{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Notes","Pace of change parameters 2018","VBA Code","Specialised 2019-20","Specialised 2020-21","Specialised 2021-22","Specialised 2022-23","Specialised 2023-24"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":5,"defined_names":155,"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":82,"n_cols":8,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["NHS England - CCG allocations 2019/20 to 2023/24"]
["Technical Guidance Documentation"]
["Minimum allocation for specialised services"]
[]
[]
["P - Minimum growth (Specialised services)"]
["Description of worksheets in this document"]
[]
["This workbook performs the calculations necessary to set the "]
["minimum recurrent revenue allocation for specialised services.  "]
["This calculation feeds in to the total place based pace of change in workbook Q "]
[]
["Please note that CCG specialised service allocations are notional, in the sense that the"]
["specialised services budget is actually managed at a national level; the resources are not "]
["tied to a CCG’s registered population in the way that they are for primary medical care and "]
["CCG commissioned services."]
[]
["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 14-19 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. "]
["These parameters are set so that all CCGs see the same per capita growth."]
[]
["Rows 21-24 set the minimum programme growth and the parameters for the  "]
["introduction of capped growth.  These are set at values that ensure they are not "]
["operative."]
[]
["Rows 26-28 provide switches for turning on and off different parts of the pace of "]
["change policy."]
[]
["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)"]
[]
["Specialised 2019-20",null,null,null,null,null,null,"outputs"]
["Shows the calculation of the minimum allocation for 2016-17"]
["Baselines, target values and populations are brought in from workbook M."]
[]
["Columns L-N apply a minimum per capita growth"]
[]
["Columns O-R apply enhanced per capita growth to those CCGs that are furthest  "]
["below target.  This adjustment is not used in this instance."]
[]
["Columns S-U apply a minimum programme [total allocation] growth. This  "]
["adjustment is not used in this instance."]
[]
["Columns V-Y limit the programme [total allocation] growth for those furthest over  "]
["target. This adjustment is not used in this instance."]
[]
["Columns Z-AD ensure that no CCG with a DfT above a threshold value falls below  "]
["that threshold value.  This adjustment is not used in this instance."]
[]
["Specialised 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."]
[]
["Specialised 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."]
[]
["Specialised 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."]
[]
["Specialised 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 2018","index":1,"n_rows":35,"n_cols":9,"rows_kept":35,"cut":false,"hidden":false,"merged":[[15,0,18,0]]}
["NHS England - 2019-20 to 2023-24 Allocations"]
["Minimum allocations for specialist services"]
["Pace of change parameters"]
[]
[null,"Specialised"]
[]
[null,"GDP deflator and Population Growth",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"GDP deflator",null,null,1.7893801366827659E-2,1.9426591956849676E-2,1.9250302409115676E-2,1.9405381777331882E-2,1.8958219931347883E-2]
[null,"Popn growth",null,null,6.2205981029717083E-3,5.9770954122286835E-3,5.5997473627453775E-3,5.3461125380662722E-3,5.0562170384211846E-3]
[null,"Reference growth",null,null,1.1601037869691355E-2,1.3369585257912542E-2,1.3574541045947797E-2,1.3984506493760707E-2,1.3832064970346947E-2]
[null,"Quanta"]
[null,"Quanta £000",null,16201612,17521036.371755108,18710917.911769316,20011778.345655926,21500480.384755831,23151907.553286109]
[null,null,null,null,8.1437845305461387E-2,6.7911595796488644E-2,6.9524137726474589E-2,7.4391291637660339E-2,7.6808849801382362E-2]
[null,"Per Capita "]
[null,"Maximum per cap growth",null,null,7.4596819999999994E-2,6.1442200000000002E-2,6.3458959999999995E-2,6.8584910999999998E-2,7.1313660000000001E-2]
["Each year same per capita growth applied to all CCGs","Start of transition",null,null,-10,-10,-10,-10,-10]
[null,"End of transition",null,null,-10,-10,-10,-10,-10]
[null,"Start of second transition",null,null,10,10,10,10,10]
[null,"End of second transition",null,null,10,10,10,10,10]
[null,"Default per cap growth",null,null,7.4596819999999994E-2,6.1442200000000002E-2,6.3458959999999995E-2,6.8584910999999998E-2,7.1313660000000001E-2]
[null,"Floor per cap growth"]
[null,"Programme"]
[null,"Default programme growth",null,null,0,0,0,0,0]
[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",null,null,0.37175507470965385,-8.8230684399604797E-2,0.34565592557191849,0.38475582376122475,-0.4467138983309269]
[null,"Balance / Quanta",null,null,2.1217641857586908E-8,-4.7154653136555639E-9,1.7272624131725506E-8,1.7895219868390591E-8,-1.9294906793437058E-8]
[null,"Minimum opening DfT",null,null,-0.13226583331022834,-0.13426566947904939,-0.13612238778613905,-0.13777480922556251,-0.14247691992678779]
[null,"Minimum closing DfT",null,null,-0.13774732404028944,-0.13950608004137965,-0.14102672353757861,-0.14244006640368756,-0.14684517900758531]
[null,"Maximum closing DfT",null,null,0.14048917107569925,0.14074383277588076,0.14140994857145928,0.14189552560216168,0.14226891417159981]
[null,"Number <-5%",null,null,35,37,40,41,42]
[null,"Number <-2.5%",null,null,73,72,72,72,73]
[null,"Target min DfT",null,null,-0.13226583331022834,-0.13426566947904939,-0.13612238778613905,-0.13777480922556251,-0.14247691992678779]

{"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 specialist 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":"Specialised 2019-20","index":3,"n_rows":200,"n_cols":32,"rows_kept":200,"cut":false,"hidden":false,"merged":[[5,28,5,31],[5,4,5,7],[5,9,5,11],[5,14,5,15],[5,16,5,18],[5,19,5,22]]}
["NHS England - 2019-20 to 2023-24 Allocations",null,null,null,"2018-19",null,null,null,null,"2019-20",null,8.1437845305461387E-2,null,null,null,-0.13226583331022834,10,7.4596819999999994E-2,null,-10,7.4596819999999994E-2,null,null,1.07459682,null,null,null,null,null,null,null,-0.13774732404028944]
["Minimum allocations for specialist services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13226583331022834,10,0,1,-10,7.4596819999999994E-2,null,null,null,null,null,null,null,null,null,null,0.14048917107569925]
["2019-20 minimum allocation calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,null,null,null,294.73166852125399,null,null,null,null,null,null,null,null,null,null,null,0.37175507470965385,null,null,null,null,null,null,null,73]
[null,"England",null,null,16201612.000000006,59079904.55623126,274.2321965767494,null,null,16201611.999999968,59447416.8984375,272.53685433766606,6.2205981029717083E-3,null,null,null,null,null,null,null,null,null,null,17521036,null,null,null,null,17521036.371755075,null,-2.1217641865689529E-8]
[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,null,null,null,null,null,"Closing target"]
["CCG","Clinical Commissioning Group",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","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,27327.799777501616,108354.66748046875,{"$f":"E9/F9*1000","v":252.20694606835957},-2.8160682657280001E-2,null,28114.468320916254,108392.1875,{"$f":"J9/K9*1000","v":259.37725743302536},{"$f":"K9/F9-1","v":3.4627045058321926E-4},null,{"$f":"E9/J9-1","v":-2.7980914824179082E-2},{"$f":"G9/L9-1","v":-2.7644333337579763E-2},{"$f":"(1+M9)*(1+R9)-1","v":7.4968921125056598E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":7.4596819999999994E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":29376.535443542474},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":7.4968921125056598E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AD9,G9,T9, $P$1))","v":7.4596819999999994E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":29376.535443542474},{"$f":"IF(ROUND(W9,0)/E9>$X$1,ROUND(W9,0),ROUNDUP(W9,0))","v":29377},{"$f":"X9/K9*1000","v":271.02506811203529},{"$f":"X9/E9-1","v":7.4985920534497152E-2},{"$f":"Y9/G9-1","v":7.4613813525084893E-2},null,30404.050042880328,{"$f":"AC9/K9*1000","v":280.50038239961094},{"$f":"X9/AC9-1","v":-3.3780040535120404E-2},{"$f":"Y9/AD9-1","v":-3.3780040535120515E-2}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,69244.101982569904,292189.83605957031,{"$f":"E10/F10*1000","v":236.98326716762568},-7.5579625762308367E-2,null,74902.767194734872,293122.5,{"$f":"J10/K10*1000","v":255.53400777741342},{"$f":"K10/F10-1","v":3.1919794097134968E-3},null,{"$f":"E10/J10-1","v":-7.5546811207299891E-2},{"$f":"G10/L10-1","v":-7.2595975663429568E-2},{"$f":"(1+M10)*(1+R10)-1","v":7.8026910923183701E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":7.4596819999999994E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":74647.005359919727},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":7.8026910923183701E-2},7.4596819999999994E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":74647.005359919727},74647,254.66144700594461,7.8026833517027994E-2,7.4596742840137287E-2,null,81002.687162490678,276.34414677307501,{"$f":"X10/AC10-1","v":-7.8462670624015574E-2},-7.8462670624015574E-2]
["00J","NHS North Durham CCG",null,null,59996.277856417379,259367.9208984375,231.31726409570342,-6.6599804406025531E-2,null,64293.068225390351,260056.4375,247.22736665724858,2.6545942889835139E-3,null,-6.6831316152307974E-2,-6.4354131893507693E-2,7.7449438581331798E-2,7.4596819999999994E-2,64642.955893366496,0,7.7449438581331798E-2,7.4596819999999994E-2,64642.955893366496,64643,248.57296601242567,7.7450173737496186E-2,7.459755320978978E-2,null,69528.957169743167,267.36103069835821,-7.0272263077597041E-2,-7.0272263077597041E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,72983.733840690955,297298.9188079834,245.48940215900683,-6.9505632267801154E-2,null,78439.627935868935,298132.21875,263.10349235231365,2.802902699268861E-3,null,-6.9555328585171772E-2,-6.6947382704142688E-2,7.7608810327403743E-2,7.4596819999999994E-2,78647.914597318857,0,7.7608810327403743E-2,7.4596819999999994E-2,78647.914597318857,78648,263.80241736285006,7.7609980487885366E-2,7.4597986889803236E-2,null,84827.582221528181,284.53007386182804,-7.2848736928398217E-2,-7.2848736928398106E-2]
["00L","NHS Northumberland CCG",null,null,84248.628744643254,325418,258.89357301883501,-4.0792981394918382E-2,null,87938.467152903497,325474.59375,270.1853503823707,1.7391093916141465E-4,null,-4.1959321417833206E-2,-4.1792707663666384E-2,7.4783704142186158E-2,7.4596819999999994E-2,90549.053271067532,0,7.4783704142186158E-2,7.4596819999999994E-2,90549.053271067532,90549,278.20604661250917,7.4783071834357173E-2,7.4596187802117297E-2,null,95099.986437301064,292.18866315061211,-4.7854753799586591E-2,-4.7854753799586813E-2]
["00M","NHS South Tees CCG",null,null,91863.29060985212,296987.75262069702,309.31676407268179,-3.5804010842596323E-2,null,95133.616763524202,297279.8125,320.01371355656448,9.8340714970834853E-4,null,-3.4376136059256601E-2,-3.3426534647528316E-2,7.5653586195841838E-2,7.4596819999999994E-2,98813.077984238233,0,7.5653586195841838E-2,7.4596819999999994E-2,98813.077984238233,98813,332.39054871914652,7.5652737279612969E-2,7.4595971917781112E-2,null,102881.09352886115,346.07494085681031,-3.9541701874697965E-2,-3.9541701874698187E-2]
["00N","NHS South Tyneside CCG",null,null,42939.826951340554,157204.24853515625,273.14673331960068,-5.6306475004867074E-2,null,45514.630862857521,157356.140625,289.24597846692723,9.66208555170045E-4,null,-5.6570906161476753E-2,-5.5659356899813717E-2,7.5635104640842554E-2,7.4596819999999994E-2,46187.585256064871,0,7.5635104640842554E-2,7.4596819999999994E-2,46187.585256064871,46188,293.52524672088879,7.5644763364796086E-2,7.4606469400620101E-2,null,49221.244330202091,312.80154771654367,-6.1624698267550682E-2,-6.1624698267550793E-2]
["00P","NHS Sunderland CCG",null,null,74267.114997290002,284072.08127784729,261.43757127843298,-3.9069353579480492E-2,null,77192.024833886142,284309.3125,271.50719811151504,8.3510924792595809E-4,null,-3.789134749205525E-2,-3.7087881658836142E-2,7.5494225742173793E-2,7.4596819999999994E-2,79873.853342115399,0,7.5494225742173793E-2,7.4596819999999994E-2,79873.853342115399,79874,280.94049856351432,7.5496200477352504E-2,7.4598793087435E-2,null,83478.377011123492,293.61815931063984,-4.3177372873974385E-2,-4.3177372873974385E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,47831.937408438134,175120.75170898438,273.13688949854003,-9.509211544816798E-2,null,52787.335023004875,175157.515625,301.37065392054814,2.099346631216914E-4,null,-9.387474500099624E-2,-9.3684517900842201E-2,7.4822415121398311E-2,7.4596819999999994E-2,51410.838485273031,0,7.4822415121398311E-2,7.4596819999999994E-2,51410.838485273031,51411,293.51295499113701,7.4825791834442379E-2,7.4600196004303898E-2,null,57086.221846695909,325.91363061413546,-9.9414914196574777E-2,-9.9414914196574777E-2]
["00R","NHS Blackpool CCG",null,null,60779.867432100677,173468.50117397308,350.37985006363789,-2.6636084480328726E-2,null,62217.465953421874,173096.546875,359.4379384029632,-2.144218094096817E-3,null,-2.310602817539098E-2,-2.5200701905791489E-2,7.2292650054697205E-2,7.4596819999999994E-2,65173.80511874042,0,7.2292650054697205E-2,7.4596819999999994E-2,65173.80511874042,65174,376.51819852342163,7.2295856400282021E-2,7.4600033235462382E-2,null,67284.322321034459,388.70978962753765,-3.1364250218133383E-2,-3.1364250218133272E-2]
["00T","NHS Bolton CCG",null,null,90573.454516313679,309358.24694824219,292.77853559684559,2.5535165078394817E-2,null,88212.756639719883,310601.6875,284.00604436419843,4.0194194401608208E-3,null,2.6761411461557749E-2,3.0888396239192817E-2,7.8916075348643089E-2,7.4596819999999994E-2,97721.156077509993,0,7.8916075348643089E-2,7.4596819999999994E-2,97721.156077509993,97721,314.61838081610551,7.8914352133923948E-2,7.4595103683875452E-2,null,95396.613468913711,307.13488467094601,2.4365503622869378E-2,2.4365503622869378E-2]
["00V","NHS Bury CCG",null,null,62396.167152810565,204179.50073242188,305.59467002802114,7.6822097749061902E-2,null,57871.788315074788,204868.28125,282.48291029714875,3.3734068067918788E-3,null,7.8179350759016497E-2,8.1816488319809144E-2,7.8221872227144829E-2,7.4596819999999994E-2,67276.912167301285,0,7.8221872227144829E-2,7.4596819999999994E-2,67276.912167301285,67277,328.39148934872026,7.8223279888908648E-2,7.4598222929113112E-2,null,62584.742059428267,305.4877098473645,7.4974471191654457E-2,7.4974471191654457E-2]
["00X","NHS Chorley and South Ribble CCG",null,null,48825.426956162191,183604.58435058594,265.92705802449848,-2.5973027620503464E-2,null,50249.940446275104,184909.5625,271.75414709163624,7.1075466553833788E-3,null,-2.8348560763687636E-2,-2.144250282654514E-2,8.223456703387666E-2,7.4596819999999994E-2,52840.564802146357,0,8.223456703387666E-2,7.4596819999999994E-2,52840.564802146357,52841,285.76672447645859,8.224348037843443E-2,7.4605670439645166E-2,null,54342.18732294751,293.88521928360257,-2.762471289619195E-2,-2.7624712896192061E-2]
["00Y","NHS Oldham CCG",null,null,73806.350434349544,255302.4150390625,289.09382006063993,5.4926939350423476E-2,null,69917.106184547461,256758.234375,272.30716224053896,5.7023328029026654E-3,null,5.5626504900479601E-2,6.1646038546987247E-2,8.0724528696580977E-2,7.4596819999999994E-2,79764.333287977104,0,8.0724528696580977E-2,7.4596819999999994E-2,79764.333287977104,79764,310.6580016573227,8.0720012987903544E-2,7.4592329895393439E-2,null,75611.004662210165,294.48327079465327,5.4925805527161309E-2,5.4925805527161087E-2]
["01A","NHS East Lancashire CCG",null,null,104876.31704836465,382164.08624267578,274.42745360893952,-6.7390545043689243E-2,null,112353.23785146962,382499.5625,293.73429113783527,8.7783302879795855E-4,null,-6.6548334040799184E-2,-6.5728919337633585E-2,7.5540136581237372E-2,7.4596819999999994E-2,112798.68836233528,0,7.5540136581237372E-2,7.4596819999999994E-2,112798.68836233528,112799,294.89968370878853,7.5543108059198172E-2,7.4599788871787087E-2,null,121503.04345518533,317.65537890042771,-7.163642331638953E-2,-7.1636423316389641E-2]
["01C","NHS Eastern Cheshire CCG",null,null,55920.525017904874,208597.41194677353,268.07870958712448,6.1438196301023762E-2,null,52703.969692521503,209256.765625,251.86267949381386,3.1608909816902564E-3,null,6.1030608209380999E-2,6.4384410290167393E-2,7.7993503397290942E-2,7.4596819999999994E-2,60281.962675867129,0,7.7993503397290942E-2,7.4596819999999994E-2,60281.962675867129,60282,288.07670719726582,7.7994170846905408E-2,7.4597485346526771E-2,null,56996.067423324799,272.37383342465012,5.7651917495811E-2,5.7651917495811E-2]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,76746.472142909886,233537.333984375,328.62613798633447,4.8484354496175719E-2,null,73158.700216289319,234477.703125,312.00706609313903,4.0266330208595935E-3,null,4.904094681854021E-2,5.3265049735233827E-2,7.892382703952272E-2,7.4596819999999994E-2,82803.597436210461,0,7.892382703952272E-2,7.4596819999999994E-2,82803.597436210461,82804,353.14231970217321,7.892907241143754E-2,7.4602044335433382E-2,null,79116.587127252133,337.41624927584309,4.6607329848758372E-2,4.6607329848758372E-2]
["01E","NHS Greater Preston CCG",null,null,60368.873976057832,209211.58392333984,288.55416532852422,1.1395492204289814E-2,null,59596.886786191055,209249.015625,284.81322413002897,1.7891792107405102E-4,null,1.2953481825927371E-2,1.3134717357040193E-2,7.4789084629027114E-2,7.4596819999999994E-2,64883.806800812294,0,7.4789084629027114E-2,7.4596819999999994E-2,64883.806800812294,64884,310.08031175773897,7.4792284940296438E-2,7.4600019738778833E-2,null,64450.32883297198,308.00779941767996,6.7287657779360188E-3,6.7287657779357968E-3]
["01F","NHS Halton CCG",null,null,37187.810800671039,131379.166015625,283.05713857437848,1.9599983895197681E-2,null,36471.151607440253,131605.6875,277.12443360352682,1.7241811715265065E-3,null,1.9650029177707307E-2,2.1408090559562165E-2,7.6449619604026298E-2,7.4596819999999994E-2,40030.804790288843,0,7.6449619604026298E-2,7.4596819999999994E-2,40030.804790288843,40031,304.17378428268916,7.6454868896925099E-2,7.4602060257745073E-2,null,39441.283610159007,299.69285035769451,1.495175450347408E-2,1.495175450347408E-2]
["01G","NHS Salford CCG",null,null,87761.301021558931,272953.16479492188,321.52512716786669,1.2245339835774471E-2,null,86714.819941760754,275610.5,314.628143491488,9.7354987881332899E-3,null,1.2068076489128554E-2,2.1921064021296788E-2,8.5058556038841937E-2,7.4596819999999994E-2,95226.150562542884,0,8.5058556038841937E-2,7.4596819999999994E-2,95226.150562542884,95226,345.50933291728722,8.5056840447332638E-2,7.4595120949593863E-2,null,93776.688033868806,340.2507815698923,1.5454928047872185E-2,1.5454928047872185E-2]
["01H","NHS Cumbria CCG",null,null,85638.601268765633,324183.16345214844,264.16733169243213,2.8426474077056785E-3,null,85360.24361460247,323764.0625,263.64953217932418,-1.292790617765327E-3,null,3.2609753952899112E-3,1.963969019128653E-3,7.3207591313223519E-2,7.4596819999999994E-2,91907.996991085529,0,7.3207591313223519E-2,7.4596819999999994E-2,91907.996991085529,91908,283.87338387811337,7.3207626448249297E-2,7.4596855180506738E-2,null,92311.797929324981,285.12058199580127,-4.3742830102185826E-3,-4.3742830102186936E-3]
["01J","NHS Knowsley CCG",null,null,52753.080985651781,165151.58276367188,319.42219446446495,-8.2165306004023941E-3,null,53129.007991638173,165618.96875,320.79059779581058,2.83004242833651E-3,null,-7.0757392279102715E-3,-4.2657214418005962E-3,7.7637974593955494E-2,7.4596819999999994E-2,56848.723346968691,0,7.7637974593955494E-2,7.4596819999999994E-2,56848.723346968691,56849,343.25174482768898,7.7643218894878574E-2,7.4602049501212742E-2,null,57455.719925693826,346.91509287455227,-1.0559782846311649E-2,-1.0559782846311649E-2]
