E-2,544105.46878157812,0.27418260159777036,3.2334964214155493E-2,3.205548072327926E-2,545244.22870913369,3.2334964214155493E-2,3.205548072327935E-2,545244.22870913369,545244,1673.8609839701678,3.2334531189057936E-2,3.2055047815414239E-2,null,554142.4895222825,1701.1787250688615,-1.6058125284624469E-2,-1.605812528462458E-2]
["00M","NHS South Tees CCG",null,null,486126,297457.03125,1634.273017373833,-1.849795277259314E-2,null,494056.22348504822,297528.96875,1660.5314956749005,2.4184165254959034E-4,null,-1.6051257140551334E-2,-1.5813297350554034E-2,3.0149072717960967E-2,2.9899999999999999E-2,500782.24812409148,0.40834854359080786,3.336007252224249E-2,3.31102234385404E-2,502343.19861494767,3.336007252224249E-2,3.3110223438540309E-2,502343.19861494767,502343,1688.3834945903902,3.3359663955435437E-2,3.310981497051757E-2,null,512712.51711849403,1723.235620627257,-2.0224817558135655E-2,-2.0224817558135544E-2]
["00N","NHS South Tyneside CCG",null,null,282815,157706.65625,1793.2978019118962,3.251793385688706E-2,null,273616.99288804102,157875.640625,1733.1172295158565,1.0715107340308894E-3,null,3.3616359184689415E-2,3.4723890208425701E-2,3.1003548904978473E-2,2.9899999999999999E-2,291583.26868356147,0,3.1003548904978473E-2,2.9899999999999999E-2,291583.26868356147,3.1003548904978473E-2,2.9900000000000038E-2,291583.26868356147,291583,1846.9157043206772,3.1002598872054143E-2,2.989905098395651E-2,null,283949.17517776421,1798.5622991214018,2.6884476130126789E-2,2.6884476130126789E-2]
["00P","NHS Sunderland CCG",null,null,503206,284736.65625,1767.2680666664251,5.7850204459525045E-2,null,475318.80685115745,284950.625,1668.0742737488554,7.5146190454700168E-4,null,5.8670502296314986E-2,5.9466052848258455E-2,2.8275891734784064E-2,2.7503761801011897E-2,517434.59837629372,0,2.8275891734784064E-2,2.7503761801011897E-2,517434.59837629372,2.8275891734784064E-2,2.7503761801011883E-2,517434.59837629372,517435,1815.875996060721,2.8276689864588311E-2,2.7504559331502199E-2,null,493267.54792269395,1731.0632251559159,4.8994611908046437E-2,4.8994611908046437E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,262445,175123.546875,1498.6277098837454,-2.9596279548914306E-2,null,269504.6895785231,175059.828125,1539.5004808646652,-3.6385027106311529E-4,null,-2.6195052819168785E-2,-2.6549372013163319E-2,2.952527060583221E-2,2.9899999999999999E-2,270193.75964414765,0.6855873986614156,3.4913040384661365E-2,3.5289730833854158E-2,271607.75288375246,3.4913040384661365E-2,3.5289730833854227E-2,271607.75288375246,271608,1551.5152899959471,3.4913981977176212E-2,3.5290672769092479E-2,null,279681.58521380241,1597.6342957111676,-2.8867060402387845E-2,-2.8867060402387734E-2]
["00R","NHS Blackpool CCG",null,null,319556,172451.375,1853.0208877719879,-3.8787448088775989E-2,null,330181.61634311097,172164.8125,1917.8228788365857,-1.6617002908790868E-3,null,-3.218112643821236E-2,-3.3789351341928286E-2,2.8188614870423567E-2,2.9899999999999999E-2,328563.84101353306,0.87254619346490081,3.5036719876427647E-2,3.6759503444873519E-2,330752.19405683171,3.5036719876427647E-2,3.6759503444873554E-2,330752.19405683171,330752,1921.1358883221274,3.5036112606241065E-2,3.6758895163906624E-2,null,342649.76246504573,1990.2427069122834,-3.4722809610175709E-2,-3.472280961017582E-2]
["00T","NHS Bolton CCG",null,null,468196,312848.8125,1496.5567433630581,-1.2765912982226513E-2,null,473473.29378784483,313833.6875,1508.6758134843151,3.1480861062882504E-3,null,-1.1145916479524787E-2,-8.0329186780476736E-3,3.3142213880866356E-2,2.9899999999999999E-2,483713.0519701661,0.20743495617941055,3.4778093128771337E-2,3.1530745520588981E-2,484478.96409051825,3.4778093128771337E-2,3.1530745520588876E-2,484478.96409051825,484479,1543.7444076171714,3.47781698263121E-2,3.153082197743684E-2,null,491352.34555687511,1565.6456433055012,-1.3988628769208811E-2,-1.3988628769208811E-2]
["00V","NHS Bury CCG",null,null,299449,206201.6875,1452.2141095474788,-2.4517657481759048E-2,null,306780.65172577091,206811.75,1483.3811508571002,2.9585718109119696E-3,null,-2.389867706625981E-2,-2.1010811207634039E-2,3.2947033108058355E-2,2.9899999999999999E-2,309314.95611717494,0.54256452440630176,3.7225012013481606E-2,3.4165359532945916E-2,310595.99262242508,3.7225012013481606E-2,3.416535953294586E-2,310595.99262242508,310596,1501.8295623918855,3.7225036650648358E-2,3.4165384097436746E-2,null,318365.14281725709,1539.3958168104912,-2.4403245746399516E-2,-2.4403245746399405E-2]
["00X","NHS Chorley and South Ribble CCG",null,null,277209,187455.0625,1478.8024196465751,5.6456526471184709E-3,null,276867.00591373816,188646.0625,1467.6532456845644,6.3535227276136919E-3,null,1.2352287522783278E-3,7.5965995338431735E-3,3.6443493057169318E-2,2.9899999999999999E-2,287311.46426688484,0,3.6443493057169318E-2,2.9899999999999999E-2,287311.46426688484,3.6443493057169318E-2,2.9900000000000038E-2,287311.46426688484,287311,1523.0161509466968,3.6441818267083592E-2,2.9898335783551389E-2,null,287321.91350159084,1523.0740026794404,-3.7983533722973917E-5,-3.7983533723084939E-5]
["00Y","NHS Oldham CCG",null,null,389909,259393.0625,1503.1589366427254,1.0170699765702507E-2,null,385857.04885550658,260564.6875,1480.849352832995,4.5167938907386684E-3,null,1.0501171759105921E-2,1.5065397278291703E-2,3.455184602807182E-2,2.9899999999999999E-2,403381.07573295943,0,3.455184602807182E-2,2.9899999999999999E-2,403381.07573295943,3.455184602807182E-2,2.9900000000000038E-2,403381.07573295943,403381,1548.1030981989836,3.4551651795675431E-2,2.9899806640966364E-2,null,400427.58164467814,1536.7684143488482,7.3756616444633494E-3,7.3756616444633494E-3]
["01A","NHS East Lancashire CCG",null,null,619181,383179.65625,1615.9025926888571,1.8244276421042427E-2,null,606990.7672846627,383372.625,1583.2918881066762,5.035986301791251E-4,null,2.0083061180435458E-2,2.0596773612714836E-2,3.0418656229221464E-2,2.9899999999999999E-2,638015.65398266562,0,3.0418656229221464E-2,2.9899999999999999E-2,638015.65398266562,3.0418656229221464E-2,2.9900000000000038E-2,638015.65398266562,638016,1664.2189827716572,3.0419215059893645E-2,2.9900558549387446E-2,null,629911.63630514161,1643.0793312515248,1.286587392224714E-2,1.2865873922247362E-2]
["01C","NHS Eastern Cheshire CCG",null,null,290895,210671.90625,1380.7963538090405,-1.3178490814633848E-2,null,295348.8922754688,211367.828125,1397.321886189811,3.3033444629022579E-3,null,-1.5080104892740587E-2,-1.1826575210835633E-2,3.3302114462343102E-2,2.9899999999999999E-2,300582.41858652327,0.30539897251996467,3.5710932984013288E-2,3.2300887563032843E-2,301283.13185038453,3.5710932984013288E-2,3.2300887563032843E-2,301283.13185038453,301283,1425.3966777849723,3.5710479726361655E-2,3.2300435797717908E-2,null,306501.70322426327,1450.0868270406907,-1.7026669572680397E-2,-1.7026669572680397E-2]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,369351,236209.796875,1563.6565666895563,-2.100517271442448E-2,null,377065.78851852432,236985.09375,1591.0949610877133,3.2822384391206771E-3,null,-2.046005963265829E-2,-1.7244975987730782E-2,3.3280377368450464E-2,2.9899999999999999E-2,381643.14066141454,0.44531894093559149,3.6792733478865136E-2,3.3400865435312906E-2,382940.43290315231,3.6792733478865136E-2,3.3400865435312843E-2,382940.43290315231,382940,1615.8822225501262,3.6791561414481144E-2,3.3399697205338308E-2,null,391304.35031642317,1651.1770598078942,-2.1375561783709918E-2,-2.1375561783709807E-2]
["01E","NHS Greater Preston CCG",null,null,298555,209111.484375,1427.7312453322784,-1.3898581132255838E-2,null,301603.51111094595,209021.90625,1442.9277606444466,-4.2837496595526936E-4,null,-1.0107677791007408E-2,-1.0531722880833039E-2,2.9458816622562667E-2,2.9899999999999999E-2,307350.07699674921,0.27196185618677954,3.1595923127499592E-2,3.20380223802013E-2,307988.12082933064,3.1595923127499592E-2,3.2038022380201259E-2,307988.12082933064,307988,1473.472352852968,3.159551841369268E-2,3.2037617492950643E-2,null,312992.5057166061,1497.4148467589439,-1.5989218991515841E-2,-1.5989218991515841E-2]
["01F","NHS Halton CCG",null,null,227949,132053.203125,1726.1906156431978,2.9629802045434861E-2,null,221205.03736896106,132256.265625,1672.5486412580769,1.5377324835337269E-3,null,3.04873827072496E-2,3.2071996629510213E-2,3.1483710684791388E-2,2.9899999999999999E-2,235125.68036688751,0,3.1483710684791388E-2,2.9899999999999999E-2,235125.68036688751,3.1483710684791388E-2,2.9900000000000038E-2,235125.68036688751,235126,1777.8061318219682,3.1485112898060441E-2,2.9901400060350802E-2,null,229558.06670890536,1735.7065513992002,2.4255010381121211E-2,2.4255010381121433E-2]
["01G","NHS Salford CCG",null,null,455356,280451.75,1623.6518402898182,2.5193556312739451E-2,null,444453.85360221128,282634.25,1572.5406726262343,7.7820872930904894E-3,null,2.4529310094690171E-2,3.2502286620177179E-2,3.7914771703153827E-2,2.9899999999999999E-2,472620.71878366132,0,3.7914771703153827E-2,2.9899999999999999E-2,472620.71878366132,3.7914771703153827E-2,2.9900000000000038E-2,472620.71878366132,472621,1672.2000252977125,3.7915389277839662E-2,2.9900612805777715E-2,null,461237.08839445619,1631.922133975115,2.4681258060080591E-2,2.4681258060080813E-2]
["01H","NHS Cumbria CCG",null,null,513097,322940.9375,1588.8261301650552,-5.933109190180974E-3,null,516139.40565432823,322521.5,1600.3255772230013,-1.2988056059012321E-3,null,-5.8945424840625149E-3,-7.1856922251413158E-3,2.8562360106482387E-2,2.9899999999999999E-2,527752.26128355577,0.18555693286355882,3.0019217374362306E-2,3.1358751903029128E-2,528499.77037713316,3.0019217374362306E-2,3.1358751903029169E-2,528499.77037713316,528500,1638.6504465593769,3.0019664897670495E-2,3.1359200008339139E-2,null,535629.59290418227,1660.7562376591397,-1.3310677749385769E-2,-1.3310677749385658E-2]
["01J","NHS Knowsley CCG",null,null,309666,166636.78125,1858.3292216585587,4.3688204409574993E-2,null,295936.41332708643,167131.125,1770.6840262523597,2.9665944474668304E-3,null,4.6393705048181522E-2,4.9497930803441781E-2,3.2955295621446057E-2,2.9899999999999999E-2,319871.13457391073,0,3.2955295621446057E-2,2.9899999999999999E-2,319871.13457391073,3.2955295621446057E-2,2.9900000000000038E-2,319871.13457391073,319871,1913.8924601865749,3.2954861043834383E-2,2.989956670779037E-2,null,307111.40993964503,1837.547673658303,4.1547105211306112E-2,4.154710521130589E-2]
["01K","NHS Morecambe Bay CCG",null,null,553130,348167.625,1588.6887817326497,-7.1913144330494339E-3,null,556346.1649645227,348893.9375,1594.5996911010318,2.0861000502272464E-3,null,-5.7808701974746413E-3,-3.7068296208566665E-3,3.2048474441729091E-2,2.9899999999999999E-2,570856.97266795358,9.5721875296492342E-2,3.2802559762396433E-2,3.0652515498049048E-2,571274.07988137437,3.2802559762396433E-2,3.0652515498049038E-2,571274.07988137437,571274,1637.3858602802463,3.2802415345398073E-2,3.0652371381691745E-2,null,577354.61890566361,1654.814133609483,-1.0531861539774257E-2,-1.0531861539774257E-2]
["01R","NHS South Cheshire CCG",null,null,263812,187151.71875,1409.6156944858408,-3.6201216885463294E-2,null,273687.02096306259,187566.8125,1459.1441700970561,2.2179531813677489E-3,null,-3.6081436848243276E-2,-3.394351060452161E-2,3.218426998149071E-2,2.9899999999999999E-2,272302.59663235705,0.87652706532011893,3.9090352435785736E-2,3.6790798984764686E-2,274124.5040567895,3.9090352435785736E-2,3.6790798984764672E-2,274124.5040567895,274125,1461.479226235718,3.9092232347277545E-2,3.6792674735928399E-2,null,284021.84761645959,1514.2436118141081,-3.4845374394663509E-2,-3.4845374394663509E-2]
["01T","NHS South Sefton CCG",null,null,273416,155438.515625,1758.9977548397603,3.7267071549039521E-2,null,262737.29134221992,155548.953125,1689.0971367134998,7.1048992944855449E-4,null,4.0644054002485941E-2,4.1383421122995312E-2,3.0631733578339038E-2,2.9899999999999999E-2,281791.20606805512,0,3.0631733578339038E-2,2.9899999999999999E-2,281791.20606805512,3.0631733578339038E-2,2.9900000000000038E-2,281791.20606805512,281791,1811.590462930028,3.0630979898762289E-2,2.9899246855524808E-2,null,272658.64001213497,1752.8799425157492,3.3493748767537967E-2,3.3493748767537967E-2]
["01V","NHS Southport and Formby CCG",null,null,207523,125805.15625,1649.5587795114716,4.4485732350809659E-3,null,206461.18906121107,126104.796875,1637.2191556350031,2.3817833380737063E-3,null,5.1429081834557522E-3,7.5369408145500305E-3,3.235299865988206E-2,2.9899999999999999E-2,214236.99134089472,0,3.235299865988206E-2,2.9899999999999999E-2,214236.99134089472,3.235299865988206E-2,2.9900000000000038E-2,214236.99134089472,214237,1698.8806556848117,3.2353040385884935E-2,2.9900041626856888E-2,null,214257.46888512647,1699.0429721520177,-9.5534056446022753E-5,-9.5534056446133775E-5]
["01W","NHS Stockport CCG",null,null,471167,316512.0625,1488.62257026934,-1.7892158996258622E-2,null,479128.45716738765,318037.1875,1506.517086676814,4.8185367342832297E-3,null,-1.6616539986908485E-2,-1.1878070660948814E-2,3.4862610982638431E-2,2.9899999999999999E-2,487593.11182885681,0.30672874527950456,3.7285571663900452E-2,3.2311341543456211E-2,488734.73094416497,3.7285571663900452E-2,3.2311341543456162E-2,488734.73094416497,488735,1536.7228085552103,3.7286142705240444E-2,3.2311909846407527E-2,null,497221.05626876332,1563.4053997813176,-1.7066968829607121E-2,-1.7066968829607121E-2]
["01X","NHS St Helens CCG",null,null,341791,199263.546875,1715.2710837492464,4.2101454357730272E-3,null,340152.41956725513,199834.59375,1702.1698454913046,2.8657869638255562E-3,null,4.8171947000390514E-3,7.6967867176382931E-3,3.2851473994043978E-2,2.9899999999999999E-2,353019.33814789826,0,3.2851473994043978E-2,2.9899999999999999E-2,353019.33814789826,3.2851473994043978E-2,2.9900000000000038E-2,353019.33814789826,353019,1766.5559970144059,3.2850484652901857E-2,2.9899013485997106E-2,null,352997.0779642479,1766.4462961095687,6.2102598351598814E-5,6.2102598351598814E-5]
["01Y","NHS Tameside and Glossop CCG",null,null,401027,249879.5625,1604.8811514947326,-1.3082557231277603E-3,null,401119.50066822139,250518.5625,1601.1568031739021,2.5572319464901572E-3,null,-2.3060626089554948E-4,2.3260359718972889E-3,3.2533693181690193E-2,2.9899999999999999E-2,414073.88937557366,0,3.2533693181690193E-2,2.9899999999999999E-2,414073.88937557366,3.2533693181690193E-2,2.9900000000000038E-2,414073.88937557366,414074,1652.8675395061794,3.2533969034503896E-2,2.9900275149193245E-2,null,416266.3662087057,1661.6188519312045,-5.2667387679515842E-3,-5.2667387679514732E-3]
["02A","NHS Trafford CCG",null,null,351747,246695.3125,1425.8357665389365,2.8707019372392173E-2,null,341785.57213907858,248209.3125,1377.0054342303476,6.137125122715803E-3,null,2.9145255601567444E-2,3.5461248804643741E-2,3.6220625163885023E-2,2.9899999999999999E-2,364487.49623952108,0,3.6220625163885023E-2,2.9899999999999999E-2,364487.49623952108,3.6220625163885023E-2,2.9900000000000038E-2,364487.49623952108,364487,1468.4662566800348,3.6219214378516273E-2,2.9898597819985495E-2,null,354691.90079236974,1429.0031958102688,2.7615796091617462E-2,2.7615796091617462E-2]
["02D","NHS Vale Royal CCG",null,null,153285,107859.390625,1421.1558132470211,-2.6295858685001061E-2,null,157140.31093174158,108122.484375,1453.3546083415322,2.4392289672274803E-3,null,-2.4534194369872697E-2,-2.215480992023966E-2,3.2412161913347726E-2,2.9899999999999999E-2,158253.29823888751,0.57210613092936502,3.6920732837953496E-2,3.4397600247798345E-2,158944.3945330657,3.6920732837953496E-2,3.4397600247798366E-2,158944.3945330657,158944,1470.0365138553079,3.6918158984897476E-2,3.4395032657682734E-2,null,163074.16145934709,1508.2354276448068,-2.5326890675913094E-2,-2.5326890675912983E-2]
["02E","NHS Warrington CCG",null,null,322754,221421.6875,1457.644025949355,-1.8299652604045979E-2,null,329495.82179215015,222454,1481.1863207321521,4.6622013934385365E-3,null,-2.0461023619300911E-2,-1.5894215638691644E-2,3.4701601215102462E-2,2.9899999999999999E-2,333954.0805985792,0.41043810558274096,3.7943294995438137E-2,3.312665048594407E-2,335000.35023295763,3.7943294995438137E-2,3.3126650485943987E-2,335000.35023295763,335000,1505.9293157237003,3.7942209856423048E-2,3.3125570382588787E-2,null,341938.07129765389,1537.1181066542022,-2.0290432332743524E-2,-2.0290432332743524E-2]
["02F","NHS West Cheshire CCG",null,null,392778,266357.6875,1474.6261077972454,4.3450564248592727E-5,null,393164.64661069278,267133.375,1471.7915595933785,2.9122024120291634E-3,null,-9.8342161235986936E-4,1.9259168768777091E-3,3.2899277264148763E-2,2.9899999999999999E-2,405700.1123252578,0,3.2899277264148763E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AG41,G41,T41, $P$1))","v":2.9899999999999999E-2},405700.1123252578,3.2899277264148763E-2,2.9900000000000038E-2,405700.1123252578,405700,{"$f":"AA41/K41*1000","v":1518.7170079365785},{"$f":"AA41/E41-1","v":3.2898991287699353E-2},{"$f":"AB41/G41-1","v":2.9899714853953707E-2},null,408011.12509793526,{"$f":"AF41/K41*1000","v":1527.3685854413934},-5.664367846294649E-3,-5.66436784629476E-3]
["02G","NHS West Lancashire CCG",null,null,171812,114012.53125,1506.9571573958017,-1.6763093809844642E-2,null,174692.21039008192,114212.703125,1529.5339801115658,1.7557006480373172E-3,null,-1.6487342988279252E-2,-1.4760589179010797E-2,3.170819609741371E-2,2.9899999999999999E-2,177259.84858788885,0.38116434290537887,3.4709972501297592E-2,3.2896515419819514E-2,177775.58979539294,3.4709972501297592E-2,3.2896515419819528E-2,177775.58979539294,177776,1556.5343883458672,3.4712360021418753E-2,3.2898898755516548E-2,null,181288.84659784683,1587.2914451506799,-1.9377069597885321E-2,-1.9377069597885321E-2]
["02H","NHS Wigan Borough CCG",null,null,527014,330294.3125,1595.5890854160559,-1.651429908886437E-2,null,536116.70167013211,330954.25,1619.9118206523474,1.9980286520979718E-3,null,-1.6978955592644285E-2,-1.5014851380303229E-2,3.1957769708795825E-2,2.9899999999999999E-2,543856.19204531133,0.38773018412661658,3.5011992606856612E-2,3.2948132641707477E-2,545465.81027170992,3.5011992606856612E-2,3.2948132641707373E-2,545465.81027170992,545466,1648.1613395204927,3.501235261302349E-2,3.2948491930006041E-2,null,556361.26116095122,1681.0820866054785,-1.9583069349969229E-2,-1.9583069349969118E-2]
["02M","NHS Fylde & Wyre CCG",null,null,299273,179679.0625,1665.5975150137485,1.3552908618718051E-2,null,295706.97362570959,180360.34375,1639.5343204468115,3.7916563038611351E-3,null,1.2059324575835362E-2,1.5896705693744906E-2,3.3805026827346651E-2,2.9899999999999999E-2,309389.9317937005,0,3.3805026827346651E-2,2.9899999999999999E-2,309389.9317937005,3.3805026827346651E-2,2.9900000000000038E-2,309389.9317937005,309390,1715.3992588794897,3.3805254733972001E-2,2.9900227045745797E-2,null,306873.30625583749,1701.4455610108998,8.2010839419977E-3,8.2010839419977E-3]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,239165,160710.53125,1488.1725431419106,-5.5494066600845215E-3,null,240372.13698800796,161179.25,1491.3342566614992,2.9165403558455427E-3,null,-5.0219505602189241E-3,-2.12005692584738E-3,3.2903744912485378E-2,2.9899999999999999E-2,247034.42415199458,5.4746466774625691E-2,3.3335388347629058E-2,3.0330388190617102E-2,247137.65815416072,3.3335388347629058E-2,3.0330388190617175E-2,247137.65815416072,247138,1533.3115149747873,3.3336817678171871E-2,3.0331813364582683E-2,null,249448.94435481739,1547.6492436515084,-9.2641977731935388E-3,-9.2641977731936498E-3]
["02P","NHS Barnsley CCG",null,null,432961,265800.34375,1628.8955608244958,3.7663345513619495E-2,null,417959.29914761416,267480.9375,1562.5760215066323,6.3227674061274719E-3,null,3.5892731380735565E-2,4.2442440178954266E-2,3.6411818151570685E-2,2.9899999999999999E-2,448725.89719872217,0,3.6411818151570685E-2,2.9899999999999999E-2,448725.89719872217,3.6411818151570685E-2,2.9900000000000038E-2,448725.89719872217,448726,1677.5999224243783,3.6412055589302605E-2,2.9900235945900633E-2,null,433742.06038220285,1621.5812028930206,3.4545738092804923E-2,3.4545738092804701E-2]
["02Q","NHS Bassetlaw CCG",null,null,182114,118456.671875,1537.3891323924213,-5.9425984411579647E-3,null,183525.84532694821,118797.6484375,1544.8609273061663,2.878491832522645E-3,null,-7.692896466070076E-3,-4.8365485731934887E-3,3.2864558738315175E-2,2.9899999999999999E-2,188099.09625006953,0.12489473397529989,3.3849242316084327E-2,3.088185730952317E-2,188278.42091515139,3.3849242316084327E-2,3.0881857309523086E-2,188278.42091515139,188278,1584.8630210812123,3.3846931043192807E-2,3.0879552670516119E-2,null,190456.05265354313,1603.1971605375923,-1.1435985484300693E-2,-1.1435985484300693E-2]
["02R","NHS Bradford Districts CCG",null,null,500436,335719.3125,1490.6381056049613,3.2246762565120157E-3,null,497443.05488575896,336312.5,1479.1096224070141,1.7669150326287131E-3,null,6.0166587609276068E-3,7.7942047183672258E-3,3.1719745792104348E-2,2.9899999999999999E-2,516309.70270521753,0,3.1719745792104348E-2,2.9899999999999999E-2,516309.70270521753,3.1719745792104348E-2,2.9900000000000038E-2,516309.70270521753,516310,1535.2090689462925,3.172033986363898E-2,2.9900593023712174E-2,null,516227.24028150848,1534.9629891291834,1.6031644987668514E-4,1.6031644987668514E-4]
["02T","NHS Calderdale CCG",null,null,324043,222935.90625,1453.5253896544536,3.1214447170619053E-2,null,313973.0267835597,223652.9375,1403.8403890114778,3.2163111903378283E-3,null,3.207273350707962E-2,3.5392200589100975E-2,3.3212478894929065E-2,2.9899999999999999E-2,334805.27129854949,0,3.3212478894929065E-2,2.9899999999999999E-2,334805.27129854949,3.3212478894929065E-2,2.9900000000000038E-2,334805.27129854949,334805,1496.9845857714254,3.3211641664840696E-2,2.989916545407123E-2,null,325829.11259366607,1456.8514781687859,2.7547837376728168E-2,2.7547837376727946E-2]
["02W","NHS Bradford City CCG",null,null,183629,140106.984375,1310.6341615954861,-2.4679239560493338E-2,null,187145.97089411455,139954.5,1337.1915222026769,-1.0883424240426542E-3,null,-1.8792661564188462E-2,-1.9860551137390048E-2,2.8779116137478411E-2,2.9899999999999999E-2,188913.68031720901,0.51286123014564355,3.2806575819928963E-2,3.3931847713364216E-2,189653.23871123773,3.2806575819928963E-2,3.3931847713364327E-2,189653.23871123773,189653,1355.1046947400762,3.2805275855120941E-2,3.3930546332207934E-2,null,194212.87951574547,1387.6858515856616,-2.3478769930785126E-2,-2.3478769930785126E-2]
["02X","NHS Doncaster CCG",null,null,510744,322742.1875,1582.5139067076566,1.9629652555001487E-2,null,500512.65491758613,323321.6875,1548.0330403681508,1.7955508218150396E-3,null,2.0441731056927148E-2,2.2273986045740823E-2,3.1749237791387275E-2,2.9899999999999999E-2,526959.73270652432,0,3.1749237791387275E-2,2.9899999999999999E-2,526959.73270652432,3.1749237791387275E-2,2.9900000000000038E-2,526959.73270652432,526960,1629.8318992288448,3.1749761132778831E-2,2.9900522403389918E-2,null,519412.75295001303,1606.489057279874,1.4530346063168942E-2,1.4530346063168942E-2]
["02Y","NHS East Riding of Yorkshire CCG",null,null,446972,306030.75,1460.5460398995854,-2.8545341873451591E-2,null,461254.28123533307,306600.3125,1504.415561335519,1.8611283343259455E-3,null,-3.0964007959085382E-2,-2.9160507617316367E-2,3.1816776071522224E-2,2.9899999999999999E-2,461193.20803424041,0.75301504499203009,3.7747605450422439E-2,3.5819811849333562E-2,463844.12270338624,3.7747605450422439E-2,3.5819811849333583E-2,463844.12270338624,463844,1512.8621240397465,3.7747330929006839E-2,3.5819537837888271E-2,null,478671.92502030358,1561.2245177352961,-3.0977218936904749E-2,-3.0977218936904638E-2]
["03A","NHS Greater Huddersfield CCG",null,null,345019,251959.515625,1369.3430039510936,1.9651944828649626E-2,null,338249.6949726009,252882.71875,1337.5753655471997,3.6640931092042361E-3,null,2.0012745400841858E-2,2.3750167072565498E-2,3.3673649493169533E-2,2.9899999999999999E-2,356637.04887448385,0,3.3673649493169533E-2,2.9899999999999999E-2,356637.04887448385,3.3673649493169533E-2,2.9900000000000038E-2,356637.04887448385,356637,1410.2861664998609,3.3673507835800365E-2,2.9899858859781858E-2,null,351022.5036750568,1388.0841894225198,1.5994690557334046E-2,1.5994690557334046E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,211686,144141.25,1468.601111756697,1.9072941790496234E-2,null,207979.0896678633,144168.25,1442.6136799736648,1.8731626095935816E-4,null,1.7823476091065382E-2,1.8014130978923237E-2,3.0092917017161991E-2,2.9899999999999999E-2,218056.24923169496,0,3.0092917017161991E-2,2.9899999999999999E-2,218056.24923169496,3.0092917017161991E-2,2.9900000000000038E-2,218056.24923169496,218056,1512.510556242446,3.0091739652126304E-2,2.9898822855462637E-2,null,215832.68766343198,1497.0889059375554,1.0301091834778342E-2,1.0301091834778342E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,222009,163420,1358.5179292620242,7.249523159936766E-3,null,220716.05058830592,163457.59375,1350.2954835238784,2.3004375229462859E-4,null,5.8579763829942344E-3,6.0893677261568691E-3,3.0136922060488347E-2,2.9899999999999999E-2,228699.66792972694,0,3.0136922060488347E-2,2.9899999999999999E-2,228699.66792972694,3.0136922060488347E-2,2.9900000000000038E-2,228699.66792972694,228700,1399.1396468847138,3.0138417811890417E-2,2.9901495407393064E-2,null,229050.61506427499,1401.2846378651343,-1.5307318174045959E-3,-1.5307318174047069E-3]
["03F","NHS Hull CCG",null,null,454168,300771.90625,1510.0080511591996,-1.1142357121189383E-2,null,458275.55312574352,301211.5,1521.4410908140744,1.461551896521307E-3,null,-8.9630640293318908E-3,-7.5146121160415413E-3,3.1405252298227326E-2,2.9899999999999999E-2,468431.26062578132,0.19405066794167955,3.2933007154204663E-2,3.1425525221696476E-2,469125.11799321085,3.2933007154204663E-2,3.1425525221696393E-2,469125.11799321085,469125,1557.4604555270964,3.2932747353402236E-2,3.1425265800052227E-2,null,475580.71573220624,1578.892956385152,-1.3574384996386968E-2,-1.3574384996386968E-2]
["03H","NHS North East Lincolnshire CCG",null,null,258914,169391.1875,1528.4974609437695,-5.6535047001060601E-3,null,259785.86763454039,169266.1875,1534.7770956000318,-7.3793685400547204E-4,null,-3.3561010938705227E-3,-4.0915613571931297E-3,2.913999883405971E-2,2.9899999999999999E-2,266458.75365812174,0.10565684589265667,2.9970004948902451E-2,3.073061905925821E-2,266673.65386134014,2.9970004948902451E-2,3.0730619059258224E-2,266673.65386134014,266674,1575.4711790858996,2.9971341835512977E-2,3.0731956933135018E-2,null,269595.76618054294,1592.7325484337675,-1.0837581843129884E-2,-1.0837581843129995E-2]
["03J","NHS North Kirklees CCG",null,null,281994,196266.046875,1436.7946187839577,2.3686725037309397E-2,null,275513.64301163785,196989.609375,1398.6201804540628,3.6866412276639338E-3,null,2.3521002145394432E-2,2.7294356869283609E-2,3.3696871800371175E-2,2.9899999999999999E-2,291496.31566647388,0,3.3696871800371175E-2,2.9899999999999999E-2,291496.31566647388,3.3696871800371175E-2,2.9900000000000038E-2,291496.31566647388,291496,1479.7531754331903,3.3695752391894818E-2,2.9898884703222883E-2,null,285917.44561488758,1451.4341468163418,1.9511066815511402E-2,1.9511066815511402E-2]
["03K","NHS North Lincolnshire CCG",null,null,262801,178564.71875,1471.7409006643425,-4.7428688437340938E-3,null,264429.75163943274,178958.21875,1477.6060774768564,2.203682803381346E-3,null,-6.1594870824280834E-3,-3.9693778348077746E-3,3.2169572919202416E-2,2.9899999999999999E-2,271255.1959327393,0.10250168714803808,3.2977163525041764E-2,3.0705814845521526E-2,271467.43155154452,3.2977163525041764E-2,3.0705814845521484E-2,271467.43155154452,271467,1516.9294927953679,3.2975521402125452E-2,3.0704176333366417E-2,null,274415.01011306408,1533.4026681189466,-1.0742889435419234E-2,-1.0742889435419234E-2]
["03L","NHS Rotherham CCG",null,null,412589,265637.28125,1553.2044224308218,2.4026941121271017E-2,null,402670.8796915625,266398.0625,1511.5383194333949,2.8639852298593116E-3,null,2.4630835773459925E-2,2.7565363353173611E-2,3.2849618388232082E-2,2.9899999999999999E-2,426142.39120118227,0,3.2849618388232082E-2,2.9899999999999999E-2,426142.39120118227,3.2849618388232082E-2,2.9900000000000038E-2,426142.39120118227,426142,1599.6437661779166,3.2848670226302668E-2,2.98990545458373E-2,null,417876.32759822381,1568.6162417124331,1.9780188194157278E-2,1.9780188194157278E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,185765,120953.375,1535.8397398997754,-1.9386178383889341E-2,null,189058.71740281244,121109.2734375,1561.0589679606874,1.2889134966262983E-3,null,-1.7421663745844529E-2,-1.6155205266753958E-2,3.1227452010175405E-2,2.9899999999999999E-2,191565.96762267023,0.41717766989680971,3.4511312602216959E-2,3.3179633428251941E-2,192175.99398555083,3.4511312602216959E-2,3.317963342825192E-2,192175.99398555083,192176,1586.7983891355345,3.4511344978871206E-2,3.317966576322906E-2,null,196197.85416127543,1620.0068631616873,-2.0498971196542537E-2,-2.0498971196542648E-2]