["01K","NHS Morecambe Bay CCG",null,null,87083.150693852134,345955.67114257813,251.71765621371389,-3.7450792355981921E-2,null,90365.939605616019,346843,260.53845574399946,2.5648628753254243E-3,null,-3.6327723986393057E-2,-3.3856036741665263E-2,7.7353013489560807E-2,7.4596819999999994E-2,93819.294824187135,0,7.7353013489560807E-2,7.4596819999999994E-2,93819.294824187135,93819,270.49414288309123,7.734962794155531E-2,7.4593443113246227E-2,null,97725.147016100862,281.75614619900318,-3.9970745866028667E-2,-3.9970745866028556E-2]
["01R","NHS South Cheshire CCG",null,null,47024.512645941213,185925.41552734375,252.92137985850243,6.1857218078556153E-2,null,44276.712486290839,186311.0625,237.64940144813377,2.0742025589262081E-3,null,6.2059715036457685E-2,6.4262642015118665E-2,7.6825751473857951E-2,7.4596819999999994E-2,50637.206167657583,0,7.6825751473857951E-2,7.4596819999999994E-2,50637.206167657583,50637,271.7874039283094,7.6821367214543246E-2,7.4592444815703596E-2,null,47882.512548383784,257.00305664020232,5.752595895699697E-2,5.7525958956997192E-2]
["01T","NHS South Sefton CCG",null,null,51863.766483116066,155093.08374023438,334.40412191418392,1.6963204236924989E-2,null,50910.081998877577,155182.25,328.06639933934184,5.7492092887234669E-4,null,1.8732723397685946E-2,1.9318414161294539E-2,7.521462820191771E-2,7.4596819999999994E-2,55764.680396294723,0,7.521462820191771E-2,7.4596819999999994E-2,55764.680396294723,55765,359.35166554164539,7.5220790571659757E-2,7.4602978828902211E-2,null,55056.089381190526,354.78342001865889,1.2876152788499073E-2,1.2876152788499073E-2]
["01V","NHS Southport and Formby CCG",null,null,36316.731960744175,125038.33166503906,290.44478982678555,-1.1534150435036694E-2,null,36707.438490711866,125268.4765625,293.03013414071086,1.8405947551944912E-3,null,-1.064379717115238E-2,-8.8227933332065689E-3,7.6574717270840642E-2,7.4596819999999994E-2,39097.675442839063,0,7.6574717270840642E-2,7.4596819999999994E-2,39097.675442839063,39098,312.11363842596825,7.6583654120149891E-2,7.4605740430411904E-2,null,39696.813188078202,316.89387687470065,-1.5084666500585486E-2,-1.5084666500585264E-2]
["01W","NHS Stockport CCG",null,null,90541.768243275175,312021.74751663208,290.177748711086,0.11091609392264901,null,81396.98620914061,313465.75,259.66787825828061,4.6278905071863718E-3,null,0.11234791925389054,0.11749574363009385,7.9569936422330567E-2,7.4596819999999994E-2,97746.170985957971,0,7.9569936422330567E-2,7.4596819999999994E-2,97746.170985957971,97746,311.82354053034499,7.9568047946312337E-2,7.4594940223381867E-2,null,88025.78138037138,280.81467075867579,0.11042467862484773,0.11042467862484773]
["01X","NHS St Helens CCG",null,null,54399.788048532573,197589.50048828125,275.31720012500836,1.5907333306799165E-2,null,53494.005131754813,198154.4375,269.9611767803828,2.8591448954660148E-3,null,1.693241914765653E-2,1.9839976282896243E-2,7.7669248012587122E-2,7.4596819999999994E-2,58624.978678306223,0,7.7669248012587122E-2,7.4596819999999994E-2,58624.978678306223,58625,295.85509534703203,7.766963995701448E-2,7.4597210826996552E-2,null,57850.441646444218,291.94623333350387,1.338897909007386E-2,1.3388979090074082E-2]
["01Y","NHS Tameside and Glossop CCG",null,null,73251.567789693348,247904.74877929688,295.48271322106586,5.2470106034356423E-2,null,69523.12343902218,248556.28125,279.70777117113062,2.6281564750627595E-3,null,5.3628838381252208E-2,5.6397939835156841E-2,7.7421028590564767E-2,7.4596819999999994E-2,78922.779513842892,0,7.7421028590564767E-2,7.4596819999999994E-2,78922.779513842892,78923,317.52567105966068,7.7424038576067611E-2,7.4599822095525958E-2,null,75184.936810801766,302.48656937050055,4.971824607108255E-2,4.971824607108255E-2]
["02A","NHS Trafford CCG",null,null,73341.490797932085,242027.00146484375,303.03020057282941,0.1403111869033391,null,64304.400828475533,243556.875,264.02211322704613,6.3210861841729304E-3,null,0.14053610410836326,0.14774553111859312,8.1389439112458106E-2,7.4596819999999994E-2,79310.713597647278,0,8.1389439112458106E-2,7.4596819999999994E-2,79310.713597647278,79311,325.63646581522283,8.1393344164695236E-2,7.4600700523115959E-2,null,69541.212675605304,285.52350524125137,0.14048917107569925,0.14048917107569925]
["02D","NHS Vale Royal CCG",null,null,23220.355625842069,107018.25,216.97566186927995,1.5854359197531309E-4,null,23180.798441442526,107292.4375,216.05249150428264,2.5620630126170774E-3,null,1.7064634119254851E-3,4.2728984913327217E-3,7.7350004765997848E-2,7.4596819999999994E-2,25016.450244169118,0,7.7350004765997848E-2,7.4596819999999994E-2,25016.450244169118,25016,233.15715984176424,7.7330614702539213E-2,7.4577479488151299E-2,null,25068.592718973803,233.64734088526794,-2.0979525880604477E-3,-2.0979525880604477E-3]
["02E","NHS Warrington CCG",null,null,55571.224750049369,218209.00561523438,254.66971261505822,4.6077293560537136E-2,null,53185.05847885093,219281.65625,242.54221437572224,4.9157028681805492E-3,null,4.4865350146174876E-2,5.000159774475077E-2,7.9879218670211749E-2,7.4596819999999994E-2,60010.210763630042,0,7.9879218670211749E-2,7.4596819999999994E-2,60010.210763630042,60010,273.66630217159354,7.9875425994577975E-2,7.4593045876834685E-2,null,57516.335043813517,262.29432971009635,4.3355769352948492E-2,4.3355769352948714E-2]
["02F","NHS West Cheshire CCG",null,null,68714.064260315354,263907.41619873047,260.37185786613713,3.6518217542566678E-2,null,66326.264904416137,264776.84375,250.49873684211155,3.2944415272317951E-3,null,3.600081143330347E-2,3.9413855528734887E-2,7.8137016388839298E-2,7.4596819999999994E-2,74083.176225567368,0,7.8137016388839298E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AD41,G41,T41, $P$1))","v":7.4596819999999994E-2},74083.176225567368,{"$f":"IF(ROUND(W41,0)/E41>$X$1,ROUND(W41,0),ROUNDUP(W41,0))","v":74083},{"$f":"X41/K41*1000","v":279.79410491783233},{"$f":"X41/E41-1","v":7.8134451767327473E-2},{"$f":"Y41/G41-1","v":7.4594263799740546E-2},null,71727.733005391041,{"$f":"AC41/K41*1000","v":270.89881422227296},3.2836211266177084E-2,3.2836211266176862E-2]
["02G","NHS West Lancashire CCG",null,null,34568.352665372324,113598.50024414063,304.30289652662333,2.3306668192533353E-2,null,33723.234905236779,113720.625,296.54457936048783,1.0750560579313451E-3,null,2.5060400122062676E-2,2.6162397514959412E-2,7.5752071821174827E-2,7.4596819999999994E-2,37186.976999219311,0,7.5752071821174827E-2,7.4596819999999994E-2,37186.976999219311,37187,327.00312718119511,7.5752737192212649E-2,7.4597484656494961E-2,null,36469.582492649191,320.69453094062038,1.9671667683484273E-2,1.9671667683484273E-2]
["02H","NHS Wigan Borough CCG",null,null,94087.825272914954,327903.66906738281,286.93739701210939,3.4205151628019292E-2,null,90962.965746356742,328789.4375,276.66024321829605,2.7013068659356154E-3,null,3.4353096349910572E-2,3.7147201470882241E-2,7.7499635767978692E-2,7.4596819999999994E-2,101379.59746176709,0,7.7499635767978692E-2,7.4596819999999994E-2,101379.59746176709,101380,308.34323867231893,7.750391409231816E-2,7.4601086798407712E-2,null,98370.793679334529,299.19085730767898,3.0590444664650773E-2,3.0590444664650773E-2]
["02M","NHS Fylde & Wyre CCG",null,null,45031.31768752409,177596.66862010956,253.55947291921848,-4.2658706694489679E-2,null,47059.126593855166,178249.3125,264.00733856325627,3.6748655532863328E-3,null,-4.309066175052767E-2,-3.9574148585776792E-2,7.8545818837489012E-2,7.4596819999999994E-2,48568.339408621774,0,7.8545818837489012E-2,7.4596819999999994E-2,48568.339408621774,48568,272.47229915683408,7.8538281669153776E-2,7.4589310428331057E-2,null,50891.520465615671,285.50752736067733,-4.565633811600367E-2,-4.565633811600367E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,35723.678987106046,159178.16723632813,224.42574636550458,-2.7869435850066626E-2,null,36774.594204085195,159702.5,230.26937088702553,3.293999251124724E-3,null,-2.8577207708859076E-2,-2.5377341758526573E-2,7.8136541120340963E-2,7.4596819999999994E-2,38515.003699251916,0,7.8136541120340963E-2,7.4596819999999994E-2,38515.003699251916,38515,241.16717020710382,7.813643756852251E-2,7.4596716788161155E-2,null,39769.437918048607,249.02201229190908,-3.1542762073569652E-2,-3.1542762073569763E-2]
["02P","NHS Barnsley CCG",null,null,69555.403241889231,260349.66607666016,267.16148436083876,-5.1122919264186772E-2,null,73443.999187177251,262230.9375,280.07373915283068,7.225941372192457E-3,null,-5.2946407988726962E-2,-4.6103054256529052E-2,8.2361793620064461E-2,7.4596819999999994E-2,75284.111008858075,0,8.2361793620064461E-2,7.4596819999999994E-2,75284.111008858075,75284,287.09045819584122,8.2360197642571631E-2,7.459523547221214E-2,null,79425.120231597029,302.8823409960811,-5.213867123552185E-2,-5.2138671235521739E-2]
["02Q","NHS Bassetlaw CCG",null,null,27996.614856501525,117382.6669921875,238.50723087050716,-7.3978092365442505E-2,null,30263.507420793405,117732.3671875,257.05341822097137,2.9791467877942068E-3,null,-7.4905150046631674E-2,-7.2149156695987982E-2,7.7798201664476929E-2,7.4596819999999994E-2,30174.701145030322,0,7.7798201664476929E-2,7.4596819999999994E-2,30174.701145030322,30175,256.30165026702844,7.7808876346798783E-2,7.4607462975335936E-2,null,32728.102256528666,277.98729472929097,-7.8009480553348221E-2,-7.8009480553348332E-2]
["02R","NHS Bradford Districts CCG",null,null,71187.965944828131,333179.24963378906,213.66266363548672,-8.5013123376813438E-2,null,77793.149146509197,334130.3125,232.82278271747404,2.8545080981372539E-3,null,-8.4907003690535943E-2,-8.229486332202185E-2,7.7664265324922654E-2,7.4596819999999994E-2,76716.727019908823,0,7.7664265324922654E-2,7.4596819999999994E-2,76716.727019908823,76717,229.60203588233259,7.7668099963088766E-2,7.4600643723317095E-2,null,84128.455592527316,251.78336848000677,-8.8096893498489925E-2,-8.8096893498489814E-2]
["02T","NHS Calderdale CCG",null,null,54090.349854460284,220614.66503953934,245.18020977783149,-5.7656665682559116E-2,null,57438.344969032303,221396.0625,259.43706640687122,3.5419107805938488E-3,null,-5.8288502504330153E-2,-5.4953044399141171E-2,7.840294606154985E-2,7.4596819999999994E-2,58331.192636549895,0,7.840294606154985E-2,7.4596819999999994E-2,58331.192636549895,58331,263.46900365493178,7.8399384676748118E-2,7.4593271184785204E-2,null,62116.000021222091,280.56506208741672,-6.0934381156689699E-2,-6.0934381156689588E-2]
["02W","NHS Bradford City CCG",null,null,32355.581492532074,140422.67003250122,230.41565500102857,-0.12378150010800859,null,36859.536081269347,140352.578125,262.62101183807056,-4.9914951399943064E-4,null,-0.1221923840497281,-0.12263054129461459,7.4060435519551771E-2,7.4596819999999994E-2,34751.849949357347,0,7.4060435519551771E-2,7.4596819999999994E-2,34751.849949357347,34752,247.60499924019476,7.4065073070036958E-2,7.4601459866472375E-2,null,39861.297278686834,284.00830117410311,-0.12817689406758692,-0.12817689406758692]
["02X","NHS Doncaster CCG",null,null,81010.707969030147,320731.41687011719,252.58114331168281,-7.708622140337329E-2,null,87753.466252343424,321430.5625,273.00909275652162,2.1798476641468056E-3,null,-7.6837515043836957E-2,-7.4825161457377276E-2,7.6939277367976677E-2,7.4596819999999994E-2,87243.613299235512,0,7.6939277367976677E-2,7.4596819999999994E-2,87243.613299235512,87244,271.42409645629141,7.694405082045197E-2,7.4601583069709099E-2,null,94899.91946201981,295.24236501941164,-8.0673613902104591E-2,-8.067361390210448E-2]
["02Y","NHS East Riding of Yorkshire CCG",null,null,78569.614534122185,304284.99792480469,258.21060870552162,-3.1481659696357744E-2,null,81214.704247385147,304863.65625,266.39680585863584,1.9016985035138489E-3,null,-3.2569098635215732E-2,-3.0729336737837065E-2,7.6640379164474748E-2,7.4596819999999994E-2,84591.219582823935,0,7.6640379164474748E-2,7.4596819999999994E-2,84591.219582823935,84591,277.47157873955337,7.6637584409463777E-2,7.4594030549682389E-2,null,87828.654768412496,288.09158772402048,-3.6863308187397137E-2,-3.6863308187397137E-2]
["03A","NHS Greater Huddersfield CCG",null,null,48722.297252771918,248802.74963378906,195.82700482404599,-7.8562272131107336E-2,null,52889.250646393615,249965.9375,211.58583115506934,4.6751407206031548E-3,null,-7.87863950177905E-2,-7.4479591780764687E-2,7.9620711351412687E-2,7.4596819999999994E-2,52601.601218712596,0,7.9620711351412687E-2,7.4596819999999994E-2,52601.601218712596,52602,210.43667199655951,7.9628896131480387E-2,7.460496669313077E-2,null,57196.437258856393,228.81692534150335,-8.0327332943189278E-2,-8.0327332943189389E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,39649.033498690704,144071.99926757813,275.20291035215268,6.1020028002371829E-2,null,37379.38234190223,144023.375,259.53691435089775,-3.3749977667640874E-4,null,6.0719332813699234E-2,6.0361340275758568E-2,7.4234143813232789E-2,7.4596819999999994E-2,42592.345553488194,0,7.4234143813232789E-2,7.4596819999999994E-2,42592.345553488194,42593,295.73671634899546,7.4250649802258373E-2,7.4613331561673935E-2,null,40423.478698675761,280.67304143286299,5.3669831770201126E-2,5.3669831770201126E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,37248.328239880844,163132.0810546875,228.33233045923026,-1.1148287045387284E-2,null,37734.353590679726,163245.0625,231.15157673255646,6.925764974126114E-4,null,-1.2880182235821547E-2,-1.2196526249907746E-2,7.5341060501726398E-2,7.4596819999999994E-2,40054.656791389869,0,7.5341060501726398E-2,7.4596819999999994E-2,40054.656791389869,40055,245.36729862809787,7.5350274569212061E-2,7.4606027690455656E-2,null,40807.358041099083,249.97606308061589,-1.8436823093064381E-2,-1.8436823093064381E-2]
["03F","NHS Hull CCG",null,null,89762.246455122324,299081.3346862793,300.12654099353352,-4.9279436701412105E-2,null,94297.31718421563,299668.03125,314.67259550801896,1.9616622492879543E-3,null,-4.8093316591751645E-2,-4.6225997186064904E-2,7.6704816014998789E-2,7.4596819999999994E-2,96647.443054555464,0,7.6704816014998789E-2,7.4596819999999994E-2,96647.443054555464,96647,322.51354806469703,7.6699880147493626E-2,7.4591893796043474E-2,null,101976.68751378382,340.29885366286908,-5.2263783456031776E-2,-5.2263783456031776E-2]
["03H","NHS North East Lincolnshire CCG",null,null,45126.957257788054,169648.75170898438,266.00229476016938,-6.7771238498034347E-2,null,48350.694682133486,169562.078125,285.1504016510678,-5.1090021654298656E-4,null,-6.6674066330150716E-2,-6.7150902751767938E-2,7.4047808251965552E-2,7.4596819999999994E-2,48468.509535807389,0,7.4047808251965552E-2,7.4596819999999994E-2,48468.509535807389,48469,285.84811259666793,7.4058676793130607E-2,7.4607694096743726E-2,null,52288.271076068675,308.37243594951769,-7.3042596312133168E-2,-7.3042596312133168E-2]
["03J","NHS North Kirklees CCG",null,null,43655.054623178352,193733.75102114677,225.33530886114539,-5.9428360079514686E-2,null,46430.22908711699,194611.96875,238.57848715749651,4.5331168380535747E-3,null,-5.9770854430452602E-2,-5.5508685859042672E-2,7.9468092938860924E-2,7.4596819999999994E-2,47124.238561224141,0,7.9468092938860924E-2,7.4596819999999994E-2,47124.238561224141,47124,242.14338050572752,7.9462628251525169E-2,7.459137997294274E-2,null,50211.406901010756,258.0078050878397,-6.1488157603259763E-2,-6.1488157603259652E-2]
["03K","NHS North Lincolnshire CCG",null,null,42202.455726313361,177178.1650390625,238.19219324801662,-0.11320940086768838,null,47657.05405951244,177652.984375,268.25923711427907,2.6798975812443171E-3,null,-0.1144552142561639,-0.11208204492676543,7.7476629418730791E-2,7.4596819999999994E-2,45472.159749181337,0,7.7476629418730791E-2,7.4596819999999994E-2,45472.159749181337,45472,255.95967419277983,7.7472844113383399E-2,7.4593044811770426E-2,null,51538.141855725029,290.10569136815286,-0.1177019899690307,-0.1177019899690307]
["03L","NHS Rotherham CCG",null,null,68209.491581667491,263162.83093261719,259.19120621989555,-6.7702420326524737E-2,null,73136.974671149117,263993.09375,277.04124237586848,3.1549395271379677E-3,null,-6.7373351326567854E-2,-6.4430970648606034E-2,7.7987107983154669E-2,7.4596819999999994E-2,73528.952567123066,0,7.7987107983154669E-2,7.4596819999999994E-2,73528.952567123066,73529,278.52622565055265,7.7987803383103182E-2,7.4597513212903754E-2,null,79093.092300527613,299.60288421570732,-7.0348650415461123E-2,-7.0348650415461123E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,29585.615998541893,120479.5810546875,245.56539572554237,1.1167848138134318E-2,null,29242.945159325682,120626.71875,242.42510666257911,1.221266658004927E-3,null,1.1718068660636627E-2,1.2953646205193126E-2,7.5909189267064026E-2,7.4596819999999994E-2,31831.436122957886,0,7.5909189267064026E-2,7.4596819999999994E-2,31831.436122957886,31831,263.88017787311321,7.58944482199988E-2,7.4582096933724529E-2,null,31624.42760348694,262.16768499712623,6.5320517134128675E-3,6.5320517134128675E-3]
["03N","NHS Sheffield CCG",null,null,197328.07706684034,601173.15856933594,328.23833575078294,5.2613731486543136E-2,null,187398.26586419388,604647.125,309.92997091352066,5.7786452724060133E-3,null,5.298774327955913E-2,5.9072585924162979E-2,8.0806533833635452E-2,7.4596819999999994E-2,213273.47500266819,0,8.0806533833635452E-2,7.4596819999999994E-2,213273.47500266819,213273,352.72308621330166,8.0804126661401021E-2,7.4594426658039392E-2,null,202659.57685015383,335.16999994030209,5.2370696291810237E-2,5.2370696291810015E-2]
["03Q","NHS Vale of York CCG",null,null,78854.459519970696,357151.74291992188,220.78699343671104,-2.6051168488018805E-2,null,81048.185557270073,358916.4375,225.81352395505729,4.9410218907255388E-3,null,-2.7066935826086436E-2,-2.2259652257792362E-2,7.9906426411324061E-2,7.4596819999999994E-2,85155.437586807966,0,7.9906426411324061E-2,7.4596819999999994E-2,85155.437586807966,85155,237.25578185590902,7.9900877114421398E-2,7.4591297987482097E-2,null,87648.575154971375,244.20329078679038,-2.8449694140064263E-2,-2.8449694140064263E-2]
["03R","NHS Wakefield CCG",null,null,90615.80945099947,373747.33666992188,242.45205399557827,-3.356269502314646E-2,null,93815.835254526304,375745.53125,249.67917766693682,5.346378111699579E-3,null,-3.4109655313999232E-2,-2.8945640316868082E-2,8.0342020917349988E-2,7.4596819999999994E-2,97896.066709354272,0,8.0342020917349988E-2,7.4596819999999994E-2,97896.066709354272,97896,260.53802868746698,8.0341284739472441E-2,7.4596087737077044E-2,null,101455.99473318708,270.01251191377162,-3.5089052574461377E-2,-3.5089052574461155E-2]
["03T","NHS Lincolnshire East CCG",null,null,59402.325977355969,250451.33483886719,237.18111151443304,-9.9521046449686512E-2,null,65984.286519578265,251486.8125,262.37672609405024,4.1344465654336027E-3,null,-9.9750423765957552E-2,-9.602838999746377E-2,7.9039683131674865E-2,7.4596819999999994E-2,64097.466999890647,0,7.9039683131674865E-2,7.4596819999999994E-2,64097.466999890647,64097,254.87221124169284,7.9031821488499077E-2,7.458899072653713E-2,null,71357.904637750937,283.74412132545098,-0.10175333306955947,-0.10175333306955958]
["03V","NHS Corby CCG",null,null,16895.914789190745,78638.086181640625,214.85663766236695,-6.0038531737492851E-2,null,18078.051765921096,79913.375,226.22060156915029,1.6217190426197181E-2,null,-6.539072860488182E-2,-5.0233992076577749E-2,9.2023761261325943E-2,7.4596819999999994E-2,18450.74041804294,0,9.2023761261325943E-2,7.4596819999999994E-2,18450.74041804294,18451,230.88750787962593,9.2039124854259358E-2,7.4611938414723022E-2,null,19550.289349058301,244.64351992464717,-5.6228802010608203E-2,-5.6228802010608092E-2]
["03W","NHS East Leicestershire and Rutland CCG",null,null,81181.236626632701,331537.58283996582,244.86284761815111,-1.7208431688079395E-2,null,82725.002229753489,333199,248.27506153906072,5.0112483351130166E-3,null,-1.8661415068122467E-2,-1.374368371820045E-2,7.9981891525142679E-2,7.4596819999999994E-2,87674.265488380974,0,7.9981891525142679E-2,7.4596819999999994E-2,87674.265488380974,87674,263.12804060036194,7.9978621208108835E-2,7.459356598961997E-2,null,89461.948164234098,268.49404759388261,-1.9985571529828383E-2,-1.9985571529828272E-2]
["04C","NHS Leicester City CCG",null,null,102966.32209677466,406178.91770935059,253.49991741928434,-7.5639444892228958E-2,null,111508.3977471769,409607.5625,272.23227292630105,8.441217998179873E-3,null,-7.6604774375556017E-2,-6.8810193977581591E-2,8.3667726017770949E-2,7.4596819999999994E-2,111581.28012302516,0,8.3667726017770949E-2,7.4596819999999994E-2,111581.28012302516,111581,272.40952124754773,8.3665005487218336E-2,7.4594122241812055E-2,null,120589.40139317137,294.4022826560273,-7.4703094045555862E-2,-7.4703094045555973E-2]
["04D","NHS Lincolnshire West CCG",null,null,63962.981061299542,237516.33752441406,269.29929001083917,-4.0065192294321039E-2,null,66694.984382432289,238697.65625,279.41197844263411,4.9736314474135845E-3,null,-4.0962650286673785E-2,-3.6192751964895353E-2,7.9941468537242599E-2,7.4596819999999994E-2,69076.27569935967,0,7.9941468537242599E-2,7.4596819999999994E-2,69076.27569935967,69076,289.38700565896318,7.9937158241582651E-2,7.4592531036065779E-2,null,72126.480203218976,302.16668791953828,-4.2293484925704616E-2,-4.2293484925704727E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,49813.14355432523,193960.4169921875,256.82118200607727,-5.9673125898950241E-2,null,53069.833848266615,195172.625,271.91228200300435,6.249770064483462E-3,null,-6.1366129452235962E-2,-5.5499883586576426E-2,8.131280303702515E-2,7.4596819999999994E-2,53863.589884813133,0,8.131280303702515E-2,7.4596819999999994E-2,53863.589884813133,53864,275.98132678699176,8.1321036108813027E-2,7.4605001936565829E-2,null,57391.726767588298,294.05623236142003,-6.1467513982878863E-2,-6.1467513982878863E-2]
["04F","NHS Milton Keynes CCG",null,null,70535.313656499857,294316.6708984375,239.65789447530179,-2.8469025928937297E-2,null,72871.803927801506,297252.1875,245.15144712871628,9.9740072235849908E-3,null,-3.2063022257779572E-2,-2.24088118498037E-2,8.5314856445121379E-2,7.4596819999999994E-2,76553.023815415756,0,8.5314856445121379E-2,7.4596819999999994E-2,76553.023815415756,76553,257.53553117249976,8.5314518806929751E-2,7.4596485696157178E-2,null,78806.326623203728,265.11605275639471,-2.8593219856288266E-2,-2.8593219856288377E-2]
["04G","NHS Nene CCG",null,null,172296.86604237396,685994.91723632813,251.16347324628495,-2.8145270577810133E-2,null,177701.59708266924,691032.875,257.15360804313286,7.3440161684701355E-3,null,-3.0414645276265695E-2,-2.329399475446281E-2,8.2488676420666707E-2,7.4596819999999994E-2,186509.40647363832,0,8.2488676420666707E-2,7.4596819999999994E-2,186509.40647363832,186509,269.89888143888959,8.2486317273645415E-2,7.4594478052280921E-2,null,192173.23225642109,278.09564379469083,-2.9474616157068034E-2,-2.9474616157068034E-2]
["04H","NHS Newark & Sherwood CCG",null,null,30385.662657485689,135028.08618164063,225.032165653379,-3.8837244035404561E-2,null,31703.710879358554,136000.96875,233.11386066401496,7.2050385654629512E-3,null,-4.1573941513925794E-2,-3.4668444800388998E-2,8.2339331530423943E-2,7.4596819999999994E-2,32887.597808812025,0,8.2339331530423943E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AD73,G73,T73, $P$1))","v":7.4596819999999994E-2},32887.597808812025,{"$f":"IF(ROUND(W73,0)/E73>$X$1,ROUND(W73,0),ROUNDUP(W73,0))","v":32888},{"$f":"X73/K73*1000","v":241.82180687591608},{"$f":"X73/E73-1","v":8.2352567746217797E-2},{"$f":"Y73/G73-1","v":7.4609961530559543E-2},null,34285.59278156083,{"$f":"AC73/K73*1000","v":252.09815118732993},-4.0763267255290669E-2,-4.0763267255290891E-2]
["04K","NHS Nottingham City CCG",null,null,121528.29045846006,379334.08333206177,{"$f":"E74/F74*1000","v":320.37271576273446},8.3886019787566823E-3,null,120558.4460776341,381504.375,{"$f":"J74/K74*1000","v":316.00803025557468},{"$f":"K74/F74-1","v":5.721319974399508E-3},null,{"$f":"E74/J74-1","v":8.0445992162292423E-3},{"$f":"G74/L74-1","v":1.381194491681037E-2},{"$f":"(1+M74)*(1+R74)-1","v":8.0744932250692125E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":7.4596819999999994E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":131341.08403807084},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M74)*(1+V74)-1","v":8.0744932250692125E-2},7.4596819999999994E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":131341.08403807084},131341,344.27128129264571,8.07442407403407E-2,7.4596132423493611E-2,null,130376.46615957128,341.74304333881173,{"$f":"X74/AC74-1","v":7.3980670656328407E-3},7.3980670656328407E-3]
["04L","NHS Nottingham North and East CCG",null,null,42310.932815034015,152471.7529296875,277.50014020331849,4.9299875009523264E-2,null,40377.554493121199,153479.546875,263.08101186932959,6.6097091818524412E-3,null,4.7882501706293157E-2,5.4808700299323609E-2,8.1699592467943338E-2,7.4596819999999994E-2,45767.718782960823,0,8.1699592467943338E-2,7.4596819999999994E-2,45767.718782960823,45768,298.20260048901059,8.1706238907065964E-2,7.4603422796557295E-2,null,43665.815529744847,284.50576261674831,4.8142567469584119E-2,4.8142567469584119E-2]
["04M","NHS Nottingham West CCG",null,null,26442.698725000559,94123.332763671875,280.93670239444032,1.4845980253481272E-2,null,26060.927961921618,94623.328125,275.41757913539482,5.312129805087995E-3,null,1.464916228757307E-2,2.0039110344268529E-2,8.0305217795974881E-2,7.4596819999999994E-2,28566.185405225075,0,8.0305217795974881E-2,7.4596819999999994E-2,28566.185405225075,28566,301.89172761143567,8.0298206211151246E-2,7.4589845464812621E-2,null,28183.273781801367,297.8469933394278,1.3579906335997372E-2,1.3579906335997372E-2]
["04N","NHS Rushcliffe CCG",null,null,32540.945099121564,127118.41943359375,255.9892204773742,2.971397335486059E-2,null,31677.50350635386,128001.953125,247.47671994832197,6.950477321406634E-3,null,2.7257248747348806E-2,3.4397176958017806E-2,8.2065780827065726E-2,7.4596819999999994E-2,35211.443167531652,0,8.2065780827065726E-2,7.4596819999999994E-2,35211.443167531652,35211,275.0817400857531,8.2052162060606948E-2,7.4583295237099279E-2,null,34257.251136567524,267.63069078417647,2.7840787914661602E-2,2.7840787914661602E-2]
["04Q","NHS South West Lincolnshire CCG",null,null,30663.452640727774,133650.33349609375,229.43042369306161,-4.8327925094964086E-2,null,32321.670081631557,134597.28125,240.13612891331383,7.0852629330246941E-3,null,-5.1303581674950305E-2,-4.4581818107498727E-2,8.2210621016692187E-2,7.4596819999999994E-2,33184.314124837932,0,8.2210621016692187E-2,7.4596819999999994E-2,33184.314124837932,33184,246.54286989916446,8.2200376741802028E-2,7.4586647797836747E-2,null,34953.877249753627,259.69229783200859,-5.0634647398554389E-2,-5.0634647398554389E-2]
["04V","NHS West Leicestershire CCG",null,null,91826.027755070318,392938.00183105469,233.69088081877939,-4.2355421262955328E-2,null,96130.123743545468,396364.25,242.52975323467103,8.719564289987991E-3,null,-4.4773644523308342E-2,-3.6444486905238271E-2,8.3966836057806749E-2,7.4596819999999994E-2,99536.368773419919,0,8.3966836057806749E-2,7.4596819999999994E-2,99536.368773419919,99536,251.12254700064395,8.3962820056799892E-2,7.4592838714071741E-2,null,103958.75389016719,262.28085376056794,-4.2543352287964575E-2,-4.2543352287964686E-2]
["04Y","NHS Cannock Chase CCG",null,null,34968.936479076008,133195.41455078125,262.53859111451595,2.2703281781564E-2,null,34224.951123938132,133391.125,256.57592380256284,1.4693482495535815E-3,null,2.1738098396216765E-2,2.3239387482597351E-2,7.6175776956442842E-2,7.4596819999999994E-2,37632.72238471012,0,7.6175776956442842E-2,7.4596819999999994E-2,37632.72238471012,37633,282.12521635153763,7.6183715867883528E-2,7.4604747263529836E-2,null,37012.157399156386,277.47091419430183,1.6774018173222327E-2,1.6774018173222327E-2]
["05A","NHS Coventry and Rugby CCG",null,null,142887.22373855443,514597.92022705078,277.66770544954738,2.0377966511827106E-2,null,140202.5425865064,521674.40625,268.75488026015535,1.3751485858759294E-2,null,1.9148591049206853E-2,3.3163398486994566E-2,8.9374122974097636E-2,7.4596819999999994E-2,155657.6440443914,0,8.9374122974097636E-2,7.4596819999999994E-2,155657.6440443914,155658,298.38151562567674,8.9376614138802823E-2,7.4599277372186412E-2,null,151620.33556109868,290.64169862386973,2.6630098290966187E-2,2.6630098290966187E-2]
["05C","NHS Dudley CCG",null,null,80227.720232067673,319480.24545288086,251.11950229767871,-4.524586064941416E-2,null,83888.910512798713,320331.8125,261.88129695297965,2.665476376831899E-3,null,-4.3643316599903392E-2,-4.1094170452474876E-2,7.746113243832875E-2,7.4596819999999994E-2,86442.250294189056,0,7.746113243832875E-2,7.4596819999999994E-2,86442.250294189056,86442,269.85143724992969,7.7458012641476337E-2,7.4593708496785815E-2,null,90720.642629983719,283.2083455026301,-4.7162834234262818E-2,-4.7162834234262929E-2]
["05D","NHS East Staffordshire CCG",null,null,29738.327053248762,142069.916015625,209.32177541357953,-6.5187436577289537E-2,null,31862.998151635857,142623.875,223.40578077573517,3.899199773681028E-3,null,-6.6681455658246458E-2,-6.3042260201376821E-2,7.8786887677342321E-2,7.4596819999999994E-2,32081.317286505142,0,7.8786887677342321E-2,7.4596819999999994E-2,32081.317286505142,32081,224.93428957809482,7.8776218398449283E-2,7.4586192161173681E-2,null,34457.852066076979,241.5994661908953,-6.897853242619667E-2,-6.897853242619667E-2]
["05F","NHS Herefordshire CCG",null,null,45286.993857417474,187473.50024414063,241.5647747465199,-2.4125905536281245E-2,null,46483.95493225383,188340.4375,246.80814990808241,4.6243189289707498E-3,null,-2.5749983549825273E-2,-2.1244740757204617E-2,7.9566098415737807E-2,7.4596819999999994E-2,48890.303267629664,0,7.9566098415737807E-2,7.4596819999999994E-2,48890.303267629664,48890,259.58312855676576,7.9559401843414701E-2,7.4590154252220708E-2,null,50269.508063212757,266.90767384042397,-2.7442243148233292E-2,-2.744224314823307E-2]
["05G","NHS North Staffordshire CCG",null,null,69145.303812633283,218066.25219726563,317.08392800773004,5.3728293324990295E-2,null,65596.738189488155,218799.09375,299.80351867654002,3.3606371703560622E-3,null,5.4096677991738673E-2,5.763911446894654E-2,7.8208150016438438E-2,7.4596819999999994E-2,74553.030106143924,0,7.8208150016438438E-2,7.4596819999999994E-2,74553.030106143924,74553,340.73724311300992,7.8207714612408719E-2,7.4596386054304409E-2,null,70938.795206706549,324.21887125255313,5.0948212226640255E-2,5.0948212226640255E-2]
["05H","NHS Warwickshire North CCG",null,null,52723.466330295145,191658.75146484375,275.09031509039278,-1.4106802529985973E-2,null,53459.427333951891,192349.4375,277.92869076600181,3.6037281359571072E-3,null,-1.3766720676959832E-2,-1.0212604059646191E-2,7.8469374795044011E-2,7.4596819999999994E-2,56860.643770260962,0,7.8469374795044011E-2,7.4596819999999994E-2,56860.643770260962,56861,295.61302980155585,7.8476131364060286E-2,7.4603552307610066E-2,null,57813.047907292821,300.56260449055287,-1.6467699624131527E-2,-1.6467699624131305E-2]
["05J","NHS Redditch and Bromsgrove CCG",null,null,46547.758136886165,177842.75146484375,261.73548122419709,1.9139617957634192E-2,null,45731.087937369193,178487.765625,256.21413197277337,3.6268791100195763E-3,null,1.7858096895386311E-2,2.1549745163980338E-2,7.8494252758151584E-2,7.4596819999999994E-2,50201.489629408214,0,7.8494252758151584E-2,7.4596819999999994E-2,50201.489629408214,50201,281.25737259477779,7.8483733896925756E-2,7.4586339151544667E-2,null,49455.329202463123,277.07965881744519,1.5077663207623271E-2,1.5077663207623271E-2]
["05L","NHS Sandwell and West Birmingham CCG",null,null,162636.98669377528,571256.65789794922,284.70037844675625,-3.0762767855012529E-2,null,167977.51419015185,575628.9375,291.81561809538431,7.6537919367791751E-3,null,-3.1793109465419578E-2,-2.4382655373511697E-2,8.2821560476204592E-2,7.4596819999999994E-2,176106.83572290148,0,8.2821560476204592E-2,7.4596819999999994E-2,176106.83572290148,176107,305.93840671882481,8.2822570560699305E-2,7.4597822412239667E-2,null,181657.24100556539,315.58045325955385,-3.055337059421348E-2,-3.0553370594213591E-2]
["05N","NHS Shropshire CCG",null,null,75248.206512413308,310001.58166503906,242.73491157125778,-1.2439852448238975E-2,null,76422.142196702989,311223.875,245.55359770102146,3.942861608627668E-3,null,-1.5361198345737126E-2,-1.1478903816329433E-2,7.8833806546331431E-2,7.4596819999999994E-2,81180.309067571288,0,7.8833806546331431E-2,7.4596819999999994E-2,81180.309067571288,81180,260.84117100591976,7.8829699238189166E-2,7.4592728822803434E-2,null,82645.796790830063,265.55095360479675,-1.7735890362819973E-2,-1.7735890362820084E-2]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,53929.64841262003,217891.49946594238,247.50689469209664,1.6865201236498928E-2,null,53057.950930489584,218123.328125,243.247484744427,1.0639637600633467E-3,null,1.6429158436073843E-2,1.7510602225321525E-2,7.5740152073159317E-2,7.4596819999999994E-2,58014.288184643883,0,7.5740152073159317E-2,7.4596819999999994E-2,58014.288184643883,58014,265.96880076373083,7.5734808358665084E-2,7.4591481964981776E-2,null,57378.876130591561,263.0570357779863,1.1068949276087814E-2,1.1068949276087814E-2]
["05R","NHS South Warwickshire CCG",null,null,73839.948959470552,287548.66461181641,256.79113849877433,7.2713920790384634E-2,null,68828.650791676017,288329.125,238.71556781395572,2.7141854031462742E-3,null,7.2808316161277808E-2,7.572011683337676E-2,7.7513475003111454E-2,7.4596819999999994E-2,79563.539997371496,0,7.7513475003111454E-2,7.4596819999999994E-2,79563.539997371496,79564,275.94853624308678,7.7519704728822081E-2,7.4603032862848861E-2,null,74433.907807432159,258.15604929759405,6.8921441096978286E-2,6.8921441096978286E-2]
["05T","NHS South Worcestershire CCG",null,null,78487.175695544895,311742.33544921875,251.7693837843531,-1.202449374758785E-2,null,79683.178096101983,313593.1875,254.09728677891636,5.9371212707257648E-3,null,-1.5009471624169546E-2,-9.16146340668611E-3,8.0976831637476376E-2,7.4596819999999994E-2,84842.818507544056,0,8.0976831637476376E-2,7.4596819999999994E-2,84842.818507544056,84843,270.55115793929673,8.0979144021051441E-2,7.4599118735702685E-2,null,86172.404427339861,274.79042231215516,-1.5427263938779912E-2,-1.5427263938779912E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,43946.122670331693,149033.412109375,294.87429730240507,7.651438220112583E-2,null,40834.569025615405,149500.5,273.14001642546617,3.1341152565318442E-3,null,7.6199007825071385E-2,7.9571939554560656E-2,7.7964730288182515E-2,7.4596819999999994E-2,47372.370271535488,0,7.7964730288182515E-2,7.4596819999999994E-2,47372.370271535488,47372,316.86850545650344,7.7956304709019042E-2,7.4588420745069106E-2,null,44160.048341038659,295.38395082985448,7.2734332946289504E-2,7.2734332946289282E-2]
["05W","NHS Stoke on Trent CCG",null,null,93987.21715297288,291168.83239746094,322.79284969853961,1.1602822647044819E-2,null,92874.912178281214,292240,317.80355932891189,3.6788539271843668E-3,null,1.1976377135695104E-2,1.5699290404938671E-2,7.8550104731396786E-2,7.4596819999999994E-2,101369.92290375143,0,7.8550104731396786E-2,7.4596819999999994E-2,101369.92290375143,101370,346.87243361620585,7.855092501580252E-2,7.4597637277760143E-2,null,100438.44490901439,343.68479643106485,9.2748856459246021E-3,9.2748856459246021E-3]
["05X","NHS Telford and Wrekin CCG",null,null,48758.101132686024,186593.41552734375,261.30665433658305,1.817249438144275E-2,null,48035.765006988848,187726.609375,255.88149259667969,6.0730644993749472E-3,null,1.5037464805485623E-2,2.1201852798531595E-2,8.1122915798683248E-2,7.4596819999999994E-2,52713.500465376594,0,8.1122915798683248E-2,7.4596819999999994E-2,52713.500465376594,52714,280.80196076358715,8.1133160960242146E-2,7.4607003317614051E-2,null,51947.694206757507,276.71993000729873,1.4751488106334643E-2,1.4751488106334643E-2]
["05Y","NHS Walsall CCG",null,null,73642.977490789621,285891.33435058594,257.59079986832307,-4.4705299277787436E-2,null,77062.500340380619,287643.6875,267.90958289456859,6.1294377928404753E-3,null,-4.4373370114999644E-2,-3.8515916133938011E-2,8.118349436057426E-2,7.4596819999999994E-2,79621.57173860904,0,8.118349436057426E-2,7.4596819999999994E-2,79621.57173860904,79622,276.80774326048783,8.1189309733683102E-2,7.4602599945293724E-2,null,83338.304321952601,289.72756206218708,-4.4592991808373839E-2,-4.459299180837395E-2]
["06A","NHS Wolverhampton CCG",null,null,86606.000302607063,280643.16400146484,308.59828925729693,3.843771535253282E-2,null,83368.501905006895,282238.0625,295.3836246130229,5.6830121061735017E-3,null,3.8833592107593518E-2,4.4737295987840708E-2,8.0703766737315608E-2,7.4596819999999994E-2,93595.430749080551,0,8.0703766737315608E-2,7.4596819999999994E-2,93595.430749080551,93595,331.61721410272219,8.069879307407013E-2,7.4591874442417883E-2,null,90157.853066494921,319.43903054002476,3.8123655528598865E-2,3.8123655528598643E-2]
["06D","NHS Wyre Forest CCG",null,null,27461.215458715586,116333.33471679688,236.05629053415743,-6.5009065313435088E-2,null,29394.311995041771,116725.796875,251.8236138196574,3.3736001736608401E-3,null,-6.5764306259396776E-2,-6.2612568560753368E-2,7.8222080018567341E-2,7.4596819999999994E-2,29609.288851734356,0,7.8222080018567341E-2,7.4596819999999994E-2,29609.288851734356,29609,253.66286453120435,7.8211561484353487E-2,7.4586336831804267E-2,null,31788.121428154453,272.33158632616488,-6.8551437777773949E-2,-6.8551437777773838E-2]
["06F","NHS Bedfordshire CCG",null,null,118910.90261919967,480292.08276367188,247.58039302869349,-2.2022357128574921E-3,null,119428.24640235747,486320.96875,245.57494756873461,1.2552540844806392E-2,null,-4.3318377246774897E-3,8.1663275501568933E-3,8.8085740474749041E-2,7.4596819999999994E-2,129385.25752693265,0,8.8085740474749041E-2,7.4596819999999994E-2,129385.25752693265,129385,266.04857350190088,8.8083574761370631E-2,7.4594681134814156E-2,null,129154.2254579752,265.57404215973406,1.786813719849123E-3,1.786813719849123E-3]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,231455.25489801273,967901.83978271484,239.13091739754552,-1.112884365965261E-2,null,234429.41082077363,973472.4375,240.81771788302288,5.7553333285693675E-3,null,-1.2686786663618332E-2,-7.0044700211664424E-3,8.0781482892920753E-2,7.4596819999999994E-2,250152.55361203317,0,8.0781482892920753E-2,7.4596819999999994E-2,250152.55361203317,250153,256.96978195132516,8.0783411507447278E-2,7.4598737578224883E-2,null,253520.83691424626,260.42939393879476,-1.3284260793859026E-2,-1.3284260793859026E-2]
["06K","NHS East and North Hertfordshire CCG",null,null,151382.32784415031,598378.24904632568,252.98768477199525,1.2732512628339743E-2,null,149141.50979349244,603318.875,247.20179655160373,8.2566937577501776E-3,null,1.5024777835229042E-2,2.3405526582342961E-2,8.3469436855792223E-2,7.4596819999999994E-2,164018.12549922045,0,8.3469436855792223E-2,7.4596819999999994E-2,164018.12549922045,164018,271.85955354040595,8.3468607834186859E-2,7.4595997767318067E-2,null,161287.27299667784,267.33337821840536,1.6930827538874649E-2,1.6930827538874649E-2]
["06L","NHS Ipswich and East Suffolk CCG",null,null,97180.31133991688,407773.1640625,238.3195362140651,3.171678010147172E-3,null,97032.602096084753,409731.90625,236.81973655446745,4.8035093040104115E-3,null,1.5222640704395385E-3,6.3330855840755262E-3,7.9758655822929958E-2,7.4596819999999994E-2,104931.28234484249,0,7.9758655822929958E-2,7.4596819999999994E-2,104931.28234484249,104931,256.09672666296046,7.9755750452093155E-2,7.4593928518421615E-2,null,104934.7281351721,256.10582562527031,-3.5528134854412308E-5,-3.552813485452333E-5]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,58665.601347953794,239834.41975784302,244.60876552743144,-6.0199630822743266E-2,null,62454.686251785664,240583.375,259.59684974818259,3.1228013181476832E-3,null,-6.0669344948050763E-2,-5.7736001940278059E-2,7.7952572365973305E-2,7.4596819999999994E-2,63238.735882423505,0,7.7952572365973305E-2,7.4596819999999994E-2,63238.735882423505,63239,262.85689940129902,7.7957074451870723E-2,7.460130807054477E-2,null,67540.861329359715,280.73785783976018,-6.3692722371156862E-2,-6.3692722371156973E-2]
["06N","NHS Herts Valleys CCG",null,null,176181.41470305106,646355.75421142578,272.57653939818005,4.9687028595242211E-3,null,174741.63709671472,651355.75,268.2737307480815,7.7356715028775724E-3,null,8.239465019659109E-3,1.6038874317288343E-2,8.2909547997556787E-2,7.4596819999999994E-2,190788.53616165114,0,8.2909547997556787E-2,7.4596819999999994E-2,190788.53616165114,190789,292.9105945560471,8.2912180728992535E-2,7.4599432521824882E-2,null,188972.21950702008,290.12136533226283,9.6140083326503589E-3,9.6140083326503589E-3]