["03N","NHS Sheffield CCG",null,null,867350,610593,1420.5043293978151,4.2018160539337712E-2,null,832265.47032892751,613445.25,1356.7070090263599,4.6712785767277776E-3,null,4.2155455106417383E-2,4.7023653557476175E-2,3.4710949806171953E-2,2.9899999999999999E-2,897456.5423143832,0,3.4710949806171953E-2,2.9899999999999999E-2,897456.5423143832,3.4710949806171953E-2,2.9900000000000038E-2,897456.5423143832,897457,1462.9781549372174,3.471147748890302E-2,2.9900525229238806E-2,null,863693.04528367193,1407.9382720522685,3.9092539763636358E-2,3.9092539763636358E-2]
["03Q","NHS Vale of York CCG",null,null,467856,361942.90625,1292.6237589440254,1.5114279340058934E-2,null,461078.1977137886,363417.84375,1268.727459708804,4.0750556911901548E-3,null,1.4699897587477473E-2,1.8834856179991588E-2,3.4096899856356888E-2,2.9899999999999999E-2,483808.43917919573,0,3.4096899856356888E-2,2.9899999999999999E-2,483808.43917919573,3.4096899856356888E-2,2.9900000000000038E-2,483808.43917919573,483808,1331.2720008674587,3.4095961150439447E-2,2.9899065103836442E-2,null,478489.19232458464,1316.6364848439962,1.1115836597219042E-2,1.111583659721882E-2]
["03R","NHS Wakefield CCG",null,null,585568,379592.1875,1542.623950868325,-1.4426121147692594E-4,null,585742.81061375665,381399.6875,1535.7716060366638,4.7616891483046597E-3,null,-2.9844261097033975E-4,4.4618254463923979E-3,3.4804063653838924E-2,2.9899999999999999E-2,605948.14594565111,0,3.4804063653838924E-2,2.9899999999999999E-2,605948.14594565111,3.4804063653838924E-2,2.9900000000000038E-2,605948.14594565111,605948,1588.7480243412629,3.4803814416088263E-2,2.9899751943417652E-2,null,607861.32536781847,1593.7646130552178,-3.1476346462093741E-3,-3.147634646209263E-3]
["03T","NHS Lincolnshire East CCG",null,null,403910,253605.703125,1592.6692303166242,-2.2526512380164232E-2,null,414080.30051758169,254547.03125,1626.7339614379482,3.711778218709938E-3,null,-2.4561179328910998E-2,-2.0940566760659807E-2,3.372276038744948E-2,2.9899999999999999E-2,417530.96014809475,0.54075059420683813,3.7989638884504684E-2,3.4151099359048913E-2,419254.39504184027,3.7989638884504684E-2,3.4151099359048809E-2,419254.39504184027,419254,1647.0590835067931,3.7988660840286181E-2,3.4150124931688453E-2,null,429716.58502744633,1688.161841516061,-2.4347640728779596E-2,-2.4347640728779596E-2]
["03V","NHS Corby CCG",null,null,117333,82345.015625,1424.894987382547,6.990558660198154E-4,null,118365.64436152381,83501.453125,1417.5279582779574,1.4043806916819612E-2,null,-8.7241899209352658E-3,5.1970961571292662E-3,4.4363716743632597E-2,2.9899999999999999E-2,122538.32797668064,0,4.4363716743632597E-2,2.9899999999999999E-2,122538.32797668064,4.4363716743632597E-2,2.9900000000000038E-2,122538.32797668064,122538,1467.4954197092004,4.4360921479890569E-2,2.9897243448731681E-2,null,122835.3061375533,1471.0559102926186,-2.4203638750276424E-3,-2.4203638750276424E-3]
["03W","NHS East Leicestershire and Rutland CCG",null,null,428003,336898.34375,1270.4217991573312,-2.0778228356607809E-2,null,438579.03181488847,338844.3125,1294.3378880378536,5.7761303553454102E-3,null,-2.4114312467524268E-2,-1.8477469524420642E-2,3.584883665297034E-2,2.9899999999999999E-2,443346.40963398124,0.47714575918452268,3.962157462354976E-2,3.3651071293814179E-2,444961.15280360315,3.962157462354976E-2,3.3651071293814283E-2,444961.15280360315,444961,1313.1724027387947,3.962121760828774E-2,3.3650716328875951E-2,null,455140.42464846856,1343.2140008207118,-2.2365459311443736E-2,-2.2365459311443625E-2]
["04C","NHS Leicester City CCG",null,null,517152,415521.0625,1244.5867289819996,-5.8277078372608315E-3,null,520391.21951625805,418147.4375,1244.5161032853587,6.320678389197143E-3,null,-6.2245852635045562E-3,5.6749524135923934E-5,3.6409666673034247E-2,2.9899999999999999E-2,535981.33193929296,0,3.6409666673034247E-2,2.9899999999999999E-2,535981.33193929296,3.6409666673034247E-2,2.9900000000000038E-2,535981.33193929296,535981,1281.799078345422,3.6409024812821045E-2,2.989936217129685E-2,null,540041.96154533012,1291.5108717970563,-7.5197148268065783E-3,-7.5197148268066893E-3]
["04D","NHS Lincolnshire West CCG",null,null,325119,240844.4375,1349.9128457139475,-1.658082782640713E-2,null,331576.57465665374,241950.1875,1370.4332205018595,4.5911377961551647E-3,null,-1.9475364516750138E-2,-1.4973640802721788E-2,3.4628412816260168E-2,2.9899999999999999E-2,336377.3549464097,0.38666599877912944,3.7682135374562886E-2,3.2939766571106574E-2,337370.17817084253,3.7682135374562886E-2,3.2939766571106643E-2,337370.17817084253,337370,1394.3779233483751,3.7681587357244473E-2,3.2939221058312596E-2,null,344097.39646744082,1422.18280557208,-1.9550849662058889E-2,-1.9550849662058889E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,306510,197463.0625,1552.2396752050779,-8.1742089903863446E-3,null,309650.06267073861,198553.5625,1559.5291203638747,5.5225518443480226E-3,null,-1.0140681528224116E-2,-4.6741321233526589E-3,3.5587676144493985E-2,2.9899999999999999E-2,317417.97861504887,0.12070063585158576,3.6541801909671268E-2,3.0848885495832125E-2,317710.42770333332,3.6541801909671268E-2,3.0848885495832201E-2,317710.42770333332,317710,1600.1223851120778,3.6540406512022505E-2,3.084749776201523E-2,null,321342.9069629329,1618.4192462572053,-1.1305390236455271E-2,-1.1305390236455271E-2]
["04F","NHS Milton Keynes CCG",null,null,371296,302910.25,1225.7624164253273,-3.0663734906895113E-2,null,384806.43784698314,305531.875,1259.4641323331098,8.654791311947907E-3,null,-3.510969806683828E-2,-2.6758773864684282E-2,3.8813569572175188E-2,2.9899999999999999E-2,385707.32312787033,0.69099480606027841,4.4292825537592062E-2,3.5332241052749326E-2,387741.74895080581,4.4292825537592062E-2,3.5332241052749236E-2,387741.74895080581,387742,1269.0721712750922,4.4293501680599867E-2,3.5332911394092559E-2,null,399337.29801077762,1307.0233605275312,-2.9036351146104811E-2,-2.9036351146104589E-2]
["04G","NHS Nene CCG",null,null,920403,700670.125,1313.6038874213455,-1.3737193618474808E-2,null,937358.07545941311,705242.9375,1329.1279155268578,6.5263414791660868E-3,null,-1.8088152119565604E-2,-1.1679860097858819E-2,3.6621479089393283E-2,2.9899999999999999E-2,954109.51921831479,0.30161033177169316,3.9008056962768434E-2,3.2271103243923092E-2,956306.13265270297,3.9008056962768434E-2,3.2271103243923127E-2,956306.13265270297,956306,1355.9951459988922,3.9007912838180614E-2,3.2270960053842668E-2,null,972754.10259999963,1379.3177511969052,-1.6908797974777734E-2,-1.6908797974777623E-2]
["04H","NHS Newark & Sherwood CCG",null,null,200533,137881.5625,1454.3858973167642,-1.1340524481956216E-2,null,203708.28059331467,138786.6875,1467.7796859537748,6.5645107553811144E-3,null,-1.5587390871232398E-2,-9.1252037108738859E-3,3.6660789626967061E-2,2.9899999999999999E-2,207884.69812626459,0.23564115457388987,3.8525438256740152E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AG73,G73,T73, $P$1))","v":3.1752487952683497E-2},208258.62170993886,3.8525438256740152E-2,3.1752487952683595E-2,208258.62170993886,208259,{"$f":"AA73/K73*1000","v":1500.5689936940096},{"$f":"AA73/E73-1","v":3.8527324679728414E-2},{"$f":"AB73/G73-1","v":3.1754362072988984E-2},null,211400.60652234583,{"$f":"AF73/K73*1000","v":1523.2052175202023},-1.4860915368347105E-2,-1.4860915368347216E-2]
["04K","NHS Nottingham City CCG",null,null,504609,384540.0625,{"$f":"E74/F74*1000","v":1312.240385876569},-2.9267560768486245E-2,null,519189.97924802609,386002.6875,{"$f":"J74/K74*1000","v":1345.0423949393514},{"$f":"K74/F74-1","v":3.8035698816167862E-3},null,{"$f":"E74/J74-1","v":-2.808409220290542E-2},{"$f":"G74/L74-1","v":-2.4387342128544209E-2},{"$f":"(1+M74)*(1+R74)-1","v":3.3817296621077242E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":2.9899999999999999E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":521673.51223066519},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0.6297570594846793},{"$f":"(1+M74)*(1+V74)-1","v":3.8786949221049971E-2},3.4850821803272633E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":524181.24365948478},{"$f":"MAX(U74,$X$1)","v":3.8786949221049971E-2},{"$f":"(1+X74)/(1+M74) - 1","v":3.4850821803272591E-2},{"$f":"(1+IF($Z$2=1,X74,0))*$E74","v":524181.24365948478},{"$f":"IF(ROUND(Z74,0)/E74>$AA$1,ROUND(Z74,0),ROUNDUP(Z74,0))","v":524181},1357.9724104900176,3.8786466353156523E-2,3.4850340765042009E-2,null,538795.36066811648,1395.8331848871296,{"$f":"AA74/AF74-1","v":-2.7124139766152355E-2},-2.7124139766152244E-2]
["04L","NHS Nottingham North and East CCG",null,null,217772,155536.734375,1400.1322637708877,-2.7999417633509549E-2,null,224820.88526953073,156546.078125,1436.1323385566654,6.4894235696530966E-3,null,-3.1353338285631471E-2,-2.5067379808436319E-2,3.6583457334385727E-2,2.9899999999999999E-2,225738.85267062386,0.647317748442513,4.1705355986470627E-2,3.4988874788092011E-2,226854.25878388569,4.1705355986470627E-2,3.4988874788091984E-2,226854.25878388569,226854,1449.1196631502964,4.1704167661591018E-2,3.4987694125035107E-2,null,233310.45437349431,1490.362819483724,-2.767323217826545E-2,-2.7673232178265561E-2]
["04M","NHS Nottingham West CCG",null,null,136429,95606.65625,1426.9822348273999,1.4376421497521275E-2,null,134788.08837892275,96096.2890625,1402.6357281211767,5.1213255614721565E-3,null,1.2174010632632681E-2,1.7357683265943225E-2,3.5174453195760291E-2,2.9899999999999999E-2,141227.81547504439,0,3.5174453195760291E-2,2.9899999999999999E-2,141227.81547504439,3.5174453195760291E-2,2.9900000000000038E-2,141227.81547504439,141228,1469.650923857703,3.5175805730453202E-2,2.9901345643216226E-2,null,139877.8859273674,1455.6013275017551,9.6520909197443938E-3,9.6520909197446159E-3]
["04N","NHS Rushcliffe CCG",null,null,167192,129817.625,1287.8990814999117,1.2198393276022124E-2,null,166038.96309722945,130702.5,1270.3579740037831,6.8162932421540479E-3,null,6.9443754722520179E-3,1.3808003614008468E-2,3.6920100410094525E-2,2.9899999999999999E-2,173364.74542776452,0,3.6920100410094525E-2,2.9899999999999999E-2,173364.74542776452,3.6920100410094525E-2,2.9900000000000038E-2,173364.74542776452,173365,1326.4092117595303,3.6921623044164686E-2,2.9901512325615665E-2,null,172308.83989036843,1318.3285697700383,6.1294598135739342E-3,6.1294598135741563E-3]
["04Q","NHS South West Lincolnshire CCG",null,null,187405,136527.40625,1372.6548035112912,-9.2832783643124195E-3,null,190416.62580752408,137420.75,1385.6468241333575,6.5433290980725367E-3,null,-1.5815981376375521E-2,-9.3761414494577533E-3,3.6638974638104838E-2,2.9899999999999999E-2,194271.32704205404,0.24212114782331187,3.8554859691415588E-2,3.1803430282556777E-2,194630.37348046975,3.8554859691415588E-2,3.1803430282556722E-2,194630.37348046975,194630,1416.3072170687469,3.8552866785838136E-2,3.1801450332444414E-2,null,197607.03919549074,1437.9708973753288,-1.5065451147950215E-2,-1.5065451147950104E-2]
["04V","NHS West Leicestershire CCG",null,null,500620,402919.5625,1242.4812458690189,-1.9593400049225718E-2,null,513017.75974178617,406123.09375,1263.2075536625061,7.9507960103077924E-3,null,-2.4166336362363428E-2,-1.6407681962789078E-2,3.80885248110161E-2,2.9899999999999999E-2,519687.8772908909,0.42369740381637383,4.1445896202019883E-2,3.3230888178562998E-2,521368.6445566552,4.1445896202019883E-2,3.3230888178563012E-2,521368.6445566552,521369,1283.7708764253202,4.1446606208301651E-2,3.3231592584258562E-2,null,532390.06902553909,1310.9081389822813,-2.0701116844105583E-2,-2.0701116844105472E-2]
["04Y","NHS Cannock Chase CCG",null,null,194567,133701.59375,1455.2332140767767,-2.9183973198785518E-2,null,200575.8031520943,133863.078125,1498.3653891837048,1.2077969339838734E-3,null,-2.995776687748275E-2,-2.8786152842482648E-2,3.1143910062310098E-2,2.9899999999999999E-2,200626.5771490935,0.74334803983170161,3.699478309675075E-2,3.5743814892730541E-2,201764.96396278549,3.699478309675075E-2,3.5743814892730486E-2,201764.96396278549,201765,1507.2490699160069,3.6994968314256749E-2,3.5743999886801658E-2,null,208149.84210048322,1554.9458821357371,-3.0674258678519584E-2,-3.0674258678519473E-2]
["05A","NHS Coventry and Rugby CCG",null,null,703029,534572.25,1315.1243821578842,-1.1147481071028698E-2,null,712851.43736619095,540727.25,1318.3197949912658,1.1513878619775042E-2,null,-1.3779080536727828E-2,-2.4238525777448006E-3,4.1758143590506336E-2,2.9899999999999999E-2,732386.18593029003,6.259141582297742E-2,4.225587021382271E-2,3.0392061091633765E-2,732736.1021805536,4.225587021382271E-2,3.0392061091633726E-2,732736.1021805536,732736,1355.0935337547721,4.2255724870524647E-2,3.0391917402752266E-2,null,739769.76184091554,1368.101500046309,-9.5080418310313775E-3,-9.5080418310311554E-3]
["05C","NHS Dudley CCG",null,null,485952,322034.875,1509.0042654541687,-1.099279004757836E-2,null,490116.62076108844,322859.25,1518.0504221610142,2.5598935519017818E-3,null,-8.4972036953598895E-3,-5.9590620804069738E-3,3.2536434369103695E-2,2.9899999999999999E-2,501763.14535453467,0.15388152563994767,3.3749267524509685E-2,3.1109736359100939E-2,502352.52405207051,3.3749267524509685E-2,3.1109736359100859E-2,502352.52405207051,502353,1555.9504644825879,3.3750246937969131E-2,3.1110713271767843E-2,null,508624.14916959923,1575.3742510694653,-1.2329633148244645E-2,-1.2329633148244867E-2]
["05D","NHS East Staffordshire CCG",null,null,189726,143672.5,1320.544989472585,-3.9505890996224702E-2,null,198126.9520288179,144150.78125,1374.4424436049867,3.3289686613653391E-3,null,-4.2401863768620318E-2,-3.9214049582924404E-2,3.3328504824340133E-2,2.9899999999999999E-2,196049.28390630276,1,4.1746143645088551E-2,3.8289709739946186E-2,197646.32884920808,4.1746143645088551E-2,3.8289709739946165E-2,197646.32884920808,197646,1371.1059925316915,4.1744410360203599E-2,3.8287982205968074E-2,null,205608.51873731037,1426.3434228686178,-3.8726599394859895E-2,-3.8726599394860006E-2]
["05F","NHS Herefordshire CCG",null,null,272961,190084.8125,1435.9958400148353,-8.5444887318375518E-4,null,273532.80216008396,190942.375,1432.5411117363758,4.5114730036626138E-3,null,-2.090433599072794E-3,2.411608469841342E-3,3.454636604647221E-2,2.9899999999999999E-2,282390.81062241108,0,3.454636604647221E-2,2.9899999999999999E-2,282390.81062241108,3.454636604647221E-2,2.9900000000000038E-2,282390.81062241108,282391,1478.9331074362096,3.454705983638684E-2,2.9900690673958286E-2,null,283861.80528341408,1486.6359826278169,-5.1814131244095618E-3,-5.1814131244095618E-3]
["05G","NHS North Staffordshire CCG",null,null,327386,220264.125,1486.3337368261853,1.9735877612757413E-2,null,321269.81110492127,220962.984375,1453.9530773158315,3.1728243307891368E-3,null,1.9037546273158235E-2,2.2270773393961329E-2,3.3167691778279718E-2,2.9899999999999999E-2,338244.63794052385,0,3.3167691778279718E-2,2.9899999999999999E-2,338244.63794052385,3.3167691778279718E-2,2.9900000000000038E-2,338244.63794052385,338245,1530.7767541099042,3.3168797688355678E-2,2.990110241231525E-2,null,333401.43428184593,1508.8564956926214,1.452772909806832E-2,1.4527729098068098E-2]
["05H","NHS Warwickshire North CCG",null,null,272397,193794.265625,1405.5988660010178,-2.1032584904606244E-2,null,278526.26936853112,194543.78125,1431.689399573296,3.8675841237238995E-3,null,-2.2006072829063084E-2,-1.8223599043238226E-2,3.3883224889023289E-2,2.9899999999999999E-2,281626.68881009525,0.47059003339543509,3.7597066740599372E-2,3.3599533594182121E-2,282638.32818893902,3.7597066740599372E-2,3.3599533594182107E-2,282638.32818893902,282638,1452.8246453521629,3.7595861922121054E-2,3.3598333417487858E-2,null,289043.83319823723,1485.7521085539054,-2.2162151419587217E-2,-2.2162151419587106E-2]
["05J","NHS Redditch and Bromsgrove CCG",null,null,237765,179792.78125,1322.4390787380403,-3.9805849796368808E-2,null,248144.20848533232,180447.46875,1375.1603732891504,3.6413447494849649E-3,null,-4.1827325121496117E-2,-3.8338288082727212E-2,3.3650220957494703E-2,2.9899999999999999E-2,245765.84478595873,0.99001389497036052,4.1461534742162964E-2,3.7682973295722726E-2,247623.10180797038,4.1461534742162964E-2,3.7682973295722677E-2,247623.10180797038,247623,1372.2719510300697,4.1461106554791405E-2,3.7682546661872207E-2,null,257514.50076560242,1427.0884626393654,-3.8411432118170219E-2,-3.8411432118170108E-2]
["05L","NHS Sandwell and West Birmingham CCG",null,null,807143,583751.6875,1382.682084323739,-3.9146814293493204E-2,null,840787.16862616315,587474.25,1431.1898242793843,6.3769622935778703E-3,null,-4.00150833428361E-2,-3.38932957269098E-2,3.646763346615578E-2,2.9899999999999999E-2,836577.59507877333,0.87523036092730278,4.339211579521729E-2,3.6780604970606895E-2,842166.64251929906,4.339211579521729E-2,3.6780604970606978E-2,842166.64251929906,842167,1433.5385763716454,4.3392558691582428E-2,3.6781045060535256E-2,null,872536.53551091789,1485.2336685580992,-3.4806033071308473E-2,-3.4806033071308362E-2]
["05N","NHS Shropshire CCG",null,null,452474,313786.34375,1441.9811728979998,-3.4342622821466606E-2,null,470922.45965184428,315019.0625,1494.9014701351425,3.9285289960933056E-3,null,-3.9175153517806982E-2,-3.5400525248235004E-2,3.3945992013076465E-2,2.9899999999999999E-2,467833.67879012477,0.91415171719134936,4.1160809107892993E-2,3.7086584389658846E-2,471098.19594028476,4.1160809107892993E-2,3.7086584389658839E-2,471098.19594028476,471098,1495.4587073599712,4.1160376065807025E-2,3.7086153042134251E-2,null,488705.18815160019,1551.3511603812872,-3.6028240703142034E-2,-3.6028240703142256E-2]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,301727,218756.5625,1379.2820501099252,-4.244853312208452E-2,null,315820.03343678603,219024.84375,1441.9370333954912,1.2263917796750956E-3,null,-4.4623620874914782E-2,-4.3451955137059795E-2,3.1163060893887318E-2,2.9899999999999999E-2,311129.73687432992,1,4.4168756290920985E-2,4.2889764856194036E-2,315053.90632939071,4.4168756290920985E-2,4.2889764856194112E-2,315053.90632939071,315054,1438.4395605806703,4.4169066739138341E-2,4.2890074924146537E-2,null,327745.86494956253,1496.3867081839319,-3.8724714197433729E-2,-3.872471419743384E-2]
["05R","NHS South Warwickshire CCG",null,null,382918,290531.75,1317.9902024477533,-2.6361891317913111E-2,null,394188.76560983184,291609.40625,1351.7697205963561,3.7092546683796801E-3,null,-2.8592305497076587E-2,-2.4989106971341601E-2,3.3720161382964298E-2,2.9899999999999999E-2,395830.05675644195,0.64529650022831764,3.8811963163478902E-2,3.497298478800713E-2,397779.79931063304,3.8811963163478902E-2,3.4972984788007144E-2,397779.79931063304,397780,1364.0849419616416,3.8812487268814699E-2,3.4973506956487155E-2,null,409073.91634499934,1402.8145443096432,-2.7608497862460668E-2,-2.7608497862460779E-2]
["05T","NHS South Worcestershire CCG",null,null,422676,317283.6875,1332.1705989060656,-4.2449700330092321E-2,null,443446.66895689029,319072.6875,1389.7982695773364,5.6384871661578906E-3,null,-4.683915882319889E-2,-4.1464773652939213E-2,3.5707077932426001E-2,2.9899999999999999E-2,437768.5248721661,1,4.6595834076784692E-2,4.0727704272777561E-2,442370.94076423906,4.6595834076784692E-2,4.072770427277761E-2,442370.94076423906,442371,1386.4270347489394,4.6595974221389502E-2,4.0727843631609417E-2,null,460191.87096745364,1442.2791075386344,-3.8724871280296891E-2,-3.8724871280296891E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,203437,150473.53125,1351.9786391003568,-4.0142501871695546E-2,null,212263.67898982263,150934,1406.3344176250721,3.0601312149374227E-3,null,-4.1583557921116787E-2,-3.8650677849801807E-2,3.3051629138264094E-2,2.9899999999999999E-2,210160.92427700103,0.99808077081476576,4.092203099344105E-2,3.7746390869552629E-2,211762.05521921266,4.092203099344105E-2,3.774639086955256E-2,211762.05521921266,211762,1403.0105874090661,4.0921759561928228E-2,3.7746120266121563E-2,null,220279.06941444997,1459.4396849911218,-3.866490555407831E-2,-3.8664905554078421E-2]
["05W","NHS Stoke on Trent CCG",null,null,450021,293995,1530.7097059473799,-9.6092646750394195E-3,null,453866.29954722244,294842.5,1539.3516862298429,2.8827020867701059E-3,null,-8.4723178413081968E-3,-5.6140389228590548E-3,3.2868894879164667E-2,2.9899999999999999E-2,464812.69294241659,0.14497195410869088,3.4011874228247807E-2,3.1039693950952539E-2,465327.0576520703,3.4011874228247807E-2,3.1039693950952518E-2,465327.0576520703,465327,1578.2222712125965,3.4011746118514541E-2,3.1039566209459801E-2,null,471004.96221793909,1597.4798823708898,-1.2054994476495162E-2,-1.2054994476495162E-2]
["05X","NHS Telford and Wrekin CCG",null,null,252177,189833.40625,1328.4121324141283,-4.2450508870273684E-2,null,264687.45820711303,190842.6875,1386.9405303104056,5.3166682826668588E-3,null,-4.7265020760159482E-2,-4.2199644914247547E-2,3.5375636664318533E-2,2.9899999999999999E-2,261097.92192709786,1,4.7063650771696164E-2,4.1526201450875752E-2,264045.37026065402,4.7063650771696164E-2,4.152620145087571E-2,264045.37026065402,264045,1383.5741020991438,4.706218251466221E-2,4.1524740958793771E-2,null,274682.44806184917,1439.3134558108188,-3.8726347958912832E-2,-3.8726347958912721E-2]
["05Y","NHS Walsall CCG",null,null,445220,291028.75,1529.8144942724732,2.1153736526904998E-2,null,435856.88160651625,292661.875,1489.2847987340897,5.6115589954601752E-3,null,2.1482093752821729E-2,2.7214200784721809E-2,3.5679344609424568E-2,2.9899999999999999E-2,461105.15780700801,0,3.5679344609424568E-2,2.9899999999999999E-2,461105.15780700801,3.5679344609424568E-2,2.9900000000000038E-2,461105.15780700801,461105,1575.5554084384923,3.5678990162167024E-2,2.9899647530645224E-2,null,452315.48202257854,1545.5223951619203,1.943227310751805E-2,1.9432273107518272E-2]
["06A","NHS Wolverhampton CCG",null,null,417446,285175.65625,1463.8205991679908,-3.5296519294870876E-2,null,432016.2433788834,286551.59375,1507.6385991270845,4.8248771234309373E-3,null,-3.3726147111799998E-2,-2.906399450403041E-2,3.4869140949421507E-2,2.9899999999999999E-2,432001.98341277218,0.75052277608858387,4.0797827710822965E-2,3.5800218930062605E-2,434476.88998657221,4.0797827710822965E-2,3.5800218930062577E-2,434476.88998657221,434477,1516.2260810144246,4.079809125012579E-2,3.5800481203926315E-2,null,448329.81561574549,1564.5692622002578,-3.0898715930190224E-2,-3.0898715930190224E-2]
["06D","NHS Wyre Forest CCG",null,null,169689,117548.75,1443.5627771456523,-4.2160150967594623E-2,null,177630.21026604727,117911.875,1506.4658268393007,3.0891438658429138E-3,null,-4.4706417079354077E-2,-4.1755377767595747E-2,3.3081509267431697E-2,2.9899999999999999E-2,175302.5682260812,1,4.4259255391261298E-2,4.1043322796567631E-2,177199.30878808774,4.4259255391261298E-2,4.1043322796567638E-2,177199.30878808774,177199,1502.8087713811692,4.4257435661710476E-2,4.1041508671111337E-2,null,184337.7896939874,1563.3522042965342,-3.8726675120919318E-2,-3.8726675120919318E-2]
["06F","NHS Bedfordshire CCG",null,null,661096,497931.125,1327.685631220583,1.1288232495985095E-3,null,662655.68642899499,503442.40625,1316.2492436124514,1.1068360609110428E-2,null,-2.3536905529325525E-3,8.6886185603756161E-3,4.1299304591322805E-2,2.9899999999999999E-2,688398.80506810511,0,4.1299304591322805E-2,2.9899999999999999E-2,688398.80506810511,4.1299304591322805E-2,2.9900000000000038E-2,688398.80506810511,688399,1367.3838187920826,4.1299599453029412E-2,2.9900291633798703E-2,null,687678.54511638498,1365.9527615853972,1.0476622961868021E-3,1.0476622961868021E-3]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,1191771,983454,1211.8218035617326,-3.3331988014856928E-2,null,1234609.0026527178,988083.5,1249.4986533554277,4.7073884492818685E-3,null,-3.4697626990144004E-2,-3.0153573749372886E-2,3.474813936391552E-2,2.9899999999999999E-2,1233182.8247978729,0.77865910263067484,4.0898367294435856E-2,3.6021412066067411E-2,1240512.4880888571,4.0898367294435856E-2,3.6021412066067349E-2,1240512.4880888571,1240512,1255.4728421231607,4.0897957745237967E-2,3.6021004435743631E-2,null,1281229.6643934189,1296.6815703262114,-3.1780144906882191E-2,-3.1780144906882302E-2]
["06K","NHS East and North Hertfordshire CCG",null,null,842819,613067.4375,1374.7574058685836,3.3889323534889826E-2,null,813212.74320233997,617798,1316.3084749421978,7.7162188213593108E-3,null,3.640653327820953E-2,4.4403672876870637E-2,3.7846933764118074E-2,2.9899999999999999E-2,874717.1148681402,0,3.7846933764118074E-2,2.9899999999999999E-2,874717.1148681402,3.7846933764118074E-2,2.9900000000000038E-2,874717.1148681402,874717,1415.8624663725036,3.784679747371622E-2,2.9899864753192062E-2,null,843920.85900467425,1366.0142295777491,3.6491740507097914E-2,3.6491740507097914E-2]
["06L","NHS Ipswich and East Suffolk CCG",null,null,556127,413861.6875,1343.7508636263897,-3.2207752308226256E-2,null,576774.43268030568,415892.8125,1386.834336504206,4.9077386512130783E-3,null,-3.5798106695464682E-2,-3.1066055796121206E-2,3.4954480036884394E-2,2.9899999999999999E-2,575566.13011947239,0.80222222843437585,4.1292084523165018E-2,3.6206653081194223E-2,579090.64308961423,4.1292084523165018E-2,3.6206653081194196E-2,579090.64308961423,579091,1392.4044431520442,4.1292726301725979E-2,3.6207291725456336E-2,null,598554.28822072176,1439.2032519694524,-3.2517164447320002E-2,-3.251716444731978E-2]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,379238,242140.625,1566.1890688520359,-2.1105326700892935E-2,null,388592.13506301178,242885.5625,1599.8980386617743,3.0764664128541952E-3,null,-2.4071858946643321E-2,-2.1069448799333479E-2,3.3068452758598488E-2,2.9899999999999999E-2,391778.81388726539,0.54407872948569347,3.7358875040012673E-2,3.4177263424150908E-2,393405.90505242435,3.7358875040012673E-2,3.4177263424150839E-2,393405.90505242435,393406,1619.7175161450778,3.7359125404099691E-2,3.4177513020363648E-2,null,403265.94875215879,1660.3125546095757,-2.4450238813043312E-2,-2.4450238813043201E-2]
["06N","NHS Herts Valleys CCG",null,null,892861,661256.5,1350.2491090824815,3.6946610413994829E-2,null,856915.77690710907,665965.0625,1286.7278257665494,7.1206294380470325E-3,null,4.1947206553518024E-2,4.9366526505393749E-2,3.723353625824477E-2,2.9899999999999999E-2,926105.37241707265,0,3.723353625824477E-2,2.9899999999999999E-2,926105.37241707265,3.723353625824477E-2,2.9900000000000038E-2,926105.37241707265,926105,1390.6209982299185,3.7233119152925154E-2,2.9899585843734089E-2,null,889274.1838923319,1335.3165713439089,4.1416715760779654E-2,4.1416715760779654E-2]
["06P","NHS Luton CCG",null,null,322191,239908.109375,1342.9766956997012,-1.4622341383959014E-2,null,326013.1323673483,241516.59375,1349.8581083203451,6.7045852647098503E-3,null,-1.1723860138988407E-2,-5.0978784942119493E-3,3.6805052364124791E-2,2.9899999999999999E-2,334049.25662624976,0.13164308571238087,3.7846900335966716E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AG105,G105,T105, $P$1))","v":3.0934909333971188E-2},334384.93066614546,3.7846900335966716E-2,3.093490933397125E-2,334384.93066614546,334385,{"$f":"AA105/K105*1000","v":1384.5218450957886},{"$f":"AA105/E105-1","v":3.784711553084974E-2},{"$f":"AB105/G105-1","v":3.0935123095670702E-2},null,338323.87036979903,{"$f":"AF105/K105*1000","v":1400.8307467271038},-1.1642307016332398E-2,-1.1642307016332398E-2]
["06Q","NHS Mid Essex CCG",null,null,527067,397889.4375,1324.6569280945037,-4.0686944941414893E-5,null,526628.97252114385,399975.65625,1316.6525619548725,5.2432121925829467E-3,null,8.3175727449846804E-4,6.0793305469644121E-3,3.5299984237141313E-2,2.9899999999999999E-2,545672.45679191733,0,3.5299984237141313E-2,2.9899999999999999E-2,545672.45679191733,3.5299984237141313E-2,2.9900000000000038E-2,545672.45679191733,545672,1364.2630281952315,3.5299117569492999E-2,2.989913785277265E-2,null,546515.26132837636,1366.371309824875,-1.5429785553046083E-3,-1.5429785553047193E-3]
["06T","NHS North East Essex CCG",null,null,542751,362455.78125,1497.4267981827095,-7.6124881875065942E-3,null,549532.676190987,365919.3125,1501.7864797474633,9.5557346003845023E-3,null,-1.2340806079073063E-2,-2.9029969463348904E-3,3.9741451064936095E-2,2.9899999999999999E-2,564320.71230694512,7.4964414366297999E-2,4.0336413715056585E-2,3.0489331157983249E-2,564643.62888026063,4.0336413715056585E-2,3.0489331157983246E-2,564643.62888026063,564644,1543.0833539292901,4.0337097490377616E-2,3.0490008461174778E-2,null,570283.84271991672,1558.4961581384605,-9.8895362229061146E-3,-9.8895362229062256E-3]
["06V","NHS North Norfolk CCG",null,null,267353,175923.09375,1519.7152022572363,-2.0057975000824402E-2,null,274017.45536455588,176687.609375,1550.8583557944009,4.345737723817189E-3,null,-2.4321280393212241E-2,-2.0081236575091421E-2,3.4375675281759444E-2,2.9899999999999999E-2,276543.43991360423,0.51856001485064995,3.8470039916107091E-2,3.3976648588788766E-2,277638.080581691,3.8470039916107091E-2,3.3976648588788683E-2,277638.080581691,277638,1571.3495755706554,3.8469738510508611E-2,3.3976348487352315E-2,null,284364.7597096159,1609.4210607948346,-2.3655391464417197E-2,-2.3655391464417086E-2]