["06P","NHS Luton CCG",null,null,62099.562139595735,234034.251953125,265.34390424198989,-5.0605434209424094E-2,null,65262.814450976213,236174.59375,276.33291716406819,9.1454211467461022E-3,null,-4.8469443709888371E-2,-3.9767296038617617E-2,8.4424460481854036E-2,7.4596819999999994E-2,67342.284169390477,0,8.4424460481854036E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AD105,G105,T105, $P$1))","v":7.4596819999999994E-2},67342.284169390477,{"$f":"IF(ROUND(W105,0)/E105>$X$1,ROUND(W105,0),ROUNDUP(W105,0))","v":67342},{"$f":"X105/K105*1000","v":285.13651248738518},{"$f":"X105/E105-1","v":8.441988445296289E-2},{"$f":"Y105/G105-1","v":7.4592285441555495E-2},null,70577.67743843385,{"$f":"AC105/K105*1000","v":298.83687452488249},-4.5845620823331656E-2,-4.5845620823331656E-2]
["06Q","NHS Mid Essex CCG",null,null,97118.471359342147,391510.001953125,248.06127780860632,-8.5344310764338127E-3,null,97814.681733321908,393605.25,248.50959618379559,5.3517101387510202E-3,null,-7.1176469793959862E-3,-1.8040284241486182E-3,8.0347750696663667E-2,7.4596819999999994E-2,104921.72208416364,0,8.0347750696663667E-2,7.4596819999999994E-2,104921.72208416364,104922,266.56656637582961,8.0350612313331071E-2,7.4599666383647234E-2,null,105780.49865292314,268.74768223473427,-8.1158499331711598E-3,-8.1158499331711598E-3]
["06T","NHS North East Essex CCG",null,null,89812.511349717519,351813.58211326599,255.28437762474582,-2.5152439353309131E-2,null,92193.555919648948,355431.3125,259.38501386157122,1.0283089029716086E-2,null,-2.5826583497946642E-2,-1.5809071525673568E-2,8.5646994771109819E-2,7.4596819999999994E-2,97504.683039667012,0,8.5646994771109819E-2,7.4596819999999994E-2,97504.683039667012,97505,274.32867215377939,8.5650523904503562E-2,7.4600313212380254E-2,null,99701.600464793737,280.50877049498484,-2.2031747279416924E-2,-2.2031747279416813E-2]
["06V","NHS North Norfolk CCG",null,null,46678.488175365841,173764.16845703125,268.63126379768335,-1.787689131110981E-2,null,47590.564117409063,174474.546875,272.76508218419218,4.0881755098112205E-3,null,-1.9165058430344994E-2,-1.5155233043052663E-2,7.8989960402445103E-2,7.4596819999999994E-2,50365.620107983988,0,7.8989960402445103E-2,7.4596819999999994E-2,50365.620107983988,50366,288.67247917877711,7.8998098884021095E-2,7.4604925345501005E-2,null,51466.237116002267,294.97848275183992,-2.1377842594600183E-2,-2.1377842594600183E-2]
["06W","NHS Norwich CCG",null,null,53570.769622153181,235861.92057037354,227.12767492355513,-4.1316079884420764E-2,null,55901.687429914316,237093.515625,235.77906499278311,5.2216782244804971E-3,null,-4.169673430133003E-2,-3.6692783006382568E-2,8.0208018815089988E-2,7.4596819999999994E-2,57867.574919945691,0,8.0208018815089988E-2,7.4596819999999994E-2,57867.574919945691,57868,244.07247008613754,8.0215953740373047E-2,7.4604713706885484E-2,null,60454.200403145936,254.98040401393175,-4.2779498957881468E-2,-4.2779498957881579E-2]
["06Y","NHS South Norfolk CCG",null,null,54778.17426150605,228211.0830078125,240.03292714592129,-1.424857247808442E-2,null,55782.295660719225,230298.28125,242.2175943213611,9.1459109464724353E-3,null,-1.8000718459499576E-2,-9.0194404810300943E-3,8.4424986819082504E-2,7.4596819999999994E-2,59402.820901507104,0,8.4424986819082504E-2,7.4596819999999994E-2,59402.820901507104,59403,257.93939788684378,8.4428256341940955E-2,7.4600059891102966E-2,null,60325.085625520391,261.94327329796511,-1.5285276696404781E-2,-1.5285276696404559E-2]
["07G","NHS Thurrock CCG",null,null,44101.624244173996,176522.3330078125,249.83594705958339,-3.1100329348766609E-2,null,45520.384370057291,178554.9375,254.93769596854355,1.1514715773088824E-2,null,-3.116757789981528E-2,-2.0011747927578538E-2,8.6970496952964993E-2,7.4596819999999994E-2,47937.164421122739,0,8.6970496952964993E-2,7.4596819999999994E-2,47937.164421122739,47937,268.47199338858945,8.696676872014919E-2,7.4593134208031042E-2,null,49227.466390631162,275.69927261536054,-2.621435725314436E-2,-2.621435725314436E-2]
["07H","NHS West Essex CCG",null,null,84541.796801367673,313283.41552734375,269.85723664644092,2.7881422813461842E-2,null,82084.472149656023,316014.28125,259.74924875220654,8.7169176129526793E-3,null,2.9936534734991804E-2,3.8914406654847022E-2,8.3963991947080929E-2,7.4596819999999994E-2,91640.263547189461,0,8.3963991947080929E-2,7.4596819999999994E-2,91640.263547189461,91640,289.98689438185005,8.3960874587390988E-2,7.4593729579253143E-2,null,88769.254694560164,280.90266789029863,3.2339409802612185E-2,3.2339409802612185E-2]
["07J","NHS West Norfolk CCG",null,null,40031.172738583336,175842.08203125,227.65411030261316,-0.13557557782589258,null,46374.549209910074,176762.8125,262.35466925437203,5.2361212862934714E-3,null,-0.13678572793482124,-0.13226583331022834,8.0223539283385215E-2,7.4596819999999994E-2,43242.615097337053,0,8.0223539283385215E-2,7.4596819999999994E-2,43242.615097337053,43243,244.63856050038805,8.0233154356754488E-2,7.4606384989921892E-2,null,50151.192574577246,283.72026822427512,-0.13774732404028933,-0.13774732404028944]
["07K","NHS West Suffolk CCG",null,null,62727.625807413729,250879.66259765625,250.03073249509276,-1.5367111350330864E-2,null,63820.594239688202,252258.15625,252.99714858947482,5.4946408890643728E-3,null,-1.7125638601384052E-2,-1.1725096946430424E-2,8.0501343626430577E-2,7.4596819999999994E-2,67777.283967406504,0,8.0501343626430577E-2,7.4596819999999994E-2,67777.283967406504,67777,268.68110433991171,8.049681663528685E-2,7.4592317747119274E-2,null,69018.005920682554,273.6006912390273,-1.798090084069881E-2,-1.7980900840698699E-2]
["07L","NHS Barking and Dagenham CCG",null,null,68089.874276186951,224031.66444396973,303.92968978372346,-5.1930664981395758E-2,null,71927.112286567004,227890.296875,315.62165336955837,1.7223602925091397E-2,null,-5.3348979103901684E-2,-3.7044237811354797E-2,9.3105248932245921E-2,7.4596819999999994E-2,74429.398970436669,0,9.3105248932245921E-2,7.4596819999999994E-2,74429.398970436669,74429,326.60012743247694,9.3099389464286864E-2,7.4591059744395949E-2,null,77784.701330229,341.32520075172243,-4.3140891111513424E-2,-4.3140891111513313E-2]
["07M","NHS Barnet CCG",null,null,130845.31273561592,423732.57261180878,308.79219864809954,3.0522301075800451E-2,null,126871.2924287365,428645.75,295.98168750940954,1.1594995772704841E-2,null,3.1323242877119961E-2,4.3281431518572333E-2,8.7056765585262097E-2,7.4596819999999994E-2,142236.28245437075,0,8.7056765585262097E-2,7.4596819999999994E-2,142236.28245437075,142236,331.82645576212991,8.7054606896006526E-2,7.4594686053841341E-2,null,137203.41711525191,320.08579839005029,3.6679719722437332E-2,3.6679719722437332E-2]
["07N","NHS Bexley CCG",null,null,76203.643444105415,241442.50463867188,315.61817815859365,4.4523606681359684E-2,null,72634.448945075594,243943.6875,297.75088541725677,1.0359331158659169E-2,null,4.913914197557645E-2,6.0007521778812967E-2,8.5728924320422006E-2,7.4596819999999994E-2,82736.499825865554,0,8.5728924320422006E-2,7.4596819999999994E-2,82736.499825865554,82736,339.16024164388347,8.5722365239478293E-2,7.4590328170072162E-2,null,78549.641962112102,321.99907596343155,5.329569853300109E-2,5.3295698533000868E-2]
["07P","NHS Brent CCG",null,null,116190.74865311373,381905.08129882813,304.23986048564325,-1.4628967643733226E-2,null,117720.01515986833,383764.34375,306.75078880323503,4.8683888804219588E-3,null,-1.2990709393621791E-2,-8.1855643383607068E-3,7.9828375209424873E-2,7.4596819999999994E-2,125466.06733245846,0,7.9828375209424873E-2,7.4596819999999994E-2,125466.06733245846,125466,326.93501114249887,7.9827795710116556E-2,7.4596243308251875E-2,null,127306.87954381426,331.73191208912112,-1.4460173326145243E-2,-1.4460173326145243E-2]
["07Q","NHS Bromley CCG",null,null,113115.83293248611,349360.75073242188,323.77945345990628,6.4979170895168803E-2,null,105864.26508785025,353043.375,299.86192231436223,1.0541036049005692E-2,null,6.8498731263266555E-2,7.9761814907829187E-2,8.5924183817766897E-2,7.4596819999999994E-2,122835.21855407686,0,8.5924183817766897E-2,7.4596819999999994E-2,122835.21855407686,122835,347.93175201205798,8.5922251691457063E-2,7.459490802785762E-2,null,114485.62273145096,324.28203115679753,7.2929482928473677E-2,7.2929482928473677E-2]
["07R","NHS Camden CCG",null,null,98207.749652811515,284025.75010299683,345.77058459382027,-1.35623771628548E-2,null,99637.823495179531,287746.65625,346.26926614435519,1.3100594385029751E-2,null,-1.4352720605515845E-2,-1.4401553914605847E-3,8.8674677066262753E-2,7.4596819999999994E-2,106916.29013867896,0,8.8674677066262753E-2,7.4596819999999994E-2,106916.29013867896,106916,371.56296234111318,8.8671722730378155E-2,7.4593903867188116E-2,null,107752.11315155284,374.46868907465483,-7.7595986482126289E-3,-7.7595986482126289E-3]
["07T","NHS City and Hackney CCG",null,null,106301.71458371945,319028.99714660645,333.20392671036615,-8.3525047753281179E-3,null,107230.95212017301,323519.0625,331.45172742386086,1.4074160636032174E-2,null,-8.6657585154346073E-3,5.2864388432183329E-3,8.9720868263649445E-2,7.4596819999999994E-2,115839.19671408541,0,8.9720868263649445E-2,7.4596819999999994E-2,115839.19671408541,115839,358.05927200966715,8.9719017737661444E-2,7.4594995157143629E-2,null,115963.609810893,358.4444419280332,-1.0745596062092799E-3,-1.0745596062091689E-3]
["07V","NHS Croydon CCG",null,null,132085.70922714367,412238.41619873047,320.41096617125618,-1.1612505798584749E-2,null,133532.10356129045,415648.125,321.26237442137011,8.2712058539100575E-3,null,-1.0831809696481676E-2,-2.6501959703417732E-3,8.348503150817721E-2,7.4596819999999994E-2,143112.88882375168,0,8.348503150817721E-2,7.4596819999999994E-2,143112.88882375168,143113,344.31287281760262,8.3485873205957795E-2,7.4597654793035817E-2,null,144406.67035442768,347.42528997196291,-8.9585221461898623E-3,-8.9585221461899733E-3]
["07W","NHS Ealing CCG",null,null,126182.56279303689,437491.41586303711,288.42294549738125,2.8650758193238257E-3,null,125441.35580230951,438184.875,286.27495598132987,1.5850805565977844E-3,null,5.9087928856214056E-3,7.5032393549350207E-3,7.630014252556383E-2,7.4596819999999994E-2,135810.3103183865,0,7.630014252556383E-2,7.4596819999999994E-2,135810.3103183865,135810,309.93767185597176,7.6297683244505921E-2,7.4594364610931496E-2,null,135657.02953104535,309.58857156136514,1.127626555611938E-3,1.1276265556121601E-3]
["07X","NHS Enfield CCG",null,null,116721.48222898669,339923.580078125,343.37565579345943,5.4108229955128762E-2,null,110501.37599935044,343347.5625,321.83532975962351,1.0072800542663352E-2,null,5.6289853165926385E-2,6.6929650172105948E-2,8.5421019431640266E-2,7.4596819999999994E-2,126691.95023055881,0,8.5421019431640266E-2,7.4596819999999994E-2,126691.95023055881,126692,368.99053273459606,8.5421445826509901E-2,7.4597242142710352E-2,null,119500.36996402618,348.04490555841988,6.018081816933929E-2,6.0180818169339512E-2]
["07Y","NHS Hounslow CCG",null,null,84754.108099435456,316827.41741943359,267.50875536517503,-1.8912982597145689E-3,null,84787.849022089096,318917.875,265.86107480519581,6.5980955739033398E-3,null,-3.9794526035030753E-4,6.1975246326921862E-3,8.1687112521772631E-2,7.4596819999999994E-2,91677.426464436518,0,8.1687112521772631E-2,7.4596819999999994E-2,91677.426464436518,91677,287.46272061420206,8.1682080736929619E-2,7.4591821197732111E-2,null,91692.788754532812,287.51222788792506,-1.7219188932160456E-4,-1.7219188932138252E-4]
["08A","NHS Greenwich CCG",null,null,105367.03064645563,296353.24816131592,355.54538814806745,1.1623454965209445E-2,null,104164.10092337208,300540.5,346.58923147919188,1.4129259134709526E-2,null,1.1548409792049963E-2,2.5840839401305216E-2,8.9780076935114916E-2,7.4596819999999994E-2,114826.89076431903,0,8.9780076935114916E-2,7.4596819999999994E-2,114826.89076431903,114827,382.06830693367448,8.9781113651062006E-2,7.459784227200128E-2,null,112647.00086075213,374.81471169693316,1.9352482734473098E-2,1.9352482734472876E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,67217.769852529818,239940.24328613281,280.14379302087934,5.5123543551325316E-3,null,66603.342480706575,239545.84375,278.04006714562991,-1.6437406694735923E-3,null,9.2251732261219299E-3,7.566268764233719E-3,7.2830461503679E-2,7.4596819999999994E-2,72113.271052137643,0,7.2830461503679E-2,7.4596819999999994E-2,72113.271052137643,72114,301.04467216413559,7.2841306074451717E-2,7.460768242578375E-2,null,72027.37518247703,300.68305112255587,1.2026651992178561E-3,1.2026651992178561E-3]
["08D","NHS Haringey CCG",null,null,108559.99334781081,318493.83821725845,340.85429707358213,4.5038001980675091E-3,null,108030.69642392664,321680.5625,335.83221685620697,1.0005607331617261E-2,null,4.899504875976568E-3,1.4954134729502355E-2,8.5348813820724567E-2,7.4596819999999994E-2,117825.46000843222,0,8.5348813820724567E-2,7.4596819999999994E-2,117825.46000843222,117825,366.27951370235496,8.5344576454656096E-2,7.4592624611342861E-2,null,116828.48356753965,363.18166898113299,8.5297386564489042E-3,8.5297386564489042E-3]
["08E","NHS Harrow CCG",null,null,76135.97074071315,267267.66491699219,284.86787118209531,-6.7547904022851046E-3,null,76335.948209653186,268365.625,284.44756369096518,4.1080917265050587E-3,null,-2.6197024289369431E-3,1.4776273196939194E-3,7.9011362305570598E-2,7.4596819999999994E-2,82151.577509393959,0,7.9011362305570598E-2,7.4596819999999994E-2,82151.577509393959,82152,306.11968280214722,7.9016911464554695E-2,7.4602346455796553E-2,null,82552.583351196648,307.61236038034548,-4.8524629385913176E-3,-4.8524629385914286E-3]
["08F","NHS Havering CCG",null,null,81261.400659579493,278062.16650390625,292.24184534445794,-3.5268035018896526E-2,null,84041.146593314275,281514.65625,298.5320470088821,1.2416251335095829E-2,null,-3.307601153023676E-2,-2.1070440267463186E-2,8.7939284201014711E-2,7.4596819999999994E-2,88407.470066754773,0,8.7939284201014711E-2,7.4596819999999994E-2,88407.470066754773,88407,314.0404879008853,8.7933499575707286E-2,7.4591106317214217E-2,null,90885.276488874209,322.84385367191413,-2.7268184513666416E-2,-2.7268184513666305E-2]
["08G","NHS Hillingdon CCG",null,null,84510.501345199766,312904.00268554688,270.0844368236755,-1.8693446783958789E-2,null,85977.830407986199,316898.25,271.31052446009465,1.276508859002079E-2,null,-1.706636531561212E-2,-4.5191303907544667E-3,8.8314143605854545E-2,7.4596819999999994E-2,91973.973897202508,0,8.8314143605854545E-2,7.4596819999999994E-2,91973.973897202508,91974,290.23195931186115,8.8314452476315308E-2,7.4597124977397122E-2,null,92979.679660450987,293.40546898081953,-1.0816123094030794E-2,-1.0816123094030794E-2]
["08H","NHS Islington CCG",null,null,97142.138709968553,252448.00146484375,384.80058525437244,-1.8169657023270336E-4,null,97079.656479813086,255947.1875,379.29565637369268,1.3861016981128849E-2,null,6.4361816286884199E-4,1.4513556346282375E-2,8.9491824769887041E-2,7.4596819999999994E-2,105835.56596517313,0,8.9491824769887041E-2,7.4596819999999994E-2,105835.56596517313,105836,413.50718104687121,8.9496292808501909E-2,7.460122695375393E-2,null,104985.61452652344,410.18467736248687,8.100019010335302E-3,8.10001901033508E-3]
["08J","NHS Kingston CCG",null,null,49940.25382127917,209554.50017547607,238.31630329799819,-3.6323644921043563E-3,null,50149.862570143239,212189.8125,236.34434650411524,1.257578492619893E-2,null,-4.1796475228799146E-3,8.3435750550040488E-3,8.8110718490697293E-2,7.4596819999999994E-2,54340.525467079868,0,8.8110718490697293E-2,7.4596819999999994E-2,54340.525467079868,54341,256.09617803870765,8.8120220503278723E-2,7.4606204001397947E-2,null,54233.959320220718,255.59172083353775,1.9736836683317271E-3,1.9736836683315051E-3]
["08K","NHS Lambeth CCG",null,null,154019.65180044677,413713.32934570313,372.28593055977262,4.1283626492212733E-2,null,147678.57153486475,416706.75,354.39447893480184,7.2354948268915642E-3,null,4.2938391126602804E-2,5.0484566460365921E-2,8.2372059732104042E-2,7.4596819999999994E-2,166706.56775847104,0,8.2372059732104042E-2,7.4596819999999994E-2,166706.56775847104,166707,400.05831439015566,8.2374866137156388E-2,7.4599606245189687E-2,null,159705.19619845258,383.25560168740384,4.3842053785443813E-2,4.3842053785443813E-2]
["08L","NHS Lewisham CCG",null,null,115442.81417853595,330341.75537109375,349.46479608323125,3.5181608845605394E-2,null,111445.90200237279,334478.84375,333.19267895362304,1.2523661667471542E-2,null,3.5864146678789899E-2,4.8836958785259288E-2,8.8054707002620747E-2,7.4596819999999994E-2,125608.09735658493,0,8.8054707002620747E-2,7.4596819999999994E-2,125608.09735658493,125608,375.53346750350335,8.8053863670919164E-2,7.4595987099265404E-2,null,120521.81612956965,360.32717279916051,4.2201354358636145E-2,4.2201354358635923E-2]
["08M","NHS Newham CCG",null,null,119880.44945245098,400514.66493988037,299.31600499683515,1.9614338726870129E-2,null,117832.88651809843,405949.8125,290.26466545811849,1.357040836678336E-2,null,1.7376837611782214E-2,3.1183056761080907E-2,8.9179537677046783E-2,7.4596819999999994E-2,130571.33251113714,0,8.9179537677046783E-2,7.4596819999999994E-2,130571.33251113714,130571,321.64320805050255,8.9176763987603325E-2,7.4594083446702042E-2,null,127428.94290225532,313.90319438133827,2.4657326869256035E-2,2.4657326869256035E-2]
["08N","NHS Redbridge CCG",null,null,90136.604624625543,320670.83752441406,281.08762655339075,-1.3035022637278515E-2,null,91301.251999136468,324502.875,281.35729767921612,1.1950065385331943E-2,null,-1.2756094237589832E-2,-9.5846501245844262E-4,8.7438322261869761E-2,7.4596819999999994E-2,98017.998107384294,0,8.7438322261869761E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AD137,G137,T137, $P$1))","v":7.4596819999999994E-2},98017.998107384294,{"$f":"IF(ROUND(W137,0)/E137>$X$1,ROUND(W137,0),ROUNDUP(W137,0))","v":98018},{"$f":"X137/K137*1000","v":302.05587546797545},{"$f":"X137/E137-1","v":8.7438343259063078E-2},{"$f":"Y137/G137-1","v":7.4596840749238558E-2},null,98736.629235637098,{"$f":"AC137/K137*1000","v":304.27042976317881},-7.2782435576372873E-3,-7.2782435576371762E-3]
["08P","NHS Richmond CCG",null,null,51203.05296745315,217734.17114257813,{"$f":"E138/F138*1000","v":235.16314733126583},-2.4352777582602014E-2,null,52425.508606772768,219498.4375,{"$f":"J138/K138*1000","v":238.84228609496489},{"$f":"K138/F138-1","v":8.1028455394196452E-3},null,{"$f":"E138/J138-1","v":-2.3317954785882389E-2},{"$f":"G138/L138-1","v":-1.5404051032388066E-2},{"$f":"(1+M138)*(1+R138)-1","v":8.3304112049611634E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":7.4596819999999994E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":55468.477829136064},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":8.3304112049611634E-2},7.4596819999999994E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":55468.477829136064},55468,252.70339338975933,8.3294780005751523E-2,7.4587562964469001E-2,null,56694.929066751261,258.29308724236938,{"$f":"X138/AC138-1","v":-2.1640896054507919E-2},-2.1640896054507919E-2]
["08Q","NHS Southwark CCG",null,null,124866.05842520563,330855.16479873657,377.40398733434688,7.8332521807275235E-2,null,115745.69966685635,334416.6875,346.11221267735436,1.0764597564707712E-2,null,7.8796523625498383E-2,9.0409334056532398E-2,8.6164422311614697E-2,7.4596819999999994E-2,135625.07021574181,0,8.6164422311614697E-2,7.4596819999999994E-2,135625.07021574181,135625,405.55691467998287,8.6163859983126923E-2,7.4596263660285489E-2,null,125171.78005109821,374.29884551170375,8.3510995406748556E-2,8.3510995406748334E-2]
["08R","NHS Merton CCG",null,null,61308.571942043927,225435.25415039063,271.95645229979971,-4.9190039397159935E-2,null,64331.816095140697,226818.96875,283.62626128525989,6.1379689916922775E-3,null,-4.6994540751432834E-2,-4.1145022793651509E-2,8.1192661959731183E-2,7.4596819999999994E-2,66286.378098968155,0,8.1192661959731183E-2,7.4596819999999994E-2,66286.378098968155,66286,292.24187185623117,8.118649481285134E-2,7.4590690475948795E-2,null,69570.860582516165,306.72417287637529,-4.7216040667199755E-2,-4.7216040667199644E-2]
["08T","NHS Sutton CCG",null,null,55651.369015201664,196403.9951171875,283.35151218281692,-9.0849428418996458E-3,null,56067.046930225573,198247.3125,282.81365443592364,9.3853354750379481E-3,null,-7.4139434441984342E-3,1.9018096844229948E-3,8.4682271656109087E-2,7.4596819999999994E-2,60364.053364181345,0,8.4682271656109087E-2,7.4596819999999994E-2,60364.053364181345,60364,304.48836475399889,8.4681312754606886E-2,7.4595870014431354E-2,null,60633.026424863332,305.84538907614865,-4.4369618461435056E-3,-4.4369618461433946E-3]
["08V","NHS Tower Hamlets CCG",null,null,104982.24657216949,324833.74938964844,323.18762065034059,5.9347952160287987E-2,null,99489.385622017886,331104.6875,300.4771281651453,1.9305069507507877E-2,null,5.5210522366880399E-2,7.5581434846226925E-2,9.5341986302647008E-2,7.4596819999999994E-2,114991.46248687438,0,9.5341986302647008E-2,7.4596819999999994E-2,114991.46248687438,114991,347.2949926146847,9.5337580920884957E-2,7.4592498053711376E-2,null,107591.58681783918,324.94733804648774,6.8773157837039633E-2,6.8773157837039633E-2]
["08W","NHS Waltham Forest CCG",null,null,103633.27925977408,311576.33331298828,332.60959893147975,5.0247862265936583E-2,null,98637.541110277263,314321.09375,313.81139564476734,8.8092712557039654E-3,null,5.0647431933765974E-2,5.9902870155779331E-2,8.4063234877896909E-2,7.4596819999999994E-2,112345.02795535515,0,8.4063234877896909E-2,7.4596819999999994E-2,112345.02795535515,112345,357.42112837439822,8.4062965125213829E-2,7.4596552602890664E-2,null,106670.36992452711,339.36751953837683,5.3197810033731807E-2,5.3197810033732029E-2]
["08X","NHS Wandsworth CCG",null,null,111243.49106506402,403858.760597229,275.45147442278187,-3.5797743083324618E-2,null,115179.18792178258,406574.1875,283.29193407484235,6.7237043434575927E-3,null,-3.4170208418132453E-2,-2.7676254453432914E-2,8.1822091306099631E-2,7.4596819999999994E-2,120345.66614819897,0,8.1822091306099631E-2,7.4596819999999994E-2,120345.66614819897,120346,296.00009961281665,8.1825092396750732E-2,7.4599801046972614E-2,null,124559.13281016539,306.36261877831436,-3.3824358881708205E-2,-3.3824358881708316E-2]
["08Y","NHS West London CCG",null,null,81762.509622940939,250220.58605957031,326.76172216891712,6.3469022973430267E-3,null,81057.490121851311,250446.09375,323.65244315914316,9.0123556171350927E-4,null,8.6977711748759123E-3,9.6068454772797462E-3,7.5565284868688298E-2,7.4596819999999994E-2,87940.916954177344,0,7.5565284868688298E-2,7.4596819999999994E-2,87940.916954177344,87941,351.13743913204877,7.5566300564305244E-2,7.4597834781060524E-2,null,87658.637463243605,350.01000075787209,3.2211604575167474E-3,3.2211604575167474E-3]
["09A","NHS Central London (Westminster) CCG",null,null,65291.624155625672,229468.58055114746,284.53404818561853,-6.4889053461313351E-3,null,65689.244500196161,231308.875,283.98929569907835,8.019810138854E-3,null,-6.0530509613229144E-3,1.9182148580607628E-3,8.3214882472216312E-2,7.4596819999999994E-2,70724.858986156178,0,8.3214882472216312E-2,7.4596819999999994E-2,70724.858986156178,70725,305.75999299637766,8.3217042226176208E-2,7.4598962570947558E-2,null,71038.835032035771,307.11677203062686,-4.4177953072321863E-3,-4.4177953072321863E-3]
["09C","NHS Ashford CCG",null,null,31952.640494752231,133545.91546630859,239.26333039226012,-8.9010020060030448E-2,null,35118.629587067822,134913.28125,260.3052068831646,1.0238918793711527E-2,null,-9.0151270979020315E-2,-8.0835403728012678E-2,8.559952957596062E-2,7.4596819999999994E-2,34687.771489812811,0,8.559952957596062E-2,7.4596819999999994E-2,34687.771489812811,34688,257.11330773818833,8.5606681103460369E-2,7.4603899045725397E-2,null,37978.615110719256,281.50390205352193,-8.6643894231690832E-2,-8.6643894231690832E-2]
["09D","NHS Brighton and Hove CCG",null,null,88611.195231356629,317709.16668701172,278.90663702080445,7.1403212123547943E-2,null,82692.104315972523,319712.5625,258.64515197450999,6.3057538876802877E-3,null,7.1579880139061691E-2,7.8336999134208662E-2,8.137296307540387E-2,7.4596819999999994E-2,95821.750748985214,0,8.137296307540387E-2,7.4596819999999994E-2,95821.750748985214,95822,299.71296482915022,8.1375775936850303E-2,7.4599615235379835E-2,null,89426.371115239788,279.70865585001775,7.1518376570580688E-2,7.1518376570580466E-2]
["09E","NHS Canterbury and Coastal CCG",null,null,57741.240425921082,225725.25122070313,255.80319487368524,-4.7219504776692234E-2,null,60589.092395636282,227708.875,266.08138306263328,8.7877796948707676E-3,null,-4.700271710820858E-2,-3.862798693634506E-2,8.4040140114968631E-2,7.4596819999999994E-2,62593.82236172758,0,8.4040140114968631E-2,7.4596819999999994E-2,62593.82236172758,62594,274.88607986842851,8.404321656900926E-2,7.459986965435017E-2,null,65523.337529350421,287.75047757515125,-4.4706781427888309E-2,-4.4706781427888198E-2]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,59502.786539165711,196420.08024120331,302.93637221864719,4.0597551039210478E-2,null,57296.758571891784,198129.109375,289.18899778349032,8.7008880746715089E-3,null,3.8501793509068571E-2,4.7537681379736352E-2,8.3946766656217919E-2,7.4596819999999994E-2,64497.853076163796,0,8.3946766656217919E-2,7.4596819999999994E-2,64497.853076163796,64498,325.53520380452676,8.3949235848750581E-2,7.4599267893683763E-2,null,61962.883132973882,312.73992664902363,4.0913474952185336E-2,4.0913474952185336E-2]
["09G","NHS Coastal West Sussex CCG",null,null,138448.97711008781,515159.169921875,268.74990331839359,-3.3910839906020951E-2,null,143350.12345137281,519346.125,276.02039670821233,8.1274979124605906E-3,null,-3.4190039208076173E-2,-2.6340420767906325E-2,8.3330603411286841E-2,7.4596819999999994E-2,149986.01391434687,0,8.3330603411286841E-2,7.4596819999999994E-2,149986.01391434687,149986,288.79776468920414,8.3330502909664039E-2,7.4596720308618858E-2,null,155024.24862952452,298.49890307648781,-3.2499745517650447E-2,-3.2499745517650447E-2]
["09H","NHS Crawley CCG",null,null,38179.726852557593,133480.74755859375,286.0317128190934,5.8602698631481154E-2,null,36034.48237181767,134315.828125,268.28172729041626,6.2561873654451983E-3,null,5.9533101061490568E-2,6.6161738661622227E-2,8.1319699048231664E-2,7.4596819999999994E-2,41284.490749951263,0,8.1319699048231664E-2,7.4596819999999994E-2,41284.490749951263,41284,307.36511531298726,8.1306845369284231E-2,7.4584046236112922E-2,null,38969.052972876132,290.13001309577515,5.9404754555753669E-2,5.9404754555753669E-2]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,77231.278051823756,269110.24731445313,286.98750353263074,-7.9593203162911408E-2,null,83731.53970865217,271700.1875,308.17623086348505,9.6240860814214013E-3,null,-7.7632176351305371E-2,-6.8755229017777197E-2,8.4938832298501632E-2,7.4596819999999994E-2,83791.212626466557,0,8.4938832298501632E-2,7.4596819999999994E-2,83791.212626466557,83791,308.39507609835567,8.4936079185100821E-2,7.4594093130228911E-2,null,90550.455886633485,333.27343907936569,-7.4648501992039984E-2,-7.4648501992039873E-2]
["09L","NHS East Surrey CCG",null,null,51035.883533974687,182620.41571044922,279.46428297969595,2.8652969438822229E-2,null,49532.425079229972,183940.03125,269.28572721567355,7.2260022759069731E-3,null,3.0353015269085848E-2,3.7798348502408041E-2,8.236185906700233E-2,7.4596819999999994E-2,55239.293780959859,0,8.236185906700233E-2,7.4596819999999994E-2,55239.293780959859,55239,300.30983263736942,8.2356102706192758E-2,7.4591104936253982E-2,null,53566.239050436663,291.21577661163229,3.1227896137869804E-2,3.1227896137869804E-2]
["09N","NHS Guildford and Waverley CCG",null,null,50478.551246305462,225634.0859375,223.71864178485814,7.2439574055520373E-2,null,46880.394566060284,226834.03125,206.67266859262452,5.3181030140649899E-3,null,7.6751842930309122E-2,8.2478120151596723E-2,8.0311636587346635E-2,7.4596819999999994E-2,54532.566309454502,0,8.0311636587346635E-2,7.4596819999999994E-2,54532.566309454502,54533,240.4092529656526,8.0320228168023755E-2,7.4605366131469619E-2,null,50698.232886590093,223.50364540633754,7.5639068564542056E-2,7.5639068564542056E-2]
["09P","NHS Hastings and Rother CCG",null,null,49020.362184282734,188683.99951267242,259.80137325311694,-4.4233505632737535E-2,null,51318.024929406143,189923.25,270.20401625080729,6.5678620896751916E-3,null,-4.4773015880562594E-2,-3.84992167845295E-2,8.1654623715763597E-2,7.4596819999999994E-2,53023.101412850789,0,8.1654623715763597E-2,7.4596819999999994E-2,53023.101412850789,53023,279.18119556189146,8.165255492544321E-2,7.459476470855031E-2,null,55497.254304988935,292.20884912715496,-4.45833642758523E-2,-4.45833642758523E-2]
["09W","NHS Medway CCG",null,null,79992.327305927072,299528.00341796875,267.06126436633645,-5.1403741982694706E-2,null,84146.102425110177,302095.9375,278.54099304168955,8.5732687853159462E-3,null,-4.9363844545027513E-2,-4.1213785267272707E-2,8.3809627373705897E-2,7.4596819999999994E-2,86696.454450192337,0,8.3809627373705897E-2,7.4596819999999994E-2,86696.454450192337,86696,286.98168110916748,8.3803946201427948E-2,7.4591187119916968E-2,null,90998.779697463804,301.22477134424827,-4.7283927452312025E-2,-4.7283927452312247E-2]
["09X","NHS Horsham and Mid Sussex CCG",null,null,62790.785302987002,240990.58837890625,260.55285281208535,5.2331441943834767E-2,null,59699.261169001969,242897.75,245.77939140647439,7.9138427517972953E-3,null,5.178496472901517E-2,6.0108625548585426E-2,8.3101010255061336E-2,7.4596819999999994E-2,68008.762996373873,0,8.3101010255061336E-2,7.4596819999999994E-2,68008.762996373873,68009,279.99024280793049,8.3104784751987459E-2,7.4600564860687557E-2,null,64561.040364933498,265.79513546310534,5.3406196919640658E-2,5.3406196919640658E-2]
["09Y","NHS North West Surrey CCG",null,null,94231.287568344997,372157.24578857422,253.20288301434445,6.3520581019319566E-2,null,88300.13960719922,374092.875,236.0380149106,5.2011058049517001E-3,null,6.7170312386031661E-2,7.2720778092654648E-2,8.0185911758484663E-2,7.4596819999999994E-2,101787.3092781887,0,8.0185911758484663E-2,7.4596819999999994E-2,101787.3092781887,101787,272.09018616032182,8.0182629640658698E-2,7.4593554864489375E-2,null,95491.112716980962,255.26044225509764,6.5931656924754334E-2,6.5931656924754334E-2]
["10A","NHS South Kent Coast CCG",null,null,59230.018096212567,206477.25146484375,286.85977596082773,-4.9707468381659736E-2,null,62332.341562826397,207538.234375,300.3414852715685,5.1384978375543788E-3,null,-4.9770687075615716E-2,-4.4887935805973056E-2,8.0118633435812825E-2,7.4596819999999994E-2,63975.446204459578,0,8.0118633435812825E-2,7.4596819999999994E-2,63975.446204459578,63975,308.25645304664118,8.011110001823285E-2,7.4589325094973624E-2,null,67408.553152547043,324.80064868792709,-5.0936461205106087E-2,-5.0936461205106198E-2]
["10C","NHS Surrey Heath CCG",null,null,26552.3765309593,96804.16748046875,274.28960159506067,-2.2521750414738584E-2,null,27078.021084534881,97135.1953125,278.76632149058236,3.4195617879575479E-3,null,-1.9412221887802339E-2,-1.6059041392031737E-2,7.8271470223132633E-2,7.4596819999999994E-2,28630.670079955686,0,7.8271470223132633E-2,7.4596819999999994E-2,28630.670079955686,28631,294.75413013675768,7.8283895477946563E-2,7.4609202910685735E-2,null,29283.196776795259,301.46845005650499,-2.2272048429906266E-2,-2.2272048429906488E-2]
["10D","NHS Swale CCG",null,null,31756.383323473692,113167.08203125,280.61502296846777,-3.7639830556199017E-2,null,32992.894476967384,114335.75,288.56149084575372,1.0326925001276299E-2,null,-3.7478104697873937E-2,-2.7538213273002654E-2,8.5694100766749992E-2,7.4596819999999994E-2,34477.718035982987,0,8.5694100766749992E-2,7.4596819999999994E-2,34477.718035982987,34478,301.55047743159946,8.5702979738078167E-2,7.4605608216079533E-2,null,35679.764713562065,312.06131689836354,-3.3681968567053522E-2,-3.3681968567053744E-2]
["10E","NHS Thanet CCG",null,null,44000.132400736271,145493.9150390625,302.41905573111444,-8.4208574766825306E-2,null,48063.354161617353,146794.5625,327.41917236626091,8.9395316676186276E-3,null,-8.453887232293722E-2,-7.6355078581594404E-2,8.4203212302312203E-2,7.4596819999999994E-2,47705.084890605314,0,8.4203212302312203E-2,7.4596819999999994E-2,47705.084890605314,47705,324.97797730076007,8.4201282976178904E-2,7.4594907768322338E-2,null,51977.530162692754,354.08348427546667,-8.2199561027995749E-2,-8.2199561027995749E-2]
["10J","NHS North Hampshire CCG",null,null,52479.638129108644,226201.33227539063,232.00410714299809,8.1834198735930563E-3,null,52068.64918400102,227382.6875,228.9912647109557,5.2225829650336397E-3,null,7.8932131243747428E-3,1.3157019049811147E-2,8.0208991046411438E-2,7.4596819999999994E-2,56688.97695392523,0,8.0208991046411438E-2,7.4596819999999994E-2,56688.97695392523,56689,249.31097711649662,8.0209430189583708E-2,7.4597256861626438E-2,null,56309.007781512031,247.63981990278847,6.7483380272370663E-3,6.7483380272370663E-3]
["10K","NHS Fareham and Gosport CCG",null,null,53463.417759456752,204854.00341796875,260.9830262890884,9.6709881499037254E-2,null,48756.86063588869,205878.6875,236.82325367402925,5.0020212684862564E-3,null,9.6531176580792577E-2,0.10201604884760762,7.9971976148687673E-2,7.4596819999999994E-2,57738.992929343352,0,7.9971976148687673E-2,7.4596819999999994E-2,57738.992929343352,57739,280.45156446803173,7.9972108400925723E-2,7.4596951594002148E-2,null,52727.514309934137,256.10962917147089,9.5044982788458077E-2,9.5044982788458077E-2]
["10L","NHS Isle of Wight CCG",null,null,34177.652669454896,144499.16479492188,236.52491499145327,-6.0620697913914556E-3,null,34404.783533370937,145043.375,237.20341265756491,3.7661823571817354E-3,null,-6.6017233823237875E-3,-2.8604043192714812E-3,7.8643947584567497E-2,7.4596819999999994E-2,36865.518194555058,0,7.8643947584567497E-2,7.4596819999999994E-2,36865.518194555058,36866,254.1722433030809,7.8658044674546179E-2,7.4610864196971827E-2,null,37206.634972529486,256.52074748349924,-9.1552211797971683E-3,-9.1552211797971683E-3]
["10Q","NHS Oxfordshire CCG",null,null,215481.013076403,745291.42082214355,289.12316317649578,9.0070719390444864E-2,null,197839.62430729441,747848.3125,264.54512365740533,3.4307273724363263E-3,null,8.9170148957152806E-2,9.2906794800420522E-2,7.828346872470715E-2,7.4596819999999994E-2,232349.6142243378,0,7.828346872470715E-2,7.4596819999999994E-2,232349.6142243378,232350,310.6913475852765,7.8285259024727827E-2,7.4598604178989225E-2,null,213951.25702692248,286.08910851413134,8.5995021617294443E-2,8.5995021617294221E-2]
["10R","NHS Portsmouth CCG",null,null,58935.809059055282,230173.17480659485,256.04985945289513,2.0935700442726191E-2,null,57662.371130766136,231311.25,249.28476730278419,4.9444301854959516E-3,null,2.2084383685874842E-2,2.713800856469506E-2,7.9910088954046055E-2,7.4596819999999994E-2,63645.374803543062,0,7.9910088954046055E-2,7.4596819999999994E-2,63645.374803543062,63645,275.1487443866219,7.9903729432575954E-2,7.4590491768031342E-2,null,62358.270390859572,269.58598161939625,2.063446598302443E-2,2.0634465983024208E-2]
["10V","NHS South Eastern Hampshire CCG",null,null,56892.759920708835,215319.83740234375,264.22442356948181,8.1025404653438882E-2,null,52576.861889415697,216374.59375,242.98999701491385,4.8985563075887306E-3,null,8.208740263674752E-2,8.7388068708296185E-2,7.9860793030725796E-2,7.4596819999999994E-2,61436.260845683333,0,7.9860793030725796E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AD169,G169,T169, $P$1))","v":7.4596819999999994E-2},61436.260845683333,{"$f":"IF(ROUND(W169,0)/E169>$X$1,ROUND(W169,0),ROUNDUP(W169,0))","v":61436},{"$f":"X169/K169*1000","v":283.93351980585754},{"$f":"X169/E169-1","v":7.9856208164677867E-2},{"$f":"Y169/G169-1","v":7.4592257483695246E-2},null,56858.608234612548,{"$f":"AC169/K169*1000","v":262.77857880258898},8.0504815497769666E-2,8.0504815497769666E-2]
["10X","NHS Southampton CCG",null,null,84633.766383814087,286630.24725341797,295.27158140078274,0.10733471624831936,null,76427.6262315856,288342.1875,265.05877233655099,5.9726433723810146E-3,null,0.10737138593527451,0.11398532030424513,8.1015003574954614E-2,7.4596819999999994E-2,91490.371269960655,0,8.1015003574954614E-2,7.4596819999999994E-2,91490.371269960655,91490,317.29661480771006,8.1010616792036583E-2,7.4592459262213806E-2,null,82651.727433697102,286.6445876349506,0.1069339122209263,0.10693391222092652]
["11A","NHS West Hampshire CCG",null,null,158215.86926940444,563241.33819580078,280.90244543521686,7.7423357867573817E-2,null,147054.67982275991,566415.25,259.62344732554408,5.6350832031719644E-3,null,7.5898226837097127E-2,8.1961002863469634E-2,8.0652262490564119E-2,7.4596819999999994E-2,170976.33708789322,0,8.0652262490564119E-2,7.4596819999999994E-2,170976.33708789322,170976,301.8562794698766,8.0650131933782454E-2,7.4594701381808459E-2,null,159030.49608961001,280.76662146651245,7.5114548493007138E-2,7.5114548493007138E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,46653.419055340557,207664.99959182739,224.65711192083131,-4.6344644967972748E-2,null,48877.718874257436,209078.46875,233.77691240269061,6.8064871834485619E-3,null,-4.5507439179784615E-2,-3.9010697797864924E-2,8.1911049482704668E-2,7.4596819999999994E-2,50474.849572119914,0,8.1911049482704668E-2,7.4596819999999994E-2,50474.849572119914,50475,241.41653754100398,8.1914273852603525E-2,7.4600022571636337E-2,null,52858.214982823047,252.81520043092937,-4.5086936507362285E-2,-4.5086936507362285E-2]
["11J","NHS Dorset CCG",null,null,194433.81863763486,801319.58154296875,242.64204084872827,-1.0091445527212972E-2,null,196450.02432162888,804863.5625,244.07866559573429,4.4226810858749577E-3,null,-1.0263198953302632E-2,-5.8859087233190666E-3,7.9349419030755319E-2,7.4596819999999994E-2,209862.02918646243,0,7.9349419030755319E-2,7.4596819999999994E-2,209862.02918646243,209862,260.74232923173236,7.9349268920745564E-2,7.4596670550955535E-2,null,212448.49101258785,263.95590620688318,-1.217467349501955E-2,-1.2174673495019661E-2]
["11M","NHS Gloucestershire CCG",null,null,158274.94566909337,647166.6636505127,244.56597436014732,-1.1058270862990827E-2,null,160477.90076540763,651781.125,246.21440328669786,7.1302519253051422E-3,null,-1.3727467058125442E-2,-6.6950954312411382E-3,8.2258966044731707E-2,7.4596819999999994E-2,171294.47905061909,0,8.2258966044731707E-2,7.4596819999999994E-2,171294.47905061909,171294,262.80908334066902,8.2255939345736051E-2,7.4593814729341457E-2,null,173546.8752228861,266.26557377353652,-1.2981364371975723E-2,-1.2981364371975834E-2]
["11N","NHS Kernow CCG",null,null,149648.68037770281,575386.83755493164,260.08360047585552,3.3380719202901421E-2,null,145346.22598775735,579195.75,250.94491109052052,6.6197420525886397E-3,null,2.9601417998344592E-2,3.6417113802473144E-2,8.1710373758931976E-2,7.4596819999999994E-2,161876.52998389586,0,8.1710373758931976E-2,7.4596819999999994E-2,161876.52998389586,161877,279.48582150335181,8.1713514555783462E-2,7.4599940142313859E-2,null,157182.90945548099,271.38132394010313,2.9863873628376503E-2,2.9863873628376281E-2]
["11X","NHS Somerset CCG",null,null,136343.61053509836,575240.8369140625,237.0200475795971,-6.019042977814737E-2,null,145566.47600762791,578764.8125,251.51231184709923,6.1260873008290861E-3,null,-6.3358444371808931E-2,-5.7620496432446378E-2,8.1179893932513236E-2,7.4596819999999994E-2,147411.97037671352,0,8.1179893932513236E-2,7.4596819999999994E-2,147411.97037671352,147412,254.70104058891795,8.1180111201854643E-2,7.459703594643452E-2,null,157421.09616239826,271.99493259172226,-6.35816698422218E-2,-6.3581669842222022E-2]
["12D","NHS Swindon CCG",null,null,55843.471280778496,237659.91450500488,234.97219292150544,-4.5559419215633778E-2,null,58652.260544911253,239149.65625,245.25337591787257,6.2683761714630304E-3,null,-4.7888849262374245E-2,-4.1920658412506251E-2,8.1332797100417853E-2,7.4596819999999994E-2,60385.376999841064,0,8.1332797100417853E-2,7.4596819999999994E-2,60385.376999841064,60385,252.49879488379989,8.1326046090274273E-2,7.4590111044115615E-2,null,63428.774265983353,265.22628240651449,-4.7987278663458532E-2,-4.7987278663458643E-2]