["06W","NHS Norwich CCG",null,null,302688,239075.65625,1266.0762067865285,-1.3481606129826962E-2,null,307385.39476090315,240052.09375,1280.4945374941271,4.0842196788908325E-3,null,-1.528177604065073E-2,-1.1259970492193405E-2,3.4106337847289669E-2,2.9899999999999999E-2,313011.57919032039,0.29076747558924221,3.6401536170700854E-2,3.2185862359379848E-2,313706.30818043707,3.6401536170700854E-2,3.2185862359379813E-2,313706.30818043707,313706,1306.8246775081502,3.6400518025161199E-2,3.2184848355255591E-2,null,318992.72184371966,1328.8479048882266,-1.6573173874197988E-2,-1.6573173874198099E-2]
["06Y","NHS South Norfolk CCG",null,null,306278,234526.75,1305.9405803389166,-3.7068609151483134E-2,null,320862.39839062287,236620.125,1356.0232815810696,8.9259540756012612E-3,null,-4.5453747350188367E-2,-3.6933511335998981E-2,3.9092840102461723E-2,2.9899999999999999E-2,318251.27688090177,0.95373818814716538,4.6657557648614789E-2,3.7397792593792424E-2,320568.18344150245,4.6657557648614789E-2,3.73977925937925E-2,320568.18344150245,320568,1354.7791000448503,4.6656958710713736E-2,3.739719895468685E-2,null,332978.6370609536,1407.2287260475143,-3.7271571445232854E-2,-3.7271571445232854E-2]
["07G","NHS Thurrock CCG",null,null,244862,182607.109375,1340.9226006483352,3.1274063760831972E-2,null,237345.25593078459,184554.375,1286.0451340196328,1.0663690103111634E-2,null,3.1670083481287081E-2,4.2671493540182848E-2,4.0882534437194806E-2,2.9899999999999999E-2,254872.5791473604,0,4.0882534437194806E-2,2.9899999999999999E-2,254872.5791473604,4.0882534437194806E-2,2.9900000000000038E-2,254872.5791473604,254873,1381.0184667797769,4.0884253171173945E-2,2.9901700599315184E-2,null,246307.76379257266,1334.6081001470307,3.4774527913949749E-2,3.4774527913949749E-2]
["07H","NHS West Essex CCG",null,null,451448,321457,1404.3806792199266,1.5715456019330665E-2,null,443659.97956727911,324123.21875,1368.800363263945,8.2941692045903626E-3,null,1.7554029642964153E-2,2.5993794939635606E-2,3.8442164863807582E-2,2.9899999999999999E-2,468802.63844343618,0,3.8442164863807582E-2,2.9899999999999999E-2,468802.63844343618,3.8442164863807582E-2,2.9900000000000038E-2,468802.63844343618,468803,1446.3727770196963,3.8442965745778102E-2,2.9900794293961974E-2,null,460413.23650194495,1420.4882892301123,1.822224652313964E-2,1.822224652313964E-2]
["07J","NHS West Norfolk CCG",null,null,284616,178607.328125,1593.5292408652394,-2.1459801399533185E-2,null,291916.52556836238,179520.9375,1626.0862361436944,5.1151841561651867E-3,null,-2.5008949233512046E-2,-2.0021690458228547E-2,3.5168128162434531E-2,2.9899999999999999E-2,294625.41196507949,0.51702234882449438,3.925347939652446E-2,3.396456025984701E-2,295788.1682919212,3.925347939652446E-2,3.3964560259847065E-2,295788.1682919212,295788,1647.651823342333,3.925288810186367E-2,3.3963971974374729E-2,null,302939.7252743438,1687.4896571568083,-2.3607749917470056E-2,-2.3607749917470056E-2]
["07K","NHS West Suffolk CCG",null,null,353959,255215.78125,1386.9009128917257,-2.5798721335504093E-2,null,365062.70360479888,256610.453125,1422.6337982691985,5.4646772553372802E-3,null,-3.0415880601211143E-2,-2.5117416316796315E-2,3.5528071105271897E-2,2.9899999999999999E-2,366534.48052035092,0.64860984678621858,4.0654968264593139E-2,3.4999032591892139E-2,368349.19191196712,4.0654968264593139E-2,3.4999032591892076E-2,368349.19191196712,368349,1435.4403552709912,4.0654426077596506E-2,3.4998493351669602E-2,null,378848.01116560289,1476.3545543526966,-2.7712990054509112E-2,-2.7712990054509001E-2]
["07L","NHS Barking and Dagenham CCG",null,null,332208,235011.34375,1413.5828283820874,6.0740509925187203E-2,null,313785.5333887444,238261.5625,1316.9792479168536,1.3830050490913903E-2,null,5.8710375880943744E-2,7.3352393834631435E-2,3.8150384765254231E-2,2.3988571124483729E-2,344881.86302209558,0,3.8150384765254231E-2,2.3988571124483729E-2,344881.86302209558,3.8150384765254231E-2,2.3988571124483826E-2,344881.86302209558,344882,1447.4932355066715,3.8150797090979127E-2,2.3988977825513125E-2,null,325634.53917098808,1366.7103319318999,5.9107553142282665E-2,5.9107553142282665E-2]
["07M","NHS Barnet CCG",null,null,572344,437661.96875,1307.730716549723,3.1816206951481574E-2,null,553112.3126717658,441642.9375,1252.3970513436907,9.0959896775357763E-3,null,3.4769949769038799E-2,4.4182206550761993E-2,3.9267959768894078E-2,2.9899999999999999E-2,594818.78116596793,0,3.9267959768894078E-2,2.9899999999999999E-2,594818.78116596793,3.9267959768894078E-2,2.9900000000000038E-2,594818.78116596793,594819,1346.8323604744614,3.9268342115930333E-2,2.9900378900560742E-2,null,573998.65156795224,1299.6894161088044,3.627246923868932E-2,3.6272469238689542E-2]
["07N","NHS Bexley CCG",null,null,357135,248993.375,1434.3152704364122,2.0709449684366943E-2,null,348765.93255682004,251494.125,1386.7756654626426,1.0043439910800922E-2,null,2.3996229740175457E-2,3.4280674342457518E-2,4.0243738764133896E-2,2.9899999999999999E-2,371507.44764352898,0,4.0243738764133896E-2,2.9899999999999999E-2,371507.44764352898,4.0243738764133896E-2,2.9900000000000038E-2,371507.44764352898,371507,1477.1995170861346,4.0242485334677447E-2,2.9898759034109768E-2,null,361935.84994238557,1439.1423654225941,2.6444327245112698E-2,2.6444327245112698E-2]
["07P","NHS Brent CCG",null,null,493166,386772.15625,1275.081445317976,-3.2391246707826005E-2,null,506443.16008620441,387949.21875,1305.4367314309857,3.0432968893427947E-3,null,-2.6216486138236017E-2,-2.3252973799607335E-2,3.3034291466334187E-2,2.9899999999999999E-2,509457.38938528614,0.60046413943466326,3.7769193591128403E-2,3.4620536131868156E-2,511792.48212656245,3.7769193591128403E-2,3.4620536131868107E-2,511792.48212656245,511792,1319.2242058097972,3.7768215975959363E-2,3.4619561482845507E-2,null,525567.20276412112,1354.731952953884,-2.621016435514445E-2,-2.6210164355144228E-2]
["07Q","NHS Bromley CCG",null,null,508999,360567.53125,1411.660662388053,3.681820244745726E-2,null,488862.05328945676,364165.25,1342.4181831996787,9.9779332252341035E-3,null,4.1191470221600746E-2,5.1580409186155141E-2,3.9772216561023921E-2,2.9499934954663454E-2,529243.01845734462,0,3.9772216561023921E-2,2.9499934954663454E-2,529243.01845734462,3.9772216561023921E-2,2.9499934954663409E-2,529243.01845734462,529243,1453.3045094225768,3.9772180298978999E-2,2.9499899050864364E-2,null,507322.20737492258,1393.1098790313533,4.3208817407193623E-2,4.3208817407193623E-2]
["07R","NHS Camden CCG",null,null,405504,293392.75,1382.1200421619144,9.241875088931506E-2,null,369383.87377304281,295595.875,1249.6245888852231,7.5091323831280032E-3,null,9.7784794604082181E-2,0.10602820595494933,2.4881603939315378E-2,1.724299164921228E-2,415593.58992380812,0,2.4881603939315378E-2,1.724299164921228E-2,415593.58992380812,2.4881603939315378E-2,1.724299164921228E-2,415593.58992380812,415594,1405.9533137937058,2.4882615214646409E-2,1.7243995387340894E-2,null,383332.35510975879,1296.8122613678518,8.4161027526632237E-2,8.4161027526632237E-2]
["07T","NHS City and Hackney CCG",null,null,459898,331951.25,1385.4383738576071,4.9789879167839057E-2,null,438251.03563868499,335825.71875,1304.9954520157935,1.1671800452626613E-2,null,4.9393983358802185E-2,6.1642300528753191E-2,3.8939255027072628E-2,2.6952866099703814E-2,477806.08550844062,0,3.8939255027072628E-2,2.6952866099703814E-2,477806.08550844062,3.8939255027072628E-2,2.6952866099703821E-2,477806.08550844062,477806,1422.7796542161052,3.8939069097930323E-2,2.6952682315652288E-2,null,454800.0428515948,1354.2740101753889,5.0584773484535939E-2,5.0584773484536161E-2]
["07V","NHS Croydon CCG",null,null,579468,422190.90625,1372.5260099677951,-2.3400912268617846E-2,null,591819.4466993229,425217.75,1391.8032506858494,7.1693722086179079E-3,null,-2.0870295439274655E-2,-1.3850550146764617E-2,3.7283736437655701E-2,2.9899999999999999E-2,601072.73218605551,0.35766430333801463,4.0115665421706748E-2,3.2711770355805338E-2,602713.74441058561,4.0115665421706748E-2,3.2711770355805303E-2,602713.74441058561,602714,1417.4243666921243,4.0116106497684045E-2,3.271220829205479E-2,null,614167.42421840411,1444.3597996988697,-1.8648700283932951E-2,-1.8648700283932729E-2]
["07W","NHS Ealing CCG",null,null,561767,439261.75,1278.8889540234268,-1.8951081677587855E-2,null,568005.83519571985,439611,1292.0646553332829,7.950840245025681E-4,null,-1.0983751942566067E-2,-1.0197400923762201E-2,3.0718857036835301E-2,2.9899999999999999E-2,579023.8401610119,0.26332862295060555,3.279065538165149E-2,3.1970152399714916E-2,580187.70810178423,3.279065538165149E-2,3.1970152399714902E-2,580187.70810178423,580188,1319.7758927779332,3.2791174988918925E-2,3.1970671594179212E-2,null,589454.57552768465,1340.8549274874483,-1.5720593091315238E-2,-1.5720593091315127E-2]
["07X","NHS Enfield CCG",null,null,474835,349809.375,1357.4107326311653,-3.2869093858211018E-3,null,474692.30959834304,352776.875,1345.5879430825589,8.4831917383574318E-3,null,3.0059556216044392E-4,8.7863373103076459E-3,3.8636839171334314E-2,2.9899999999999999E-2,493181.12352792051,0,3.8636839171334314E-2,2.9899999999999999E-2,493181.12352792051,3.8636839171334314E-2,2.9900000000000038E-2,493181.12352792051,493181,1397.9969633780559,3.8636579022186757E-2,2.989974203918333E-2,null,492617.39320711826,1396.3993337350082,1.1441065635389158E-3,1.1441065635389158E-3]
["07Y","NHS Hounslow CCG",null,null,400721,322603.25,1242.1480564749425,-9.4929960299870997E-3,null,401982.5577057178,324125.59375,1240.2061591463505,4.7189349456335794E-3,null,-3.1383394168096324E-3,1.5657859092785831E-3,3.4760031100508071E-2,2.9899999999999999E-2,414650.0744226267,0,3.4760031100508071E-2,2.9899999999999999E-2,414650.0744226267,3.4760031100508071E-2,2.9900000000000038E-2,414650.0744226267,414650,1279.288053753083,3.4759845378704801E-2,2.989981515048945E-2,null,417162.01355626917,1287.0381777936016,-6.0216737733488346E-3,-6.0216737733489456E-3]
["08A","NHS Greenwich CCG",null,null,440323,308253.96875,1428.4422737055188,4.2607177422543163E-2,null,422115.9954973766,311805.4375,1353.7800972357213,1.1521242579297652E-2,null,4.3132704509740716E-2,5.5150889440796158E-2,4.0446808205306883E-2,2.8596102986677176E-2,458132.65992938535,0,4.0446808205306883E-2,2.8596102986677176E-2,458132.65992938535,4.0446808205306883E-2,2.8596102986677252E-2,458132.65992938535,458133,1469.291246724971,4.0447580526113747E-2,2.8596866510738339E-2,null,438055.71973325935,1404.9008357439545,4.5832708859425697E-2,4.5832708859425697E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,298465,238742.609375,1250.1538823813069,-2.2639277872544716E-2,null,301721.29953772447,238384.3125,1265.6927646517195,-1.5007663522568215E-3,null,-1.0792408566162037E-2,-1.2276978034782782E-2,2.8354360733810813E-2,2.9899999999999999E-2,306927.78427641682,0.3170297749459724,3.0842943209812068E-2,3.2392322870304115E-2,307670.53904511657,3.0842943209812068E-2,3.2392322870304024E-2,307670.53904511657,307671,1290.6512042397924,3.0844487628365114E-2,3.2393869610152226E-2,null,313114.74200857111,1313.4871952136998,-1.7385773578243335E-2,-1.7385773578243446E-2]
["08D","NHS Haringey CCG",null,null,424952,327288.625,1298.4013727944257,-2.6557586056962013E-2,null,435389.42276840261,329761.8125,1320.3148644399284,7.5565947334710337E-3,null,-2.397261445176313E-2,-1.6597171050405701E-2,3.7682536916001874E-2,2.9899999999999999E-2,440965.26942752884,0.42859060168897872,4.1077353723573129E-2,3.326935595014343E-2,442407.90361953987,4.1077353723573129E-2,3.3269355950143353E-2,442407.90361953987,442408,1341.5986425050355,4.1077580526741819E-2,3.3269581052306263E-2,null,451830.37124743662,1370.1719062677601,-2.0853780195038363E-2,-2.0853780195038363E-2]
["08E","NHS Harrow CCG",null,null,339743,270413.25,1256.384441220983,-7.1167536425708056E-3,null,339845.1740906699,271209.5625,1253.0722403664136,2.9447983780379605E-3,null,-3.0064893798564807E-4,2.6432640895475146E-3,3.2932847849541425E-2,2.9899999999999999E-2,350931.70452694676,0,3.2932847849541425E-2,2.9899999999999999E-2,350931.70452694676,3.2932847849541425E-2,2.9900000000000038E-2,350931.70452694676,350932,1293.9514254774849,3.293371754532104E-2,2.9900867142220733E-2,null,352678.23044409708,1300.3901012675285,-4.95134174257994E-3,-4.951341742579829E-3]
["08F","NHS Havering CCG",null,null,429364,288470.59375,1488.4151428346413,2.7855863007473225E-2,null,417433.4481924125,291887.28125,1430.1186622615558,1.1844144859219252E-2,null,2.8580727920222149E-2,4.0763387061110601E-2,4.2098284790510032E-2,2.9899999999999999E-2,447439.48795079254,0,4.2098284790510032E-2,2.9899999999999999E-2,447439.48795079254,4.2098284790510032E-2,2.9900000000000038E-2,447439.48795079254,447439,1532.9170838957205,4.2097148340335844E-2,2.9898876852546996E-2,null,433196.35251727852,1484.1220578783905,3.28780411006655E-2,3.28780411006655E-2]
["08G","NHS Hillingdon CCG",null,null,426336,324011.6875,1315.8043874574741,-6.3956978759681649E-3,null,428266.78511906508,327147.875,1309.0923641764909,9.6792418946307635E-3,null,-4.5083699837433766E-3,5.1272343072641391E-3,3.9868651227280338E-2,2.9899999999999999E-2,443333.4412896338,0,3.9868651227280338E-2,2.9899999999999999E-2,443333.4412896338,3.9868651227280338E-2,2.9900000000000038E-2,443333.4412896338,443333,1355.1455897428648,3.9867616152518215E-2,2.9898974847932802E-2,null,444438.77226715314,1358.5256277979893,-2.4880193541900741E-3,-2.4880193541899631E-3]
["08H","NHS Islington CCG",null,null,398834,261858.03125,1523.0924867804681,6.9043051123059751E-2,null,371197.01265672094,264313.28125,1404.3827495207297,9.3762638796284214E-3,null,7.4453690091621061E-2,8.4528051416360883E-2,3.0734224826419521E-2,2.1159563297733851E-2,411091.85382442019,0,3.0734224826419521E-2,2.1159563297733851E-2,411091.85382442019,3.0734224826419521E-2,2.1159563297733941E-2,411091.85382442019,411092,1555.3210117019046,3.0734591333737793E-2,2.1159926400504681E-2,null,385213.96079904359,1457.4143190129366,6.7178352381824347E-2,6.7178352381824569E-2]
["08J","NHS Kingston CCG",null,null,264858,216840.5625,1221.4412144406792,6.9786815367506527E-2,null,247193.54551176936,218864.765625,1129.4350865744536,9.3349837394929303E-3,null,7.1460015073045557E-2,8.1462076891269275E-2,3.1475437599640221E-2,2.1935684601081591E-2,273194.5214517655,0,3.1475437599640221E-2,2.1935684601081591E-2,273194.5214517655,3.1475437599640221E-2,2.193568460108164E-2,273194.5214517655,273195,1248.2365501813513,3.1477244410212268E-2,2.1937474701098969E-2,null,256527.93935227056,1172.0842257076781,6.4971716881262687E-2,6.4971716881262687E-2]
["08K","NHS Lambeth CCG",null,null,543923,421847.875,1289.3818654414224,-1.856571734590573E-2,null,549515.41896738578,423982.5,1296.0804254123361,5.0601772025045122E-3,null,-1.0177000998251695E-2,-5.1683212241884213E-3,3.5111476500859329E-2,2.9899999999999999E-2,563020.93963277689,0.13346213619595665,3.6165995449045418E-2,3.0949209760873446E-2,563594.51674263109,3.6165995449045418E-2,3.0949209760873453E-2,563594.51674263109,563595,1329.2883550618244,3.6166883915554227E-2,3.0950093754219088E-2,null,570265.93383803149,1345.0223389834048,-1.1697935019780115E-2,-1.1697935019780004E-2]
["08L","NHS Lewisham CCG",null,null,492952,342115.71875,1440.8925781051971,3.8763025180393873E-2,null,473306.59984858846,345633.59375,1369.3883013898687,1.0282704965598688E-2,null,4.150671078260082E-2,5.2216217009269483E-2,3.9923375563447161E-2,2.9338986456130367E-2,512632.3078307524,0,3.9923375563447161E-2,2.9338986456130367E-2,512632.3078307524,3.9923375563447161E-2,2.9338986456130423E-2,512632.3078307524,512632,1483.1660153115542,3.992275109949861E-2,2.9338368348005295E-2,null,491179.35700795724,1421.0984287691429,4.3675782961895226E-2,4.3675782961895226E-2]
["08M","NHS Newham CCG",null,null,512564,414677.0625,1236.0558283833218,5.4878310808557096E-3,null,509731.09768840281,418245.5625,1218.7364156156534,8.6054916529172409E-3,null,5.5576407334068101E-3,1.4210958617265401E-2,3.8762795853339416E-2,2.9899999999999999E-2,532432.41369377112,0,3.8762795853339416E-2,2.9899999999999999E-2,532432.41369377112,3.8762795853339416E-2,2.9900000000000038E-2,532432.41369377112,532432,1273.0129085350427,3.876198874677117E-2,2.9899199779720442E-2,null,528979.29775254242,1264.7577049966728,6.5271027847912944E-3,6.5271027847910723E-3]
["08N","NHS Redbridge CCG",null,null,414794,331471.375,1251.3720076130255,1.1483924881213969E-2,null,409616.84024375322,334617.5,1224.134542406638,9.4913927333846182E-3,null,1.2639030546610197E-2,2.2250385282682084E-2,3.9675185376112809E-2,2.9899999999999999E-2,431251.02884289931,0,3.9675185376112809E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AG137,G137,T137, $P$1))","v":2.9899999999999999E-2},431251.02884289931,3.9675185376112809E-2,2.9900000000000038E-2,431251.02884289931,431251,{"$f":"AA137/K137*1000","v":1288.7879444440293},{"$f":"AA137/E137-1","v":3.9675115840634101E-2},{"$f":"AB137/G137-1","v":2.9899931118304357E-2},null,425084.5778928934,{"$f":"AF137/K137*1000","v":1270.3596730383001},1.4506341626584041E-2,1.4506341626584041E-2]
["08P","NHS Richmond CCG",null,null,273812,222806.078125,{"$f":"E138/F138*1000","v":1228.9251815041796},6.3169414412176828E-2,null,256596.78087370389,224239.25,{"$f":"J138/K138*1000","v":1144.2991397523133},{"$f":"K138/F138-1","v":6.4323733313771392E-3},null,{"$f":"E138/J138-1","v":6.7090549880161499E-2},{"$f":"G138/L138-1","v":7.3954474675375304E-2},{"$f":"(1+M138)*(1+R138)-1","v":3.0421856692984806E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":2.3836160279900837E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":282141.86942481954},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":3.0421856692984806E-2},2.3836160279900837E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":282141.86942481954},{"$f":"MAX(U138,$X$1)","v":3.0421856692984806E-2},{"$f":"(1+X138)/(1+M138) - 1","v":2.3836160279900875E-2},{"$f":"(1+IF($Z$2=1,X138,0))*$E138","v":282141.86942481954},{"$f":"IF(ROUND(Z138,0)/E138>$AA$1,ROUND(Z138,0),ROUNDUP(Z138,0))","v":282142},1258.2186214054852,3.0422333571939797E-2,2.3836634110997013E-2,null,266286.25478743878,1187.5095675152265,{"$f":"AA138/AF138-1","v":5.9543986696639628E-2},5.9543986696639406E-2]
["08Q","NHS Southwark CCG",null,null,477995,340549.5,1403.5991830849848,2.8794326775425372E-2,null,461911.47444137675,343179.9375,1345.9745864117617,7.7240973779142408E-3,null,3.4819497779470021E-2,4.2812544348883153E-2,3.7855047889513882E-2,2.9899999999999999E-2,496089.52361594822,0,3.7855047889513882E-2,2.9899999999999999E-2,496089.52361594822,3.7855047889513882E-2,2.9900000000000038E-2,496089.52361594822,496090,1445.5681868057918,3.7856044519294141E-2,2.9900988990719579E-2,null,479353.93481369712,1396.800577288109,3.4913795362517375E-2,3.4913795362517153E-2]
["08R","NHS Merton CCG",null,null,292882,229528.40625,1276.0163536403243,6.2144010293876395E-2,null,274228.32302643289,230764.5,1188.3470942299743,5.3853628411189014E-3,null,6.8022430242441034E-2,7.3774118551750201E-2,2.9395790742905881E-2,2.3881815659157611E-2,301491.49798436376,0,2.9395790742905881E-2,2.3881815659157611E-2,301491.49798436376,2.9395790742905881E-2,2.388181565915759E-2,301491.49798436376,301491,1306.4877829995517,2.9394090452810273E-2,2.3880124476693521E-2,null,284583.59004624683,1233.2208378942464,5.9411050197959669E-2,5.9411050197959892E-2]
["08T","NHS Sutton CCG",null,null,288433,201969.25,1428.1035355629633,5.6134819026160354E-2,null,272467.13448220794,203703.515625,1337.5671678823433,8.5867805371362405E-3,null,5.8597399455656562E-2,6.7687343001965772E-2,3.4227702060262821E-2,2.5422623038417448E-2,298305.39878834778,0,3.4227702060262821E-2,2.5422623038417448E-2,298305.39878834778,3.4227702060262821E-2,2.5422623038417358E-2,298305.39878834778,298305,1464.4077157173513,3.4226319457205001E-2,2.5421252206393241E-2,null,282755.89641805971,1388.0756822017156,5.499126199989357E-2,5.499126199989357E-2]
["08V","NHS Tower Hamlets CCG",null,null,436387,341834.90625,1276.6016343598615,5.7148814727710606E-2,null,414432.36923688371,346486.375,1196.100046464695,1.3607354500532409E-2,null,5.297518339009688E-2,6.7303389990749141E-2,3.9474428664604932E-2,2.5519816967803033E-2,453613.12750166096,0,3.9474428664604932E-2,2.5519816967803033E-2,453613.12750166096,3.9474428664604932E-2,2.5519816967803033E-2,453613.12750166096,453613,1309.1799064248919,3.9474136488942158E-2,2.5519528714504913E-2,null,430081.94838224573,1241.2665530707973,5.4712948790960336E-2,5.4712948790960558E-2]
["08W","NHS Waltham Forest CCG",null,null,415508,319246.5625,1301.5269350002789,-3.1465290697881065E-2,null,427434.08213344682,321376.71875,1330.0094785831363,6.6724485091362862E-3,null,-2.7901570398692344E-2,-2.141529368136541E-2,3.6771954719559519E-2,2.9899999999999999E-2,430787.04136161471,0.55300952050007512,4.1148435655770754E-2,3.4247472648817084E-2,432605.50420245802,4.1148435655770754E-2,3.4247472648817112E-2,432605.50420245802,432606,1346.102485838514,4.1149628888011769E-2,3.4248657972050012E-2,null,443574.62518535572,1380.2326033778877,-2.4727801282078077E-2,-2.4727801282078077E-2]
["08X","NHS Wandsworth CCG",null,null,492196,411126.6875,1197.1881538339687,5.5708563639773834E-2,null,462961.66771480319,413009.53125,1120.9466917473305,4.5797166840453318E-3,null,6.314633440279982E-2,6.8015243408045656E-2,3.0035383231483692E-2,2.5339618274857853E-2,506979.29548500333,0,3.0035383231483692E-2,2.5339618274857853E-2,506979.29548500333,3.0035383231483692E-2,2.5339618274857756E-2,506979.29548500333,506979,1227.5237292117579,3.0034782891368517E-2,2.5339020671596213E-2,null,480443.78493820562,1163.275296538827,5.5230634454366712E-2,5.5230634454366712E-2]
["08Y","NHS West London CCG",null,null,390750,250546.515625,1559.5906373922458,0.16998142993765364,null,330768.88676107273,250463.65625,1320.6262805287652,-3.3071453735167289E-4,null,0.18133843792343729,0.18094775212848391,1.6906574603854807E-2,1.724299164921228E-2,397356.24402645626,0,1.6906574603854807E-2,1.724299164921228E-2,397356.24402645626,1.9405381777331882E-2,1.9742625487937815E-2,398332.65292949241,398333,1590.3824369728293,1.9406269993601954E-2,1.9743513998051299E-2,null,343259.20908247406,1370.4950818886487,0.16044373890138952,0.1604437389013893]
["09A","NHS Central London (Westminster) CCG",null,null,305049,234253.84375,1302.2155586294409,6.8928317143103213E-2,null,283353.99802738702,235275.015625,1204.3522652614297,4.359253443413369E-3,null,7.656501098853763E-2,8.1258030719747909E-2,2.6442438700451598E-2,2.1987336883019432E-2,313115.23948313406,0,2.6442438700451598E-2,2.1987336883019432E-2,313115.23948313406,2.6442438700451598E-2,2.1987336883019459E-2,313115.23948313406,313115,1330.8467929253804,2.6441653635973283E-2,2.1986555225982141E-2,null,294053.86403073417,1249.8303878530842,6.4821919725814636E-2,6.4821919725814636E-2]
["09C","NHS Ashford CCG",null,null,173910,137529.625,1264.5275517911141,-1.6341104876339552E-3,null,175244.22793849465,138788.390625,1262.672094901631,9.1526871028697609E-3,null,-7.6135342897737379E-3,1.4694685159948317E-3,3.9326352447245583E-2,2.9899999999999999E-2,180749.24595410048,0,3.9326352447245583E-2,2.9899999999999999E-2,180749.24595410048,3.9326352447245583E-2,2.9900000000000038E-2,180749.24595410048,180749,1302.3351534378382,3.9324938186418246E-2,2.9898598566059142E-2,null,181861.70914523833,1310.352460506733,-6.1184355435134341E-3,-6.1184355435135451E-3]
["09D","NHS Brighton and Hove CCG",null,null,425508,323240.625,1316.3815655906494,4.5274645709052042E-2,null,406377.42928532348,324853.5625,1250.9557418977772,4.9898972321316126E-3,null,4.7075869219214583E-2,5.2300670200863486E-2,3.4453797044054824E-2,2.931760796110525E-2,440168.36627262167,0,3.4453797044054824E-2,2.931760796110525E-2,440168.36627262167,3.4453797044054824E-2,2.9317607961105274E-2,440168.36627262167,440168,1354.9735967571544,3.4452936255017441E-2,2.9316751445990441E-2,null,421722.84198607306,1298.1936806867343,4.3737630921438342E-2,4.3737630921438342E-2]
["09E","NHS Canterbury and Coastal CCG",null,null,310459,231243.75,1342.5616908565096,-5.664071143925864E-3,null,313511.08371058299,233047.328125,1345.2678742681167,7.7994675531771751E-3,null,-9.7351700439417543E-3,-2.0116316336471485E-3,3.7932671633017279E-2,2.9899999999999999E-2,322235.53930251492,5.1946588344664903E-2,3.8344233761781199E-2,3.0308377005559637E-2,322363.31246944884,3.8344233761781199E-2,3.0308377005559661E-2,322363.31246944884,322363,1383.2512159379644,3.8343227286050663E-2,3.0307378319052392E-2,null,325349.72586710961,1396.0671786487987,-9.1800472834255853E-3,-9.1800472834254743E-3]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,313597,201453.15625,1556.6745432910038,-4.2278678530022207E-3,null,316470.4291705658,203103.09375,1558.1763100079108,8.1901794477345913E-3,null,-9.0796134668782447E-3,-9.6379768275345334E-4,3.8335065813221991E-2,2.9899999999999999E-2,325618.76163382898,2.4888255203446178E-2,3.8532326783256243E-2,3.0095658491875361E-2,325680.6220822488,3.8532326783256243E-2,3.0095658491875454E-2,325680.6220822488,325681,1603.5255494477174,3.8533531889654471E-2,3.0096853808416979E-2,null,328420.82058808708,1617.0153517815977,-8.3424083259430182E-3,-8.3424083259429072E-3]
["09G","NHS Coastal West Sussex CCG",null,null,818089,527714.875,1550.2481335209661,5.8482494489919823E-4,null,816681.25362192746,531866.75,1535.4997348902286,7.8676482257582503E-3,null,1.7237402864695994E-3,9.6049502944342002E-3,3.8002890907708364E-2,2.9899999999999999E-2,849178.74701979628,0,3.8002890907708364E-2,2.9899999999999999E-2,849178.74701979628,3.8002890907708364E-2,2.9900000000000038E-2,849178.74701979628,849179,1596.6010283590767,3.8003200140815929E-2,2.9900306819162337E-2,null,847520.34550710919,1593.4824756522366,1.9570674635525087E-3,1.9570674635525087E-3]
["09H","NHS Crawley CCG",null,null,188413,135874.75,1386.6667647962554,5.3432391602033835E-2,null,177780.06792913997,136575.90625,1301.6942212612262,5.1603130824526833E-3,null,5.9809472426898491E-2,6.5278421112370255E-2,3.1327066437131235E-2,2.6032417927877569E-2,194315.42656861921,0,3.1327066437131235E-2,2.6032417927877569E-2,194315.42656861921,3.1327066437131235E-2,2.6032417927877471E-2,194315.42656861921,194315,1422.7619302361395,3.1324802428707166E-2,2.6030165542467287E-2,null,184493.30620405535,1350.8481200655065,5.3236044158055051E-2,5.3236044158055051E-2]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,380499,276750.8125,1374.8794323774569,-2.4809113945217121E-2,null,390608.2617311303,279204.625,1399.0035506436554,8.8665051344700707E-3,null,-2.5880819023968549E-2,-1.7243786304258824E-2,3.9031613637990681E-2,2.9899999999999999E-2,395350.48995764181,0.4452882196064254,4.2563275858186644E-2,3.3400623920233442E-2,396694.28390076419,4.2563275858186644E-2,3.3400623920233352E-2,396694.28390076419,396694,1420.8002464142562,4.2562529730695742E-2,3.3399884350144404E-2,null,405358.20734481275,1451.83199363124,-2.1374199875130784E-2,-2.1374199875130895E-2]
["09L","NHS East Surrey CCG",null,null,260809,186638.5,1397.4019293982753,2.7664126698655478E-2,null,253122.59517621674,187932.59375,1346.8796983291609,6.933691333781633E-3,null,3.0366332244785132E-2,3.7510574353291304E-2,3.704100870466176E-2,2.9899999999999999E-2,270469.62843925413,0,3.704100870466176E-2,2.9899999999999999E-2,270469.62843925413,3.704100870466176E-2,2.9900000000000038E-2,270469.62843925413,270470,1439.1862241831054,3.7042433351609727E-2,2.9901414836905671E-2,null,262680.87870021781,1397.7398675700331,2.9652410705810928E-2,2.9652410705810928E-2]
["09N","NHS Guildford and Waverley CCG",null,null,290413,229021.34375,1268.060850769504,2.1850814459934975E-2,null,282636.29687453242,230016.984375,1228.7627265547765,4.3473704620597964E-3,null,2.7514877641210411E-2,3.1981865469594917E-2,3.4377356838875439E-2,2.9899999999999999E-2,300396.63133164833,0,3.4377356838875439E-2,2.9899999999999999E-2,300396.63133164833,3.4377356838875439E-2,2.9900000000000038E-2,300396.63133164833,300397,1305.9774729950309,3.4378626301164283E-2,2.9901263967354375E-2,null,293309.06142097601,1275.162624264259,2.4165426545929014E-2,2.4165426545929014E-2]
["09P","NHS Hastings and Rother CCG",null,null,318673,192509.03125,1655.3664933576979,3.0585132330823939E-2,null,310353.59722375567,193872.28125,1600.8146972983311,7.0814859497663196E-3,null,2.6806207018913009E-2,3.4077520747050283E-2,3.719322237966427E-2,2.9899999999999999E-2,330525.47575539473,0,3.719322237966427E-2,2.9899999999999999E-2,330525.47575539473,3.719322237966427E-2,2.9900000000000038E-2,330525.47575539473,330525,1704.8594975461456,3.7191729453075695E-2,2.9898517571210093E-2,null,322073.00802109332,1661.2638276318487,2.6242472260677996E-2,2.6242472260678218E-2]