["12F","NHS Wirral CCG",null,null,97015.305021827226,336408.41870117188,288.38548510881623,5.2690444943952475E-3,null,96375.969581155689,336757.8125,286.18777650824563,1.0386000450794963E-3,null,6.6337640331926018E-3,7.6792539058958553E-3,7.5712896305694333E-2,7.4596819999999994E-2,104360.61475101014,0,7.5712896305694333E-2,7.4596819999999994E-2,104360.61475101014,104361,309.89926922630787,7.5716867318203818E-2,7.4600786892495163E-2,null,104224.62088306971,309.49429237983816,1.3085115184374718E-3,1.3085115184376939E-3]
["13T","NHS Newcastle Gateshead CCG",null,null,145711.42766562878,525567.0029296875,277.24614911777985,-1.9820200367098972E-2,null,148595.02767234013,527745.75,281.56556006815811,4.1455172378923599E-3,null,-1.9405763785513952E-2,-1.5340693475909051E-2,7.9051579641094216E-2,7.4596819999999994E-2,157230.14619435577,0,7.9051579641094216E-2,7.4596819999999994E-2,157230.14619435577,157230,297.92755318256945,7.9050576326816779E-2,7.4595820827807913E-2,null,160696.28654908095,304.49565259233435,-2.1570420969387216E-2,-2.1570420969387105E-2]
["14L","NHS Manchester CCG",null,null,234591.65260347014,641324.16796875,365.79262769168116,5.1601450997331488E-2,null,223248.80558370237,647873.9375,344.58679792733966,1.0212884307782888E-2,null,5.0808097226370252E-2,6.1539878753024579E-2,8.5571553000171496E-2,7.4596819999999994E-2,254666.02463762581,0,8.5571553000171496E-2,7.4596819999999994E-2,254666.02463762581,254666,393.07955646849894,8.5571447976716675E-2,7.4596716038294097E-2,null,241429.70727745697,372.64920427125065,5.4824623165911968E-2,5.4824623165911968E-2]
["14Y","NHS Buckinghamshire CCG",null,null,146993.2009347252,559494.6708984375,262.72493480354922,8.1645070346837878E-2,null,135790.05643350337,563792.625,240.85106901407829,7.6818499355155723E-3,null,8.2503423265811948E-2,9.0819052118022103E-2,8.2851711512422321E-2,7.4596819999999994E-2,159171.83921285658,0,8.2851711512422321E-2,7.4596819999999994E-2,159171.83921285658,159172,282.32366466304876,8.2852805353106129E-2,7.4597905502020057E-2,null,146848.50604335489,260.46546111410186,8.3919777522331485E-2,8.3919777522331485E-2]
["15A","NHS Berkshire West CCG",null,null,116686.01870649282,544245.25732421875,214.39969781304021,-6.5048765842602441E-3,null,117501.07511714488,547396.375,214.65446335326001,5.7898854117235388E-3,null,-6.9365868341160208E-3,-1.1868634653104948E-3,8.0818612451602601E-2,7.4596819999999994E-2,126116.42083085331,0,8.0818612451602601E-2,7.4596819999999994E-2,126116.42083085331,126116,230.39246469251827,8.0815005928233541E-2,7.4593234237783301E-2,null,127070.10949576033,232.13546033394965,-7.5085281624956979E-3,-7.5085281624958089E-3]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,303740.57288861013,1008377.1599116325,301.21722800150286,4.5925001511744279E-2,null,290422.18688731408,1017741.5,285.35948164373184,9.2865452140824534E-3,null,4.5858707091354756E-2,5.557112126230046E-2,8.457611195583925E-2,7.4596819999999994E-2,329429.76958676794,0,8.457611195583925E-2,7.4596819999999994E-2,329429.76958676794,329430,323.68730173624635,8.4576870541463345E-2,7.4597571605802715E-2,null,314073.54401631694,308.59854296628072,4.8894458881532765E-2,4.8894458881532543E-2]
["15D","NHS East Berkshire CCG",null,null,109841.61051843295,460081.74780273438,238.74368205871292,2.1409728705847897E-3,null,109499.0600453021,462630.34375,236.68801998096802,5.539441543676249E-3,null,3.1283416769891659E-3,8.685112486513713E-3,8.054948626741032E-2,7.4596819999999994E-2,118689.29581647769,0,8.054948626741032E-2,7.4596819999999994E-2,118689.29581647769,118689,256.55256211239384,8.054679314887081E-2,7.4594141717648776E-2,null,118416.42755836484,255.96338233783405,2.3018127404730304E-3,2.3018127404730304E-3]
["15E","NHS Birmingham and Solihull CCG",null,null,425432.56231588247,1310470.4106941223,324.64110509030252,4.3744185883639597E-2,null,407924.8671261103,1320167.625,308.99475142492628,7.3997964599150645E-3,null,4.291892110700779E-2,5.0636308847393785E-2,8.2548617744472086E-2,7.4596819999999994E-2,460551.43227854755,0,8.2548617744472086E-2,7.4596819999999994E-2,460551.43227854755,460551,348.85797172915829,8.2547601652649627E-2,7.4595811371821252E-2,null,441145.38935137738,334.15861819166889,4.3989149874500422E-2,4.3989149874500866E-2]
["15F","NHS Leeds CCG",null,null,241630.37831147012,879777.00818443298,274.649571497799,1.6375826398222104E-2,null,237610.91960857401,884667.0625,268.58795775339951,5.5582883731621902E-3,null,1.6916136301805995E-2,2.2568449438693294E-2,8.0569739010443175E-2,7.4596819999999994E-2,261098.47482901992,0,8.0569739010443175E-2,7.4596819999999994E-2,261098.47482901992,261098,295.13701941401263,8.0567773905628082E-2,7.4594865757428686E-2,null,256961.4409225455,290.46118230783065,1.6097975877638948E-2,1.6097975877638948E-2]
["15M","NHS Derby and Derbyshire CCG",null,null,246267.9664602408,1049689.4992675781,234.6102982187347,-2.2720242869189167E-2,null,252325.72577284731,1053807.5,239.44195289257982,3.9230655687183535E-3,null,-2.4007695981264732E-2,-2.0178814178034798E-2,7.8812533784796246E-2,7.4596819999999994E-2,265676.96888700163,0,7.8812533784796246E-2,7.4596819999999994E-2,265676.96888700163,265677,252.11150992947006,7.881266012278032E-2,7.4596945844288554E-2,null,272874.58919492475,258.94158961188333,-2.6376912618210957E-2,-2.6376912618210846E-2]
["99A","NHS Liverpool CCG",null,null,185401.36516883638,532851.00036621094,347.94222970664617,2.6785244483000792E-2,null,180526.77290204683,536622.875,336.41274219263727,7.0786667026931926E-3,null,2.7002046225212739E-2,3.4271851413425036E-2,8.2203532728553963E-2,7.4596819999999994E-2,200642.01235841139,0,8.2203532728553963E-2,7.4596819999999994E-2,200642.01235841139,200642,373.89759055649654,8.2203466070946529E-2,7.4596753810923122E-2,null,195228.4843071379,363.80947105010739,2.7729128318926266E-2,2.7729128318926266E-2]
["99C","NHS North Tyneside CCG",null,null,59630.114848977682,219095.58532714844,272.16483965178662,-5.4678215859975565E-2,null,63135.63519937513,219720.4375,287.34530077282926,2.8519614939686022E-3,null,-5.5523641115313271E-2,-5.2830030907810355E-2,7.766152875218113E-2,7.4596819999999994E-2,64261.080727817425,0,7.766152875218113E-2,7.4596819999999994E-2,64261.080727817425,64261,292.4671037941111,7.7660174942656646E-2,7.4595470040507816E-2,null,68277.265292003896,310.74608292641824,-5.8822878667260436E-2,-5.8822878667260436E-2]
["99D","NHS South Lincolnshire CCG",null,null,35182.637277338283,167158.00299072266,210.47533858902906,-6.8572758730840788E-2,null,37826.948638685812,168384.8125,224.64584588759044,7.339220900751231E-3,null,-6.9905489512394281E-2,-6.3079320441349673E-2,8.2483523441224893E-2,7.4596819999999994E-2,38084.625163927725,0,8.2483523441224893E-2,7.4596819999999994E-2,38084.625163927725,38085,226.17835560436899,8.2494177448464878E-2,7.4607396384815505E-2,null,40907.493830300744,242.94051953349856,-6.8996987251516373E-2,-6.8996987251516373E-2]
["99E","NHS Basildon and Brentwood CCG",null,null,76200.650168977809,279038.83349609375,273.08260006055582,-2.5227242701250541E-2,null,77976.131997873657,281462.125,277.03951996338282,8.6844238615273461E-3,null,-2.2769555034408029E-2,-1.42828716399378E-2,8.3929074265129522E-2,7.4596819999999994E-2,82596.100196061103,0,8.3929074265129522E-2,7.4596819999999994E-2,82596.100196061103,82596,293.45333763823459,8.3927759367410371E-2,7.4595516423095365E-2,null,84326.34017303474,299.60102153366012,-2.0519569205590393E-2,-2.0519569205590393E-2]
["99F","NHS Castle Point and Rochford CCG",null,null,45470.551799925626,185222.16552734375,245.49195648623899,2.417836710782395E-2,null,44252.968027763069,186162.3125,237.71174430250522,5.0757800502956307E-3,null,2.7514171962402134E-2,3.2729607897844959E-2,8.0051237101067096E-2,7.4596819999999994E-2,49110.525723177823,0,8.0051237101067096E-2,7.4596819999999994E-2,49110.525723177823,49111,263.80742342787562,8.0061667518191992E-2,7.4607197741989095E-2,null,47856.834392315563,257.07047656230395,2.6206614449321375E-2,2.6206614449321597E-2]
["99G","NHS Southend CCG",null,null,48301.264824159807,188323.41461181641,256.48040061147623,-2.9465030201472953E-2,null,49730.784706528808,189659.28125,262.21118407053336,7.0934707770522465E-3,null,-2.8745170437283085E-2,-2.1855602686709164E-2,8.2219441139783189E-2,7.4596819999999994E-2,52272.567824346894,0,8.2219441139783189E-2,7.4596819999999994E-2,52272.567824346894,52273,275.61530158440371,8.2228388641565564E-2,7.4605704479983048E-2,null,53780.752658378311,283.56509791623137,-2.8035172135944864E-2,-2.8035172135945086E-2]
["99H","NHS Surrey Downs CCG",null,null,75878.991017048349,307646.0830078125,246.64377415499695,-3.0992181964389243E-2,null,78061.678848512514,309493.5,252.22396867304974,6.0050073582136321E-3,null,-2.7961066987809979E-2,-2.2123966042601695E-2,8.1049781811213029E-2,7.4596819999999994E-2,82028.966683035105,0,8.1049781811213029E-2,7.4596819999999994E-2,82028.966683035105,82029,265.04272302972436,8.1050220891443869E-2,7.4597256459289607E-2,null,84418.853774862291,272.76454521617512,-2.8309479079588362E-2,-2.8309479079588473E-2]
["99J","NHS West Kent CCG",null,null,134560.55494083397,492969.25390625,272.95932530190595,-1.7322866341091925E-2,null,136627.41881954527,496486.1875,275.18876105600674,7.1341844666419352E-3,null,-1.5127738608903818E-2,-8.1014782200609092E-3,8.2263191941146729E-2,7.4596819999999994E-2,145629.93569963903,0,8.2263191941146729E-2,7.4596819999999994E-2,145629.93569963903,145630,293.32135246964953,8.2263669795604288E-2,7.4597294469504583E-2,null,147754.06141785588,297.59954080868738,-1.4375655041040991E-2,-1.437565504104088E-2]
["99K","NHS High Weald Lewes Havens CCG",null,null,46101.310432611048,170506.7529296875,270.37820872480057,4.4773380603897905E-2,null,44128.435835253789,171932.03125,256.66209789081284,8.3590725635380725E-3,null,4.4707557836916267E-2,5.3440344120551542E-2,8.3579452794927178E-2,7.4596819999999994E-2,49954.432731697743,0,8.3579452794927178E-2,7.4596819999999994E-2,49954.432731697743,49954,290.54504641641637,8.3570066257024234E-2,7.4587511274409879E-2,null,47722.16056637717,277.56410611462007,4.676735938052401E-2,4.6767359380523787E-2]
["99M","NHS North East Hampshire and Farnham CCG",null,null,50620.771994216215,227496.57934570313,222.51223354568791,-7.1903199281006414E-2,null,54380.91552937861,227991,238.52220275966422,2.1733102788572545E-3,null,-6.9144542686689903E-2,-6.7121504953180477E-2,7.6932252314533267E-2,7.4596819999999994E-2,54515.141997631719,0,7.6932252314533267E-2,7.4596819999999994E-2,54515.141997631719,54515,239.11031575807817,7.6929447188769151E-2,7.4594020957424068E-2,null,58809.580115829507,257.94693700992366,-7.3025179016259489E-2,-7.3025179016259489E-2]
["99N","NHS Wiltshire CCG",null,null,119426.8144399642,490466.50248241425,243.49637301529327,-9.7666656193957646E-3,null,120956.40749118567,495483.46875,244.11794766096457,1.0228968221465129E-2,null,-1.2645820779134231E-2,-2.5462062565533294E-3,8.5588836722667594E-2,7.4596819999999994E-2,129648.41656137462,0,8.5588836722667594E-2,7.4596819999999994E-2,129648.41656137462,129648,261.65958740676962,8.5585348717259535E-2,7.4593367312028036E-2,null,130806.83669315721,263.99838731886496,-8.8591446934503937E-3,-8.8591446934501716E-3]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,252430.16999979923,931441.84112548828,271.01012522132407,3.1316608909464083E-3,null,252046.93145454334,936391.5,269.16832484547689,5.3139752327755474E-3,null,1.5205047053905574E-3,6.842559862511699E-3,8.0307200886699404E-2,7.4596819999999994E-2,272702.13037183677,0,8.0307200886699404E-2,7.4596819999999994E-2,272702.13037183677,272702,291.22647952272104,8.0306684419762187E-2,7.4596306263048362E-2,null,272573.0904680547,291.08881324537299,4.7293565085215761E-4,4.7293565085237965E-4]
["99Q","NHS South Devon and Torbay CCG",null,null,83146.688078220628,293831.33325195313,282.97420550082859,2.4236971610110958E-2,null,81297.611558106029,295595.9375,275.02952931518564,6.0055005996715316E-3,null,2.2744536828034567E-2,2.888662975726608E-2,8.1050311846915024E-2,7.4596819999999994E-2,89885.753075998582,0,8.1050311846915024E-2,7.4596819999999994E-2,89885.753075998582,89886,304.08401671623108,8.1053281586385362E-2,7.4599772011165522E-2,null,87918.313871878563,297.42734157798964,2.2380844689411372E-2,2.238084468941115E-2]

{"sheet":"Specialised 2020-21","index":4,"n_rows":200,"n_cols":32,"rows_kept":200,"cut":false,"hidden":false,"merged":[[5,28,5,31],[5,4,5,7],[5,9,5,11],[5,14,5,15],[5,16,5,18],[5,19,5,22]]}
["NHS England - 2019-20 to 2023-24 Allocations",null,null,null,"2019-20",null,null,null,null,"2020-21",null,6.7911595796488644E-2,null,null,null,-0.13426566947904939,10,6.1442200000000002E-2,null,-10,6.1442200000000002E-2,null,null,1.0614422000000001,null,null,null,null,null,null,null,-0.13950608004137965]
["Minimum allocations for specialist services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13426566947904939,10,0,1,-10,6.1442200000000002E-2,null,null,null,null,null,null,null,null,null,null,0.14074383277588076]
["2019-20 minimum allocation calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,37]
[null,null,null,null,null,null,null,null,null,null,null,312.87726917213519,null,null,null,null,null,null,null,null,null,null,null,-8.8230684399604797E-2,null,null,null,null,null,null,null,72]
[null,"England",null,null,17521036,59447416.8984375,294.73166226774299,null,null,17521036.371755101,59802739.78125,292.98049614189227,5.9770954122286835E-3,null,null,null,null,null,null,null,null,null,null,18710918,null,null,null,null,18710917.911769316,null,4.7154653515235623E-9]
[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,null,null,null,null,null,"Closing target"]
["CCG","Clinical Commissioning Group",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","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,29377,108392.1875,{"$f":"E9/F9*1000","v":271.02506811203529},-3.3780040535120404E-2,null,30405.44437664904,108449.640625,{"$f":"J9/K9*1000","v":280.36463930559052},{"$f":"K9/F9-1","v":5.3004857937755112E-4},null,{"$f":"E9/J9-1","v":-3.3824349478637217E-2},{"$f":"G9/L9-1","v":-3.3312229447649222E-2},{"$f":"(1+M9)*(1+R9)-1","v":6.2004815930201573E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":6.1442200000000002E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":31198.515477581532},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":6.2004815930201573E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AD9,G9,T9, $P$1))","v":6.1442200000000002E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":31198.515477581532},{"$f":"IF(ROUND(W9,0)/E9>$X$1,ROUND(W9,0),ROUNDUP(W9,0))","v":31199},{"$f":"X9/K9*1000","v":287.68191227005275},{"$f":"X9/E9-1","v":6.2021309187459517E-2},{"$f":"Y9/G9-1","v":6.1458684519661855E-2},null,32470.326625168647,{"$f":"AC9/K9*1000","v":299.40464936574006},{"$f":"X9/AC9-1","v":-3.9153490503640587E-2},{"$f":"Y9/AD9-1","v":-3.9153490503640476E-2}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,74647,293122.5,{"$f":"E10/F10*1000","v":254.66144700594461},-7.8462670624015574E-2,null,81010.74975071779,294087.8125,{"$f":"J10/K10*1000","v":275.46449158180531},{"$f":"K10/F10-1","v":3.2932050593181827E-3},null,{"$f":"E10/J10-1","v":-7.8554386551167643E-2},{"$f":"G10/L10-1","v":-7.5519877195071361E-2},{"$f":"(1+M10)*(1+R10)-1","v":6.493774682321396E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":6.1442200000000002E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":79494.407987112456},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":6.493774682321396E-2},6.1442200000000002E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":79494.407987112456},{"$f":"IF(ROUND(W10,0)/E10>$X$1,ROUND(W10,0),ROUNDUP(W10,0))","v":79494},270.30701926826703,6.4932281270513315E-2,6.1436752387404647E-2,null,86512.319042959032,294.17172479039414,{"$f":"X10/AC10-1","v":-8.1125082769703316E-2},-8.1125082769703316E-2]
["00J","NHS North Durham CCG",null,null,64643,260056.4375,248.57296601242567,-7.0272263077597041E-2,null,69550.615056707204,260704.78125,266.77920797322241,2.4930886396534735E-3,null,-7.0561777961357208E-2,-6.8244606088733062E-2,6.4088469490468869E-2,6.1442200000000002E-2,68785.870933272381,0,6.4088469490468869E-2,6.1442200000000002E-2,68785.870933272381,68786,263.84633097326446,6.4090466098417398E-2,6.1444191642607393E-2,null,74273.908313835476,284.89660971200726,-7.3887431514267132E-2,-7.3887431514267021E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,78648,298132.21875,263.80241736285006,-7.2848736928398217E-2,null,84842.552048473182,298891.875,283.85700363542225,2.5480515094444822E-3,null,-7.3012325760003605E-2,-7.0650313417419563E-2,6.4146809399898252E-2,6.1442200000000002E-2,83693.018265683204,0,6.4146809399898252E-2,6.1442200000000002E-2,83693.018265683204,83693,280.01095713960103,6.414657715390093E-2,6.1441968344273068E-2,null,90604.345149531626,303.13418573031345,-7.628050440765588E-2,-7.6280504407656102E-2]
["00L","NHS Northumberland CCG",null,null,90549,325474.59375,278.20604661250917,-4.7854753799586591E-2,null,95193.417524571007,325564.0625,292.39534853319691,2.7488704715517009E-4,null,-4.8789271835651959E-2,-4.8527796327364481E-2,6.1733976712083916E-2,6.1442200000000002E-2,96138.94985730249,0,6.1733976712083916E-2,6.1442200000000002E-2,96138.94985730249,96139,295.29979218759752,6.1734530475212379E-2,6.1442753610948087E-2,null,101658.15441798605,312.25238325555682,-5.4291310417588723E-2,-5.4291310417588723E-2]
["00M","NHS South Tees CCG",null,null,98813,297279.8125,332.39054871914652,-3.9541701874697965E-2,null,102725.27031448083,297414.375,345.3944360102999,4.5264593942118125E-4,null,-3.8084789677397701E-2,-3.7649382663377917E-2,6.1922657501760403E-2,6.1442200000000002E-2,104931.76355572145,0,6.1922657501760403E-2,6.1442200000000002E-2,104931.76355572145,104932,352.81415029115522,6.1925050347626298E-2,6.1444591763244238E-2,null,109701.50735016288,368.85072333898751,-4.3477135960755753E-2,-4.3477135960755864E-2]
["00N","NHS South Tyneside CCG",null,null,46188,157356.140625,293.52524672088879,-6.1624698267550682E-2,null,49233.450993216931,157527.421875,312.53892438031704,1.0884942228481798E-3,null,-6.1857353725549569E-2,-6.0836190874872353E-2,6.259757370258745E-2,6.1442200000000002E-2,49079.256734175106,0,6.259757370258745E-2,6.1442200000000002E-2,49079.256734175106,49079,311.55845386046377,6.2592015242054266E-2,6.1436647583240633E-2,null,52576.973216734506,333.76394148350249,-6.6530517120395039E-2,-6.653051712039515E-2]
["00P","NHS Sunderland CCG",null,null,79874,284309.3125,280.94049856351432,-4.3177372873974385E-2,null,83381.260011893653,284521.125,293.05823956619622,7.4500725332371509E-4,null,-4.2062928905048591E-2,-4.1349258838855207E-2,6.2232982137983894E-2,6.1442200000000002E-2,84844.79721528932,0,6.2232982137983894E-2,6.1442200000000002E-2,84844.79721528932,84845,298.20281358721604,6.2235520945489231E-2,6.1444736917483311E-2,null,89043.81443882329,312.96029227644624,-4.715447631354619E-2,-4.7154476313546301E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,51411,175157.515625,293.51295499113701,-9.9414914196574777E-2,null,57021.632240710416,175171.625,325.51865772045227,8.055249556182531E-5,null,-9.8394802467697939E-2,-9.8322175919025256E-2,6.1527701818104852E-2,6.1442200000000002E-2,54574.200678170586,0,6.1527701818104852E-2,6.1442200000000002E-2,54574.200678170586,54574,311.54589106540516,6.1523798408900765E-2,6.1438296905200307E-2,null,60894.062281097562,347.6251492277791,-0.10378782502509121,-0.10378782502509121]
["00R","NHS Blackpool CCG",null,null,65174,173096.546875,376.51819852342163,-3.1364250218133383E-2,null,67029.10564877576,172778.25,387.94874730341212,-1.8388401198428106E-3,null,-2.7676121153939914E-2,-2.94640693118432E-2,5.9490377497745994E-2,6.1442200000000002E-2,69051.225863038097,0,5.9490377497745994E-2,6.1442200000000002E-2,69051.225863038097,69052,399.65678550396245,5.9502255500659684E-2,6.1454099884899582E-2,null,71581.159178195536,414.29496582003543,-3.5332749668099073E-2,-3.5332749668099073E-2]
["00T","NHS Bolton CCG",null,null,97721,310601.6875,314.61838081610551,2.4365503622869378E-2,null,95287.44010179842,311766.75,305.63695487667758,3.7509857379638412E-3,null,2.553914656120182E-2,2.938592927367667E-2,6.5423654553873112E-2,6.1442200000000002E-2,104114.26494665904,0,6.5423654553873112E-2,6.1442200000000002E-2,104114.26494665904,104114,333.9483764705505,6.542094329775594E-2,6.1439498875761389E-2,null,101758.56221847386,326.3932482167321,2.3147317829324887E-2,2.3147317829324887E-2]
["00V","NHS Bury CCG",null,null,67277,204868.28125,328.39148934872026,7.4974471191654457E-2,null,62491.518233755436,205557.65625,304.00968455172995,3.3649669719186814E-3,null,7.6578100540684924E-2,8.0200750291695266E-2,6.5013917945600852E-2,6.1442200000000002E-2,71650.941357626187,0,6.5013917945600852E-2,6.1442200000000002E-2,71650.941357626187,71651,348.56887019989068,6.5014789601200995E-2,6.1443068732344619E-2,null,66735.41696075513,324.65546736722501,7.3657785672269993E-2,7.3657785672269771E-2]
["00X","NHS Chorley and South Ribble CCG",null,null,52841,184909.5625,285.76672447645859,-2.762471289619195E-2,null,54450.571767215872,186178.53125,292.46428898990399,6.8626453539957222E-3,null,-2.9560236283597274E-2,-2.2900452347796252E-2,6.8726501382365024E-2,6.1442200000000002E-2,56472.577059545547,0,6.8726501382365024E-2,6.1442200000000002E-2,56472.577059545547,56473,303.32713240802298,6.8734505403001522E-2,6.14501494662687E-2,null,58148.396987958731,312.3260055686938,-2.8812436365282301E-2,-2.8812436365282412E-2]
["00Y","NHS Oldham CCG",null,null,79764,256758.234375,310.6580016573227,5.4925805527161309E-2,null,75565.83029827282,258134.734375,292.73793967028121,5.3610744105274666E-3,null,5.555645567786649E-2,6.1215372381268285E-2,6.7132670616674162E-2,6.1442200000000002E-2,85118.770339068404,0,6.7132670616674162E-2,6.1442200000000002E-2,85118.770339068404,85119,329.74640242078038,6.7135549872122668E-2,6.1445063901857999E-2,null,80697.626421515175,312.61824030346622,5.4789388170976228E-2,5.4789388170976228E-2]
["01A","NHS East Lancashire CCG",null,null,112799,382499.5625,294.89968370878853,-7.163642331638953E-2,null,121392.76192395133,382833.375,317.09033185508275,8.7271341650230205E-4,null,-7.0793034014128842E-2,-6.9982102628205811E-2,6.2368534848781909E-2,6.1442200000000002E-2,119834.10836240774,0,6.2368534848781909E-2,6.1442200000000002E-2,119834.10836240774,119834,313.01868600144905,6.2367574180622221E-2,6.144124016949748E-2,null,129636.73810435008,338.62444230299951,-7.5616975925909546E-2,-7.5616975925909546E-2]
["01C","NHS Eastern Cheshire CCG",null,null,60282,209256.765625,288.07670719726582,5.7651917495811E-2,null,57001.842141870999,209983.75,271.45834923831484,3.4741260232551419E-3,null,5.7544769342104285E-2,6.1218813146032947E-2,6.5129783969201327E-2,6.1442200000000002E-2,64208.153637231393,0,6.5129783969201327E-2,6.1442200000000002E-2,64208.153637231393,64208,305.77604219374115,6.5127235327295141E-2,6.1439660181742406E-2,null,60872.928205064985,289.89351892736931,5.4787438246769238E-2,5.4787438246769016E-2]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,82804,234477.703125,353.14231970217321,4.6607329848758372E-2,null,79071.606964340201,235364.390625,335.95399352624651,3.7815429278889034E-3,null,4.7202696125083765E-2,5.1162738074681746E-2,6.5456089244772864E-2,6.1442200000000002E-2,88224.026013824172,0,6.5456089244772864E-2,6.1442200000000002E-2,88224.026013824172,88224,374.84005021203495,6.5455775083329337E-2,6.1441887022095854E-2,null,84441.485975481279,358.76916534081704,4.4794498590621901E-2,4.4794498590622123E-2]
["01E","NHS Greater Preston CCG",null,null,64884,209249.015625,310.08031175773897,6.7287657779360188E-3,null,64341.922875556738,209231.71875,307.51514760740235,-8.2661679188023029E-5,null,8.4249444252961769E-3,8.3415863260547507E-3,6.1354459405386974E-2,6.1442200000000002E-2,68864.922744059135,0,6.1354459405386974E-2,6.1442200000000002E-2,68864.922744059135,68865,329.1326975250974,6.1355650083225521E-2,6.1443390776270146E-2,null,68711.48553465039,328.39899201301375,2.2341892939019559E-3,2.2341892939019559E-3]
["01F","NHS Halton CCG",null,null,40031,131605.6875,304.17378428268916,1.495175450347408E-2,null,39427.594368241145,131833.640625,299.07081516767556,1.7320917456549179E-3,null,1.5304145267480473E-2,1.7062745196827711E-2,6.3280715273109855E-2,6.1442200000000002E-2,42564.190313097861,0,6.3280715273109855E-2,6.1442200000000002E-2,42564.190313097861,42564,322.86144718610211,6.3275961130124125E-2,6.1437454077387654E-2,null,42105.18522020505,319.38119148186917,1.0896871190458013E-2,1.0896871190458013E-2]
["01G","NHS Salford CCG",null,null,95226,275610.5,345.50933291728722,1.5454928047872185E-2,null,93790.791532299976,278114.5,337.23804955261221,9.0852852122833561E-3,null,1.5302232172822228E-2,2.4526542528780171E-2,7.1085705123353549E-2,6.1442200000000002E-2,101995.20735607647,0,7.1085705123353549E-2,6.1442200000000002E-2,101995.20735607647,101995,366.73744087417231,7.1083527608006181E-2,6.1440042089881741E-2,null,100160.27385627426,360.14042366102547,1.8317902628326443E-2,1.8317902628326221E-2]
["01H","NHS Cumbria CCG",null,null,91908,323764.0625,283.87338387811337,-4.3742830102185826E-3,null,92255.258156434807,323354.90625,285.30650493704951,-1.2637481962656238E-3,null,-3.7641015089456831E-3,-5.0230928287188226E-3,6.0100804334309865E-2,6.1442200000000002E-2,97431.744724757751,0,6.0100804334309865E-2,6.1442200000000002E-2,97431.744724757751,97432,301.31597856341477,6.010358184271225E-2,6.1444981022915179E-2,null,98520.459958455322,304.68212497844331,-1.1048060056909059E-2,-1.104806005690917E-2]
["01J","NHS Knowsley CCG",null,null,56849,165618.96875,343.25174482768898,-1.0559782846311649E-2,null,57392.277169798654,166135.671875,345.45426952605601,3.1198305900572709E-3,null,-9.4660326543819506E-3,-6.375734482566342E-3,6.475371984513778E-2,6.1442200000000002E-2,60530.184219476236,0,6.475371984513778E-2,6.1442200000000002E-2,60530.184219476236,60530,364.34077833412323,6.4750479340005995E-2,6.1438969573252677E-2,null,61289.878298794058,368.91462024428074,-1.2398104220236461E-2,-1.239810422023635E-2]
["01K","NHS Morecambe Bay CCG",null,null,93819,346843,270.49414288309123,-3.9970745866028667E-2,null,97642.320583504174,347573.9375,280.92532278403115,2.1074016197530909E-3,null,-3.9156387933595327E-2,-3.7131504549197114E-2,6.3679085011554504E-2,6.1442200000000002E-2,99793.308076699032,0,6.3679085011554504E-2,6.1442200000000002E-2,99793.308076699032,99793,287.11301174588209,6.3675801276926958E-2,6.1438923170967108E-2,null,104273.36639160226,300.00340975393834,-4.2967504998122852E-2,-4.2967504998122852E-2]
["01R","NHS South Cheshire CCG",null,null,50637,186311.0625,271.7874039283094,5.752595895699697E-2,null,47854.341921129431,186706.96875,256.3072082499836,2.1249744630702505E-3,null,5.8148497443696323E-2,6.039703597890056E-2,6.3697737569025303E-2,6.1442200000000002E-2,53862.462337282734,0,6.3697737569025303E-2,6.1442200000000002E-2,53862.462337282734,53862,288.48414368571872,6.3688607144973153E-2,6.14330889367245E-2,null,51104.206646784129,273.71343977638293,5.3964116345193602E-2,5.396411634519338E-2]
["01T","NHS South Sefton CCG",null,null,55765,155182.25,359.35166554164539,1.2876152788499073E-2,null,54965.564614987867,155277.4375,353.98294497864748,6.1339167333884781E-4,null,1.4544294971076122E-2,1.5166607993844838E-2,6.2093279807210688E-2,6.1442200000000002E-2,59227.631748449101,0,6.2093279807210688E-2,6.1442200000000002E-2,59227.631748449101,59228,381.43339401772391,6.209988343943329E-2,6.1448799584092884E-2,null,58698.363821846695,378.02249165688801,9.0230143341096802E-3,9.0230143341094582E-3]
["01V","NHS Southport and Formby CCG",null,null,39098,125268.4765625,312.11363842596825,-1.5084666500585486E-2,null,39667.050844800688,125542.484375,315.96515747062762,2.1873644512895307E-3,null,-1.4345680676567718E-2,-1.2189695457219596E-2,6.3763960935378616E-2,6.1442200000000002E-2,41591.043344651436,0,6.3763960935378616E-2,6.1442200000000002E-2,41591.043344651436,41591,331.29024176203296,6.3762852319811714E-2,6.1441093804086799E-2,null,42360.903568211557,337.42285553054683,-1.8174861803214926E-2,-1.8174861803215037E-2]
["01W","NHS Stockport CCG",null,null,97746,313465.75,311.82354053034499,0.11042467862484773,null,87922.075112061313,314968.75,279.14539176366327,4.7947822050733446E-3,null,0.11173445207494903,0.11706497664252491,6.6531584172274005E-2,6.1442200000000002E-2,104249.19622650309,0,6.6531584172274005E-2,6.1442200000000002E-2,104249.19622650309,104249,330.98204186923306,6.6529576657868406E-2,6.1440202065256466E-2,null,93893.003538660138,298.10260077756959,0.11029572035232449,0.11029572035232449]
["01X","NHS St Helens CCG",null,null,58625,198154.4375,295.85509534703203,1.338897909007386E-2,null,57787.32394462236,198715.859375,290.80378449095468,2.8332541127169542E-3,null,1.4495844385879364E-2,1.7370168909319972E-2,6.444953547856147E-2,6.1442200000000002E-2,62403.354017430669,0,6.444953547856147E-2,6.1442200000000002E-2,62403.354017430669,62403,314.03130176056186,6.4443496801705802E-2,6.143617838391302E-2,null,61711.753330510299,310.55273355939363,1.1201215849233614E-2,1.1201215849233392E-2]
["01Y","NHS Tameside and Glossop CCG",null,null,78923,248556.28125,317.52567105966068,4.971824607108255E-2,null,75084.221066869461,249223.8125,301.2722593145848,2.6856342018111157E-3,null,5.112630694685838E-2,5.3949247707218539E-2,6.4292845475565796E-2,6.1442200000000002E-2,83997.184243468073,0,6.4292845475565796E-2,6.1442200000000002E-2,83997.184243468073,83997,337.03440757692442,6.4290511004396755E-2,6.143987178157384E-2,null,80183.310338656884,321.73213921385172,4.7562137871782539E-2,4.7562137871782317E-2]
["02A","NHS Trafford CCG",null,null,79311,243556.875,325.63646581522283,0.14048917107569925,null,69551.844032374283,245133.5625,283.73040118639113,6.4735906141020205E-3,null,0.14031484144522643,0.14769677289992744,6.8313542263331861E-2,6.1442200000000002E-2,84729.015350447109,0,6.8313542263331861E-2,6.1442200000000002E-2,84729.015350447109,84729,345.64422405438665,6.8313348715814959E-2,6.1442007697371626E-2,null,74275.220751201297,302.99898550693683,0.14074383277588076,0.14074383277588076]
["02D","NHS Vale Royal CCG",null,null,25016,107292.4375,233.15715984176424,-2.0979525880604477E-3,null,25029.872824873906,107566.421875,232.69225087695526,2.5536224302855626E-3,null,-5.542507135761765E-4,1.9979563696550517E-3,6.4152722610371749E-2,6.1442200000000002E-2,26620.844508821061,0,6.4152722610371749E-2,6.1442200000000002E-2,26620.844508821061,26621,247.48429422460046,6.4158938279501143E-2,6.1448399837086498E-2,null,26729.691430994255,248.49475296348615,-4.0663182092788297E-3,-4.0663182092789407E-3]
["02E","NHS Warrington CCG",null,null,60010,219281.65625,273.66630217159354,4.3355769352948492E-2,null,57583.341595034872,220369.640625,261.30342379159049,4.9615840814318801E-3,null,4.21416739242233E-2,4.7312347464162574E-2,6.6708634722880245E-2,6.1442200000000002E-2,64013.18516972004,0,6.6708634722880245E-2,6.1442200000000002E-2,64013.18516972004,64013,290.48012157414212,6.6705549075154247E-2,6.143912958638964E-2,null,61493.918214048004,279.04895628836351,4.0964730482510037E-2,4.0964730482510259E-2]
["02F","NHS West Cheshire CCG",null,null,74083,264776.84375,279.79410491783233,3.2836211266177084E-2,null,71737.003291749177,265597.6875,270.09649054926047,3.1001342049949976E-3,null,3.2702741968601901E-2,3.5904259062570887E-2,6.4732813270845346E-2,6.1442200000000002E-2,78878.601005544042,0,6.4732813270845346E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AD41,G41,T41, $P$1))","v":6.1442200000000002E-2},78878.601005544042,78879,{"$f":"X41/K41*1000","v":296.98677252225696},{"$f":"X41/E41-1","v":6.4738199047014833E-2},{"$f":"Y41/G41-1","v":6.1447569131142465E-2},null,76608.777662949826,{"$f":"AC41/K41*1000","v":288.43917424149197},2.9633971540941495E-2,2.9633971540941273E-2]
["02G","NHS West Lancashire CCG",null,null,37187,113720.625,327.00312718119511,1.9671667683484273E-2,null,36420.427461991283,113877.375,319.82145234724004,1.3783779327629642E-3,null,2.1047873169767639E-2,2.2455263026439187E-2,6.2905268505383471E-2,6.1442200000000002E-2,39526.258219909694,0,6.2905268505383471E-2,6.1442200000000002E-2,39526.258219909694,39526,347.09265119607824,6.2898324683356988E-2,6.1435265736010436E-2,null,38893.796810525368,341.54103754609173,1.6254602052724998E-2,1.6254602052724998E-2]
["02H","NHS Wigan Borough CCG",null,null,101380,328789.4375,308.34323867231893,3.0590444664650773E-2,null,98293.496882245207,329583.8125,298.23520802389288,2.4160599745544076E-3,null,3.1400888315657349E-2,3.3892814719636455E-2,6.4006708014723079E-2,6.1442200000000002E-2,107869.00005853262,0,6.4006708014723079E-2,6.1442200000000002E-2,107869.00005853262,107869,327.28852543387575,6.4006707437364474E-2,6.1442199424033062E-2,null,104968.76511193565,318.48883692349318,2.7629503738294314E-2,2.7629503738294092E-2]
["02M","NHS Fylde & Wyre CCG",null,null,48568,178249.3125,272.47229915683408,-4.565633811600367E-2,null,50955.32562031853,178955.03125,284.73815608533516,3.9591667429292876E-3,null,-4.6851346571840535E-2,-4.3077672122119992E-2,6.5644626657781702E-2,6.1442200000000002E-2,51756.228227515145,0,6.5644626657781702E-2,6.1442200000000002E-2,51756.228227515145,51756,289.21232132164488,6.5639927524295816E-2,6.1437519397798734E-2,null,54415.783097524058,304.07517864923989,-4.8878890390260277E-2,-4.8878890390260277E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,38515,159702.5,241.16717020710382,-3.1542762073569652E-2,null,39794.925036586224,160223.21875,248.37177374821789,3.2605547815469649E-3,null,-3.2163021676997805E-2,-2.9007336189568744E-2,6.4903090440545874E-2,6.1442200000000002E-2,41014.742528317627,0,6.4903090440545874E-2,6.1442200000000002E-2,41014.742528317627,41015,255.98661866852552,6.4909775412177018E-2,6.1448863245753493E-2,null,42497.46190042243,265.23909725426375,-3.488353972517344E-2,-3.4883539725173329E-2]
["02P","NHS Barnsley CCG",null,null,75284,262230.9375,287.09045819584122,-5.213867123552185E-2,null,79558.695992579494,264060.15625,301.29004361133906,6.9756023733851258E-3,null,-5.3730091214393427E-2,-4.712928859280574E-2,6.8846398729531133E-2,6.1442200000000002E-2,80467.032281954016,0,6.8846398729531133E-2,6.1442200000000002E-2,80467.032281954016,80467,304.72980529412985,6.8845969927209039E-2,6.1441774168111918E-2,null,84961.653996923269,321.7511312705787,-5.290214803358273E-2,-5.290214803358273E-2]
["02Q","NHS Bassetlaw CCG",null,null,30175,117732.3671875,256.30165026702844,-7.8009480553348221E-2,null,32769.268592861466,118099.2578125,277.47226527780145,3.1163106099421078E-3,null,-7.9167729530179587E-2,-7.6298130155737498E-2,6.47499835897003E-2,6.1442200000000002E-2,32128.830754819206,0,6.47499835897003E-2,6.1442200000000002E-2,32128.830754819206,32129,272.05082059880112,6.4755592377796267E-2,6.1447791363669957E-2,null,34994.68191608644,296.31584960208352,-8.1889068829316458E-2,-8.1889068829316458E-2]
["02R","NHS Bradford Districts CCG",null,null,76717,334130.3125,229.60203588233259,-8.8096893498489925E-2,null,84122.482760068073,334984.21875,251.12371882464413,2.5556084499218645E-3,null,-8.80321469016766E-2,-8.5701514150241631E-2,6.4154830655423822E-2,6.1442200000000002E-2,81638.766143392146,0,6.4154830655423822E-2,6.1442200000000002E-2,81638.766143392146,81639,243.70998820373535,6.4157878957727732E-2,6.1445240531895262E-2,null,89835.374806666892,268.17793131237437,-9.123772037803779E-2,-9.1237720378037679E-2]
["02T","NHS Calderdale CCG",null,null,58331,221396.0625,263.46900365493178,-6.0934381156689699E-2,null,62145.700099512222,222195.15625,279.68971578115674,3.6093403874335461E-3,null,-6.1383170410886811E-2,-5.7995382779525761E-2,6.5273306201386383E-2,6.1442200000000002E-2,62138.457224033067,0,6.5273306201386383E-2,6.1442200000000002E-2,62138.457224033067,62138,279.65506111252142,6.5265467761567608E-2,6.1434389750031793E-2,null,66366.113765160102,298.6838907077215,-6.3708925011361939E-2,-6.370892501136205E-2]
["02W","NHS Bradford City CCG",null,null,34752,140352.578125,247.60499924019476,-0.12817689406758692,null,39801.510961862099,140252.546875,283.78458608195666,-7.1271401876860097E-4,null,-0.12686731834629472,-0.12748961224875432,6.0685695263947625E-2,6.1442200000000002E-2,36860.949281812711,0,6.0685695263947625E-2,6.1442200000000002E-2,36860.949281812711,36861,262.81875674494768,6.0687154696132506E-2,6.1443660473084583E-2,null,42504.495086393588,303.05685018522831,-0.13277407659878704,-0.13277407659878704]
["02X","NHS Doncaster CCG",null,null,87244,321430.5625,271.42409645629141,-8.0673613902104591E-2,null,94896.748011520016,322119.46875,294.60109436964922,2.1432506126419781E-3,null,-8.0642890002837753E-2,-7.8672477313599498E-2,6.3717136645434103E-2,6.1442200000000002E-2,92802.937869494257,0,6.3717136645434103E-2,6.1442200000000002E-2,92802.937869494257,92803,288.10118295589672,6.3717848791893905E-2,6.1442910623415781E-2,null,101341.33760487959,314.60792481168397,-8.4253255450108311E-2,-8.42532554501082E-2]
["02Y","NHS East Riding of Yorkshire CCG",null,null,84591,304863.65625,277.47157873955337,-3.6863308187397137E-2,null,87916.827250311471,305466.34375,287.81182951619843,1.9769083248997177E-3,null,-3.7829245598710926E-2,-3.5927122224359787E-2,6.3540573921579968E-2,6.1442200000000002E-2,89965.960688600375,0,6.3540573921579968E-2,6.1442200000000002E-2,89965.960688600375,89966,294.52017166784844,6.3541038644773007E-2,6.1442663806290598E-2,null,93887.399286244327,307.35759014775039,-4.1767045589246155E-2,-4.1767045589246155E-2]
["03A","NHS Greater Huddersfield CCG",null,null,52602,249965.9375,210.43667199655951,-8.0327332943189278E-2,null,57208.431181771834,251006.78125,227.91587899289806,4.1639423371433448E-3,null,-8.0520145136221966E-2,-7.6691484040404267E-2,6.5861984115010763E-2,6.1442200000000002E-2,56066.472088417795,0,6.5861984115010763E-2,6.1442200000000002E-2,56066.472088417795,56066,223.36448330516967,6.5853009391277917E-2,6.1433262491537244E-2,null,61093.547036339551,243.39401004266514,-8.229260339637956E-2,-8.229260339637956E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,42593,144023.375,295.73671634899546,5.3669831770201126E-2,null,40437.88107855383,144107.09375,280.60992714700302,5.8128585030026159E-4,null,5.329455609357181E-2,5.3906821315227393E-2,6.2059201331771785E-2,6.1442200000000002E-2,45236.287562324156,0,6.2059201331771785E-2,6.1442200000000002E-2,45236.287562324156,45236,313.90543534571833,6.2052449933087672E-2,6.1435452523528333E-2,null,43184.08211322705,299.66659509589238,4.7515607287724526E-2,4.7515607287724526E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,40055,163245.0625,245.36729862809787,-1.8436823093064381E-2,null,40870.466652991934,163361.4375,250.18429856184349,7.1288526720381107E-4,null,-1.9952467387162498E-2,-1.9253805940003477E-2,6.2198886506368511E-2,6.1442200000000002E-2,42546.376399012588,0,6.2198886506368511E-2,6.1442200000000002E-2,42546.376399012588,42546,260.44090117657055,6.2189489452003421E-2,6.1432809639884622E-2,null,43646.045264343782,267.17471352040337,-2.5203778662678866E-2,-2.5203778662678644E-2]
["03F","NHS Hull CCG",null,null,96647,299668.03125,322.51354806469703,-5.2263783456031776E-2,null,101888.81046263206,300221.8125,339.37844027449552,1.8479824080332996E-3,null,-5.1446380017897031E-2,-4.9693469615093577E-2,6.3403726512744285E-2,6.1442200000000002E-2,102774.7799562772,0,6.3403726512744285E-2,6.1442200000000002E-2,102774.7799562772,102775,342.33022292475835,6.3406003290324531E-2,6.1444472577896203E-2,null,108808.24217495536,362.42617173245981,-5.5448393011021779E-2,-5.5448393011021668E-2]