["09W","NHS Medway CCG",null,null,429051,307258.8125,1396.3830573614548,1.2575609646184427E-2,null,423223.71019923489,309786.53125,1366.1785374964875,8.2266761673435163E-3,null,1.3768816964488728E-2,2.2108764730206509E-2,3.8372653784747079E-2,2.9899999999999999E-2,445514.82547899953,0,3.8372653784747079E-2,2.9899999999999999E-2,445514.82547899953,3.8372653784747079E-2,2.9900000000000038E-2,445514.82547899953,445515,1438.1354741354658,3.8373060545249915E-2,2.9900403441520229E-2,null,439205.26338040282,1417.7674594443906,1.4366259117737812E-2,1.4366259117738034E-2]
["09X","NHS Horsham and Mid Sussex CCG",null,null,314159,246907.328125,1272.376167956234,-1.2971244942366678E-2,null,318817.8313007839,248844.328125,1281.1938841565022,7.8450486452121826E-3,null,-1.4612831665580805E-2,-6.8824213956294455E-3,3.7979615599704086E-2,2.9899999999999999E-2,326090.63805718743,0.17772553636228391,3.9387762133346271E-2,3.1297185545074664E-2,326533.01996404992,3.9387762133346271E-2,3.1297185545074768E-2,326533.01996404992,326533,1312.1978807408273,3.9387698585747977E-2,3.1297122492130125E-2,null,330856.86409419595,1329.5736599148011,-1.3068684870823577E-2,-1.3068684870823355E-2]
["09Y","NHS North West Surrey CCG",null,null,504475,377786.0625,1335.345715672081,1.1192824047726813E-2,null,496915.1166054015,379443.6875,1309.5885713091525,4.3877346586866928E-3,null,1.5213631346622458E-2,1.9668119382853178E-2,3.4418927924981357E-2,2.9899999999999999E-2,521838.48866495496,0,3.4418927924981357E-2,2.9899999999999999E-2,521838.48866495496,3.4418927924981357E-2,2.9900000000000038E-2,521838.48866495496,521838,1375.2712647248875,3.441795926458191E-2,2.9899035571257837E-2,null,515679.36627094366,1359.040572445796,1.1942757713172769E-2,1.1942757713172547E-2]
["10A","NHS South Kent Coast CCG",null,null,327488,209772.328125,1561.1592002013492,1.5163298676624359E-2,null,323904.15385854215,210935,1535.5638175672227,5.5425416945709127E-3,null,1.1064526647049489E-2,1.6668393941892345E-2,3.5608263691238706E-2,2.9899999999999999E-2,339149.27905971638,0,3.5608263691238706E-2,2.9899999999999999E-2,339149.27905971638,3.5608263691238706E-2,2.9900000000000038E-2,339149.27905971638,339149,1607.836537321924,3.5607411569278824E-2,2.9899152574929255E-2,null,336135.25371363916,1593.5489781858828,8.9658738649540659E-3,8.9658738649540659E-3]
["10C","NHS Surrey Heath CCG",null,null,134937,97835.65625,1379.2210853596641,2.3226001395286078E-2,null,131360.61298173098,98114.6796875,1338.8476974100195,2.851960606131243E-3,null,2.7225718098364826E-2,3.0155325379986442E-2,3.2837234228254575E-2,2.9899999999999999E-2,139367.957875058,0,3.2837234228254575E-2,2.9899999999999999E-2,139367.957875058,3.2837234228254575E-2,2.9900000000000038E-2,139367.957875058,139368,1420.4602251558465,3.2837546410547036E-2,2.9900311294492887E-2,null,136320.98399045842,1389.4045664180665,2.235177534923638E-2,2.2351775349236602E-2]
["10D","NHS Swale CCG",null,null,171460,116668.421875,1469.6350327229452,4.8351794276075832E-3,null,170909.18189025141,117802.734375,1450.8082753512181,9.7225322994025642E-3,null,3.2228702030900891E-3,1.2976736962138968E-2,3.991323601515484E-2,2.9899999999999999E-2,178303.52344715846,0,3.991323601515484E-2,2.9899999999999999E-2,178303.52344715846,3.991323601515484E-2,2.9900000000000038E-2,178303.52344715846,178304,1513.581165547542,3.9916015397177151E-2,2.9902752619589634E-2,null,177362.96534733404,1505.5929413551362,5.3056998163236724E-3,5.3056998163234503E-3]
["10E","NHS Thanet CCG",null,null,249362,149464.4375,1668.3701097794583,9.6609684984851896E-3,null,248215.64973321685,150796.78125,1646.0275058637358,8.9141187849450798E-3,null,4.6183641845920498E-3,1.3573651616470617E-2,3.9080650936615058E-2,2.9899999999999999E-2,259107.22927885619,0,3.9080650936615058E-2,2.9899999999999999E-2,259107.22927885619,3.9080650936615058E-2,2.9900000000000038E-2,259107.22927885619,259107,1718.2528556125928,3.9079731474723545E-2,2.9899088661884843E-2,null,257588.63974065791,1708.1839387116088,5.8945156155596479E-3,5.8945156155598699E-3]
["10J","NHS North Hampshire CCG",null,null,298165,229643.46875,1298.3822340908616,-1.3431797749582031E-2,null,302970.5774127777,230728.5625,1313.1039093297245,4.7251234964633682E-3,null,-1.5861531683422858E-2,-1.1211355883006702E-2,3.4766404689007713E-2,2.9899999999999999E-2,308531.12505409797,0.2895120951066934,3.7053152250281274E-2,3.2175993212268592E-2,309212.95314070513,3.7053152250281274E-2,3.2175993212268494E-2,309212.95314070513,309213,1340.1591751346348,3.7053309409219803E-2,3.2176149632104023E-2,null,314411.19446367992,1362.6886548286795,-1.6533108728990831E-2,-1.6533108728990831E-2]
["10K","NHS Fareham and Gosport CCG",null,null,283441,207959.96875,1362.9594277384215,-3.113791587725423E-2,null,292243.94208612869,208981.4375,1398.4205754452651,4.911852776954273E-3,null,-3.0121897560272948E-2,-2.5357999109497209E-2,3.4958717174985221E-2,2.9899999999999999E-2,293349.73375479499,0.65482244311161286,4.0131875554729968E-2,3.5047872786502836E-2,294816.01893910824,4.0131875554729968E-2,3.5047872786502898E-2,294816.01893910824,294816,1410.7281657491708,4.0131808736209695E-2,3.5047806294581152E-2,null,303279.50552402058,1451.2270044272261,-2.790661871265232E-2,-2.7906618712652431E-2]
["10L","NHS Isle of Wight CCG",null,null,239118,146175.921875,1635.8234443322199,2.1789201612603559E-2,null,234016.19875933169,146765.703125,1594.4883155707071,4.0347359704311359E-3,null,2.1801060215985935E-2,2.5923757708263828E-2,3.4055374575947095E-2,2.9899999999999999E-2,247261.25305785131,0,3.4055374575947095E-2,2.9899999999999999E-2,247261.25305785131,3.4055374575947095E-2,2.9900000000000038E-2,247261.25305785131,247261,1684.7328410875966,3.4054316278991914E-2,2.9898945955834977E-2,null,242852.99649915216,1654.6985523744254,1.8150912545414011E-2,1.8150912545414011E-2]
["10Q","NHS Oxfordshire CCG",null,null,888160,752421.75,1180.4018158698896,-3.7805477968440582E-2,null,923434.48592324951,754489.25,1223.9200040600306,2.7477940397124812E-3,null,-3.8199229572828952E-2,-3.5556399148458206E-2,3.2729953081499952E-2,2.9899999999999999E-2,917229.43512886495,0.91817686632558304,3.9968015299857607E-2,3.7118228014442492E-2,923657.99246872158,3.9968015299857607E-2,3.7118228014442423E-2,923657.99246872158,923658,1224.2162496019657,3.9968023779499262E-2,3.7118236470847332E-2,null,958304.73773206118,1270.137033406455,-3.6154196434483588E-2,-3.6154196434483588E-2]
["10R","NHS Portsmouth CCG",null,null,318387,233199.9375,1365.296249275367,7.7189650462381465E-3,null,314429.68679248774,234095.46875,1343.1686160840638,3.840186492331199E-3,null,1.2585685683438541E-2,1.6474203555928213E-2,3.3855008068451875E-2,2.9899999999999999E-2,329165.99445389019,0,3.3855008068451875E-2,2.9899999999999999E-2,329165.99445389019,3.3855008068451875E-2,2.9900000000000038E-2,329165.99445389019,329166,1406.1186308203585,3.3855025487849799E-2,2.9900017352759933E-2,null,326303.01675986254,1393.8886493712303,8.7740017501720668E-3,8.7740017501720668E-3]
["10V","NHS South Eastern Hampshire CCG",null,null,307211,218521.34375,1405.8626710234112,-2.2498030927359025E-2,null,313561.46647008887,219544.90625,1428.2338489467409,4.6840390162117274E-3,null,-2.0252700504239551E-2,-1.5663525927373523E-2,3.4724091782796451E-2,2.9899999999999999E-2,317878.6229606847,0.40448097940280237,3.791880484196386E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AG169,G169,T169, $P$1))","v":3.3079818664478476E-2},318860.07395430456,3.791880484196386E-2,3.3079818664478511E-2,318860.07395430456,318860,{"$f":"AA169/K169*1000","v":1452.368016395279},{"$f":"AA169/E169-1","v":3.7918564113915254E-2},{"$f":"AB169/G169-1","v":3.3079579058752584E-2},null,325402.011154123,{"$f":"AF169/K169*1000","v":1482.1660712254534},-2.0104396807260172E-2,-2.0104396807260172E-2]
["10X","NHS Southampton CCG",null,null,387498,290995.65625,1331.628124603664,-2.5820812678706395E-2,null,397212.16216081608,292276.1875,1359.0301883926693,4.4005167173351012E-3,null,-2.4455852781474441E-2,-2.0162954453141202E-2,3.4432092167183459E-2,2.9899999999999999E-2,400840.36685059924,0.52067022474218727,3.8543342488469579E-2,3.3993237959218457E-2,402433.46812759701,3.8543342488469579E-2,3.3993237959218492E-2,402433.46812759701,402433,1376.8928746547303,3.8542134411016393E-2,3.3992035174639001E-2,null,412211.48082089634,1410.3491781070818,-2.3722000176761293E-2,-2.3722000176761404E-2]
["11A","NHS West Hampshire CCG",null,null,783500,572752.5,1367.9556178279449,-2.7781099331817161E-2,null,807916.43670216505,575823.25,1403.0632432819707,5.3613908276262112E-3,null,-3.0221487759093613E-2,-2.5022126138736223E-2,3.5421696413372228E-2,2.9899999999999999E-2,811252.89913987718,0.64614915787569327,4.052861854375811E-2,3.4979687938067584E-2,815254.1726290345,4.052861854375811E-2,3.4979687938067494E-2,815254.1726290345,815254,1415.8059786575134,4.0528398213146133E-2,3.497946878243452E-2,null,838424.55613861408,1456.0449862672513,-2.7635827182026618E-2,-2.7635827182026507E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,269668,211439,1275.3938488169165,5.5042645062575168E-4,null,269291.67970630666,212651.703125,1266.3509191271926,5.7354751252134406E-3,null,1.3974449344433815E-3,7.1409350703173224E-3,3.580696583145726E-2,2.9899999999999999E-2,279323.99286183744,0,3.580696583145726E-2,2.9899999999999999E-2,279323.99286183744,3.580696583145726E-2,2.9900000000000038E-2,279323.99286183744,279324,1313.5281584639317,3.580699230164508E-2,2.9900026319234163E-2,null,279460.53177380166,1314.170202575478,-4.885547627604403E-4,-4.8855476276055132E-4]
["11J","NHS Dorset CCG",null,null,1199966,811920.5,1477.9353397284588,-4.6918266091863225E-3,null,1205724.6630996235,815512.25,1478.4874943320883,4.4237705538905381E-3,null,-4.7761012740831221E-3,-3.7345909637132024E-4,3.4456041293451811E-2,2.9899999999999999E-2,1241312.0780467382,9.6438759553601084E-3,3.4532191809024892E-2,2.9975815126847362E-2,1241403.4560763084,3.4532191809024892E-2,2.9975815126847438E-2,1241403.4560763084,1241403,1522.2370969902659,3.4531811734665796E-2,2.9975436726444871E-2,null,1251254.6094632177,1534.3173685781148,-7.8733851517589493E-3,-7.8733851517590603E-3]
["11M","NHS Gloucestershire CCG",null,null,878800,660995.375,1329.5100589773417,-2.314088376334611E-2,null,903709.76420927898,665453.4375,1358.0360597495282,6.7444685221889067E-3,null,-2.756389849463925E-2,-2.1005333818196137E-2,3.6846128131002409E-2,2.9899999999999999E-2,911180.37740152492,0.5424230811671048,4.1139135794488579E-2,3.4164247579912606E-2,914953.07253619656,4.1139135794488579E-2,3.4164247579912654E-2,914953.07253619656,914953,1374.9316607895651,4.1139053254437785E-2,3.4164165592821094E-2,null,937835.18135628232,1409.3175096962095,-2.4398936840043128E-2,-2.4398936840043017E-2]
["11N","NHS Kernow CCG",null,null,887766,586774.5,1512.9594077452241,-2.5041451368706502E-2,null,916892.63563141564,590534.5625,1552.6485558267652,6.408019605487203E-3,null,-3.1766680742677855E-2,-2.5562222650190924E-2,3.6499619391691329E-2,2.9899999999999999E-2,920169.12110888422,0.66009613041164428,4.172220449906705E-2,3.5089331767669325E-2,924805.55459931877,4.172220449906705E-2,3.5089331767669263E-2,924805.55459931877,924806,1566.0488965876573,4.1722706208618066E-2,3.5089830282725831E-2,null,951515.8574987977,1611.278861427857,-2.8070848518498281E-2,-2.8070848518498281E-2]
["11X","NHS Somerset CCG",null,null,848011,586146.75,1446.7554413634468,-3.0145407949837E-2,null,880542.90276258602,589769.875,1493.027942063989,6.1812592153756007E-3,null,-3.6945278487307665E-2,-3.0992387615046413E-2,3.6266078865915263E-2,2.9899999999999999E-2,878765.03380516369,0.80031988676685373,4.2596667343718808E-2,3.6191697862411054E-2,884133.44247081433,4.2596667343718808E-2,3.6191697862411054E-2,884133.44247081433,884133,1499.1152269349127,4.2596145568866373E-2,3.6191179292970999E-2,null,913793.50496106769,1549.4068851195013,-3.245865154440053E-2,-3.2458651544400308E-2]
["12D","NHS Swindon CCG",null,null,314508,241927.0625,1300.0116512388936,-4.9867933259473141E-4,null,314764.79356970155,243210.375,1294.2079200761955,5.3045429756333196E-3,null,-8.1582684896008839E-4,4.4843885380925208E-3,3.5363148810604761E-2,2.9899999999999999E-2,325629.99320612568,0,3.5363148810604761E-2,2.9899999999999999E-2,325629.99320612568,3.5363148810604761E-2,2.9900000000000038E-2,325629.99320612568,325630,1338.8820275450832,3.5363170412199274E-2,2.9900021487612616E-2,null,326650.77766455634,1343.0791250766188,-3.1249815838632067E-3,-3.1249815838632067E-3]
["12F","NHS Wirral CCG",null,null,581216,337632.40625,1721.4461326607332,4.6703337772624476E-3,null,577149.54583189148,338052.3125,1707.2787982537213,1.243678753066968E-3,null,7.0457547744358084E-3,8.298196183015305E-3,3.118086474778381E-2,2.9899999999999999E-2,599338.81748524797,0,3.118086474778381E-2,2.9899999999999999E-2,599338.81748524797,3.118086474778381E-2,2.9900000000000038E-2,599338.81748524797,599339,1772.9179119282019,3.1181178770026907E-2,2.9900313632185593E-2,null,598943.56619964726,1771.7481704836653,6.6021879634137193E-4,6.6021879634137193E-4]
["13T","NHS Newcastle Gateshead CCG",null,null,825375,530687.3125,1555.2943900463042,1.5372308561816261E-2,null,812247.4516880936,531883.9375,1527.1140833954844,2.254858881707289E-3,null,1.616200615295682E-2,1.8453308077784225E-2,3.2222279162270384E-2,2.9899999999999999E-2,851970.46366355894,0,3.2222279162270384E-2,2.9899999999999999E-2,851970.46366355894,3.2222279162270384E-2,2.9900000000000038E-2,851970.46366355894,851970,1601.7968205704651,3.2221717401181182E-2,2.98994395027532E-2,null,842919.11665532936,1584.7801695559369,1.0737546658787567E-2,1.0737546658787567E-2]
["14L","NHS Manchester CCG",null,null,942250,659284.125,1429.2017117809412,-1.2648071499604341E-2,null,955022.15244180628,664160.875,1437.9379882047499,7.3970384164794289E-3,null,-1.337367139510881E-2,-6.0755585397085365E-3,3.7518209865132102E-2,2.9899999999999999E-2,977601.53324542067,0.15688982671939408,3.8760719323567949E-2,3.1133386054409032E-2,978772.28778263193,3.8760719323567949E-2,3.1133386054408962E-2,978772.28778263193,978772,1473.6971671208426,3.8760413902892088E-2,3.1133082876352747E-2,null,991085.20125175407,1492.2366531328032,-1.2423958340011865E-2,-1.2423958340011865E-2]
["14Y","NHS Buckinghamshire CCG",null,null,706121,572417.625,1233.5766216143327,-2.0027864171081933E-2,null,719943.15014950314,576432.375,1248.9637663906424,7.0136729280478871E-3,null,-1.9198946676043604E-2,-1.2319928880544451E-2,3.7123381748596529E-2,2.9899999999999999E-2,732334.59944370075,0.31813889943303936,3.964196546977039E-2,3.2401042229000324E-2,734113.02429947979,3.964196546977039E-2,3.2401042229000421E-2,734113.02429947979,734113,1273.5457476690133,3.9641931057141866E-2,3.2401008056049729E-2,null,747129.26818649925,1296.1264852386184,-1.7421708318419271E-2,-1.7421708318419271E-2]
["15A","NHS Berkshire West CCG",null,null,657616,553094.125,1188.9766502220575,1.4029743207646383E-3,null,657177.49091100029,555635,1182.750350339702,4.5939287458531819E-3,null,6.6726127273741831E-4,5.2642553693322824E-3,3.4631287215354245E-2,2.9899999999999999E-2,680390.08857341239,0,3.4631287215354245E-2,2.9899999999999999E-2,680390.08857341239,3.4631287215354245E-2,2.9900000000000038E-2,680390.08857341239,680390,1224.5268926543504,3.4631152526702458E-2,2.9899865927268898E-2,null,681993.48483420571,1227.4127526779373,-2.3511732441190425E-3,-2.3511732441190425E-3]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,1352992,1035613.5,1306.4642359335794,-1.6961850098015985E-2,null,1378009.3038871523,1044295.375,1319.5589455590114,8.3833157833497207E-3,null,-1.8154669795466871E-2,-9.9235503419550231E-3,3.853397692527194E-2,2.9899999999999999E-2,1405128.1625080775,0.25625694879160804,4.0565424188921728E-2,3.1914558582885527E-2,1407876.6944042176,4.0565424188921728E-2,3.1914558582885499E-2,1407876.6944042176,1407877,1348.1597579611994,4.0565650055580438E-2,3.1914782571774714E-2,null,1430044.9730698864,1369.3874427720091,-1.550159154945896E-2,-1.5501591549458849E-2]
["15D","NHS East Berkshire CCG",null,null,591836,467395.375,1266.2427393510259,3.4290147602325405E-2,null,570660.62469399371,469647.59375,1215.0826114905303,4.8186586142406895E-3,null,3.7106774831996203E-2,4.2104238326427845E-2,3.4862736506806602E-2,2.9899999999999999E-2,612469.0225232424,0,3.4862736506806602E-2,2.9899999999999999E-2,612469.0225232424,3.4862736506806602E-2,2.9900000000000038E-2,612469.0225232424,612469,1304.1033492998706,3.4862698450246254E-2,2.9899962125941926E-2,null,592209.61380344664,1260.9659278243594,3.420982321856969E-2,3.4209823218569912E-2]
["15E","NHS Birmingham and Solihull CCG",null,null,1858149,1338521.875,1388.2096622440331,-2.1781389021517272E-2,null,1902984.0292734008,1347418.625,1412.3183351969776,6.6466974998073969E-3,null,-2.3560381266320873E-2,-1.707028249377085E-2,3.6745433755051682E-2,2.9899999999999999E-2,1926427.4909865155,0.44080781133042862,4.0233868514446547E-2,3.3365401285335917E-2,1932909.5225462504,4.0233868514446547E-2,3.3365401285335938E-2,1932909.5225462504,1932910,1434.5281890399874,4.0234125465718806E-2,3.336565654000756E-2,null,1974843.5204451717,1465.6495641398544,-2.1233844611505792E-2,-2.1233844611505903E-2]
["15F","NHS Leeds CCG",null,null,1234224,892733.0625,1382.5230092225918,-3.4148203632730079E-3,null,1236923.184953799,896551.5625,1379.6453396441423,4.2773144183847478E-3,null,-2.1821766999216008E-3,2.0858038626012654E-3,3.4305206119494391E-2,2.9899999999999999E-2,1276564.3087176268,0,3.4305206119494391E-2,2.9899999999999999E-2,1276564.3087176268,3.4305206119494391E-2,2.9900000000000038E-2,1276564.3087176268,1276564,1423.8601028593935,3.430495598854022E-2,2.9899750934377467E-2,null,1283631.2336405157,1431.7427879565105,-5.5056572754718092E-3,-5.5056572754718092E-3]
["15M","NHS Derby and Derbyshire CCG",null,null,1567819,1062176.125,1476.0442859699938,1.9173075108154247E-2,null,1541742.2376434398,1066289,1445.8952850901021,3.8721214902095458E-3,null,1.6913827564599027E-2,2.085144145000295E-2,3.3887897922766808E-2,2.9899999999999999E-2,1620949.0902333744,0,3.3887897922766808E-2,2.9899999999999999E-2,1620949.0902333744,3.3887897922766808E-2,2.9900000000000038E-2,1620949.0902333744,1620949,1520.1779254967462,3.3887840369328348E-2,2.9899942668556001E-2,null,1599960.7045411293,1500.4944293161884,1.3118006835605378E-2,1.31180068356056E-2]
["99A","NHS Liverpool CCG",null,null,914583,543229,1683.6048885460827,1.5554127681467689E-2,null,899886.41613298317,546268.6875,1647.3329640241975,5.5955913620222564E-3,null,1.6331598747952425E-2,2.201857506285676E-2,3.5662899543746684E-2,2.9899999999999999E-2,947199.68165341846,0,3.5662899543746684E-2,2.9899999999999999E-2,947199.68165341846,3.5662899543746684E-2,2.9900000000000038E-2,947199.68165341846,947200,1733.9452574791778,3.5663247622140348E-2,2.9900346141527034E-2,null,933867.45800247043,1709.5386929027859,1.4276696209168271E-2,1.4276696209168493E-2]
["99C","NHS North Tyneside CCG",null,null,363438,220946.0625,1644.9172974060129,2.6537361695521788E-2,null,354117.57978945458,221540.53125,1598.4324754996931,2.6905605072731209E-3,null,2.6320128518010799E-2,2.9081504923620827E-2,3.2671008266440538E-2,2.9899999999999999E-2,375311.8859023386,0,3.2671008266440538E-2,2.9899999999999999E-2,375311.8859023386,3.2671008266440538E-2,2.9900000000000038E-2,375311.8859023386,375312,1694.100839617807,3.2671322206263564E-2,2.9900313097415365E-2,null,367489.58328880364,1658.7916496151477,2.1286090999343754E-2,2.1286090999343532E-2]
["99D","NHS South Lincolnshire CCG",null,null,238794,170773.859375,1398.3053429485099,-1.3526278403941494E-2,null,242809.23313054684,171979.453125,1411.8502455875678,7.0595918743785457E-3,null,-1.6536575149051491E-2,-9.5937247462254405E-3,3.7170673671422572E-2,2.9899999999999999E-2,247670.13384869369,0.24773982559652524,3.913202434146501E-2,3.184760139903136E-2,248138.49262059579,3.913202434146501E-2,3.1847601399031422E-2,248138.49262059579,248138,1442.8351497294598,3.9129961389314571E-2,3.1845552908388974E-2,null,251978.06885179621,1465.1637987745592,-1.5239694745239118E-2,-1.523969474523923E-2]
["99E","NHS Basildon and Brentwood CCG",null,null,400399,286350.625,1398.2822632218806,2.5975345164322095E-2,null,388945.32534686284,288745.1875,1347.0192480588541,8.3623442414346716E-3,null,2.9448032684086689E-2,3.8056631512058958E-2,3.8512378334253583E-2,2.9899999999999999E-2,415819.3177726568,0,3.8512378334253583E-2,2.9899999999999999E-2,415819.3177726568,3.8512378334253583E-2,2.9900000000000038E-2,415819.3177726568,415819,1440.0898023625068,3.8511584694267409E-2,2.989921294166642E-2,null,403632.47602344322,1397.8846869038923,3.0192129475352214E-2,3.0192129475352214E-2]
["99F","NHS Castle Point and Rochford CCG",null,null,266401,188116.6875,1416.1476237986594,9.9580441458140267E-3,null,263611.15159704821,189104.8125,1393.9949391665969,5.2527237914499203E-3,null,1.0583195688232072E-2,1.5891510083463123E-2,3.5309780232814392E-2,2.9899999999999999E-2,275807.56076380197,0,3.5309780232814392E-2,2.9899999999999999E-2,275807.56076380197,3.5309780232814392E-2,2.9900000000000038E-2,275807.56076380197,275808,1458.4927604631955,3.5311429011152251E-2,2.9901640163014775E-2,null,273565.49852249312,1446.6342495778265,8.1973110264943472E-3,8.1973110264945692E-3]
["99G","NHS Southend CCG",null,null,282684,192351.65625,1469.6208263088456,-7.7536221099387959E-3,null,284786.13769349537,193696.15625,1470.2725299614476,6.9898020438803332E-3,null,-7.3814607358375639E-3,-4.4325364129538247E-4,3.7098797124992311E-2,2.9899999999999999E-2,293171.23636648135,1.144618828393499E-2,3.7189410062207662E-2,2.9989983967098104E-2,293196.85119402513,3.7189410062207662E-2,2.9989983967098066E-2,293196.85119402513,293197,1513.6954995718972,3.718993646616009E-2,2.9990506717131327E-2,null,295540.08340855339,1525.7921950041452,-7.928140851588994E-3,-7.928140851588994E-3]
["99H","NHS Surrey Downs CCG",null,null,421087,313306.78125,1344.0085730669132,1.4819014741908498E-2,null,413550.08538570342,315180.0625,1312.1073779395656,5.9790638508563365E-3,null,1.8224913693989819E-2,2.4312945467498848E-2,3.6057837859996944E-2,2.9899999999999999E-2,436270.48677095253,0,3.6057837859996944E-2,2.9899999999999999E-2,436270.48677095253,3.6057837859996944E-2,2.9900000000000038E-2,436270.48677095253,436270,1384.192884979836,3.60566818733421E-2,2.9898850883983252E-2,null,429166.34818808013,1361.6544929395086,1.6552210679870782E-2,1.6552210679870782E-2]
["99J","NHS West Kent CCG",null,null,657368,503703.3125,1305.0698371176584,4.3138670331501761E-3,null,653471.22498599486,507223.9375,1288.3288359907006,6.9894815313529257E-3,null,5.9631929685788343E-3,1.2994354127053631E-2,3.7098467029140325E-2,2.9899999999999999E-2,681755.34507401194,0,3.7098467029140325E-2,2.9899999999999999E-2,681755.34507401194,3.7098467029140325E-2,2.9900000000000038E-2,681755.34507401194,681755,1344.0907449286146,3.709794209635997E-2,2.9899478710761374E-2,null,678147.26482686377,1336.9780380817767,5.3199877965404152E-3,5.3199877965406372E-3]
["99K","NHS High Weald Lewes Havens CCG",null,null,241420,174816.46875,1380.9911716341082,-3.7747840128077303E-4,null,242230.46460804486,176239.15625,1374.4418082916511,8.1381777710802794E-3,null,-3.3458409509153908E-3,4.7651077717125734E-3,3.82815092864357E-2,2.9899999999999999E-2,250661.9219719313,0,3.82815092864357E-2,2.9899999999999999E-2,250661.9219719313,3.82815092864357E-2,2.9900000000000038E-2,250661.9219719313,250662,1422.2832504056544,3.8281832491094292E-2,2.9900320595594998E-2,null,251377.44517397322,1426.3427635649114,-2.8460993128404111E-3,-2.8460993128404111E-3]
["99M","NHS North East Hampshire and Farnham CCG",null,null,308804,229046.4375,1348.2156866115852,-2.9692690151439383E-4,null,307875.09053163027,229549.03125,1341.2171197373775,2.1942875666860484E-3,null,3.0171634436735317E-3,5.2180715345908624E-3,3.2159896764929918E-2,2.9899999999999999E-2,318735.1047605974,0,3.2159896764929918E-2,2.9899999999999999E-2,318735.1047605974,3.2159896764929918E-2,2.9900000000000038E-2,318735.1047605974,318735,1388.5268792655818,3.2159557518685045E-2,2.9899661496528784E-2,null,319500.90925093566,1391.8634616365241,-2.3972052309062519E-3,-2.3972052309062519E-3]
["99N","NHS Wiltshire CCG",null,null,698281,504448.25,1384.2470461538919,-1.9358865677787773E-2,null,713382.43153196166,507042.25,1406.9486941807347,5.1422519554780166E-3,null,-2.1168774088719755E-2,-1.6135377303194365E-2,3.5196005288946841E-2,2.9899999999999999E-2,722857.70176917105,0.41666565017932511,3.8488457487670935E-2,3.3175608196072563E-2,725156.75858294836,3.8488457487670935E-2,3.317560819607257E-2,725156.75858294836,725157,1430.1707599317415,3.8488803218188705E-2,3.3175952157852073E-2,null,740320.80713164608,1460.077157537949,-2.048275151200718E-2,-2.048275151200718E-2]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,1358845,945570,1437.064416172256,-1.2056615324189668E-2,null,1379015.3775486576,950072.3125,1451.4846495420395,4.7614798481339093E-3,null,-1.4626651650913813E-2,-9.9348163098612607E-3,3.4803848095593226E-2,2.9899999999999999E-2,1406138.0349654565,0.25654787113909,3.6830296928340056E-2,3.1916845662767014E-2,1408891.6648295904,3.6830296928340056E-2,3.1916845662766979E-2,1408891.6648295904,1408892,1482.931332134784,3.6830543586648945E-2,3.1917091152182664E-2,null,1431089.0375606813,1506.2948564356582,-1.5510591569142806E-2,-1.5510591569142806E-2]
["99Q","NHS South Devon and Torbay CCG",null,null,468056,299367.25,1563.484315669132,1.1837848160974218E-2,null,463850.76554233267,301288.5,1539.5568219242775,6.4177026712173291E-3,null,9.0659211325232469E-3,1.5541806190009666E-2,3.650959198108672E-2,2.9899999999999999E-2,485144.5335842995,0,3.650959198108672E-2,2.9899999999999999E-2,485144.5335842995,3.650959198108672E-2,2.9900000000000038E-2,485144.5335842995,485145,1610.2340447776799,3.6510588476592609E-2,2.9900990141074946E-2,null,481366.45641454426,1597.6927642925111,7.8496196299180365E-3,7.8496196299182586E-3]

{"sheet":"Core 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,3.5359813619470604E-2,null,null,null,-3.9947554336599245E-2,0.05,2.7699999999999999E-2,null,-3.9947554336599245E-2,2.7699999999999999E-2,null,null,1.8958219931347883E-2,null,null,1.0189582199313478,null,null,null,null,null,null,null,-3.5001362254184709E-2]
["Minimum allocations for CCG core services ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.5000000000000003E-2,0.1,1.5151145843706582E-2,1,0,3.44E-2,null,null,null,null,1,null,null,null,null,null,null,null,null,0.15320975821603056]
["Pace of change calculations 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7000000000000011E-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,1502.2241398164367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92157.866775348783,null,null,null,null,null,null,null,26]
[null,"England",null,null,88160862,60459122.5,1458.1895726323187,null,null,88164881.103183925,60764816.9453125,1450.9198831707354,5.0562170384211846E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,91190217,null,null,null,null,91282374.866775349,null,-1.0095910290441878E-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","CCG name",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,175256,108490.84375,{"$f":"E9/F9*1000","v":1615.3989953645282},-5.0061004023113087E-3,null,176296.34062157391,108475.96875,{"$f":"J9/K9*1000","v":1625.2110274108422},{"$f":"K9/F9-1","v":-1.3710834468461108E-4},null,{"$f":"E9/J9-1","v":-5.9010902773475316E-3},{"$f":"G9/L9-1","v":-6.0373895333123428E-3},{"$f":"(1+M9)*(1+R9)-1","v":2.7559093754167652E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":2.7699999999999999E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":180085.89653498042},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0.17249684380892408},{"$f":"(1+M9)*(1+V9)-1","v":2.8880206267302366E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AG9,G9,T9, $P$1))","v":2.9021293673523289E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":180317.42942958235},{"$f":"MAX(U9,$X$1)","v":2.8880206267302366E-2},{"$f":"(1+X9)/(1+M9) - 1","v":2.9021293673523241E-2},{"$f":"(1+IF($Z$2=1,X9,0))*$E9","v":180317.42942958235},{"$f":"IF(ROUND(Z9,0)/E9>$AA$1,ROUND(Z9,0),ROUNDUP(Z9,0))","v":180317},{"$f":"AA9/K9*1000","v":1662.2760052557724},{"$f":"AA9/E9-1","v":2.8877755968411911E-2},{"$f":"AB9/G9-1","v":2.9018843038630227E-2},null,182530.14636774745,{"$f":"AF9/K9*1000","v":1682.6781864323978},{"$f":"AA9/AF9-1","v":-1.2124826565846125E-2},{"$f":"AB9/AG9-1","v":-1.2124826565846125E-2}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,540453,296002.53125,{"$f":"E10/F10*1000","v":1825.8391160295187},2.6122126189547901E-2,null,527650.14718118252,296842.9375,{"$f":"J10/K10*1000","v":1777.5398384918035},{"$f":"K10/F10-1","v":2.8391860246972378E-3},null,{"$f":"E10/J10-1","v":2.4263904572400907E-2},{"$f":"G10/L10-1","v":2.7171980335864543E-2},{"$f":"(1+M10)*(1+R10)-1","v":3.0617831477581348E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":2.7699999999999999E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":557000.49887555325},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":3.0617831477581348E-2},2.7699999999999999E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":557000.49887555325},{"$f":"MAX(U10,$X$1)","v":3.0617831477581348E-2},{"$f":"(1+X10)/(1+M10) - 1","v":2.7700000000000058E-2},{"$f":"(1+IF($Z$2=1,X10,0))*$E10","v":557000.49887555325},{"$f":"IF(ROUND(Z10,0)/E10>$AA$1,ROUND(Z10,0),ROUNDUP(Z10,0))","v":557000},1876.4131789391149,3.0616908408316768E-2,2.7699079544081018E-2,null,546307.75804179534,1840.3933158820575,{"$f":"AA10/AF10-1","v":1.9571828883650388E-2},1.9571828883650388E-2]
["00J","NHS North Durham CCG",null,null,414668,261762.296875,1584.1395225761541,2.3182718779962697E-2,null,406290.86520301783,262460.8125,1548.0058197374431,2.6685112154771762E-3,null,2.0618565452600546E-2,2.3342097541235063E-2,3.0442428976146019E-2,2.7699999999999999E-2,427291.5011386805,0,3.0442428976146019E-2,2.7699999999999999E-2,427291.5011386805,3.0442428976146019E-2,2.7700000000000058E-2,427291.5011386805,427292,1628.0220880593365,3.0443632014044875E-2,2.7701199836122958E-2,null,420657.23447188997,1602.7430170052148,1.5772379468142361E-2,1.5772379468142361E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,490410,300221.375,1633.4946170971339,-1.8579648266005555E-2,null,499376.32230937935,300764.21875,1660.358151594053,1.808144906404463E-3,null,-1.7955040935690225E-2,-1.6179361345097898E-2,2.9558230520311923E-2,2.7699999999999999E-2,504905.65182946617,0.46226746700279703,3.3105515588807144E-2,3.1240882639586201E-2,506645.27589990693,3.3105515588807144E-2,3.1240882639586243E-2,506645.27589990693,506645,1684.5255133927064,3.3104952998511461E-2,3.1240321064699428E-2,null,517034.17599221563,1719.0681063759869,-2.0093789684750063E-2,-2.0093789684749952E-2]
["00L","NHS Northumberland CCG",null,null,547118,325740.3125,1679.6140330343669,-1.2676323608280193E-2,null,554953.41552155046,325781.3125,1703.4538023771713,1.2586713534257221E-4,null,-1.411905090121246E-2,-1.3994960890360453E-2,2.7829353654991618E-2,2.7699999999999999E-2,562343.94031301176,0.39985602543887006,3.0892561793186113E-2,3.076282262948404E-2,564019.8766231644,3.0892561793186113E-2,3.0762822629484043E-2,564019.8766231644,564020,1731.2840803291931,3.0892787296341817E-2,3.0763048104259783E-2,null,574576.46486188099,1763.6876113386061,-1.8372602268731275E-2,-1.8372602268731275E-2]
["00M","NHS South Tees CCG",null,null,503436,297528.96875,1692.0570864580729,-1.8093018619145806E-2,null,511325.26096247009,297502.90625,1718.7235829312847,-8.7596512398424586E-5,null,-1.5429045980673961E-2,-1.5515290962454853E-2,2.7609977064208202E-2,2.7699999999999999E-2,517335.85641329671,0.44329402749871005,3.1005229255167688E-2,3.1095549629264595E-2,519045.14859530458,3.1005229255167688E-2,3.1095549629264641E-2,519045.14859530458,519045,1744.6720320904428,3.1004934092913494E-2,3.1095254441153131E-2,null,529405.62688903022,1779.4973284871237,-1.9570299903899468E-2,-1.9570299903899468E-2]
["00N","NHS South Tyneside CCG",null,null,292144,157875.640625,1850.4691340820964,2.8860181816360297E-2,null,283784.79504861101,158029.90625,1795.7663949991174,9.7713380220842971E-4,null,2.9456141052085272E-2,3.0462057445398205E-2,2.8704200408529612E-2,2.7699999999999999E-2,300529.75992414949,0,2.8704200408529612E-2,2.7699999999999999E-2,300529.75992414949,2.8704200408529612E-2,2.7700000000000058E-2,300529.75992414949,300530,1901.7286482760285,2.8705022180842255E-2,2.7700820970115059E-2,null,293819.37250956951,1859.2643600303945,2.28392955614658E-2,2.2839295561466022E-2]
["00P","NHS Sunderland CCG",null,null,519618,284950.625,1823.5369724140803,5.3420202055205479E-2,null,492917.73601986124,285102.71875,1728.912786875559,5.3375475137129591E-4,null,5.4167789123868992E-2,5.4730456190056564E-2,2.706066996864176E-2,2.6512763903564895E-2,533679.21120776574,0,2.706066996864176E-2,2.6512763903564895E-2,533679.21120776574,2.706066996864176E-2,2.651276390356494E-2,533679.21120776574,533679,1871.8832368202382,2.7060263501264448E-2,2.6512357653025731E-2,null,510347.21529525495,1790.0468207837985,4.571747235114576E-2,4.571747235114576E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,272873,175059.828125,1558.7413910012372,-2.4344059722764988E-2,null,278725.65877663938,174947.40625,1593.1968627093572,-6.4219116518116071E-4,null,-2.099791889389524E-2,-2.1626625381075515E-2,2.7040020139543319E-2,2.7699999999999999E-2,280251.4914155376,0.61790358231644327,3.1770006907231974E-2,3.2433026275347165E-2,281542.17709479714,3.1770006907231974E-2,3.2433026275347165E-2,281542.17709479714,281542,1609.2950792175577,3.1769357906425322E-2,3.2432376857490119E-2,null,288581.34612194548,1649.5320068338849,-2.4392935359622503E-2,-2.4392935359622392E-2]
["00R","NHS Blackpool CCG",null,null,331223,172164.8125,1923.8716389854633,-3.3348228181571793E-2,null,340441.60742167156,171872.28125,1980.7825028311338,-1.6991349495414365E-3,null,-2.7078380611255226E-2,-2.8731505737923158E-2,2.5953799012356393E-2,2.7699999999999999E-2,339819.49517026974,0.82090016394066156,3.2231057205886815E-2,3.3987942255978329E-2,341898.66746090545,3.2231057205886815E-2,3.3987942255978343E-2,341898.66746090545,341899,1989.2620119627347,3.223206117932631E-2,3.3988947938207836E-2,null,352479.55920841487,2050.822602951951,-3.001751146130649E-2,-3.0017511461306379E-2]
["00T","NHS Bolton CCG",null,null,484479,313833.6875,1543.7444076171714,-1.3988628769208811E-2,null,490648.77586178825,314693.71875,1559.1311380815041,2.7404045016676815E-3,null,-1.2574729960247999E-2,-9.8687853051706576E-3,3.0516313706363984E-2,2.7699999999999999E-2,499263.51314814552,0.28196529443344731,3.2682034038917562E-2,2.9859801602519359E-2,500312.75916914071,3.2682034038917562E-2,2.9859801602519331E-2,500312.75916914071,500313,1589.8410746401337,3.268253113138031E-2,2.9860297336470554E-2,null,507998.02512888244,1614.2617245323788,-1.5128061033175655E-2,-1.5128061033175655E-2]
["00V","NHS Bury CCG",null,null,310596,206811.75,1501.8295623918855,-2.4403245746399516E-2,null,318039.7292526174,207373.1875,1533.658874065469,2.7147272821781421E-3,null,-2.3405029522915011E-2,-2.0753840512922839E-2,3.048992522789451E-2,2.7699999999999999E-2,320066.04881608312,0.59296687179779528,3.5044271282378636E-2,3.2242015720491631E-2,321480.61048322165,3.5044271282378636E-2,3.2242015720491679E-2,321480.61048322165,321481,1550.2534530892524,3.5045525377016995E-2,3.2243266419822447E-2,null,329285.55480257678,1587.8887660082707,-2.3701479426438854E-2,-2.3701479426438854E-2]
["00X","NHS Chorley and South Ribble CCG",null,null,287605,188646.0625,1524.5746250335862,9.8525899037493758E-4,null,288534.28601778706,189732.125,1520.74555649333,5.7571437516752422E-3,null,-3.2207126252224993E-3,2.5178890208863436E-3,3.3616616633596719E-2,2.7699999999999999E-2,297273.30702690559,0,3.3616616633596719E-2,2.7699999999999999E-2,297273.30702690559,3.3616616633596719E-2,2.7700000000000058E-2,297273.30702690559,297273,1566.8037239344681,3.3615549103805487E-2,2.769893858095096E-2,null,298736.80459420301,1574.5188359335723,-4.89998075794984E-3,-4.899980757949951E-3]
["00Y","NHS Oldham CCG",null,null,403741,260564.6875,1549.4847128891938,8.2747006130612366E-3,null,400282.48781026277,261632.890625,1529.939476852664,4.0995698045231954E-3,null,8.6401786115024581E-3,1.2775169431366917E-2,3.1913127888108628E-2,2.7699999999999999E-2,416625.63816667284,0,3.1913127888108628E-2,2.7699999999999999E-2,416625.63816667284,3.1913127888108628E-2,2.7700000000000058E-2,416625.63816667284,416626,1592.4068224172647,3.1914024089701121E-2,2.7700892542552147E-2,null,414436.40197437169,1584.0378516032447,5.2833149192423878E-3,5.2833149192423878E-3]
["01A","NHS East Lancashire CCG",null,null,638666,383372.625,1665.9144611590355,1.3897764686819691E-2,null,628856.60957913904,383509.125,1639.7435382512451,3.5605046134934426E-4,null,1.5598771280190382E-2,1.5960375691250528E-2,2.8065913059128755E-2,2.7699999999999999E-2,656590.7444298215,0,2.8065913059128755E-2,2.7699999999999999E-2,656590.7444298215,2.8065913059128755E-2,2.7700000000000058E-2,656590.7444298215,656591,1712.060958132352,2.8066313221621231E-2,2.770040002006513E-2,null,651092.8620872295,1697.7245641475401,8.4444757928154868E-3,8.4444757928152647E-3]
["01C","NHS Eastern Cheshire CCG",null,null,301283,211367.828125,1425.3966777849723,-1.7026669572680397E-2,null,307103.04305058654,211983.75,1448.7103046841398,2.913981188451098E-3,null,-1.8951433996790001E-2,-1.609267693049965E-2,3.0694698467371273E-2,2.7699999999999999E-2,310530.79083834501,0.45979076944284708,3.4226872849399959E-2,3.1221911597885187E-2,311594.97493268579,3.4226872849399959E-2,3.1221911597885121E-2,311594.97493268579,311595,1469.900405101806,3.4226956051287338E-2,3.1221994558028099E-2,null,317962.14941482752,1499.9364310463775,-2.0024865936230207E-2,-2.0024865936230318E-2]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,382940,236985.09375,1615.8822225501262,-2.1375561783709918E-2,null,390957.35121037293,237655.25,1645.0608653096153,2.8278413608029407E-3,null,-2.0506971375654826E-2,-1.7737120476692736E-2,3.0606172566497225E-2,2.7699999999999999E-2,394660.32772261446,0.5067748707626496,3.4498950741153944E-2,3.15818010570732E-2,396151.0281968175,3.4498950741153944E-2,3.15818010570732E-2,396151.0281968175,396151,1666.9145747884804,3.4498877108685377E-2,3.1581727632238543E-2,null,404781.53028233361,1703.2299108996483,-2.1321452775559857E-2,-2.1321452775559857E-2]
["01E","NHS Greater Preston CCG",null,null,308016,209021.90625,1473.6063101041593,-1.5899759980553596E-2,null,311940.23115236108,208953.40625,1492.8698064828081,-3.2771684666421663E-4,null,-1.2580073874614683E-2,-1.2903668019137893E-2,2.7363205396683243E-2,2.7699999999999999E-2,316444.30507346481,0.36867622911822545,3.0186271128166631E-2,3.0523991200974848E-2,317313.85448781337,3.0186271128166631E-2,3.0523991200974931E-2,317313.85448781337,317314,1518.5873525332877,3.0186743545789874E-2,3.0524463773468069E-2,null,322970.37958632311,1545.6574045981749,-1.7513617173092078E-2,-1.7513617173091856E-2]
["01F","NHS Halton CCG",null,null,235434,132256.265625,1780.1349439848136,2.5596718840404264E-2,null,229253.82597144571,132445.78125,1730.9258460917999,1.4329425082766356E-3,null,2.695777923167153E-2,2.842935068773822E-2,2.9172635015755954E-2,2.7699999999999999E-2,242302.23015229948,0,2.9172635015755954E-2,2.7699999999999999E-2,242302.23015229948,2.9172635015755954E-2,2.7700000000000058E-2,242302.23015229948,242302,1829.4429442236387,2.9171657449646116E-2,2.7699023832681746E-2,null,237360.19852934656,1792.1310613987303,2.0819840484092245E-2,2.0819840484092245E-2]
["01G","NHS Salford CCG",null,null,472826,282634.25,1672.9253443275188,2.5125714946047095E-2,null,461396.5178708118,284661.875,1620.8581422110417,7.1740243795648251E-3,null,2.4771496286819294E-2,3.2123231984664269E-2,3.5072744854878879E-2,2.7699999999999999E-2,489409.30565875297,0,3.5072744854878879E-2,2.7699999999999999E-2,489409.30565875297,3.5072744854878879E-2,2.7700000000000058E-2,489409.30565875297,489409,1719.2643026046253,3.5072098404064E-2,2.7699358153805642E-2,null,477711.41274739645,1678.1713840232255,2.4486723449475001E-2,2.4486723449475223E-2]
["01H","NHS Cumbria CCG",null,null,529527,322521.5,1641.8347303978185,-1.1393307959506216E-2,null,535740.00158340984,322059.09375,1663.48354069232,-1.4337222479741119E-3,null,-1.159704626320035E-2,-1.3014141567936122E-2,2.6226563645757039E-2,2.7699999999999999E-2,543414.67356764677,0.37183261622674629,2.9070648701095214E-2,3.0548168537937018E-2,544920.69339474489,2.9070648701095214E-2,3.0548168537936959E-2,544920.69339474489,544921,1691.9907264689682,2.9071227718322268E-2,3.0548748386505897E-2,null,554683.66818789404,1722.3040086502574,-1.7600424796691549E-2,-1.7600424796691549E-2]
["01J","NHS Knowsley CCG",null,null,320378,167131.125,1916.9260064515213,4.3197971911763888E-2,null,306342.53279776109,167623.1875,1827.5665638309204,2.9441703333235036E-3,null,4.5816253701554288E-2,4.8895314889809915E-2,3.0725723851556586E-2,2.7699999999999999E-2,330221.845956114,0,3.0725723851556586E-2,2.7699999999999999E-2,330221.845956114,3.0725723851556586E-2,2.7700000000000058E-2,330221.845956114,330222,1970.0257758193507,3.0726204670732615E-2,2.7700479407718026E-2,null,317174.74766120646,1892.1889769051579,4.1135848408493381E-2,4.1135848408493381E-2]
["01K","NHS Morecambe Bay CCG",null,null,572987,348893.9375,1642.2956618442247,-7.5648808594310779E-3,null,576395.72053752956,349661.28125,1648.4402232840287,2.1993610880670644E-3,null,-5.9138546940471493E-3,-3.7275003078744984E-3,2.9960283390206621E-2,2.7699999999999999E-2,590153.85289890436,0.10650000879641423,3.0777847781332968E-2,2.8515770217852513E-2,590622.30666668259,3.0777847781332968E-2,2.8515770217852454E-2,590622.30666668259,590622,1689.1261105278581,3.0777312574281845E-2,2.8515236185331583E-2,null,596776.96578679699,1706.7287623421903,-1.0313678542673399E-2,-1.0313678542673399E-2]
["01R","NHS South Cheshire CCG",null,null,274125,187566.8125,1461.479226235718,-3.4845374394663509E-2,null,284063.8211173375,187958.15625,1511.314149834014,2.0864232045314512E-3,null,-3.4987986425881745E-2,-3.2974562968109078E-2,2.9844217127297012E-2,2.7699999999999999E-2,282306.04602002027,0.94213037051740212,3.7075816933565431E-2,3.4916543043406086E-2,284288.40831691364,3.7075816933565431E-2,3.491654304340619E-2,284288.40831691364,284288,1512.5068561636308,3.7074327405380858E-2,3.4915056616537044E-2,null,294108.26488808118,1564.7539364926133,-3.338996573869879E-2,-3.3389965738698901E-2]
["01T","NHS South Sefton CCG",null,null,281924,155548.953125,1812.4454992213566,3.3981538188016636E-2,null,271779.82245077286,155685.9375,1745.6928147461801,8.8065121781899514E-4,null,3.7324984090989943E-2,3.8238505601503547E-2,2.8605045256552719E-2,2.7699999999999999E-2,289988.44877890835,0,2.8605045256552719E-2,2.7699999999999999E-2,289988.44877890835,2.8605045256552719E-2,2.7700000000000058E-2,289988.44877890835,289988,1862.6473569586205,2.8603453412976654E-2,2.7698409557049386E-2,null,281389.90631816501,1807.4201873124541,3.0555799937305395E-2,3.0555799937305395E-2]
["01V","NHS Southport and Formby CCG",null,null,214482,126104.796875,1700.8234842375023,1.0479500016586929E-3,null,214031.43308231211,126395.96875,1693.3406595082733,2.3089674795528925E-3,null,2.1051436753900532E-3,4.4189718632290376E-3,3.0072925878736667E-2,2.7699999999999999E-2,220932.1012883232,0,3.0072925878736667E-2,2.7699999999999999E-2,220932.1012883232,3.0072925878736667E-2,2.7700000000000058E-2,220932.1012883232,220932,1747.9354933936531,3.0072453632472573E-2,2.769952884162552E-2,null,221599.54466481085,1753.2168696227573,-3.0123918612764422E-3,-3.0123918612764422E-3]
["01W","NHS Stockport CCG",null,null,488735,318037.1875,1536.7228085552103,-1.7066968829607121E-2,null,496448.25395130127,319476.125,1553.9447711508999,4.5244315965409232E-3,null,-1.5536873964024256E-2,-1.1082737890957595E-2,3.2349758351765123E-2,2.7699999999999999E-2,504545.45914804994,0.31664965402735984,3.4786209590564443E-2,3.0125477332519426E-2,505736.23814424453,3.4786209590564443E-2,3.0125477332519468E-2,505736.23814424453,505736,1583.0165712696057,3.4785722323958712E-2,3.0124992260588401E-2,null,514002.57168273086,1608.8919686337465,-1.6082743819097911E-2,-1.6082743819098022E-2]
["01X","NHS St Helens CCG",null,null,353612,199834.59375,1769.5234511917436,1.7420031896535626E-3,null,352584.2286001895,200353.046875,1759.814657673593,2.594411284207343E-3,null,2.9149670247330395E-3,5.5169409322826102E-3,3.036627647678003E-2,2.7699999999999999E-2,364349.87975750712,0,3.036627647678003E-2,2.7699999999999999E-2,364349.87975750712,3.036627647678003E-2,2.7700000000000058E-2,364349.87975750712,364350,1818.5398509428082,3.0366616517538914E-2,2.770033916083614E-2,null,365051.54120865697,1822.0413759737437,-1.9217593393366927E-3,-1.9217593393366927E-3]
["01Y","NHS Tameside and Glossop CCG",null,null,414409,250518.5625,1654.2047657646128,-4.4619656053942469E-3,null,415845.9955323218,251105.359375,1656.0618083475415,2.3423289242288092E-3,null,-3.4555954554337243E-3,-1.1213606723904368E-3,3.0107211435429937E-2,2.7699999999999999E-2,426885.69938374509,3.203887635401248E-2,3.0353198092086808E-2,2.7945411821448999E-2,426987.63846814359,3.0353198092086808E-2,2.7945411821449051E-2,426987.63846814359,426988,1700.4336389425182,3.0354070495573149E-2,2.7946282186254834E-2,null,430550.23242874787,1714.6198452330339,-8.2736743832495518E-3,-8.2736743832494408E-3]
["02A","NHS Trafford CCG",null,null,364487,248209.3125,1468.4662566800348,2.7615796091617462E-2,null,354789.20275497832,249686.25,1420.9400908339098,5.9503710200237148E-3,null,2.7333969494328425E-2,3.3446987774293335E-2,3.381519629727836E-2,2.7699999999999999E-2,376812.19945280609,0,3.381519629727836E-2,2.7699999999999999E-2,376812.19945280609,3.381519629727836E-2,2.7700000000000058E-2,376812.19945280609,376812,1509.1419731763363,3.3814649082134718E-2,2.7699456021728963E-2,null,367334.48283859488,1471.1842676102303,2.5800782676777656E-2,2.5800782676777656E-2]
["02D","NHS Vale Royal CCG",null,null,159189,108122.484375,1472.3024625283911,-2.3824506743305385E-2,null,162794.35727010338,108345.4375,1502.5492630467563,2.0620421949122392E-3,null,-2.2146696793190923E-2,-2.01303220215443E-2,2.9819160763711272E-2,2.7699999999999999E-2,163935.88238281442,0.5751520577584085,3.423380277458743E-2,3.2105557565284402E-2,164638.64482988379,3.423380277458743E-2,3.2105557565284437E-2,164638.64482988379,164639,1519.5748321197188,3.42360338968144E-2,3.2107784096310432E-2,null,168550.73540147574,1555.6791249421624,-2.3208058939394594E-2,-2.3208058939394594E-2]
["02E","NHS Warrington CCG",null,null,335000,222454,1505.9293157237003,-2.0290432332743524E-2,null,342440.21140783344,223407.53125,1532.8051363883171,4.2864198890557592E-3,null,-2.1727037771777424E-2,-1.753374908955696E-2,3.2105153719982571E-2,2.7699999999999999E-2,345755.22649619414,0.50096425970162739,3.5958894827745391E-2,3.1537292859330532E-2,347046.22976729472,3.5958894827745391E-2,3.153729285933049E-2,347046.22976729472,347046,1553.4212211120343,3.5958208955223947E-2,3.1536609914198488E-2,null,354548.83345902647,1587.0048403259748,-2.1161636285269347E-2,-2.1161636285269458E-2]
["02F","NHS West Cheshire CCG",null,null,406221,267133.375,1520.6673445427775,-4.3874418804280557E-3,null,408600.88038404775,267887.4375,1525.2707786420472,2.8227940443608102E-3,null,-5.8244622033385429E-3,-3.0181094161969568E-3,3.0600985439389605E-2,2.7699999999999999E-2,418651.76290617429,8.6231697605627336E-2,3.1263368679481429E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AG41,G41,T41, $P$1))","v":2.8360518731749655E-2},418920.83688834764,3.1263368679481429E-2,2.8360518731749718E-2,418920.83688834764,418921,{"$f":"AA41/K41*1000","v":1563.7948681337475},{"$f":"AA41/E41-1","v":3.1263770213750597E-2},{"$f":"AB41/G41-1","v":2.8360919135760998E-2},null,423048.93135917926,{"$f":"AF41/K41*1000","v":1579.2040690940548},-9.7575742501392337E-3,-9.7575742501392337E-3]
["02G","NHS West Lancashire CCG",null,null,177776,114212.703125,1556.5343883458672,-1.9377069597885321E-2,null,181250.67416890262,114388.2109375,1584.5223269374785,1.536675060635817E-3,null,-1.9170544798441269E-2,-1.7663328635895925E-2,2.9279240959815489E-2,2.7699999999999999E-2,182981.14634087216,0.50466653245416926,3.3150832788772622E-2,3.1565651578583445E-2,183669.42244985685,3.3150832788772622E-2,3.1565651578583376E-2,183669.42244985685,183669,1605.6637173943911,3.314845648456477E-2,3.1563278920380133E-2,null,187659.66422591842,1640.5507410938776,-2.1265434116487403E-2,-2.1265434116487403E-2]
["02H","NHS Wigan Borough CCG",null,null,545466,330954.25,1648.1613395204927,-1.9583069349969229E-2,null,556481.73113349103,331514.75,1678.6032329888521,1.6935875577968051E-3,null,-1.9795314953202858E-2,-1.8135252494513532E-2,2.9440499933147901E-2,2.7699999999999999E-2,561524.79173653445,0.51815007127181512,3.3416154641505713E-2,3.1668932972857514E-2,563693.37620768358,3.3416154641505713E-2,3.1668932972857444E-2,563693.37620768358,563693,1700.355715695908,3.341546494190295E-2,3.1668244439346349E-2,null,576158.82142901164,1737.9583304483788,-2.1636085338576305E-2,-2.1636085338576305E-2]
["02M","NHS Fylde & Wyre CCG",null,null,310125,180360.34375,1719.4744340799696,1.0596209177775817E-2,null,307305.18409076211,181031.734375,1697.5210735936037,3.722495816101512E-3,null,9.175946437678828E-3,1.2932599676003687E-2,3.1525608950207618E-2,2.7699999999999999E-2,319901.87947568315,0,3.1525608950207618E-2,2.7699999999999999E-2,319901.87947568315,3.1525608950207618E-2,2.7700000000000058E-2,319901.87947568315,319902,1767.1045416674613,3.1525997581620224E-2,2.7700387190099152E-2,null,318171.43812450854,1757.5451023709973,5.4390861910560417E-3,5.4390861910558197E-3]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,247814,161179.25,1537.505603233667,-6.5542243886662632E-3,null,249254.18161133883,161620.40625,1542.2197443668338,2.7370536219768482E-3,null,-5.7779636916363009E-3,-3.0567246661091785E-3,3.0512870007305626E-2,2.7699999999999999E-2,255375.51636799044,8.7334990460262232E-2,3.118367076276507E-2,2.8368969749383851E-2,255541.75018640386,3.118367076276507E-2,2.8368969749383854E-2,255541.75018640386,255542,1581.1245988623418,3.1184678831704504E-2,2.836997506671568E-2,null,258067.76301698943,1596.7523470879125,-9.7872085512018536E-3,-9.7872085512019646E-3]
["02P","NHS Barnsley CCG",null,null,449424,267480.9375,1680.2094541783936,3.6154989451515407E-2,null,434677.0844626709,269068.4375,1615.4889384328881,5.9350023775057714E-3,null,3.3926139804582922E-2,4.0062493902488727E-2,3.3799401943362728E-2,2.7699999999999999E-2,464614.26241899387,0,3.3799401943362728E-2,2.7699999999999999E-2,464614.26241899387,3.3799401943362728E-2,2.7700000000000058E-2,464614.26241899387,464614,1726.7502807719691,3.3798818042650058E-2,2.7699419544293447E-2,null,450047.18515392579,1672.6123262001913,3.2367305755044429E-2,3.2367305755044429E-2]
["02Q","NHS Bassetlaw CCG",null,null,189049,118797.6484375,1591.3530485366432,-7.387807496476273E-3,null,190902.66491530609,119119.7421875,1602.6114681713836,2.7112805197440082E-3,null,-9.7100002041797806E-3,-7.0250462188359286E-3,3.0486382990140948E-2,2.7699999999999999E-2,194812.42021790316,0.20071560625245508,3.2027995566885403E-2,2.9237444134412854E-2,195103.86053392413,3.2027995566885403E-2,2.923744413441276E-2,195103.86053392413,195104,1637.8813151970835,3.2028733291368905E-2,2.9238179864126357E-2,null,197652.94756617153,1659.2795109903498,-1.2896076671551682E-2,-1.2896076671551682E-2]
["02R","NHS Bradford Districts CCG",null,null,517945,336312.5,1540.0706188440809,3.3275262993770482E-3,null,514865.35527691053,336869.125,1528.3839244006424,1.6550826983832145E-3,null,5.981456494452031E-3,7.6464389979902236E-3,2.9400928489128564E-2,2.7699999999999999E-2,533173.06390630174,0,2.9400928489128564E-2,2.7699999999999999E-2,533173.06390630174,2.9400928489128564E-2,2.7700000000000058E-2,533173.06390630174,533173,1582.7303852794466,2.9400805104789152E-2,2.7699876819534897E-2,null,533070.89827862463,1582.4272951064443,1.9153497537582886E-4,1.9153497537582886E-4]
["02T","NHS Calderdale CCG",null,null,335282,223652.9375,1499.1173545395532,2.9011794959287185E-2,null,325644.72506671003,224282.46875,1451.9401667086834,2.8147685294765967E-3,null,2.9594445085255883E-2,3.2492515127405586E-2,3.059273761774306E-2,2.7699999999999999E-2,345539.19425395213,0,3.059273761774306E-2,2.7699999999999999E-2,345539.19425395213,3.059273761774306E-2,2.7700000000000058E-2,345539.19425395213,345539,1540.6420391473418,3.0592158242911838E-2,2.7699422251397321E-2,null,337159.46185123263,1503.2805003901253,2.4853338247599721E-2,2.4853338247599499E-2]
["02W","NHS Bradford City CCG",null,null,190759,139954.5,1363.007263074785,-1.7783987984511862E-2,null,192969.53385021238,139737.625,1380.9418461936245,-1.5496107663561798E-3,null,-1.1455351557869475E-2,-1.298721098811928E-2,2.6107465015415832E-2,2.7699999999999999E-2,195739.23391887572,0.37106317108912223,2.8945335327483113E-2,3.0542274731592409E-2,196280.58322173535,2.8945335327483113E-2,3.0542274731592434E-2,196280.58322173535,196281,1404.639587942045,2.8947520169428476E-2,3.0544462964446906E-2,null,199792.900601392,1429.7716924943586,-1.7577704667287475E-2,-1.7577704667287475E-2]
["02X","NHS Doncaster CCG",null,null,527784,323321.6875,1632.3804446307056,1.6116753010861462E-2,null,519066.64495776704,323822.3125,1602.9366258008149,1.548380511901204E-3,null,1.6794288608050101E-2,1.8368673069143249E-2,2.9291270652080925E-2,2.7699999999999999E-2,543243.46398983791,0,2.9291270652080925E-2,2.7699999999999999E-2,543243.46398983791,2.9291270652080925E-2,2.7700000000000058E-2,543243.46398983791,543243,1677.5959500937724,2.9290391523805193E-2,2.7699122230844919E-2,null,537420.74477955757,1659.6161661329547,1.0833700181839268E-2,1.0833700181839045E-2]
["02Y","NHS East Riding of Yorkshire CCG",null,null,464852,306600.3125,1516.1497919216895,-2.8871392488116765E-2,null,479654.07342231885,307151.28125,1561.6215939920285,1.7970260548902939E-3,null,-3.0859893082334167E-2,-2.9118323059364126E-2,2.9546803676610889E-2,2.7699999999999999E-2,478586.8907826799,0.8319520874104035,3.5930853331021417E-2,3.4072597929893207E-2,481554.52903263195,3.5930853331021417E-2,3.4072597929893256E-2,481554.52903263195,481555,1567.8104875234019,3.5931866486537567E-2,3.4073609268008731E-2,null,496614.55206035182,1616.8402424997271,-3.0324427663009135E-2,-3.0324427663009135E-2]
["03A","NHS Greater Huddersfield CCG",null,null,357472,252882.71875,1413.5880924049895,1.8373455426417662E-2,null,350904.95314300637,253765.15625,1382.7940696369988,3.4895128633616324E-3,null,1.8714602909344791E-2,2.2269420620291358E-2,3.1286172369676901E-2,2.7699999999999999E-2,368655.93060933315,0,3.1286172369676901E-2,2.7699999999999999E-2,368655.93060933315,3.1286172369676901E-2,2.7700000000000058E-2,368655.93060933315,368656,1452.7447560090313,3.1286366484647665E-2,2.7700193439959664E-2,null,363312.88688429206,1431.689410213472,1.4706643525721264E-2,1.4706643525721041E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,218241,144168.25,1513.7937791434661,1.1158237256089443E-2,null,216227.37973022537,144181.875,1499.6848926415014,9.4507632575124845E-5,null,9.3125129310029919E-3,9.4079006671285992E-3,2.7797125493997488E-2,2.7699999999999999E-2,224307.4724649355,0,2.7797125493997488E-2,2.7699999999999999E-2,224307.4724649355,2.7797125493997488E-2,2.7700000000000058E-2,224307.4724649355,224307,1555.7225899579958,2.7794960616932762E-2,2.7697835327513243E-2,null,223873.13957691262,1552.7134709332406,1.937974443505297E-3,1.937974443505297E-3]
["03E","NHS Harrogate and Rural District CCG",null,null,229034,163457.59375,1401.1829903130458,-7.2538832826651856E-5,null,229336.99942926673,163536.34375,1402.361054248938,4.8177633227886041E-4,null,-1.3211973210636163E-3,-8.4005751038418452E-4,2.8195121536683132E-2,2.7699999999999999E-2,235491.64146603268,2.4001643153833841E-2,2.8379058223471976E-2,2.7883848113119409E-2,235533.76922115468,2.8379058223471976E-2,2.7883848113119392E-2,235533.76922115468,235534,1440.2547751713448,2.8380065841752788E-2,2.7884855246187223E-2,null,237446.31298513422,1451.9482797543849,-8.0536646835781545E-3,-8.0536646835782655E-3]
["03F","NHS Hull CCG",null,null,470053,301211.5,1560.5413471929191,-1.1623086364416113E-2,null,474664.10996078636,301602.59375,1573.80645855532,1.2984024514335335E-3,null,-9.7144693774452451E-3,-8.4286802168658248E-3,2.9034368199338356E-2,2.7699999999999999E-2,483700.69187520357,0.24081943476759496,3.0881395260297095E-2,2.9544631986266036E-2,484568.89248628845,3.0881395260297095E-2,2.9544631986266001E-2,484568.89248628845,484569,1606.6473234698433,3.0881623987082385E-2,2.9544860416456764E-2,null,491448.1444208516,1629.4559616029549,-1.3997701484778968E-2,-1.3997701484778968E-2]
["03H","NHS North East Lincolnshire CCG",null,null,267519,169266.1875,1580.4633161008603,-7.7032596244562823E-3,null,268914.54061500711,169122.828125,1590.0546578859849,-8.4694632234216805E-4,null,-5.1895320045376447E-3,-6.0320830718337826E-3,2.682959326452905E-2,2.7699999999999999E-2,274696.42596053355,0.17234523062382234,2.8148607528077685E-2,2.9020132344783154E-2,275049.2873373038,2.8148607528077685E-2,2.9020132344783178E-2,275049.2873373038,275049,1626.3268717142616,2.814753344622245E-2,2.9019057352467126E-2,null,278423.30865071929,1646.2786942336043,-1.2119346857386692E-2,-1.2119346857386692E-2]
["03J","NHS North Kirklees CCG",null,null,292026,196989.609375,1482.4436726715041,2.1364748737089156E-2,null,285987.3337408941,197670.6875,1446.7867611422867,3.4574317252615838E-3,null,2.1115152829030315E-2,2.4645588753566594E-2,3.1253202584051287E-2,2.7699999999999999E-2,301152.74773781019,0,3.1253202584051287E-2,2.7699999999999999E-2,301152.74773781019,3.1253202584051287E-2,2.7700000000000058E-2,301152.74773781019,301153,1523.5086385784944,3.1254066418743509E-2,2.7700860858333565E-2,null,296099.79255950148,1497.9448713633956,1.7065893213968009E-2,1.7065893213968009E-2]
["03K","NHS North Lincolnshire CCG",null,null,273050,178958.21875,1525.7751329177217,-4.9742545515337744E-3,null,274803.74821541976,179307.4375,1532.5842142795655,1.9513982226646576E-3,null,-6.3818205785352022E-3,-4.4428758292048842E-3,2.9705451953432549E-2,2.7699999999999999E-2,281161.07365588477,0.12693930940585382,3.06796808103309E-2,2.8672331451033151E-2,281427.08684526087,3.06796808103309E-2,2.8672331451033095E-2,281427.08684526087,281427,1569.5221789112902,3.0679362754074235E-2,2.8672014014222036E-2,null,284520.75753424893,1586.7761064526335,-1.08735740796575E-2,-1.08735740796575E-2]
["03L","NHS Rotherham CCG",null,null,426775,266398.0625,1602.019909585491,2.1294990441123929E-2,null,417839.85882803047,267122.5625,1564.2252564420892,2.719614374072199E-3,null,2.1384128352501142E-2,2.41618993094177E-2,3.0494947692234042E-2,2.7699999999999999E-2,439789.4813013532,0,3.0494947692234042E-2,2.7699999999999999E-2,439789.4813013532,3.0494947692234042E-2,2.7700000000000058E-2,439789.4813013532,439789,1646.3940592813085,3.0493819928533838E-2,2.7698875295063541E-2,null,432614.59835897549,1619.5359699687497,1.6583817717291449E-2,1.6583817717291671E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,192443,121109.2734375,1589.0030097432027,-1.9138100043586292E-2,null,195744.87629057816,121247.1875,1614.4281803697768,1.138757244474542E-3,null,-1.6868264207726247E-2,-1.574871582131987E-2,2.8870300820146522E-2,2.7699999999999999E-2,197998.88730073147,0.44996330918056765,3.2320860784740724E-2,3.1146635083923374E-2,198662.92341199785,3.2320860784740724E-2,3.1146635083923346E-2,198662.92341199785,198663,1638.4957383032081,3.2321258762334715E-2,3.1147032608833003E-2,null,202666.37863317932,1671.5140599296731,-1.9753541066746649E-2,-1.9753541066746538E-2]
["03N","NHS Sheffield CCG",null,null,897457,613445.25,1462.9781549372174,3.9092539763636358E-2,null,863887.86914354633,616304.875,1401.7216221817916,4.661581453275554E-3,null,3.8858203773290523E-2,4.3700925908583432E-2,3.2490707259531293E-2,2.7699999999999999E-2,926616.01266501716,0,3.2490707259531293E-2,2.7699999999999999E-2,926616.01266501716,3.2490707259531293E-2,2.7700000000000058E-2,926616.01266501716,926616,1503.502629279056,3.2490693147415373E-2,2.7699985953363537E-2,null,894434.78318458365,1451.2862374885217,3.597938879438134E-2,3.597938879438134E-2]
["03Q","NHS Vale of York CCG",null,null,484328,363417.84375,1332.7028607136192,1.2202590505857369E-2,null,478722.33552050177,364988.4375,1311.6095917983753,4.3217298682791672E-3,null,1.1709636387454925E-2,1.6081972141056555E-2,3.2141441785630498E-2,2.7699999999999999E-2,499895.00021715084,0,3.2141441785630498E-2,2.7699999999999999E-2,499895.00021715084,3.2141441785630498E-2,2.7700000000000058E-2,499895.00021715084,499895,1369.6187293604337,3.2141441337275589E-2,2.7699999553574273E-2,null,495649.86807998439,1357.9878625058757,8.5647796830050638E-3,8.5647796830052858E-3]
["03R","NHS Wakefield CCG",null,null,607789,381399.6875,1593.5749816260666,-1.1898333517879056E-4,null,608084.20043523167,383065.875,1587.4141763090531,4.3686126512623158E-3,null,-4.8545980148861911E-4,3.8810320639433016E-3,3.2189623221702268E-2,2.7699999999999999E-2,627353.49890829518,0,3.2189623221702268E-2,2.7699999999999999E-2,627353.49890829518,3.2189623221702268E-2,2.7700000000000058E-2,627353.49890829518,627353,1637.7157062084948,3.2188802363978253E-2,2.7699182712687564E-2,null,629585.94442756625,1643.5448457202467,-3.5466872272641448E-3,-3.5466872272642558E-3]
["03T","NHS Lincolnshire East CCG",null,null,421252,254547.03125,1654.9083206013624,-1.9698064543880012E-2,null,430580.49251717678,255466.890625,1685.46495972046,3.6137108748934832E-3,null,-2.1664921377748336E-2,-1.8129501264841141E-2,3.1413810666128139E-2,2.7699999999999999E-2,434485.13057072781,0.51798575042403261,3.5395822999704674E-2,3.1667674305789706E-2,436162.56123027159,3.5395822999704674E-2,3.1667674305789761E-2,436162.56123027159,436163,1707.3171358250252,3.5396864584619214E-2,3.1668712140270339E-2,null,445805.73848076398,1745.0626865583238,-2.1629911076570973E-2,-2.1629911076570973E-2]
["03V","NHS Corby CCG",null,null,122843,83501.453125,1471.1480507543561,6.2635594672455497E-5,null,124005.49990747438,84600.1171875,1465.7840205190244,1.3157424468473788E-2,null,-9.3745834526837157E-3,3.6594956420881175E-3,4.1221885126250468E-2,2.7699999999999999E-2,127906.82003456399,0,4.1221885126250468E-2,2.7699999999999999E-2,127906.82003456399,4.1221885126250468E-2,2.7700000000000058E-2,127906.82003456399,127907,1511.9009790083217,4.1223350129840464E-2,2.7701445978240535E-2,null,128390.31127199194,1517.6138702909755,-3.7643905307469527E-3,-3.7643905307470638E-3]
["03W","NHS East Leicestershire and Rutland CCG",null,null,445340,338844.3125,1314.290910519562,-2.1532749274112528E-2,null,456983.976103122,340758.125,1341.0802049199033,5.648058501793507E-3,null,-2.5480053376082612E-2,-1.997590770638602E-2,3.3504509722293241E-2,2.7699999999999999E-2,460260.89835972607,0.57074022018245762,3.7900965411226117E-2,3.2071763711733238E-2,462218.81593623542,3.7900965411226117E-2,3.2071763711733148E-2,462218.81593623542,462219,1356.4430782098004,3.7901378721875378E-2,3.2072174701090361E-2,null,473142.84432521294,1388.5005510146323,-2.3087835853868421E-2,-2.3087835853868532E-2]
["04C","NHS Leicester City CCG",null,null,537619,418147.4375,1285.7163569249424,-4.4866171850735936E-3,null,540554.25669222488,420660.6875,1285.0125356489959,6.0104397985221159E-3,null,-5.4300870928043476E-3,5.4771549414578402E-4,3.3876928980941301E-2,2.7699999999999999E-2,555831.88068180473,0,3.3876928980941301E-2,2.7699999999999999E-2,555831.88068180473,3.3876928980941301E-2,2.7700000000000058E-2,555831.88068180473,555832,1321.3309836565131,3.3877150919145338E-2,2.7700220612227877E-2,null,559668.15446007345,1330.4503394082278,-6.8543375739759105E-3,-6.8543375739757995E-3]
["04D","NHS Lincolnshire West CCG",null,null,337965,241950.1875,1396.8371072248085,-1.7821688075518649E-2,null,345374.4966374177,243125.265625,1420.5619302854705,4.8566944177301785E-3,null,-2.145351411165819E-2,-1.6701012856154995E-2,3.2691224853101275E-2,2.7699999999999999E-2,349013.48980747839,0.47717179589014269,3.6364023320551109E-2,3.1355047020986564E-2,350254.76714153006,3.6364023320551109E-2,3.135504702098646E-2,350254.76714153006,350255,1440.6359581740817,3.6364712322281889E-2,3.1355732692619709E-2,null,357586.87446743523,1470.7927353752798,-2.050375724320086E-2,-2.050375724320086E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,318718,198553.5625,1605.1991008723401,-8.1685542330507399E-3,null,322200.39788831735,199596.0625,1614.2622948201563,5.2504724008666237E-3,null,-1.0808173767446583E-2,-5.6144493846497223E-3,3.3095910486370617E-2,2.7699999999999999E-2,329266.26239839505,0.16041283956142063,3.4331094365414927E-2,2.8928732453210523E-2,329659.93773395632,3.4331094365414927E-2,2.8928732453210593E-2,329659.93773395632,329660,1651.6357881558911,3.4331289729478742E-2,2.8928926796878418E-2,null,333593.34390576754,1671.342308697936,-1.1790834492425017E-2,-1.1790834492425017E-2]
["04F","NHS Milton Keynes CCG",null,null,388066,305531.875,1270.1326170960067,-2.822500694756902E-2,null,401075.5179041056,308021.09375,1302.1040637873705,8.1471654962350648E-3,null,-3.2436579455383474E-2,-2.4553680140103284E-2,3.6072841980480774E-2,2.7699999999999999E-2,402064.64349599724,0.70153371828866518,4.1490239261675388E-2,3.3073617529865373E-2,404166.95118932135,4.1490239261675388E-2,3.3073617529865373E-2,404166.95118932135,404167,1312.1406559514237,4.1490365040998123E-2,3.3073742292724528E-2,null,415257.4734645274,1348.1462207960471,-2.6707462654431358E-2,-2.670746265443158E-2]
["04G","NHS Nene CCG",null,null,957659,705242.9375,1357.9136338391193,-1.5517901759193875E-2,null,976821.86240704649,709528.375,1376.7199407733997,6.076540823211074E-3,null,-1.9617560933603673E-2,-1.3660227020257709E-2,3.394486100401406E-2,2.7699999999999999E-2,990166.60164424311,0.39029220057879166,3.6952592734467382E-2,3.068956551356658E-2,993046.98300549726,3.6952592734467382E-2,3.0689565513566608E-2,993046.98300549726,993047,1399.5874372184198,3.6952610480348369E-2,3.0689583152265554E-2,null,1011362.1014011836,1425.4005012853554,-1.8109341229821774E-2,-1.8109341229821774E-2]
["04H","NHS Newark & Sherwood CCG",null,null,208797,138786.6875,1504.4454461815726,-1.231598416474089E-2,null,212320.49923761006,139660.3125,1520.2636700215751,6.2947319785264799E-3,null,-1.6595190997864329E-2,-1.0404921298802106E-2,3.4169096054331716E-2,2.7699999999999999E-2,215931.40474885629,0.29728346568006014,3.6460565954007595E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AG73,G73,T73, $P$1))","v":2.9977135939259547E-2},216409.85678949891,3.6460565954007595E-2,2.9977135939259547E-2,216409.85678949891,216410,{"$f":"AA73/K73*1000","v":1549.5454372551255},{"$f":"AA73/E73-1","v":3.6461251837909492E-2},{"$f":"AB73/G73-1","v":2.9977817532713447E-2},null,219828.11251824489,{"$f":"AF73/K73*1000","v":1574.0199100459902},-1.5549023639827686E-2,-1.5549023639827797E-2]
["04K","NHS Nottingham City CCG",null,null,524181,386002.6875,{"$f":"E74/F74*1000","v":1357.9724104900176},-2.7124139766152355E-2,null,538682.49876075808,387657.1875,{"$f":"J74/K74*1000","v":1389.5847055867064},{"$f":"K74/F74-1","v":4.2862395873863868E-3},null,{"$f":"E74/J74-1","v":-2.6920307962703172E-2},{"$f":"G74/L74-1","v":-2.2749455265011376E-2},{"$f":"(1+M74)*(1+R74)-1","v":3.2104968423957159E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":2.7699999999999999E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":541009.81445343827},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0.64998443614318213},{"$f":"(1+M74)*(1+V74)-1","v":3.7105068217020198E-2},3.2678759636413465E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":543630.77176306583},{"$f":"MAX(U74,$X$1)","v":3.7105068217020198E-2},{"$f":"(1+X74)/(1+M74) - 1","v":3.2678759636413535E-2},{"$f":"(1+IF($Z$2=1,X74,0))*$E74","v":543630.77176306583},{"$f":"IF(ROUND(Z74,0)/E74>$AA$1,ROUND(Z74,0),ROUNDUP(Z74,0))","v":543631},1402.3498532450142,3.7105503633287018E-2,3.2679193194347089E-2,null,557730.21151700919,1438.7201617847193,{"$f":"AA74/AF74-1","v":-2.5279626647191633E-2},-2.5279626647191855E-2]
["04L","NHS Nottingham North and East CCG",null,null,226854,156546.078125,1449.1196631502964,-2.767323217826545E-2,null,234076.85895188301,157520.875,1486.0053243856285,6.2269006459658716E-3,null,-3.0856783469431881E-2,-2.4822024948384369E-2,3.4099385793859183E-2,2.7699999999999999E-2,234589.58206488015,0.70920071281098196,3.9565557747113456E-2,3.3132345278927819E-2,235829.60503716368,3.9565557747113456E-2,3.3132345278927833E-2,235829.60503716368,235830,1497.134903548498,3.9567298791293171E-2,3.3134075548888253E-2,null,242353.77305705269,1538.5501956934452,-2.6918388662828585E-2,-2.6918388662828585E-2]
["04M","NHS Nottingham West CCG",null,null,141313,96096.2890625,1470.5354533315176,1.0259763815545497E-2,null,140111.60165722907,96553.703125,1451.1261310800094,4.7599555296302665E-3,null,8.5745814662090414E-3,1.3375351622303633E-2,3.2591806297801007E-2,2.7699999999999999E-2,145918.64592336115,0,3.2591806297801007E-2,2.7699999999999999E-2,145918.64592336115,3.2591806297801007E-2,2.7700000000000058E-2,145918.64592336115,145919,1511.2729525359673,3.2594311917516494E-2,2.7702493749578228E-2,null,145065.92177775421,1502.4376806133421,5.8806245587625927E-3,5.8806245587625927E-3]
["04N","NHS Rushcliffe CCG",null,null,173443,130702.5,1327.0059868785984,6.5821353701480678E-3,null,173076.9276280526,131573.6875,1315.4372345766519,6.6654233851686229E-3,null,2.1150847600790446E-3,8.7946060806691762E-3,3.4550055612937891E-2,2.7699999999999999E-2,179435.46529567477,0,3.4550055612937891E-2,2.7699999999999999E-2,179435.46529567477,3.4550055612937891E-2,2.7700000000000058E-2,179435.46529567477,179435,1363.7605163266403,3.4547372912138385E-2,2.7697335062139672E-2,null,179196.8955308111,1361.950850019394,1.3287309943823544E-3,1.3287309943823544E-3]
["04Q","NHS South West Lincolnshire CCG",null,null,195209,137420.75,1420.5205545741819,-1.2135393583415754E-2,null,198856.66267340031,138313.15625,1437.7277481396518,6.4939701609836309E-3,null,-1.8343175553494961E-2,-1.1968325427213267E-2,3.4373853134442856E-2,2.7699999999999999E-2,201919.08549652147,0.34195215506323617,3.701015249864259E-2,3.03192897745607E-2,202433.71485910751,3.701015249864259E-2,3.0319289774560776E-2,202433.71485910751,202434,1463.5917904591956,3.7011613194063875E-2,3.0320741045471777E-2,null,205888.19720252167,1488.565533349411,-1.6777053029047417E-2,-1.6777053029047417E-2]
["04V","NHS West Leicestershire CCG",null,null,522326,406123.09375,1286.1273048449982,-1.8903562652774264E-2,null,535123.54928664095,409296.0625,1307.4241321015418,7.8128252217866123E-3,null,-2.3915130073608237E-2,-1.6289149583242901E-2,3.5729240480430136E-2,2.7699999999999999E-2,540988.31126318115,0.46540427380693999,3.9322002494219133E-2,3.1264909995066224E-2,542864.90427479555,3.9322002494219133E-2,3.1264909995066148E-2,542864.90427479555,542865,1326.338193150832,3.93221857613828E-2,3.1265091841495396E-2,null,554045.41825280606,1353.6544057342503,-2.0179606011477835E-2,-2.0179606011477835E-2]
["04Y","NHS Cannock Chase CCG",null,null,201765,133863.078125,1507.2490699160069,-3.0674258678519584E-2,null,208198.99065752252,133985.1875,1553.8955801179332,9.1219607908588074E-4,null,-3.0903082849744079E-2,-3.001907644166546E-2,2.8637463910476724E-2,2.7699999999999999E-2,207543.03790589733,0.85768789833329873,3.5213186236825456E-2,3.4269729444908519E-2,208869.78852107309,3.5213186236825456E-2,3.4269729444908581E-2,208869.78852107309,208870,1558.9036661235407,3.5214234381582443E-2,3.4270776634423239E-2,null,215560.86816293441,1608.8410382150223,-3.103934503491157E-2,-3.1039345034911681E-2]
["05A","NHS Coventry and Rugby CCG",null,null,732736,540727.25,1355.0935337547721,-9.5080418310313775E-3,null,742175.66974298563,546703.125,1357.5478825788414,1.1051551405999893E-2,null,-1.271891565275185E-2,-1.8079279969166473E-3,3.9057679379946197E-2,2.7699999999999999E-2,761354.96775814425,5.1655085626189916E-2,3.945772045721152E-2,2.809566832839441E-2,761648.09225693531,3.945772045721152E-2,2.8095668328394385E-2,761648.09225693531,761648,1393.1656234816655,3.9457594549742403E-2,2.8095543797187927E-2,null,768418.86309800332,1405.5505226863361,-8.8114222895381289E-3,-8.8114222895382399E-3]
["05C","NHS Dudley CCG",null,null,503872,322859.25,1560.6553010328805,-9.3431449870357008E-3,null,507419.58969936316,323657.90625,1567.7651616130208,2.4736979039627904E-3,null,-6.9914322808566354E-3,-4.5350290682727445E-3,3.0242219335902654E-2,2.7699999999999999E-2,519110.20754121995,0.12957225909350698,3.1237173834386622E-2,2.8692499354910018E-2,519611.53725428006,3.1237173834386622E-2,2.8692499354910028E-2,519611.53725428006,519612,1605.4358319881148,3.1238092213895507E-2,2.8693415468231454E-2,null,525361.8518180009,1623.2010455267564,-1.0944555258634914E-2,-1.0944555258634914E-2]
["05D","NHS East Staffordshire CCG",null,null,198649,144150.78125,1378.063984651488,-3.3848396846834938E-2,null,206175.41738710331,144588.703125,1425.9441639009674,3.0379431259586198E-3,null,-3.6504921306753757E-2,-3.3577878055542687E-2,3.0822094150547708E-2,2.7699999999999999E-2,204771.77818091214,0.95936794444407669,3.8192998364507735E-2,3.5048579646936258E-2,206236.00093211108,3.8192998364507735E-2,3.5048579646936195E-2,206236.00093211108,206236,1426.3631635294814,3.8192993672256037E-2,3.504857496889624E-2,null,213465.74171882783,1476.3652837682773,-3.3868393404083985E-2,-3.3868393404083874E-2]
["05F","NHS Herefordshire CCG",null,null,282857,190942.375,1481.3736343229207,-3.5397692282371773E-3,null,284185.72681165254,191742.015625,1482.1254793078301,4.1878636159207172E-3,null,-4.6755578704104073E-3,-5.0727485317947352E-4,3.2003867438081812E-2,2.7699999999999999E-2,291909.51793193351,1.4493567233699241E-2,3.211535039011526E-2,2.7811018023691403E-2,291941.05166529684,3.211535039011526E-2,2.7811018023691458E-2,291941.05166529684,291941,1522.5718737147547,3.211516773493317E-2,2.7810836130254257E-2,null,294234.48114502634,1534.5331600168233,-7.7947395427658828E-3,-7.7947395427658828E-3]
["05G","NHS North Staffordshire CCG",null,null,338245,220962.984375,1530.7767541099042,1.452772909806832E-2,null,333731.3064607947,221690.71875,1505.3914225301537,3.2934673518210111E-3,null,1.3524932938035805E-2,1.6862944214923736E-2,3.1084696397466471E-2,2.7699999999999999E-2,348759.24313296104,0,3.1084696397466471E-2,2.7699999999999999E-2,348759.24313296104,3.1084696397466471E-2,2.7700000000000058E-2,348759.24313296104,348759,1573.1781734773233,3.1083977590208312E-2,2.769928355233886E-2,null,345531.98325623077,1558.6217826551695,9.3392707481327886E-3,9.3392707481327886E-3]
["05H","NHS Warwickshire North CCG",null,null,282850,194543.78125,1453.9143743511463,-2.1428698649969991E-2,null,289355.06262308749,195284.375,1481.7112870555441,3.8068230464189945E-3,null,-2.2481246963910739E-2,-1.8760006046546152E-2,3.1612272044804879E-2,2.7699999999999999E-2,291791.53114787309,0.53600017275846146,3.5733562994666013E-2,3.180566142333386E-2,292957.2382930413,3.5733562994666013E-2,3.1805661423333964E-2,292957.2382930413,292957,1500.1558624441921,3.5732720523245609E-2,3.180482214689051E-2,null,299586.60370729008,1534.1043220036938,-2.2129172750886772E-2,-2.2129172750886772E-2]
["05J","NHS Redditch and Bromsgrove CCG",null,null,247623,180447.46875,1372.2719510300697,-3.8411432118170219E-2,null,258010.11408951919,181022.609375,1425.2922051025935,3.1873022602320056E-3,null,-4.0258553918220752E-2,-3.7199567837885805E-2,3.097559053284038E-2,2.7699999999999999E-2,255293.26865451352,1,4.1032690858339826E-2,3.7725147151324877E-2,257783.63800841468,4.1032690858339826E-2,3.7725147151324911E-2,257783.63800841468,257784,1424.0431120180344,4.1034152724100714E-2,3.7726604372481543E-2,null,267133.30363566289,1475.6902718283054,-3.4998644902824227E-2,-3.4998644902824227E-2]
["05L","NHS Sandwell and West Birmingham CCG",null,null,842269,587474.25,1433.7122010028525,-3.4689132522335742E-2,null,873687.21688607347,591023.0625,1478.26247793177,6.0407966817268566E-3,null,-3.5960485948337229E-2,-3.0136919250800198E-2,3.3908126749810696E-2,2.7699999999999999E-2,870828.76400943636,0.86105483573714847,4.0543488500360603E-2,3.4295519557890432E-2,876417.52351571026,4.0543488500360603E-2,3.4295519557890453E-2,876417.52351571026,876418,1482.8829120352643,4.054405421545848E-2,3.4296081876137974E-2,null,904580.63403687894,1530.5335636320942,-3.1133359456522181E-2,-3.1133359456522181E-2]
["05N","NHS Shropshire CCG",null,null,471860,315019.0625,1497.8776085970987,-3.4469018459396206E-2,null,491307.6519954924,316252.9375,1553.527552595436,3.9168264618907322E-3,null,-3.9583450240402218E-2,-3.5821665283865989E-2,3.1725322554885249E-2,2.7699999999999999E-2,486829.91070074815,1,4.0300919838251348E-2,3.6242139206481026E-2,490876.39203487727,4.0300919838251348E-2,3.6242139206481117E-2,490876.39203487727,490876,1552.1626577776847,4.0300089009452034E-2,3.6241311619197525E-2,null,508680.19899987272,1608.459997307923,-3.5000770690264638E-2,-3.5000770690264638E-2]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,315054,219024.84375,1438.4395605806703,-3.8724714197433729E-2,null,328468.78656457871,219228.71875,1498.2926891943928,9.3083047799225049E-4,null,-4.0840369354064321E-2,-3.9947554336599245E-2,2.8656614482232667E-2,2.7699999999999999E-2,324082.38101908535,1,4.166416957096164E-2,4.0695458519863427E-2,328180.46328000975,4.166416957096164E-2,4.0695458519863337E-2,328180.46328000975,328180,1496.9754048247842,4.1662699092853916E-2,4.0693989409248399E-2,null,340083.38163731585,1551.2720394317219,-3.5001362254184709E-2,-3.5001362254184709E-2]
["05R","NHS South Warwickshire CCG",null,null,397780,291609.40625,1364.0849419616416,-2.7608497862460668E-2,null,409929.05192327552,292492.1875,1401.5042775228844,3.0272728899669588E-3,null,-2.9636962460395266E-2,-2.6699408743425579E-2,3.0811128349019112E-2,2.7699999999999999E-2,410036.05063467281,0.76284024981215937,3.6672031487751777E-2,3.3543214134991534E-2,412367.40068519791,3.6672031487751777E-2,3.3543214134991617E-2,412367.40068519791,412367,1409.8393653676646,3.6671024184222523E-2,3.354220987164136E-2,null,424424.06679648877,1451.061207562984,-2.8408065752478007E-2,-2.8408065752478007E-2]
["05T","NHS South Worcestershire CCG",null,null,442371,319072.6875,1386.4270347489394,-3.8724871280296891E-2,null,462300.73021769832,320802.53125,1441.0756935624968,5.4214723408438914E-3,null,-4.3109882626214735E-2,-3.7922129321645737E-2,3.3271647124685222E-2,2.7699999999999999E-2,457089.41181019414,1,4.4134746510822831E-2,3.8504522963733752E-2,461894.93194873922,4.4134746510822831E-2,3.8504522963733745E-2,461894.93194873922,461895,1439.8109584741626,4.4134900343828942E-2,3.8504675967235613E-2,null,478647.59787434124,1492.0318614984158,-3.4999857825964265E-2,-3.4999857825964154E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,211762,150934,1403.0105874090661,-3.866490555407831E-2,null,220665.26873665408,151357.890625,1457.9039640778826,2.8084502166509928E-3,null,-4.0347394891941057E-2,-3.7652258325215682E-2,3.0586244287652331E-2,2.7699999999999999E-2,218239.00426284183,1,4.1129065689646804E-2,3.8213295335432121E-2,220471.57320857098,4.1129065689646804E-2,3.8213295335432163E-2,220471.57320857098,220472,1456.6270650945787,4.1131081119369917E-2,3.8215305120773202E-2,null,228467.95151147255,1509.4551765227636,-3.4998131941805566E-2,-3.4998131941805455E-2]
["05W","NHS Stoke on Trent CCG",null,null,465327,294842.5,1578.2222712125965,-1.2054994476495162E-2,null,470518.85914812662,295589,1591.8009775334219,2.5318602304620352E-3,null,-1.1034327417877465E-2,-8.5304045621747981E-3,3.030199275884593E-2,2.7699999999999999E-2,479427.3353844955,0.24372584463356564,3.2173614019037844E-2,2.9566894544141162E-2,480298.25129063684,3.2173614019037844E-2,2.9566894544141187E-2,480298.25129063684,480298,1624.8845525374759,3.2173073988829293E-2,2.9566355877760575E-2,null,487156.31831205025,1648.0867634182946,-1.4078270268183424E-2,-1.4078270268183646E-2]
["05X","NHS Telford and Wrekin CCG",null,null,264045,190842.6875,1383.5741020991438,-3.8726347958912832E-2,null,275948.51218658261,191801.03125,1438.7227763489025,5.0216424980915608E-3,null,-4.313671449887746E-2,-3.8331689159541438E-2,3.2860741995288656E-2,2.7699999999999999E-2,272721.71462014597,1,4.4164025605324397E-2,3.8946806170203706E-2,275706.29014095786,4.4164025605324397E-2,3.8946806170203629E-2,275706.29014095786,275706,1437.458381757267,4.4162926773845257E-2,3.8945712829092871E-2,null,285706.00014607032,1489.5957455706869,-3.5001015522802104E-2,-3.5001015522802215E-2]
["05Y","NHS Walsall CCG",null,null,461768,292661.875,1577.820821383038,2.0898064189962096E-2,null,452340.74215517065,294240.34375,1537.3172026318048,5.3934895004688066E-3,null,2.0841054024701267E-2,2.6346949531230957E-2,3.3242889159631916E-2,2.7699999999999999E-2,477118.50244146492,0,3.3242889159631916E-2,2.7699999999999999E-2,477118.50244146492,3.3242889159631916E-2,2.7700000000000058E-2,477118.50244146492,477119,1621.5281491289381,3.3243966667244162E-2,2.7701071727262772E-2,null,468335.42649027042,1591.676452390871,1.8754877408173387E-2,1.8754877408173387E-2]
["06A","NHS Wolverhampton CCG",null,null,434477,286551.59375,1516.2260810144246,-3.0898715930190224E-2,null,447796.5746360023,287812.9375,1555.8597835304131,4.4018032965484899E-3,null,-2.9744699692777488E-2,-2.547382671339149E-2,3.2223733247862985E-2,2.7699999999999999E-2,448477.47095033177,0.72782362038261394,3.7823266551640033E-2,3.3274993279979147E-2,450910.3393815569,3.7823266551640033E-2,3.3274993279979181E-2,450910.3393815569,450910,1566.6773144970248,3.7822485425005326E-2,3.3274215576641453E-2,null,463630.57805456867,1610.8746954940782,-2.7436883278806223E-2,-2.7436883278806112E-2]
["06D","NHS Wyre Forest CCG",null,null,177199,117911.875,1502.8087713811692,-3.8726675120919318E-2,null,184723.1153855944,118259.265625,1562.0181167989931,2.9461886260395698E-3,null,-4.0731856269792921E-2,-3.7905671375412897E-2,3.0727798050981026E-2,2.7699999999999999E-2,182643.93508683579,1,4.1546335790538791E-2,3.8486757916073623E-2,184560.96915574768,4.1546335790538791E-2,3.8486757916073699E-2,184560.96915574768,184561,1560.6472695783746,4.1546509856150493E-2,3.848693147036153E-2,null,191254.89031683697,1617.2507862792418,-3.499983872698742E-2,-3.4999838726987531E-2]
["06F","NHS Bedfordshire CCG",null,null,688705,503442.40625,1367.991634097669,1.4926376442954137E-3,null,690141.50869219762,508753.4375,1356.5343402563203,1.0549431641168949E-2,null,-2.0814697770024093E-3,8.4460035410409695E-3,3.8541650897629287E-2,2.7699999999999999E-2,715248.8276814518,0,3.8541650897629287E-2,2.7699999999999999E-2,715248.8276814518,3.8541650897629287E-2,2.7700000000000058E-2,715248.8276814518,715249,1405.8853410695629,3.8541901104246268E-2,2.7700247594634408E-2,null,714544.78381061391,1404.5011416961952,9.8554521051918975E-4,9.855452105194118E-4]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,1240895,988083.5,1255.8604611857195,-3.1481213333063751E-2,null,1282715.4431394101,992432.125,1292.4968981021348,4.401070354884018E-3,null,-3.2603055777558732E-2,-2.8345473764936013E-2,3.2222980003714374E-2,2.7699999999999999E-2,1280880.3347717091,0.80987067899817178,3.8453740317827334E-2,3.3903458457000102E-2,1288612.0540916903,3.8453740317827334E-2,3.3903458457000157E-2,1288612.0540916903,1288612,1298.4384196551478,3.8453696726959086E-2,3.3903415057138009E-2,null,1328072.0221356363,1338.1993475227703,-2.9712260689131686E-2,-2.9712260689131686E-2]
["06K","NHS East and North Hertfordshire CCG",null,null,875349,617798,1416.8854544689364,3.7240625895172519E-2,null,841716.89804789436,622377.375,1352.4220703683104,7.4124147375032035E-3,null,3.9956548371673506E-2,4.7665137617186604E-2,3.5317738625732176E-2,2.7699999999999999E-2,906264.34718829603,0,3.5317738625732176E-2,2.7699999999999999E-2,906264.34718829603,3.5317738625732176E-2,2.7700000000000058E-2,906264.34718829603,906264,1456.1326237156356,3.5317341997306295E-2,2.7699606289916634E-2,null,871479.85068322672,1400.2434627113921,3.9913888186287938E-2,3.991388818628816E-2]
["06L","NHS Ipswich and East Suffolk CCG",null,null,579471,415892.8125,1393.3181401157299,-3.1882301399008051E-2,null,600335.94769676868,417783.125,1436.9559510015363,4.545191557019379E-3,null,-3.4755452804081655E-2,-3.0368231437707949E-2,3.2371093363148917E-2,2.7699999999999999E-2,598229.10984223732,0.86766375536308415,3.904744400506166E-2,3.4346142650451161E-2,602097.86142505705,3.904744400506166E-2,3.4346142650451217E-2,602097.86142505705,602098,1441.1735754047031,3.9047683145489565E-2,3.4346380708858204E-2,null,621563.71491639467,1487.7664456083396,-3.1317328295157876E-2,-3.1317328295157876E-2]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,394782,242885.5625,1625.3827355423812,-2.1038098501524827E-2,null,404309.77157506975,243632.0625,1659.5097025666305,3.0734638663423297E-3,null,-2.3565523875300864E-2,-2.0564487795080577E-2,3.0858598815440175E-2,2.7699999999999999E-2,406964.41935755708,0.58755679414515927,3.5373006705727184E-2,3.2200575534005578E-2,408746.62633330037,3.5373006705727184E-2,3.2200575534005571E-2,408746.62633330037,408747,1677.7225288235616,3.5373953219751675E-2,3.2201519147867064E-2,null,418606.08974249498,1718.18965634909,-2.3552189000785373E-2,-2.3552189000785484E-2]
["06N","NHS Herts Valleys CCG",null,null,926200,665965.0625,1390.7636483558024,4.1523544455147388E-2,null,885014.84582870919,670354.25,1320.2196388382847,6.5907173621440052E-3,null,4.6536116727766252E-2,5.3433540482394459E-2,3.3605860773394003E-2,2.6838260024934054E-2,957325.74824831751,0,3.3605860773394003E-2,2.6838260024934054E-2,957325.74824831751,3.3605860773394003E-2,2.6838260024933946E-2,957325.74824831751,957326,1428.0897003338159,3.3606132584754977E-2,2.6838530056592536E-2,null,916308.80582767678,1366.9023592043711,4.4763505394094238E-2,4.4763505394094016E-2]
["06P","NHS Luton CCG",null,null,334869,241516.59375,1386.5258481851208,-1.0211725131965221E-2,null,337323.90915644111,242997.84375,1388.176553136353,6.1331189588293977E-3,null,-7.2776020015308251E-3,-1.1891174415118444E-3,3.4003006353989118E-2,2.7699999999999999E-2,346255.55273475399,3.3974784043195552E-2,3.4264842953549035E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AG105,G105,T105, $P$1))","v":2.7960240513532641E-2},346343.23369501199,3.4264842953549035E-2,2.796024051353263E-2,346343.23369501199,346343,{"$f":"AA105/K105*1000","v":1425.2924826622047},{"$f":"AA105/E105-1","v":3.4264145083599873E-2},{"$f":"AB105/G105-1","v":2.7959546897612597E-2},null,349251.6197136041,{"$f":"AF105/K105*1000","v":1437.2622173261739},-8.3281495329621258E-3,-8.3281495329621258E-3]
["06Q","NHS Mid Essex CCG",null,null,545851,399975.65625,1364.7105554314594,-1.2154488179557665E-3,null,545879.36948197964,402065.0625,1357.6891413736791,5.2238335442447159E-3,null,-5.1970240250276412E-5,5.1715918201100664E-3,3.3068533733420447E-2,2.7699999999999999E-2,563901.49220692134,0,3.3068533733420447E-2,2.7699999999999999E-2,563901.49220692134,3.3068533733420447E-2,2.7700000000000058E-2,563901.49220692134,563901,1402.5118136197175,3.3067632009467829E-2,2.7699102962024824E-2,null,565181.56224557653,1405.6967763658315,-2.2657537526323823E-3,-2.2657537526322713E-3]
["06T","NHS North East Essex CCG",null,null,565499,365919.3125,1545.4199346201494,-8.3902828056566792E-3,null,572848.42782373284,369316.75,1551.1032950001127,9.2846629952061388E-3,null,-1.2829620309256162E-2,-3.6640760149779794E-3,3.7241848160173507E-2,2.7699999999999999E-2,586559.22789272992,0.10468788614222797,3.8051183131826427E-2,2.8501889696065826E-2,587016.90600986476,3.8051183131826427E-2,2.8501889696065819E-2,587016.90600986476,587017,1589.467577628147,3.8051349339256024E-2,2.8502054374511587E-2,null,593104.24146378681,1605.9500184158633,-1.0263358509734255E-2,-1.0263358509734255E-2]
["06V","NHS North Norfolk CCG",null,null,278023,176687.609375,1573.5285625486438,-2.2301496557069478E-2,null,285549.18820773979,177440.375,1609.2683990762519,4.2604324528627835E-3,null,-2.635688882527798E-2,-2.220874811692275E-2,3.2078446431807128E-2,2.7699999999999999E-2,286941.54591231031,0.63453566048350707,3.6959578837972407E-2,3.2560424894211341E-2,288298.61298726959,3.6959578837972407E-2,3.2560424894211293E-2,288298.61298726959,288299,1624.7655022144763,3.696097085492922E-2,3.2561811005733521E-2,null,295646.15428195661,1666.1718297312921,-2.4851174877619564E-2,-2.4851174877619564E-2]
["06W","NHS Norwich CCG",null,null,314276,240052.09375,1309.1991621089535,-1.4786299249894719E-2,null,319690.3189154042,241057.828125,1326.1976240391145,4.189650501642328E-3,null,-1.6936136614249309E-2,-1.2817442605868923E-2,3.2005703820537912E-2,2.7699999999999999E-2,324334.62457390339,0.36621264588196917,3.4822576908068337E-2,3.0505120612549071E-2,325219.90018036007,3.4822576908068337E-2,3.0505120612549064E-2,325219.90018036007,325220,1349.1368545449513,3.4822894525830872E-2,3.0505436905156058E-2,null,330994.509008202,1373.0917248477222,-1.7445935962819625E-2,-1.7445935962819514E-2]
["06Y","NHS South Norfolk CCG",null,null,320768,236620.125,1355.624336687338,-3.6670932311847926E-2,null,335687.23824549862,238623.671875,1406.7641973984214,8.4673561684578402E-3,null,-4.4443864841199887E-2,-3.6352830705855488E-2,3.6401901934324243E-2,2.7699999999999999E-2,332444.5652796693,1,4.5592386863539502E-2,3.6813319209591071E-2,335392.57874944381,4.5592386863539502E-2,3.6813319209590967E-2,335392.57874944381,335393,1405.5311334564133,4.5593700119712643E-2,3.6814621439321238E-2,null,347557.07642429421,1456.5071172249732,-3.4998787967258749E-2,-3.4998787967258638E-2]
["07G","NHS Thurrock CCG",null,null,254873,184554.375,1381.0184667797769,3.4774527913949749E-2,null,246118.296237392,186438.09375,1320.1073411929369,1.0206849607331092E-2,null,3.5571121271551931E-2,4.6141039964065822E-2,3.8189579341454172E-2,2.7699999999999999E-2,264606.49265549442,0,3.8189579341454172E-2,2.7699999999999999E-2,264606.49265549442,3.8189579341454172E-2,2.7700000000000058E-2,264606.49265549442,264606,1419.2700358480251,3.8187646396440567E-2,2.7698086584926118E-2,null,254820.99332068782,1366.7860907352137,3.839953118382966E-2,3.839953118382966E-2]
["07H","NHS West Essex CCG",null,null,469036,324123.21875,1447.0916394353496,1.8728313641822592E-2,null,459603.59565334022,326655.53125,1406.9977443657331,7.8128080727015714E-3,null,2.0522912431203633E-2,2.8496062079822693E-2,3.5729222856315523E-2,2.7699999999999999E-2,485794.29177163483,0,3.5729222856315523E-2,2.7699999999999999E-2,485794.29177163483,3.5729222856315523E-2,2.7700000000000058E-2,485794.29177163483,485794,1487.1751846387874,3.5728600789704856E-2,2.7699382755799862E-2,null,475855.09313448088,1456.7489223695209,2.088641481180975E-2,2.088641481180975E-2]
["07J","NHS West Norfolk CCG",null,null,297705,179520.9375,1658.330243512682,-1.7279758439086246E-2,null,304066.8012386809,180433.140625,1685.2048364586899,5.0813188573060053E-3,null,-2.0922380255801509E-2,-1.594737468382923E-2,3.2922071389653418E-2,2.7699999999999999E-2,307506.06526305678,0.45563927668083509,3.6429917698339143E-2,3.1190111937085596E-2,308550.36864838406,3.6429917698339143E-2,3.1190111937085652E-2,308550.36864838406,308550,1710.0517063063785,3.6428679397390029E-2,3.1188879896527633E-2,null,314818.54665834928,1744.7933653864995,-1.9911618057090186E-2,-1.9911618057090186E-2]
["07K","NHS West Suffolk CCG",null,null,368773,256610.453125,1437.0926652016135,-2.6593807724118901E-2,null,380451.88548694918,257935.40625,1474.9889944081656,5.1632858633181566E-3,null,-3.0697404671818362E-2,-2.5692618284082758E-2,3.300630888173206E-2,2.7699999999999999E-2,380944.835545243,0.73407480811665016,3.865821761191568E-2,3.3322876212922188E-2,383029.10688339896,3.865821761191568E-2,3.3322876212922292E-2,383029.10688339896,383029,1484.9803118101395,3.8657927776708068E-2,3.3322587866529529E-2,null,393904.5932489438,1527.1443303412084,-2.7609714218464365E-2,-2.7609714218464365E-2]
["07L","NHS Barking and Dagenham CCG",null,null,346195,238261.5625,1453.0039859030976,6.3139680702653633E-2,null,326287.76161106292,241310.453125,1352.149305533997,1.2796401538750057E-2,null,6.1011293499468211E-2,7.458842004823607E-2,3.4600763662303136E-2,2.1528870057620088E-2,358173.61137607106,0,3.4600763662303136E-2,2.1528870057620088E-2,358173.61137607106,3.4600763662303136E-2,2.1528870057620164E-2,358173.61137607106,358174,1484.2871303816421,3.4601886220193778E-2,2.1529978432303309E-2,null,337825.23604794429,1399.9610529633758,6.0234588126411692E-2,6.023458812641147E-2]
["07M","NHS Barnet CCG",null,null,594819,441642.9375,1346.8323604744614,3.627246923868932E-2,null,572390.17576563125,445286.75,1285.4417423505893,8.2505847837768265E-3,null,3.9184502432048074E-2,4.7758382275350675E-2,3.6179125982287452E-2,2.7699999999999999E-2,616339.03153765819,0,3.6179125982287452E-2,2.7699999999999999E-2,616339.03153765819,3.6179125982287452E-2,2.7700000000000058E-2,616339.03153765819,616339,1384.1395460341005,3.6179072961690872E-2,2.7699947413274639E-2,null,592629.78569832002,1330.8947227787937,4.0006788173399865E-2,4.0006788173399643E-2]
["07N","NHS Bexley CCG",null,null,371507,251494.125,1477.1995170861346,2.6444327245112698E-2,null,360856.77457646362,253957.0625,1420.9361654451473,9.7932208157944789E-3,null,2.9513718943025236E-2,3.9595974125524069E-2,3.7764493032392155E-2,2.7699999999999999E-2,385536.77351298492,0,3.7764493032392155E-2,2.7699999999999999E-2,385536.77351298492,3.7764493032392155E-2,2.7700000000000058E-2,385536.77351298492,385537,1518.1188355413426,3.7765102676396323E-2,2.7700603731528384E-2,null,373616.60286881065,1471.1802034204529,3.1905426685159943E-2,3.1905426685159721E-2]
["07P","NHS Brent CCG",null,null,511792,387949.21875,1319.2242058097972,-2.621016435514445E-2,null,522189.41910764098,388845.3125,1342.9232713397851,2.3098222826360981E-3,null,-1.9911202194423883E-2,-1.7647371250290478E-2,3.0073804359865175E-2,2.7699999999999999E-2,527183.53248094406,0.50421060715115651,3.3944884537157272E-2,3.1562159275737973E-2,529164.7203470408,3.3944884537157272E-2,3.1562159275738022E-2,529164.7203470408,529165,1360.8624895021719,3.3945430956326073E-2,3.1562704435684097E-2,null,540653.93964134669,1390.4087879196093,-2.1250080317491316E-2,-2.1250080317491205E-2]
["07Q","NHS Bromley CCG",null,null,529243,364165.25,1453.3045094225768,4.3208817407193623E-2,null,505115.183262721,367658.8125,1373.8693758706545,9.5933439558002487E-3,null,4.7766959966296652E-2,5.781854879877657E-2,3.5577978217491868E-2,2.5737723428205794E-2,548072.39592576004,0,3.5577978217491868E-2,2.5737723428205794E-2,548072.39592576004,3.5577978217491868E-2,2.5737723428205683E-2,548072.39592576004,548072,1490.7081820594194,3.5577230119245851E-2,2.5736982438528067E-2,null,522975.96199925552,1422.4491409389393,4.7986981858221922E-2,4.7986981858221922E-2]
["07R","NHS Camden CCG",null,null,415801,295595.875,1406.6535942018811,8.4701028904655251E-2,null,381300.30695754418,297470.6875,1281.8079998471924,6.3424853273070791E-3,null,9.0481681794967184E-2,9.7398045861448734E-2,2.2246899789988728E-2,1.5804176703827461E-2,425051.28317957709,0,2.2246899789988728E-2,1.5804176703827461E-2,425051.28317957709,2.2246899789988728E-2,1.5804176703827499E-2,425051.28317957709,425051,1428.8836442078011,2.2246218744062629E-2,1.5803499950201472E-2,null,394783.01474460983,1327.1324918177352,7.6669927846239494E-2,7.6669927846239716E-2]
["07T","NHS City and Hackney CCG",null,null,478181,335825.71875,1423.8963048448772,5.1409311665422619E-2,null,454814.22098804126,339441.25,1339.8908382173388,1.0766093983086256E-2,null,5.1376535591161954E-2,6.2695754184948216E-2,3.5543666960991205E-2,2.451365664657866E-2,495177.30621107371,0,3.5543666960991205E-2,2.451365664657866E-2,495177.30621107371,3.5543666960991205E-2,2.4513656646578674E-2,495177.30621107371,495177,1458.8003078588708,3.5543026594532234E-2,2.4513023100931619E-2,null,470896.3670736631,1387.2691285271401,5.1562582818861724E-2,5.1562582818861724E-2]
["07V","NHS Croydon CCG",null,null,602714,425217.75,1417.4243666921243,-1.8648700283932951E-2,null,612427.32033174683,428077.25,1430.6467356808771,6.7247898282702945E-3,null,-1.5860364175924069E-2,-9.2422319633365113E-3,3.4611066506513355E-2,2.7699999999999999E-2,623574.57433840667,0.26406377038104317,3.6647347864232627E-2,2.9722679264773472E-2,624801.86962064309,3.6647347864232627E-2,2.9722679264773566E-2,624801.86962064309,624802,1459.5543210950827,3.66475641846713E-2,2.9722894140220113E-2,null,634082.63623414922,1481.2341376098573,-1.4636319785174101E-2,-1.4636319785174101E-2]
["07W","NHS Ealing CCG",null,null,580188,439611,1319.7758927779332,-1.5720593091315238E-2,null,584880.29176062939,439834.375,1329.7739444776896,5.0811967853392481E-4,null,-8.0226532279015217E-3,-7.5186100173465498E-3,2.8222194593629402E-2,2.7699999999999999E-2,596562.17863688862,0.21481742906704426,2.9868492153849235E-2,2.9345461468867406E-2,597517.34072575753,2.9868492153849235E-2,2.9345461468867295E-2,597517.34072575753,597517,1358.5045507186655,2.9867904886002439E-2,2.9344874499271478E-2,null,605561.54986698681,1376.7945033104493,-1.328444626108416E-2,-1.328444626108416E-2]
["07X","NHS Enfield CCG",null,null,493181,352776.875,1397.9969633780559,1.1441065635389158E-3,null,490941.09178423689,355528.28125,1380.8777463726365,7.7992817698155914E-3,null,4.5624785809281754E-3,1.239734440676532E-2,3.5715321874839612E-2,2.7699999999999999E-2,510795.11815755529,0,3.5715321874839612E-2,2.7699999999999999E-2,510795.11815755529,3.5715321874839612E-2,2.7700000000000058E-2,510795.11815755529,510795,1436.7211469200104,3.5715082292302469E-2,2.7699762271574002E-2,null,508300.67728786689,1429.7053261156473,4.907179595829092E-3,4.9071795958293141E-3]
["07Y","NHS Hounslow CCG",null,null,414650,324125.59375,1279.288053753083,-6.0216737733488346E-3,null,414439.54910384794,325430.625,1273.5112102736118,4.0263134882416729E-3,null,5.07796364046742E-4,4.5361543996380593E-3,3.1837842371865932E-2,2.7699999999999999E-2,427851.56133949419,0,3.1837842371865932E-2,2.7699999999999999E-2,427851.56133949419,3.1837842371865932E-2,2.7700000000000058E-2,427851.56133949419,427852,1314.725680780658,3.1838900277342264E-2,2.7701053663098607E-2,null,429094.05431669741,1318.542329311193,-2.89459689362348E-3,-2.894596893623369E-3]
["08A","NHS Greenwich CCG",null,null,458133,311805.4375,1469.291246724971,4.5832708859425697E-2,null,437777.63804360048,315172.125,1389.0112840518509,1.0797398297455851E-2,null,4.6497034538735882E-2,5.7796479837757264E-2,3.6818620784917044E-2,2.574326223167004E-2,475000.82519605639,0,3.6818620784917044E-2,2.574326223167004E-2,475000.82519605639,3.6818620784917044E-2,2.5743262231670005E-2,475000.82519605639,475001,1507.1161512141978,3.6819002342114659E-2,2.5743639713050825E-2,null,453257.37373159424,1438.126464171266,4.7971919550682696E-2,4.7971919550682696E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,307671,238384.3125,1290.6512042397924,-1.7385773578243335E-2,null,309427.14922339981,237964.484375,1300.3081112548891,-1.7611399030295072E-3,null,-5.6754852565698011E-3,-7.4266298360449179E-3,2.5890076521656535E-2,2.7699999999999999E-2,315636.62573349458,0.21218942388699763,2.7512545524600807E-2,2.9325331438997244E-2,316135.81239409943,2.7512545524600807E-2,2.9325331438997182E-2,316135.81239409943,316136,1328.5007669539973,2.751315528600351E-2,2.9325942276169581E-2,null,320368.43554874335,1346.2867637167478,-1.3211150285432516E-2,-1.3211150285432516E-2]
["08D","NHS Haringey CCG",null,null,442408,329761.8125,1341.5986425050355,-2.0853780195038363E-2,null,450359.81410690484,331944.4375,1356.7325227641593,6.6187924655465302E-3,null,-1.7656580045166459E-2,-1.115465281858985E-2,3.450213301684224E-2,2.7699999999999999E-2,457672.01966371515,0.31870436624542425,3.6959506964360012E-2,3.0141216045151447E-2,458759.18155708857,3.6959506964360012E-2,3.014121604515152E-2,458759.18155708857,458759,1382.0355100844249,3.695909658053198E-2,3.014080835970856E-2,null,466284.4531954244,1404.7063319005742,-1.6139189595219872E-2,-1.6139189595219983E-2]
["08E","NHS Harrow CCG",null,null,350932,271209.5625,1293.9514254774849,-4.95134174257994E-3,null,350232.30779298185,271902.1875,1288.0819790866221,2.5538369429727314E-3,null,1.9977945821940679E-3,4.5567335667755504E-3,3.0324578226293086E-2,2.7699999999999999E-2,361573.86488610948,0,3.0324578226293086E-2,2.7699999999999999E-2,361573.86488610948,3.0324578226293086E-2,2.7700000000000058E-2,361573.86488610948,361574,1329.7943768841508,3.0324963240741853E-2,2.7700384033689129E-2,null,362616.45692005876,1333.6283177937241,-2.8748196618351152E-3,-2.8748196618350041E-3]
["08F","NHS Havering CCG",null,null,447649,291887.28125,1533.6365397044858,3.3362809725285159E-2,null,432773.61977127119,295243.6875,1465.8183666374618,1.1498980824468541E-2,null,3.437219726237184E-2,4.6266423324055284E-2,3.9517502593306331E-2,2.7699999999999999E-2,465338.970518391,0,3.9517502593306331E-2,2.7699999999999999E-2,465338.970518391,3.9517502593306331E-2,2.7700000000000058E-2,465338.970518391,465339,1576.1183717094714,3.9517568452068552E-2,2.7700065110062733E-2,null,448076.41430580697,1517.6494308817591,3.8525986066321849E-2,3.8525986066322071E-2]
["08G","NHS Hillingdon CCG",null,null,443448,327147.875,1355.4971127353342,-2.2292660518772323E-3,null,443489.04894887016,330050.9375,1343.6988008824248,8.8738540637012253E-3,null,-9.2559103696987499E-5,8.7804736040257847E-3,3.6819659821265782E-2,2.7699999999999999E-2,459775.60450842069,0,3.6819659821265782E-2,2.7699999999999999E-2,459775.60450842069,3.6819659821265782E-2,2.7700000000000058E-2,459775.60450842069,459776,1393.0455810324731,3.6820551676859603E-2,2.7700884011008897E-2,null,459170.73906197841,1391.2117400423333,1.318160950887437E-3,1.318160950887437E-3]
["08H","NHS Islington CCG",null,null,411092,264313.28125,1555.3210117019046,6.7178352381824347E-2,null,383101.86777848529,266425.03125,1437.934964222643,7.9895720336602416E-3,null,7.3061852670734062E-2,8.1635157639220024E-2,2.7907748788686071E-2,1.9760300411481527E-2,422564.65226503852,0,2.7907748788686071E-2,1.9760300411481527E-2,422564.65226503852,2.7907748788686071E-2,1.9760300411481468E-2,422564.65226503852,422565,1586.0559273182032,2.790859466980633E-2,1.9761139587940679E-2,null,396648.27842040354,1488.7800765544757,6.5339301818745366E-2,6.5339301818745144E-2]
["08J","NHS Kingston CCG",null,null,273644,218864.765625,1250.2880453076582,6.6722013559019189E-2,null,256088.18099229992,220785.3125,1159.8968160180489,8.7750390955603219E-3,null,6.8553804161028298E-2,7.7930405568250816E-2,2.964670388456625E-2,2.0690108279957899E-2,281756.64263778826,0,2.964670388456625E-2,2.0690108279957899E-2,281756.64263778826,2.964670388456625E-2,2.0690108279957986E-2,281756.64263778826,281757,1276.1582589421566,2.9648009822981658E-2,2.0691402858396879E-2,null,265143.41134233691,1200.9105512502645,6.2658877976841998E-2,6.2658877976841776E-2]
["08K","NHS Lambeth CCG",null,null,563595,423982.5,1329.2883550618244,-1.1697935019780115E-2,null,565447.31386654335,425801.40625,1327.9601841769243,4.2900502968872267E-3,null,-3.2758381216406729E-3,1.0001586649401872E-3,3.2108884690110973E-2,2.7699999999999999E-2,581691.40686692309,0,3.2108884690110973E-2,2.7699999999999999E-2,581691.40686692309,3.2108884690110973E-2,2.7700000000000058E-2,581691.40686692309,581691,1366.1086869649107,3.210816277646189E-2,2.7699281170167067E-2,null,585441.42549649463,1374.9166087834981,-6.4061498437935072E-3,-6.4061498437933961E-3]
["08L","NHS Lewisham CCG",null,null,512632,345633.59375,1483.1660153115542,4.3675782961895226E-2,null,489712.1200305199,348871.53125,1403.7033009712509,9.3681214978831306E-3,null,4.680276234137648E-2,5.6609337803310344E-2,3.5653286372081983E-2,2.6041207676731636E-2,530909.01549949311,0,3.5653286372081983E-2,2.6041207676731636E-2,530909.01549949311,3.5653286372081983E-2,2.604120767673157E-2,530909.01549949311,530909,1521.7894051078438,3.5653256136956024E-2,2.6041177722222919E-2,null,507028.2493219949,1453.3379880706298,4.7099448028662616E-2,4.7099448028662838E-2]
["08M","NHS Newham CCG",null,null,532432,418245.5625,1273.0129085350427,6.5271027847912944E-3,null,528390.60302948707,421277.5,1254.257830122632,7.2491803185599224E-3,null,7.6485027313919485E-3,1.4953128425418738E-2,3.514998261338409E-2,2.7699999999999999E-2,551146.97554280935,0,3.514998261338409E-2,2.7699999999999999E-2,551146.97554280935,3.514998261338409E-2,2.7700000000000058E-2,551146.97554280935,551147,1308.2754241562866,3.5150028548246448E-2,2.7700045604269086E-2,null,547074.39627088932,1298.6081532265296,7.4443325384470072E-3,7.4443325384472292E-3]
["08N","NHS Redbridge CCG",null,null,431251,334617.5,1288.7879444440293,1.4506341626584041E-2,null,424781.44911480369,337490.875,1258.645731132149,8.5870434152428565E-3,null,1.5230304662969818E-2,2.3948131365580938E-2,3.6524904517845069E-2,2.7699999999999999E-2,447002.40159822523,0,3.6524904517845069E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AG137,G137,T137, $P$1))","v":2.7699999999999999E-2},447002.40159822523,3.6524904517845069E-2,2.7700000000000058E-2,447002.40159822523,447002,{"$f":"AA137/K137*1000","v":1324.4861805522889},{"$f":"AA137/E137-1","v":3.6523973277743149E-2},{"$f":"AB137/G137-1","v":2.769907668841487E-2},null,439801.64198451175,{"$f":"AF137/K137*1000","v":1303.1512095979238},1.6371830680299793E-2,1.6371830680299793E-2]
["08P","NHS Richmond CCG",null,null,283477,224239.25,{"$f":"E138/F138*1000","v":1264.1720840575413},6.4557388537698435E-2,null,265316.35309565184,225585.265625,{"$f":"J138/K138*1000","v":1176.1244794094775},{"$f":"K138/F138-1","v":6.0025870805400228E-3},null,{"$f":"E138/J138-1","v":6.8449029592235089E-2},{"$f":"G138/L138-1","v":7.4862487933481159E-2},{"$f":"(1+M138)*(1+R138)-1","v":2.759148841050707E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":2.1460085299202802E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":291298.55236014532},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":2.759148841050707E-2},2.1460085299202802E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":291298.55236014532},{"$f":"MAX(U138,$X$1)","v":2.759148841050707E-2},{"$f":"(1+X138)/(1+M138) - 1","v":2.1460085299202847E-2},{"$f":"(1+IF($Z$2=1,X138,0))*$E138","v":291298.55236014532},{"$f":"IF(ROUND(Z138,0)/E138>$AA$1,ROUND(Z138,0),ROUNDUP(Z138,0))","v":291299},1291.3033091631025,2.7593067515177649E-2,2.1461654981717038E-2,null,274697.88989131176,1217.7120217946938,{"$f":"AA138/AF138-1","v":6.0434064911298435E-2},6.0434064911298213E-2]
["08Q","NHS Southwark CCG",null,null,496090,343179.9375,1445.5681868057918,3.4913795362517375E-2,null,476440.73672169365,345556.84375,1378.7622654245106,6.9261223931542659E-3,null,4.1241778386771788E-2,4.8453546384743973E-2,3.4817975983444605E-2,2.7699999999999999E-2,513362.84970562701,0,3.4817975983444605E-2,2.7699999999999999E-2,513362.84970562701,3.4817975983444605E-2,2.7700000000000058E-2,513362.84970562701,513363,1485.6108605141756,3.4818278941321168E-2,2.7700300873986672E-2,null,493287.59237289592,1427.5150421554802,4.0697167205309137E-2,4.0697167205309137E-2]
["08R","NHS Merton CCG",null,null,303046,230764.5,1313.22625447155,6.4875174112298151E-2,null,282944.99411649129,231862.03125,1220.3162052497169,4.756066249358204E-3,null,7.1042097586052178E-2,7.6136044758022825E-2,2.5997063360474471E-2,2.1140451722184289E-2,310924.30606313836,0,2.5997063360474471E-2,2.1140451722184289E-2,310924.30606313836,2.5997063360474471E-2,2.1140451722184261E-2,310924.30606313836,310924,1340.9871306818372,2.5996053404433672E-2,2.1139446546823981E-2,null,292949.87637301261,1263.4663588241665,6.1355627964495119E-2,6.1355627964495119E-2]
["08T","NHS Sutton CCG",null,null,298936,203703.515625,1467.5053549410238,5.7222868866429355E-2,null,281974.81384909875,205355.390625,1373.1064618800958,8.1092120326531347E-3,null,6.0151422459944204E-2,6.874841513139085E-2,3.1290257393944421E-2,2.2994577457090631E-2,308289.78438431618,0,3.1290257393944421E-2,2.2994577457090631E-2,308289.78438431618,3.1290257393944421E-2,2.2994577457090548E-2,308289.78438431618,308290,1501.2510704575034,3.129097867101982E-2,2.2995292932226352E-2,null,291945.39071218774,1421.6592504518665,5.5985159580496546E-2,5.5985159580496546E-2]
["08V","NHS Tower Hamlets CCG",null,null,453613,346486.375,1309.1799064248919,5.4712948790960336E-2,null,431258.19406942348,350654.96875,1229.8647745011413,1.2031046675356372E-2,null,5.1836246216293125E-2,6.4490937189352726E-2,3.6383657889508481E-2,2.4063106852456082E-2,470117.10020623362,0,3.6383657889508481E-2,2.4063106852456082E-2,470117.10020623362,3.6383657889508481E-2,2.4063106852456162E-2,470117.10020623362,470117,1340.6825566335283,3.6383436982626138E-2,2.4062888571719565E-2,null,446507.40343358775,1273.3525637046537,5.2876159241386222E-2,5.2876159241386222E-2]
["08W","NHS Waltham Forest CCG",null,null,432606,321376.71875,1346.102485838514,-2.4727801282078077E-2,null,441882.34586933441,323262.1875,1366.9472117561984,5.8668492146336515E-3,null,-2.0992795833661648E-2,-1.5249108186777716E-2,3.3729360937879038E-2,2.7699999999999999E-2,447197.52391789207,0.43568880533650611,3.708623538966016E-2,3.1037295044967446E-2,448649.72794697934,3.708623538966016E-2,3.103729504496755E-2,448649.72794697934,448650,1387.8827074385247,3.7086864259857633E-2,3.1037920247197981E-2,null,457507.2232610085,1415.2822103915526,-1.9359745181455779E-2,-1.9359745181455779E-2]
["08X","NHS Wandsworth CCG",null,null,508702,413009.53125,1231.6955457671415,5.8816902096941348E-2,null,476849.49925739702,414588.75,1150.1747195441194,3.823685969716939E-3,null,6.6797806838860607E-2,7.0876906645395144E-2,2.6369942255412226E-2,2.246037486544767E-2,522116.44236521272,0,2.6369942255412226E-2,2.246037486544767E-2,522116.44236521272,2.6369942255412226E-2,2.2460374865447719E-2,522116.44236521272,522116,1259.3588224475459,2.6369072659435222E-2,2.2459508581866849E-2,null,493710.80867567647,1190.8446832570262,5.753406817346618E-2,5.7534068173466402E-2]
["08Y","NHS West London CCG",null,null,398333,250463.65625,1590.3824369728293,0.16044373890138952,null,339940.87564600375,250286.03125,1358.2095410928121,-7.0918472827330437E-4,null,0.17177141243468075,0.17094041004395488,1.4431216154185078E-2,1.5151145843706582E-2,404081.42962434498,0,1.4431216154185078E-2,1.5151145843706582E-2,404081.42962434498,1.8958219931347883E-2,1.9681362381253509E-2,405884.68461991358,405885,1621.6845901183308,1.8959011681181304E-2,1.9682154692982401E-2,null,351961.12165048608,1406.2355773220409,0.15320975821603056,0.15320975821603056]
["09A","NHS Central London (Westminster) CCG",null,null,314304,235275.015625,1335.9004531996829,6.8865396603492002E-2,null,291721.91336620488,236045.09375,1235.8736575782139,3.273097753088372E-3,null,7.7409634309669961E-2,8.0936101362884427E-2,2.3274096920148368E-2,1.9935747516657068E-2,321619.14175839029,0,2.3274096920148368E-2,1.9935747516657068E-2,321619.14175839029,2.3274096920148368E-2,1.9935747516657054E-2,321619.14175839029,321619,1362.5320267856657,2.3273645896966011E-2,1.9935297964901677E-2,null,302037.14585154923,1279.5739197673927,6.4832602272288709E-2,6.4832602272288931E-2]
["09C","NHS Ashford CCG",null,null,181352,138788.390625,1306.6798972401443,-2.8027293245730389E-3,null,182941.04755640373,140016.703125,1306.5658844508214,8.8502539331178909E-3,null,-8.6861181655462083E-3,8.7261416113593171E-5,3.6795405967065209E-2,2.7699999999999999E-2,188024.92046293922,0,3.6795405967065209E-2,2.7699999999999999E-2,188024.92046293922,3.6795405967065209E-2,2.7700000000000058E-2,188024.92046293922,188025,1342.8754984477855,3.6795844545414402E-2,2.7700434730870471E-2,null,189409.80890134885,1352.7658106065612,-7.3111783881800729E-3,-7.311178388180184E-3]
["09D","NHS Brighton and Hove CCG",null,null,440168,324853.5625,1354.9735967571544,4.3737630921438342E-2,null,421236.27725645318,326410.09375,1290.5124116017112,4.7914858560309526E-3,null,4.4943239140870617E-2,4.995006989156936E-2,3.2624210014243094E-2,2.7699999999999999E-2,454528.13327354938,0,3.2624210014243094E-2,2.7699999999999999E-2,454528.13327354938,3.2624210014243094E-2,2.7700000000000058E-2,454528.13327354938,454528,1392.5059570863839,3.2623907235419303E-2,2.7699698665018424E-2,null,436131.11351000099,1336.1446899495613,4.2182008850366381E-2,4.2182008850366381E-2]
["09E","NHS Canterbury and Coastal CCG",null,null,322956,233047.328125,1385.7957634544325,-7.3573932196497882E-3,null,326618.67421304464,234968.34375,1390.0539493973627,8.2430278881790997E-3,null,-1.1213915499073912E-2,-3.0633242290892815E-3,3.6171359760681643E-2,2.7699999999999999E-2,334637.75766287069,8.7523549402550888E-2,3.6847300078342693E-2,2.8370414075738065E-2,334856.05664410122,3.6847300078342693E-2,2.8370414075738148E-2,334856.05664410122,334856,1425.1111220168355,3.6847124685715604E-2,2.8370240117057355E-2,null,338167.84965785645,1439.2059979690623,-9.7935083456550664E-3,-9.7935083456550664E-3]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,325750,203103.09375,1603.8652783938699,-8.1323120236548307E-3,null,329994.65207249729,204745.75,1611.728947108779,8.0877953145408465E-3,null,-1.2862790490206999E-2,-4.8790267923247699E-3,3.6011827244753603E-2,2.7699999999999999E-2,337480.85272497847,0.13940076549499342,3.7088247144335451E-2,2.8767783882103177E-2,337831.49650726729,3.7088247144335451E-2,2.8767783882103215E-2,337831.49650726729,337831,1650.0025031044602,3.7086722947045292E-2,2.8766271913307273E-2,null,341663.20146520279,1668.7193822836507,-1.1216313166792946E-2,-1.1216313166792835E-2]
["09G","NHS Coastal West Sussex CCG",null,null,849179,531866.75,1596.6010283590767,1.9570674635525087E-3,null,846661.22613020532,535956.875,1579.7189393833323,7.6901310337598172E-3,null,2.9737677740393487E-3,1.0686767471645764E-2,3.5603147663395118E-2,2.7699999999999999E-2,879412.44532965415,0,3.5603147663395118E-2,2.7699999999999999E-2,879412.44532965415,3.5603147663395118E-2,2.7700000000000058E-2,879412.44532965415,879412,1640.8260459388639,3.5602623239623155E-2,2.7699479578338959E-2,null,876599.00928500178,1635.5775066510748,3.208982311413644E-3,3.2089823114134219E-3]
["09H","NHS Crawley CCG",null,null,194315,136575.90625,1422.7619302361395,5.3236044158055051E-2,null,183566.89397481762,137233.96875,1337.6199467729641,4.8182912936007849E-3,null,5.8551440254019038E-2,6.3651849442423636E-2,2.9208947692125342E-2,2.4273698647667003E-2,199990.73667079533,0,2.9208947692125342E-2,2.4273698647667003E-2,199990.73667079533,2.9208947692125342E-2,2.4273698647667041E-2,199990.73667079533,199991,1457.2995434120605,2.9210302858760251E-2,2.42750473160247E-2,null,190057.78513247229,1384.9179387845422,5.2264183025200195E-2,5.2264183025200195E-2]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,397492,279204.625,1423.6583652580969,-1.9405570683613815E-2,null,405924.82440317795,281594.625,1441.5219196857113,8.5600301212775953E-3,null,-2.0774350067346958E-2,-1.2392149008396025E-2,3.6497142955637107E-2,2.7699999999999999E-2,411999.32234772213,0.35406140023988641,3.9232402472527017E-2,3.0412044335686315E-2,413086.56612360972,3.9232402472527017E-2,3.0412044335686339E-2,413086.56612360972,413087,1466.9562673648334,3.9233494007426595E-2,3.0413126606316787E-2,null,420278.25053759065,1492.4938660941793,-1.7110689235981358E-2,-1.7110689235981469E-2]
["09L","NHS East Surrey CCG",null,null,270470,187932.59375,1439.1862241831054,2.9652410705810928E-2,null,262013.87668077764,189173.8125,1385.043062875194,6.6045954309084109E-3,null,3.2273570493080328E-2,3.9091319800206303E-2,3.4487542724344733E-2,2.7699999999999999E-2,279797.84568065353,0,3.4487542724344733E-2,2.7699999999999999E-2,279797.84568065353,3.4487542724344733E-2,2.7700000000000058E-2,279797.84568065353,279798,1479.0524983472542,3.4488113284282917E-2,2.7700566816345917E-2,null,271278.63852592488,1434.0179274334014,3.1404468558112963E-2,3.1404468558113185E-2]
["09N","NHS Guildford and Waverley CCG",null,null,300397,230016.984375,1305.9774729950309,2.4165426545929014E-2,null,291577.35116634046,230922,1262.6659701818817,3.9345599954676569E-3,null,3.0248058699964275E-2,3.4301631497133389E-2,3.174354730734219E-2,2.7699999999999999E-2,309932.66638048366,0,3.174354730734219E-2,2.7699999999999999E-2,309932.66638048366,3.174354730734219E-2,2.7700000000000058E-2,309932.66638048366,309933,1342.154493725154,3.1744657902708751E-2,2.7701106242787876E-2,null,301887.4719592412,1307.3136035511609,2.6650751647769866E-2,2.6650751647769866E-2]
["09P","NHS Hastings and Rother CCG",null,null,330525,193872.28125,1704.8594975461456,2.6242472260677996E-2,null,323146.36918142135,195219.4375,1655.2981266602685,6.9486790030743872E-3,null,2.2833711043295457E-2,2.9941054174858595E-2,3.4841157411459545E-2,2.7699999999999999E-2,342040.87355342269,0,3.4841157411459545E-2,2.7699999999999999E-2,342040.87355342269,3.4841157411459545E-2,2.7700000000000058E-2,342040.87355342269,342041,1752.0847533432732,3.4841539974283409E-2,2.7700379922861895E-2,null,334572.76456748502,1713.8291599036343,2.2321707632626531E-2,2.2321707632626531E-2]
["09W","NHS Medway CCG",null,null,445737,309786.53125,1438.8520966403378,1.4871717541189655E-2,null,438565.26876710483,312239.15625,1404.5812640358263,7.9171453649180545E-3,null,1.6352711314911783E-2,2.4399323472420464E-2,3.5836450291526267E-2,2.7699999999999999E-2,461710.63184359402,0,3.5836450291526267E-2,2.7699999999999999E-2,461710.63184359402,3.5836450291526267E-2,2.7700000000000058E-2,461710.63184359402,461711,1478.7094788019558,3.5837276241371008E-2,2.7700819462044279E-2,null,454072.85493068269,1454.2469957455335,1.682140869328852E-2,1.6821408693288298E-2]
["09X","NHS Horsham and Mid Sussex CCG",null,null,326533,248844.328125,1312.1978807408273,-1.3068684870823577E-2,null,331512.2069142246,250708.53125,1322.3012605967097,7.491443100376971E-3,null,-1.5019678945074055E-2,-7.6407549148996834E-3,3.5398956074257582E-2,2.7699999999999999E-2,338091.92732379556,0.21830728328284807,3.7083676315451397E-2,2.9372193101719585E-2,338642.04407831328,3.7083676315451397E-2,2.9372193101719679E-2,338642.04407831328,338642,1350.7398344666422,3.7083541326603964E-2,2.937205911661378E-2,null,343234.41676329094,1369.0575867202003,-1.3379825970243675E-2,-1.3379825970243786E-2]
["09Y","NHS North West Surrey CCG",null,null,522073,379443.6875,1375.8905924611013,1.239846724000393E-2,null,513713.27904099395,381001.59375,1348.3231762491648,4.1057640470036905E-3,null,1.6273126080392775E-2,2.0445703743389609E-2,3.1919493711105806E-2,2.7699999999999999E-2,538737.30584023811,0,3.1919493711105806E-2,2.7699999999999999E-2,538737.30584023811,3.1919493711105806E-2,2.7700000000000058E-2,538737.30584023811,538737,1414.0019591453481,3.1918907892191317E-2,2.7699416576485003E-2,null,531878.08484173054,1395.9996324601477,1.2895652883142317E-2,1.2895652883142317E-2]
["10A","NHS South Kent Coast CCG",null,null,339149,210935,1607.836537321924,8.9658738649540659E-3,null,337249.90351695265,212064.75,1590.3157102580822,5.355915329366967E-3,null,5.6311253561318608E-3,1.1017200516115322E-2,3.3204274183990412E-2,2.7699999999999999E-2,350410.19638522615,0,3.3204274183990412E-2,2.7699999999999999E-2,350410.19638522615,3.3204274183990412E-2,2.7700000000000058E-2,350410.19638522615,350410,1652.3726833431772,3.3203695131048594E-2,2.7699424031894626E-2,null,349174.99724849651,1646.5489773689239,3.5369163348903943E-3,3.5369163348903943E-3]
["10C","NHS Surrey Heath CCG",null,null,139368,98114.6796875,1420.4602251558465,2.235177534923638E-2,null,135824.42166668794,98375.65625,1380.6710607502346,2.659913514789336E-3,null,2.608940490840439E-2,2.8818713983902233E-2,3.0433593119149061E-2,2.7699999999999999E-2,143609.46900582957,0,3.0433593119149061E-2,2.7699999999999999E-2,143609.46900582957,3.0433593119149061E-2,2.7700000000000058E-2,143609.46900582957,143609,1459.8022058937981,3.0430227885884786E-2,2.7696643694218981E-2,null,140627.14790179441,1429.4913321281595,2.1203957718661348E-2,2.120395771866157E-2]
["10D","NHS Swale CCG",null,null,178381,117802.734375,1514.2348006300258,5.7398377991273453E-3,null,177591.61229502835,118892.546875,1493.7152661196058,9.2511647185609114E-3,null,4.4449605179566198E-3,1.3737246298436867E-2,3.7207421981265032E-2,2.7699999999999999E-2,185018.09714044005,0,3.7207421981265032E-2,2.7699999999999999E-2,185018.09714044005,3.7207421981265032E-2,2.7700000000000058E-2,185018.09714044005,185018,1556.1782875634945,3.7206877414074357E-2,2.769946042451088E-2,null,183871.21860616183,1546.532759530153,6.2368727554609205E-3,6.2368727554609205E-3]
["10E","NHS Thanet CCG",null,null,259409,150796.78125,1720.2555508790078,7.0669275678261201E-3,null,258808.02627972775,152111.375,1701.4376885339952,8.7176512595490419E-3,null,2.3220830084407229E-3,1.1059977377853025E-2,3.6659130199438561E-2,2.7699999999999999E-2,268918.70830590616,0,3.6659130199438561E-2,2.7699999999999999E-2,268918.70830590616,3.6659130199438561E-2,2.7700000000000058E-2,268918.70830590616,268919,1767.9085472733384,3.6660254655775271E-2,2.7701114738435839E-2,null,267959.42985220195,1761.6002080857002,3.5810277262020573E-3,3.5810277262020573E-3]
["10J","NHS North Hampshire CCG",null,null,309329,230728.5625,1340.6619304014432,-1.6164165122520835E-2,null,314996.71294191253,231693.875,1359.538369073902,4.1837581335426588E-3,null,-1.7992927256220925E-2,-1.3884447178432402E-2,3.1999648233841826E-2,2.7699999999999999E-2,319227.41918852605,0.39669849081235431,3.5050997656772998E-2,3.0738636502747906E-2,320171.29005417193,3.5050997656772998E-2,3.0738636502747996E-2,320171.29005417193,320171,1381.8707982677574,3.5050059968512404E-2,3.0737702721203464E-2,null,326134.93800228438,1407.611392412874,-1.8286719107177052E-2,-1.8286719107177052E-2]
["10K","NHS Fareham and Gosport CCG",null,null,294816,208981.4375,1410.7281657491708,-2.790661871265232E-2,null,302930.39805403858,209961.46875,1442.7904312992598,4.6895612439261658E-3,null,-2.6786344672452111E-2,-2.2222399632368162E-2,3.2519462090383033E-2,2.7699999999999999E-2,304403.25773563836,0.63492570378194746,3.7405681914586486E-2,3.2563412553180918E-2,305843.79351933073,3.7405681914586486E-2,3.2563412553180848E-2,305843.79351933073,305844,1456.6672724325758,3.7406382285900319E-2,3.2564109655391249E-2,null,313641.96046890144,1493.8072320419574,-2.4862618691846361E-2,-2.486261869184625E-2]
["10L","NHS Isle of Wight CCG",null,null,247730,146765.703125,1687.9284105565791,2.0082121988002299E-2,null,242826.22827904415,147338.4375,1648.0847252031172,3.9023720311017751E-3,null,2.0194571878457301E-2,2.4175750642037919E-2,3.1710467736363324E-2,2.7699999999999999E-2,255585.63417232927,0,3.1710467736363324E-2,2.7699999999999999E-2,255585.63417232927,3.1710467736363324E-2,2.7700000000000058E-2,255585.63417232927,255586,1734.6865104362194,3.1711944455657282E-2,2.7701470978986675E-2,null,251412.51845291015,1706.3606939153956,1.6600134204818984E-2,1.6600134204818984E-2]
["10Q","NHS Oxfordshire CCG",null,null,923658,754489.25,1224.2162496019657,-3.6154196434483588E-2,null,958975.72720294702,756511.25,1267.6291690347591,2.6799586607761938E-3,null,-3.6828593468114734E-2,-3.4247333915367606E-2,3.0454193515679684E-2,2.7699999999999999E-2,951787.25947430567,0.9784952547247886,3.7969371329193757E-2,3.5195091278728295E-2,958728.71358318045,3.7969371329193757E-2,3.5195091278728219E-2,958728.71358318045,958729,1267.3030308538043,3.796968141888013E-2,3.5195400539608457E-2,null,992884.93018243951,1312.4523001904327,-3.440069351859687E-2,-3.4400693518596648E-2]
["10R","NHS Portsmouth CCG",null,null,329166,234095.46875,1406.1186308203585,8.7740017501720668E-3,null,324794.40659564297,235042.1875,1381.8557853391446,4.0441566641815641E-3,null,1.3459571087378608E-2,1.7558160365670261E-2,3.1856179803779527E-2,2.7699999999999999E-2,339651.97128129087,0,3.1856179803779527E-2,2.7699999999999999E-2,339651.97128129087,3.1856179803779527E-2,2.7700000000000058E-2,339651.97128129087,339652,1445.0682390794204,3.1856267050667464E-2,2.77000868954691E-2,null,336279.07627751143,1430.7179483577238,1.0030132590542529E-2,1.0030132590542307E-2]
["10V","NHS South Eastern Hampshire CCG",null,null,318860,219544.90625,1452.368016395279,-2.0104396807260172E-2,null,324685.02747517382,220557.125,1472.1130749014515,4.6105317007325564E-3,null,-1.7940548476998108E-2,-1.3412732243747172E-2,3.2438243428842828E-2,2.7699999999999999E-2,329203.25829972082,0.38322092124991913,3.5387178019288701E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AG169,G169,T169, $P$1))","v":3.0635400831856202E-2},330143.55558323039,3.5387178019288701E-2,3.0635400831856119E-2,330143.55558323039,330144,{"$f":"AA169/K169*1000","v":1496.8639077064504},{"$f":"AA169/E169-1","v":3.5388571786991063E-2},{"$f":"AB169/G169-1","v":3.0636788203039833E-2},null,336165.82953172864,{"$f":"AF169/K169*1000","v":1524.1667188567526},-1.7913270781021673E-2,-1.7913270781021562E-2]
["10X","NHS Southampton CCG",null,null,402433,292276.1875,1376.8928746547303,-2.3722000176761293E-2,null,411942.43856651406,293606.125,1403.0444309243007,4.5502766112275328E-3,null,-2.3084386740062968E-2,-1.8639150473903521E-2,3.23763192733586E-2,2.7699999999999999E-2,415462.29929413553,0.53254715639724337,3.6474092777721401E-2,3.1779211961581948E-2,417111.37857881677,3.6474092777721401E-2,3.1779211961581844E-2,417111.37857881677,417111,1420.6481557562872,3.647315205263979E-2,3.1778275497670094E-2,null,426508.64641617617,1452.6558205016197,-2.2033894260155673E-2,-2.2033894260155784E-2]
["11A","NHS West Hampshire CCG",null,null,815254,575823.25,1415.8059786575134,-2.7635827182026618E-2,null,840395.7082255868,578809.9375,1451.9372487891792,5.1868129673471319E-3,null,-2.9916511923497424E-2,-2.48848703081328E-2,3.3030487686542598E-2,2.7699999999999999E-2,842182.23720840458,0.71099629451808,3.8504834684119471E-2,3.3146099100142719E-2,846645.22049556719,3.8504834684119471E-2,3.3146099100142656E-2,846645.22049556719,846645,1462.7340429862609,3.8504564221702786E-2,3.3145830033325163E-2,null,870111.94383504649,1503.2774792935315,-2.6970028398432433E-2,-2.6970028398432544E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,279683,212651.703125,1315.2163650229406,7.9606313201474599E-4,null,279257.31491771224,213944.1875,1305.2811491675241,6.0779403879980265E-3,null,1.5243471148220777E-3,7.6115523937145824E-3,3.3946299336745644E-2,2.7699999999999999E-2,289177.20283739903,0,3.3946299336745644E-2,2.7699999999999999E-2,289177.20283739903,3.3946299336745644E-2,2.7700000000000058E-2,289177.20283739903,289177,1351.6469102484964,3.3945574096387654E-2,2.7699279140980249E-2,null,289131.80152507633,1351.435647323096,1.5632481340777105E-4,1.5632481340777105E-4]
["11J","NHS Dorset CCG",null,null,1243805,815512.25,1525.1824849963932,-5.9537119039373421E-3,null,1251557.9053930489,819186.4375,1527.8059402601484,4.505373769676746E-3,null,-6.1946038290686678E-3,-1.7171390649970419E-3,3.2330172623096898E-2,2.7699999999999999E-2,1284017.4303594711,4.9061116142772622E-2,3.270766474369613E-2,2.8075799005616839E-2,1284486.9569465329,3.270766474369613E-2,2.8075799005616853E-2,1284486.9569465329,1284487,1568.0032544484113,3.2707699358018427E-2,2.8075833464688227E-2,null,1295812.7596617222,1581.8288735544675,-8.7402748408488273E-3,-8.7402748408487163E-3]
["11M","NHS Gloucestershire CCG",null,null,915783,665453.4375,1376.178930625781,-2.3513919923958126E-2,null,942162.43724806362,669808.625,1406.6143702584654,6.5446915660420935E-3,null,-2.7998820803251889E-2,-2.163737288357992E-2,3.4425979522421546E-2,2.7699999999999999E-2,947309.72680498182,0.61821065381656903,3.9192349499211021E-2,3.2435378385805978E-2,951674.68740143592,3.9192349499211021E-2,3.2435378385806013E-2,951674.68740143592,951675,1420.8162816655279,3.9192690844883638E-2,3.2435717512002027E-2,null,975477.12542842131,1456.3519922252738,-2.4400495724559046E-2,-2.4400495724559046E-2]
["11N","NHS Kernow CCG",null,null,924806,590534.5625,1566.0488965876573,-2.8070848518498281E-2,null,957869.81667206215,594219.5,1611.9797762814283,6.2400030988871702E-3,null,-3.451806925802936E-2,-2.8493459018279932E-2,3.41128511847264E-2,2.7699999999999999E-2,956353.76945274207,0.81409882909371223,4.0387608177401502E-2,3.3935845298687088E-2,962156.70236810995,4.0387608177401502E-2,3.3935845298687095E-2,962156.70236810995,962157,1619.1945905511348,4.0387930009104567E-2,3.3936165134613061E-2,null,991739.91486130259,1668.9790807290951,-2.9829307480721767E-2,-2.9829307480721656E-2]
["11X","NHS Somerset CCG",null,null,886832,589769.875,1503.6915881808986,-2.9505030200686733E-2,null,920238.15560831048,593350.0625,1550.9194550869547,6.0704821520427554E-3,null,-3.6301641487825331E-2,-3.0451527802524248E-2,3.3938634507654442E-2,2.7699999999999999E-2,916929.86711769225,0.87004365150069274,4.0643462671516639E-2,3.4364372211298941E-2,922875.92328790645,4.0643462671516639E-2,3.4364372211298955E-2,922875.92328790645,922876,1555.3651348945464,4.0643549172785898E-2,3.4364458190632163E-2,null,952777.60527614562,1605.7596779576402,-3.1383614718231256E-2,-3.1383614718231367E-2]
["12D","NHS Swindon CCG",null,null,326302,243210.375,1341.6450675675328,-1.0677386628312746E-3,null,326780.56071777939,244411.71875,1337.0085623923439,4.9395250922170675E-3,null,-1.4644711935379862E-3,3.4678201064715086E-3,3.2776349937271521E-2,2.7699999999999999E-2,336996.98853723158,0,3.2776349937271521E-2,2.7699999999999999E-2,336996.98853723158,3.2776349937271521E-2,2.7700000000000058E-2,336996.98853723158,336997,1378.808682838576,3.2776385066594749E-2,2.7700034956654074E-2,null,338335.46043922612,1384.2849359661734,-3.9560158355512742E-3,-3.9560158355513853E-3]
["12F","NHS Wirral CCG",null,null,600189,338052.3125,1775.4323156715575,2.0793842202115886E-3,null,597773.44810191053,338424.6875,1766.341139347024,1.1015306987436357E-3,null,4.0409153430274181E-3,5.1468972340724672E-3,2.8832043099098925E-2,2.7699999999999999E-2,617493.67511560512,0,2.8832043099098925E-2,2.7699999999999999E-2,617493.67511560512,2.8832043099098925E-2,2.7700000000000058E-2,617493.67511560512,617494,1824.6127508058937,2.8832584402579853E-2,2.7700540707874755E-2,null,618910.60581346229,1828.798632822738,-2.2888698305636446E-3,-2.2888698305637556E-3]
["13T","NHS Newcastle Gateshead CCG",null,null,852279,531883.9375,1602.3777743805244,1.1104129874062396E-2,null,842372.23464381637,533125,1580.0651529075103,2.333333294164408E-3,null,1.176055542758081E-2,1.4121330017281997E-2,3.0097966626412731E-2,2.7699999999999999E-2,877930.86489839246,0,3.0097966626412731E-2,2.7699999999999999E-2,877930.86489839246,3.0097966626412731E-2,2.7700000000000058E-2,877930.86489839246,877931,1646.7638921453693,3.0098125144465637E-2,2.7700158149038367E-2,null,872158.35985903861,1635.9359622209399,6.6187981525447359E-3,6.6187981525447359E-3]
["14L","NHS Manchester CCG",null,null,978772,664160.875,1473.6971671208426,-1.2423958340011865E-2,null,991781.59424859588,668885.75,1482.7369162051903,7.1140519983203809E-3,null,-1.3117398350644294E-2,-6.0966642062729726E-3,3.5011111238673953E-2,2.7699999999999999E-2,1013039.8953692993,0.17419040589351348,3.6354869320130767E-2,2.9034266043444248E-2,1014355.1281542031,3.6354869320130767E-2,2.9034266043444168E-2,1014355.1281542031,1014355,1516.4846911449376,3.6354738386467966E-2,2.9034136034670421E-2,null,1026850.8065724475,1535.1662172089143,-1.2169057561689622E-2,-1.2169057561689622E-2]
["14Y","NHS Buckinghamshire CCG",null,null,734113,576432.375,1273.5457476690133,-1.7421708318419271E-2,null,746270.80323901924,580103.125,1286.4450665371253,6.3680496779869866E-3,null,-1.6291409480648333E-2,-1.002710430755871E-2,3.4244444654067285E-2,2.7699999999999999E-2,759252.29199833132,0.28648869450167741,3.6452869024676815E-2,2.9894450003968301E-2,760873.52503831254,3.6452869024676815E-2,2.9894450003968398E-2,760873.52503831254,760874,1311.6185161043566,3.6453516011840215E-2,2.9895092897156195E-2,null,772658.79975120362,1331.9335243215655,-1.5252268860457385E-2,-1.5252268860457274E-2]
["15A","NHS Berkshire West CCG",null,null,681134,555635,1225.865901176132,-1.2602537316241946E-3,null,682329.76576265006,558034.875,1222.7367792427847,4.3191573604974831E-3,null,-1.7524748628158227E-3,2.5591132829791974E-3,3.2138798019383241E-2,2.7699999999999999E-2,703024.82805013459,0,3.2138798019383241E-2,2.7699999999999999E-2,703024.82805013459,3.2138798019383241E-2,2.7700000000000058E-2,703024.82805013459,703025,1259.8226947733328,3.2139050465840757E-2,2.7700251360790462E-2,null,706456.81910703436,1265.9725238624815,-4.8577903336997075E-3,-4.8577903336997075E-3]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,1407877,1044295.375,1348.1597579611994,-1.550159154945896E-2,null,1431940.5280981222,1052867.75,1360.0383600866512,8.2087646897794908E-3,null,-1.6804837649286308E-2,-8.7340199174198441E-3,3.6136147471686364E-2,2.7699999999999999E-2,1458752.2508939954,0.24954342621199552,3.8063294300059392E-2,2.9611456134747999E-2,1461465.4365892848,3.8063294300059392E-2,2.9611456134748027E-2,1461465.4365892848,1461465,1388.0803168299151,3.8062984195352367E-2,2.9611148554891553E-2,null,1482573.6782858379,1408.1290630146455,-1.4237861224032922E-2,-1.4237861224033144E-2]
["15D","NHS East Berkshire CCG",null,null,612950,469647.59375,1305.1275214800353,3.5022035632533699E-2,null,590541.58246818359,471660.34375,1252.0484079136313,4.2856601988072729E-3,null,3.7945537108766914E-2,4.2393818985683618E-2,3.2104372986314189E-2,2.7699999999999999E-2,632628.3754219613,0,3.2104372986314189E-2,2.7699999999999999E-2,632628.3754219613,3.2104372986314189E-2,2.7700000000000058E-2,632628.3754219613,632628,1341.278757866741,3.2103760502487866E-2,2.7699390129869883E-2,null,611423.02275880578,1296.3206062600123,3.4681352274755772E-2,3.4681352274755994E-2]
["15E","NHS Birmingham and Solihull CCG",null,null,1932910,1347418.625,1434.5281890399874,-2.1233844611505792E-2,null,1978730.4768211062,1355927.75,1459.3185196048287,6.3151309044728876E-3,null,-2.3156502291670433E-2,-1.6987607730459153E-2,3.4190060030526936E-2,2.7699999999999999E-2,1998996.3089336059,0.48536022087026148,3.7931307057533115E-2,3.1417768830171292E-2,2006227.8027245763,3.7931307057533115E-2,3.1417768830171333E-2,2006227.8027245763,2006228,1479.5980095547125,3.7931409118893367E-2,3.1417870251045033E-2,null,2048698.0176846664,1510.9197504694969,-2.0730247854031658E-2,-2.0730247854031658E-2]
["15F","NHS Leeds CCG",null,null,1276564,896551.5625,1423.8601028593935,-5.5056572754718092E-3,null,1282287.3180011408,900528.75,1423.9271294793652,4.4360945497765591E-3,null,-4.4633662992646927E-3,-4.7071664401987512E-5,3.2258974368805537E-2,2.7699999999999999E-2,1317744.6453561399,1.3449046971996431E-3,3.2269321787522731E-2,2.7710301719316498E-2,1317757.8544983671,3.2269321787522731E-2,2.7710301719316544E-2,1317757.8544983671,1317758,1463.3158574892807,3.226943576663599E-2,2.7710415195040694E-2,null,1327628.7585722718,1474.2769273854631,-7.4348785445765841E-3,-7.4348785445764731E-3]
["15M","NHS Derby and Derbyshire CCG",null,null,1623659,1066289,1522.7194503553912,1.481179843455438E-2,null,1604011.5764965056,1070236.75,1498.7446249593893,3.7023264799693756E-3,null,1.2248928743025855E-2,1.5996604756231658E-2,3.1504880923464595E-2,2.7699999999999999E-2,1674812.1834553117,0,3.1504880923464595E-2,2.7699999999999999E-2,1674812.1834553117,3.1504880923464595E-2,2.7700000000000058E-2,1674812.1834553117,1674812,1564.8986077146014,3.1504767934646294E-2,2.769988742796059E-2,null,1660729.1268848951,1551.7399555611364,8.4799338357608445E-3,8.4799338357608445E-3]
["99A","NHS Liverpool CCG",null,null,947200,546268.6875,1733.9452574791778,1.4276696209168271E-2,null,933197.73900269403,549220.25,1699.1320676954174,5.4031332337716176E-3,null,1.500460236034229E-2,2.0488807459786651E-2,3.3252800024347051E-2,2.7699999999999999E-2,978697.05218306149,0,3.3252800024347051E-2,2.7699999999999999E-2,978697.05218306149,3.3252800024347051E-2,2.7700000000000058E-2,978697.05218306149,978697,1781.9754460983547,3.3252744932432465E-2,2.7699945204154641E-2,null,966195.43712394056,1759.2130609239928,1.2938958719648452E-2,1.2938958719648452E-2]
["99C","NHS North Tyneside CCG",null,null,375774,221540.53125,1696.1862368017592,2.2543269490949758E-2,null,367880.26898271183,222102.78125,1656.3514734586954,2.5379103174827389E-3,null,2.1457337299215506E-2,2.4049704414415896E-2,3.0308210433277027E-2,2.7699999999999999E-2,387163.03746735427,0,3.0308210433277027E-2,2.7699999999999999E-2,387163.03746735427,3.0308210433277027E-2,2.7700000000000058E-2,387163.03746735427,387163,1743.1704268674034,3.0308110726128046E-2,2.769990054525806E-2,null,380888.4467282212,1714.9197528485302,1.647346703654673E-2,1.647346703654673E-2]
["99D","NHS South Lincolnshire CCG",null,null,249083,171979.453125,1448.3299921820239,-1.1489368360462326E-2,null,252518.3676393432,173062.6875,1459.1150252381422,6.2986266982292261E-3,null,-1.3604426764906585E-2,-7.3914892723128123E-3,3.4173098657770185E-2,2.7699999999999999E-2,257594.93793297338,0.21118540778036604,3.5800928436446E-2,2.9317640862749499E-2,258000.40265773528,3.5800928436446E-2,2.9317640862749572E-2,258000.40265773528,258000,1490.7892840852828,3.5799311875960971E-2,2.9316034420643788E-2,null,261447.37005456333,1510.7090605799319,-1.3185713261693488E-2,-1.3185713261693377E-2]
["99E","NHS Basildon and Brentwood CCG",null,null,415819,288745.1875,1440.0898023625068,3.0192129475352214E-2,null,402108.89256318449,291053.34375,1381.5642431119966,7.9937479477472095E-3,null,3.4095509177681782E-2,4.2361808031945225E-2,3.5915174765899893E-2,2.7699999999999999E-2,430753.21205598174,0,3.5915174765899893E-2,2.7699999999999999E-2,430753.21205598174,3.5915174765899893E-2,2.7700000000000058E-2,430753.21205598174,430753,1479.9795613067922,3.5914664794057138E-2,2.7699494072414899E-2,null,416327.38805895037,1430.4160972517614,3.4649682809258397E-2,3.4649682809258397E-2]
["99F","NHS Castle Point and Rochford CCG",null,null,276156,189104.8125,1460.3330097693838,9.4694012640408332E-3,null,273285.71355863498,190091.625,1437.6525717986522,5.2183362599511618E-3,null,1.0502877753795214E-2,1.577602156156277E-2,3.3062884174351881E-2,2.7699999999999999E-2,285286.51384205231,0,3.3062884174351881E-2,2.7699999999999999E-2,285286.51384205231,3.3062884174351881E-2,2.7700000000000058E-2,285286.51384205231,285287,1500.7867916327193,3.3064644621156214E-2,2.7701751307890987E-2,null,282949.04545493232,1488.487698787005,8.2628112114979668E-3,8.2628112114981889E-3]
["99G","NHS Southend CCG",null,null,293713,193696.15625,1516.3594657031301,-6.1821847902358007E-3,null,295589.29146727151,195016.71875,1515.7125674245381,6.8177011127448228E-3,null,-6.3476300442341094E-3,4.2679482409457847E-4,3.4706551433567823E-2,2.7699999999999999E-2,303906.7653412075,0,3.4706551433567823E-2,2.7699999999999999E-2,303906.7653412075,3.4706551433567823E-2,2.7700000000000058E-2,303906.7653412075,303907,1558.3638261783647,3.470735037264272E-2,2.7700793529031209E-2,null,306041.27372146555,1569.3078813093587,-6.9738100861781449E-3,-6.9738100861781449E-3]
["99H","NHS Surrey Downs CCG",null,null,436270,315180.0625,1384.192884979836,1.6552210679870782E-2,null,427802.47273374331,317002.625,1349.5234392262314,5.7826072040962906E-3,null,1.9793076959437661E-2,2.5690139752950758E-2,3.3642785423649846E-2,2.7699999999999999E-2,450947.33799677569,0,3.3642785423649846E-2,2.7699999999999999E-2,450947.33799677569,3.3642785423649846E-2,2.7700000000000058E-2,450947.33799677569,450947,1422.5339616667211,3.3642010681458778E-2,2.7699229712081275E-2,null,442929.48843555711,1397.2423365123777,1.8101101357602234E-2,1.8101101357602234E-2]
["99J","NHS West Kent CCG",null,null,681755,507223.9375,1344.0907449286146,5.3199877965404152E-3,null,676750.94705756241,510581.8125,1325.4505556003573,6.6201035711175304E-3,null,7.3942311631696178E-3,1.4063285310416118E-2,3.4503480440037482E-2,2.7699999999999999E-2,705277.92030739773,0,3.4503480440037482E-2,2.7699999999999999E-2,705277.92030739773,3.4503480440037482E-2,2.7700000000000058E-2,705277.92030739773,705278,1381.3222146450819,3.4503597333352953E-2,2.7700116124558694E-2,null,700680.73441231798,1372.3182402082095,6.5611417039144193E-3,6.5611417039141973E-3]
["99K","NHS High Weald Lewes Havens CCG",null,null,250785,176239.15625,1422.9811656851939,-2.3567952708055673E-3,null,252115.8597840071,177635.71875,1419.2858370946699,7.9242464031030746E-3,null,-5.2787626496296758E-3,2.603653537534445E-3,3.5843748028469014E-2,2.7699999999999999E-2,259774.07434931959,0,3.5843748028469014E-2,2.7699999999999999E-2,259774.07434931959,3.5843748028469014E-2,2.7700000000000058E-2,259774.07434931959,259774,1462.3973254252953,3.5843451562095119E-2,2.7699705864428381E-2,null,261030.62959648215,1469.4715197670916,-4.814107824912095E-3,-4.814107824912206E-3]
["99M","NHS North East Hampshire and Farnham CCG",null,null,319744,229549.03125,1392.9224543394801,7.6084524965591704E-4,null,318438.29807318788,230019.28125,1384.3982832338663,2.0485819410314132E-3,null,4.1003294349728492E-3,6.1573112368369376E-3,2.9805327660798131E-2,2.7699999999999999E-2,329274.07468757423,0,2.9805327660798131E-2,2.7699999999999999E-2,329274.07468757423,2.9805327660798131E-2,2.7700000000000058E-2,329274.07468757423,329274,1431.5060816233206,2.9805094075260108E-2,2.7699766892003153E-2,null,329698.21694235719,1433.3503485041308,-1.2866825495491119E-3,-1.2866825495490009E-3]
["99N","NHS Wiltshire CCG",null,null,725862,507042.25,1431.5611766080638,-1.9530461649006403E-2,null,741650.78739017318,509541.90625,1455.524615920976,4.9298776384019138E-3,null,-2.1288708457700145E-2,-1.6463781547074285E-2,3.2766435248985815E-2,2.7699999999999999E-2,749645.91022269928,0.47039375848783666,3.6387326749472981E-2,3.1303128517779097E-2,752274.1777690259,3.6387326749472981E-2,3.1303128517779166E-2,752274.1777690259,752274,1476.3731712203996,3.6387081842003122E-2,3.1302884811750253E-2,null,767875.42100302328,1506.9916950584932,-2.0317646035139636E-2,-2.0317646035139636E-2]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,1409640,950072.3125,1483.7186406271574,-1.4987912699856665E-2,null,1434883.507856607,954728.75,1502.9226970033185,4.9011400908496316E-3,null,-1.7592722836653918E-2,-1.2777807145006315E-2,3.2736901671366114E-2,2.7699999999999999E-2,1455787.2460720246,0.36508020414303755,3.5547053766430414E-2,3.0496446319893948E-2,1459748.5488713109,3.5547053766430414E-2,3.0496446319894011E-2,1459748.5488713109,1459749,1528.9672590251419,3.554737379756534E-2,3.0496764790161501E-2,null,1485620.7212600685,1556.0657634538275,-1.741475525336289E-2,-1.741475525336289E-2]
["99Q","NHS South Devon and Torbay CCG",null,null,485145,301288.5,1610.2340447776799,7.8496196299180365E-3,null,482649.48893121176,303171,1592.0041459480351,6.2481641350400352E-3,null,5.1704417512474787E-3,1.1450911655000118E-2,3.4121238281580757E-2,2.7699999999999999E-2,501698.74814611749,0,3.4121238281580757E-2,2.7699999999999999E-2,501698.74814611749,3.4121238281580757E-2,2.7700000000000058E-2,501698.74814611749,501699,1654.8383585501251,3.4121757412732379E-2,2.7700515907675749E-2,null,499715.88490335213,1648.2971158301821,3.9684852064116871E-3,3.9684852064116871E-3]