["03H","NHS North East Lincolnshire CCG",null,null,48469,169562.078125,285.84811259666793,-7.3042596312133168E-2,null,52226.083031349954,169500.15625,308.11819992850275,-3.6518704939647595E-4,null,-7.1938824688320469E-2,-7.227774061059189E-2,6.1054575054877214E-2,6.1442200000000002E-2,51428.254198334842,0,6.1054575054877214E-2,6.1442200000000002E-2,51428.254198334842,51429,303.41564950622279,6.1069962243908371E-2,6.1457592810286288E-2,null,55772.839672208844,329.04299857958893,-7.7884498937810798E-2,-7.788449893781102E-2]
["03J","NHS North Kirklees CCG",null,null,47124,194611.96875,242.14338050572752,-6.1488157603259763E-2,null,50247.625970561254,195498.4375,257.02315892197993,4.5550577166133532E-3,null,-6.2164647786371097E-2,-5.7892753628357663E-2,6.62771304838492E-2,6.1442200000000002E-2,50247.243496920906,0,6.62771304838492E-2,6.1442200000000002E-2,50247.243496920906,50247,257.01995700093511,6.6271963330786887E-2,6.1437056276893331E-2,null,53660.022435207153,274.47801180102607,-6.3604565937859459E-2,-6.360456593785957E-2]
["03K","NHS North Lincolnshire CCG",null,null,45472,177652.984375,255.95967419277983,-0.1177019899690307,null,51613.112885526069,178117.21875,289.77048512063669,2.6131526955948114E-3,null,-0.11898357882708188,-0.11668134839123045,6.4215910546148169E-2,6.1442200000000002E-2,48392.025884354451,0,6.4215910546148169E-2,6.1442200000000002E-2,48392.025884354451,48392,271.68625436444506,6.4215341308937468E-2,6.1441632246415967E-2,null,55118.24174560645,309.44926117990178,-0.12203295193360564,-0.12203295193360564]
["03L","NHS Rotherham CCG",null,null,73529,263993.09375,278.52622565055265,-7.0348650415461123E-2,null,79074.402979917242,264819.25,298.59763963502365,3.1294616016825927E-3,null,-7.0128926314190765E-2,-6.7218930494575613E-2,6.4763942607305669E-2,6.1442200000000002E-2,78291.027935972583,0,6.4763942607305669E-2,6.1442200000000002E-2,78291.027935972583,78291,295.63938422150204,6.476356267595107E-2,6.1441821253916951E-2,null,84444.471872938026,318.87588184370293,-7.2870037984215652E-2,-7.2870037984215652E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,31831,120626.71875,263.88017787311321,6.5320517134128675E-3,null,31592.130738540865,120801.65625,261.52067545465354,1.4502384033387994E-3,null,7.5610367479179708E-3,9.0222404571174142E-3,6.2981544241364595E-2,6.1442200000000002E-2,33835.765534746875,0,6.2981544241364595E-2,6.1442200000000002E-2,33835.765534746875,33836,280.09549744894332,6.2988910181898117E-2,6.1449555273633383E-2,null,33737.602751606471,279.28096185855458,2.9165453490569426E-3,2.9165453490569426E-3]
["03N","NHS Sheffield CCG",null,null,213273,604647.125,352.72308621330166,5.2370696291810237E-2,null,202619.7972979644,607792.6875,333.36991619854655,5.2023111827415036E-3,null,5.2577304113918588E-2,5.8053138793810133E-2,6.6964152626893814E-2,6.1442200000000002E-2,227554.64572319551,0,6.6964152626893814E-2,6.1442200000000002E-2,227554.64572319551,227555,374.39575151190019,6.6965813769206628E-2,6.1443852545258304E-2,null,216380.0310724302,356.00959919813153,5.1645102702795764E-2,5.1645102702795764E-2]
["03Q","NHS Vale of York CCG",null,null,85155,358916.4375,237.25578185590902,-2.8449694140064263E-2,null,87726.136756615408,360500,243.34573302805939,4.412064577008934E-3,null,-2.9308674149742697E-2,-2.502592133574888E-2,6.6125351531162613E-2,6.1442200000000002E-2,90785.904309636157,0,6.6125351531162613E-2,6.1442200000000002E-2,90785.904309636157,90786,251.83356449375864,6.6126475251012895E-2,6.1443318783704237E-2,null,93683.758696818157,259.87173008826119,-3.0931281335497607E-2,-3.0931281335497718E-2]
["03R","NHS Wakefield CCG",null,null,97896,375745.53125,260.53802868746698,-3.5089052574461377E-2,null,101524.4256683515,377694.125,268.80064832449142,5.185939919278848E-3,null,-3.5739435554202781E-2,-3.0738838200456864E-2,6.6946775476987241E-2,6.1442200000000002E-2,104449.82153209514,0,6.6946775476987241E-2,6.1442200000000002E-2,104449.82153209514,104450,276.54653087336214,6.6948598512707402E-2,6.144401363034202E-2,null,108419.11142781124,287.05532930333834,-3.6608964743766514E-2,-3.6608964743766514E-2]
["03T","NHS Lincolnshire East CCG",null,null,64097,251486.8125,254.87221124169284,-0.10175333306955947,null,71388.42762343488,252526.296875,282.69700426000389,4.1333554020850372E-3,null,-0.10213738929643135,-9.8426204024149699E-2,6.5829517851371033E-2,6.1442200000000002E-2,68316.474605719326,0,6.5829517851371033E-2,6.1442200000000002E-2,68316.474605719326,68316,270.53024118837129,6.582211335943966E-2,6.1434825987483288E-2,null,76236.529664744477,301.8954089461875,-0.10389415283690862,-0.1038941528369085]
["03V","NHS Corby CCG",null,null,18451,79913.375,230.88750787962593,-5.6228802010608203E-2,null,19672.873673518417,81145.171875,242.44047081228047,1.5414151573500678E-2,null,-6.210956740718454E-2,-4.765278211986268E-2,7.7803430957310127E-2,6.1442200000000002E-2,19886.551104593331,0,7.7803430957310127E-2,6.1442200000000002E-2,19886.551104593331,19887,245.07927632016001,7.7827760013007508E-2,6.1466159736684345E-2,null,21008.889918589779,258.90499007079438,-5.3400723357452162E-2,-5.3400723357452162E-2]
["03W","NHS East Leicestershire and Rutland CCG",null,null,87674,333199,263.12804060036194,-1.9985571529828383E-2,null,89605.523681457926,335015.1875,267.46704933028724,5.4507591559398438E-3,null,-2.1555855064520069E-2,-1.6222591682937271E-2,6.7227865790151053E-2,6.1442200000000002E-2,93568.135905285701,0,6.7227865790151053E-2,6.1442200000000002E-2,93568.135905285701,93568,279.29480062750889,6.7226315669411729E-2,6.1440658282789995E-2,null,95690.777786845778,285.63116347328514,-2.2183723823149704E-2,-2.2183723823149593E-2]
["04C","NHS Leicester City CCG",null,null,111581,409607.5625,272.40952124754773,-7.4703094045555862E-2,null,120725.52717790109,412727.875,292.50635707099042,7.6178097908043974E-3,null,-7.5746425728385747E-2,-6.8705637801113606E-2,6.9528064783533017E-2,6.1442200000000002E-2,119339.0109966114,0,6.9528064783533017E-2,6.1442200000000002E-2,119339.0109966114,119339,289.14693489021067,6.9527966230809923E-2,6.144210219235724E-2,null,128924.19038192471,312.37093056029886,-7.4347493310057411E-2,-7.43474933100573E-2]
["04D","NHS Lincolnshire West CCG",null,null,69076,238697.65625,289.38700565896318,-4.2293484925704616E-2,null,72211.192747727939,239817.171875,301.10935002338618,4.6900989418492411E-3,null,-4.3416991583020037E-2,-3.8930522627452668E-2,6.6420468939054178E-2,6.1442200000000002E-2,73664.0603124341,0,6.6420468939054178E-2,6.1442200000000002E-2,73664.0603124341,73664,307.16732844466998,6.6419595807516441E-2,6.1441330944419059E-2,null,77115.170081593969,321.55816649271782,-4.4753452244770453E-2,-4.4753452244770564E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,53864,195172.625,275.98132678699176,-6.1467513982878863E-2,null,57484.835004717796,196347.5,292.77090365152497,6.0196710476174697E-3,null,-6.2987655864727321E-2,-5.734714978547617E-2,6.7831732880059503E-2,6.1442200000000002E-2,57517.688459851524,0,6.7831732880059503E-2,6.1442200000000002E-2,57517.688459851524,57518,292.93981334114261,6.7837516708747936E-2,6.1447949220273745E-2,null,61388.721883986029,312.65344292127998,-6.3052654709134015E-2,-6.3052654709133904E-2]
["04F","NHS Milton Keynes CCG",null,null,76553,297252.1875,257.53553117249976,-2.8593219856288266E-2,null,79085.96990990841,300121.75,263.51295735783367,9.6536295464604294E-3,null,-3.2028056465563615E-2,-2.2683613911315015E-2,7.1688969783780143E-2,6.1442200000000002E-2,82041.005703857722,0,7.1688969783780143E-2,6.1442200000000002E-2,82041.005703857722,82041,273.35906178076061,7.1688895275168862E-2,6.1442126203790082E-2,null,84456.824331603377,281.40854280505624,-2.8604252536397867E-2,-2.8604252536398089E-2]
["04G","NHS Nene CCG",null,null,186509,691032.875,269.89888143888959,-2.9474616157068034E-2,null,192605.72621287996,695931.1875,276.75972807710957,7.0883928640876892E-3,null,-3.1653919812028253E-2,-2.4789902367256422E-2,6.8966119316121732E-2,6.1442200000000002E-2,199371.80194753053,0,6.8966119316121732E-2,6.1442200000000002E-2,199371.80194753053,199372,286.48234707831654,6.8967181208413608E-2,6.1443254418161786E-2,null,205685.88843953819,295.55492286302831,-3.0696750698063435E-2,-3.0696750698063546E-2]
["04H","NHS Newark & Sherwood CCG",null,null,32888,136000.96875,241.82180687591608,-4.0763267255290669E-2,null,34370.823022334931,136950.875,250.97191253677593,6.9845550272964463E-3,null,-4.3141912004008742E-2,-3.645868403508723E-2,6.8855901454194735E-2,6.1442200000000002E-2,35152.532887025554,0,6.8855901454194735E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AD73,G73,T73, $P$1))","v":6.1442200000000002E-2},35152.532887025554,35153,{"$f":"X73/K73*1000","v":256.68328150513827},{"$f":"X73/E73-1","v":6.88701045974216E-2},{"$f":"Y73/G73-1","v":6.145630462867202E-2},null,36705.000462620381,{"$f":"AC73/K73*1000","v":268.0158156172451},-4.2283079772765686E-2,-4.2283079772765686E-2]
["04K","NHS Nottingham City CCG",null,null,131341,381504.375,{"$f":"E74/F74*1000","v":344.27128129264571},7.3980670656328407E-3,null,130437.93659515983,383184.875,{"$f":"J74/K74*1000","v":340.40471089877917},{"$f":"K74/F74-1","v":4.4049298255097735E-3},null,{"$f":"E74/J74-1","v":6.9233186940316216E-3},{"$f":"G74/L74-1","v":1.1358745252548097E-2},{"$f":"(1+M74)*(1+R74)-1","v":6.6117778404834793E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":6.1442200000000002E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":140024.97513346942},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M74)*(1+V74)-1","v":6.6117778404834793E-2},6.1442200000000002E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":140024.97513346942},{"$f":"IF(ROUND(W74,0)/E74>$X$1,ROUND(W74,0),ROUNDUP(W74,0))","v":140025},365.42413110642741,6.611796773284806E-2,6.1442388497694234E-2,null,139296.18502173835,363.52213803255762,{"$f":"X74/AC74-1","v":5.2321244702280278E-3},5.2321244702280278E-3]
["04L","NHS Nottingham North and East CCG",null,null,45768,153479.546875,298.20260048901059,4.8142567469584119E-2,null,43722.754260607566,154496.78125,283.00106906342143,6.6278171633415983E-3,null,4.6777605253361498E-2,5.3715455831661485E-2,6.8477244831055106E-2,6.1442200000000002E-2,48902.066541427732,0,6.8477244831055106E-2,6.1442200000000002E-2,48902.066541427732,48902,316.52439361095105,6.8475790945638826E-2,6.1440755687224957E-2,null,46692.036275063147,302.22012327563067,4.7330634969910967E-2,4.7330634969910967E-2]
["04M","NHS Nottingham West CCG",null,null,28566,94623.328125,301.89172761143567,1.3579906335997372E-2,null,28193.248045452456,95121.6640625,296.3914511307118,5.2665230379731476E-3,null,1.3221320010613935E-2,1.855747343501557E-2,6.7032309799776923E-2,6.1442200000000002E-2,30480.844961740426,0,6.7032309799776923E-2,6.1442200000000002E-2,30480.844961740426,30481,320.44224941199894,6.7037737170062339E-2,6.1447598936661185E-2,null,30107.896510905364,316.51986755743542,1.2392213748957603E-2,1.2392213748957603E-2]
["04N","NHS Rushcliffe CCG",null,null,35211,128001.953125,275.0817400857531,2.7840787914661602E-2,null,34349.525542600248,128916.765625,266.44731099225669,7.1468636037657074E-3,null,2.5079661037278544E-2,3.2405765557706578E-2,6.90281826266812E-2,6.1442200000000002E-2,37641.551338468074,0,6.90281826266812E-2,6.1442200000000002E-2,37641.551338468074,37642,291.98684761837001,6.904092471102774E-2,6.1454851664625165E-2,null,36682.256637050472,284.54217307742414,2.6163694683389638E-2,2.6163694683389416E-2]
["04Q","NHS South West Lincolnshire CCG",null,null,33184,134597.28125,246.54286989916446,-5.0634647398554389E-2,null,35074.364319544678,135580.46875,258.69776556252452,7.3046609178817334E-3,null,-5.3895896795805975E-2,-4.6984927128883025E-2,6.9195675354930541E-2,6.1442200000000002E-2,35480.189290978014,0,6.9195675354930541E-2,6.1442200000000002E-2,35480.189290978014,35480,261.68961006782183,6.9189971070395373E-2,6.1436537081167142E-2,null,37456.320372032373,276.26634365086142,-5.2763334796443018E-2,-5.2763334796443018E-2]
["04V","NHS West Leicestershire CCG",null,null,99536,396364.25,251.12254700064395,-4.2543352287964575E-2,null,104195.24914822428,399689.625,260.69040232961834,8.3896945801746892E-3,null,-4.4716521974972223E-2,-3.6701985356855427E-2,7.0347375872508833E-2,6.1442200000000002E-2,106538.09640484604,0,7.0347375872508833E-2,6.1442200000000002E-2,106538.09640484604,106538,266.55182755869635,7.0346407330011296E-2,6.144123951567293E-2,null,111271.31479229291,278.39430356065139,-4.2538499712423183E-2,-4.2538499712423294E-2]
["04Y","NHS Cannock Chase CCG",null,null,37633,133391.125,282.12521635153763,1.6774018173222327E-2,null,36999.841498228612,133519.90625,277.11105060956862,9.654409167025868E-4,null,1.7112465246687636E-2,1.809442723752519E-2,6.2466959730594906E-2,6.1442200000000002E-2,39983.819095541476,0,6.2466959730594906E-2,6.1442200000000002E-2,39983.819095541476,39984,299.46096520720107,6.2471766800414441E-2,6.1447002433353992E-2,null,39512.559778590454,295.93010426930596,1.1931401661934071E-2,1.1931401661934071E-2]
["05A","NHS Coventry and Rugby CCG",null,null,155658,521674.40625,298.38151562567674,2.6630098290966187E-2,null,151794.13294284715,528344.125,287.30163876213658,1.278521366985319E-2,null,2.5454653498417246E-2,3.8565310352139726E-2,7.5012965325199188E-2,6.1442200000000002E-2,167334.36815658986,0,7.5012965325199188E-2,6.1442200000000002E-2,167334.36815658986,167334,316.71403557293269,7.5010600161893315E-2,6.1439864694079471E-2,null,162102.71474354024,306.81275152541963,3.2271422873676681E-2,3.2271422873676459E-2]
["05C","NHS Dudley CCG",null,null,86442,320331.8125,269.85143724992969,-4.7162834234262818E-2,null,90572.818067642482,321186.375,281.99458357361044,2.6677415937264026E-3,null,-4.5607701689898472E-2,-4.306162965896454E-2,6.4273853506276568E-2,6.1442200000000002E-2,91997.960444789554,0,6.4273853506276568E-2,6.1442200000000002E-2,91997.960444789554,91998,286.43182638117821,6.4274311098771353E-2,6.1442656375004567E-2,null,96723.762678401108,301.14528575006057,-4.8858342019984291E-2,-4.8858342019984291E-2]
["05D","NHS East Staffordshire CCG",null,null,32081,142623.875,224.93428957809482,-6.897853242619667E-2,null,34523.382807232359,143146.21875,241.17565317967825,3.662386469306167E-3,null,-7.0745755735173832E-2,-6.7342467564433073E-2,6.5329611551230737E-2,6.1442200000000002E-2,34176.839268175034,0,6.5329611551230737E-2,6.1442200000000002E-2,34176.839268175034,34177,238.75587003586148,6.5334621738723841E-2,6.144719190520731E-2,null,36867.92082596456,257.55427665437065,-7.2988136181236896E-2,-7.2988136181236896E-2]
["05F","NHS Herefordshire CCG",null,null,48890,188340.4375,259.58312855676576,-2.7442243148233292E-2,null,50333.208945918042,189233.078125,265.98525714764247,4.7395059544768081E-3,null,-2.8673096274643206E-2,-2.4069486630693304E-2,6.6472911627233122E-2,6.1442200000000002E-2,52139.860649455426,0,6.6472911627233122E-2,6.1442200000000002E-2,52139.860649455426,52140,275.53322345450806,6.6475761914501996E-2,6.1445036842039391E-2,null,53751.417486993436,284.04874041887831,-2.9979069619575305E-2,-2.9979069619575416E-2]
["05G","NHS North Staffordshire CCG",null,null,74553,218799.09375,340.73724311300992,5.0948212226640255E-2,null,70918.364173807771,219545.28125,323.02385990729545,3.4103774709990375E-3,null,5.1250982288373326E-2,5.4836144954734989E-2,6.5062118565647697E-2,6.1442200000000002E-2,79403.576125424734,0,6.5062118565647697E-2,6.1442200000000002E-2,79403.576125424734,79404,361.67481964497927,6.5067804112510563E-2,6.144786622290388E-2,null,75734.543456127576,344.96092571394121,4.8451556930532158E-2,4.8451556930531936E-2]
["05H","NHS Warwickshire North CCG",null,null,56861,192349.4375,295.61302980155585,-1.6467699624131527E-2,null,57791.187008860325,193056.65625,299.34832671101094,3.6767393718009078E-3,null,-1.6095655012549059E-2,-1.2478095169247805E-2,6.5344846327631156E-2,6.1442200000000002E-2,60576.573307035433,0,6.5344846327631156E-2,6.1442200000000002E-2,60576.573307035433,60577,313.77835489678949,6.5352350468686815E-2,6.1449676651357255E-2,null,61715.878741605324,319.67754927696421,-1.8453577342285477E-2,-1.8453577342285477E-2]
["05J","NHS Redditch and Bromsgrove CCG",null,null,50201,178487.765625,281.25737259477779,1.5077663207623271E-2,null,49515.200630103987,179143.15625,276.40017998233742,3.671907834719379E-3,null,1.3850279533736964E-2,1.7573044318389242E-2,6.5339717930281926E-2,6.1442200000000002E-2,53481.119179818081,0,6.5339717930281926E-2,6.1442200000000002E-2,53481.119179818081,53481,298.53777905624014,6.533734387761192E-2,6.1439834632740942E-2,null,52877.85692107764,295.17095728337455,1.1406345000376517E-2,1.1406345000376517E-2]
["05L","NHS Sandwell and West Birmingham CCG",null,null,176107,575628.9375,305.93840671882481,-3.055337059421348E-2,null,181854.31053074048,579789.375,313.65581773681254,7.2276378565487853E-3,null,-3.1603927968311463E-2,-2.4604711857961981E-2,6.9113919827258563E-2,6.1442200000000002E-2,188278.44507901903,0,6.9113919827258563E-2,6.1442200000000002E-2,188278.44507901903,188278,324.73516783573348,6.9111392505692537E-2,6.1439690813922532E-2,null,194204.32696135325,334.95668485017211,-3.0515936766602469E-2,-3.0515936766602469E-2]
["05N","NHS Shropshire CCG",null,null,81180,311223.875,260.84117100591976,-1.7735890362819973E-2,null,82886.358166717415,312527.375,265.21311346475625,4.1883033555829563E-3,null,-2.058671902661291E-2,-1.648463909540987E-2,6.5887841928017554E-2,6.1442200000000002E-2,86528.775007716467,0,6.5887841928017554E-2,6.1442200000000002E-2,86528.775007716467,86529,276.86854631534283,6.5890613451589086E-2,6.1444959964005452E-2,null,88515.30301957851,283.22415922630302,-2.2440221654544512E-2,-2.244022165454429E-2]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,58014,218123.328125,265.96880076373083,1.1068949276087814E-2,null,57414.447089455949,218447.40625,262.82961228547867,1.4857563736341284E-3,null,1.0442544358389538E-2,1.1943815808861169E-2,6.3019244513894401E-2,6.1442200000000002E-2,61669.998451229068,0,6.3019244513894401E-2,6.1442200000000002E-2,61669.998451229068,61670,282.31051610391916,6.301927121039741E-2,6.144222665689747E-2,null,61313.553813073959,280.67879067835787,5.8134974203702949E-3,5.8134974203702949E-3]
["05R","NHS South Warwickshire CCG",null,null,79564,288329.125,275.94853624308678,6.8921441096978286E-2,null,74413.130307912681,289400.875,257.12821465350675,3.7171062756840012E-3,null,6.9219903406477323E-2,7.3194307419515825E-2,6.5387693462895857E-2,6.1442200000000002E-2,84766.506442681843,0,6.5387693462895857E-2,6.1442200000000002E-2,84766.506442681843,84767,292.90512684178992,6.5393896737217849E-2,6.1448380301484473E-2,null,79466.644735335067,274.59020203492838,6.6699119892602132E-2,6.6699119892602132E-2]
["05T","NHS South Worcestershire CCG",null,null,84843,313593.1875,270.55115793929673,-1.5427263938779912E-2,null,86404.171515303053,315466.28125,273.89352412858881,5.9730052330935202E-3,null,-1.806824239992344E-2,-1.220315887323753E-2,6.7782199815226374E-2,6.1442200000000002E-2,90593.845178923249,0,6.7782199815226374E-2,6.1442200000000002E-2,90593.845178923249,90594,287.17490706465162,6.7784024610162197E-2,6.1444013960142652E-2,null,92272.016686380783,292.49407043048529,-1.8185542558196377E-2,-1.8185542558196377E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,47372,149500.5,316.86850545650344,7.2734332946289504E-2,null,44176.764524589278,150004.234375,294.50344991029044,3.3694494332794367E-3,null,7.2328417660198152E-2,7.5941574039372739E-2,6.5018675819249028E-2,6.1442200000000002E-2,50452.064710909464,0,6.5018675819249028E-2,6.1442200000000002E-2,50452.064710909464,50452,336.33717214857791,6.5017309803259371E-2,6.1440838571275913E-2,null,47176.879100579841,314.50364916126949,6.9422161064060406E-2,6.9422161064060406E-2]
["05W","NHS Stoke on Trent CCG",null,null,101370,292240,346.87243361620585,9.2748856459246021E-3,null,100396.97225013803,293148.125,342.47864368956147,3.1074630440732776E-3,null,9.6918037272846203E-3,1.2829383693270913E-2,6.4740592409920028E-2,6.1442200000000002E-2,107932.7538525936,0,6.4740592409920028E-2,6.1442200000000002E-2,107932.7538525936,107933,368.18587872598533,6.4743020617539671E-2,6.1444620685429108E-2,null,107215.09084878069,365.73691490873659,6.6959711131697741E-3,6.6959711131697741E-3]
["05X","NHS Telford and Wrekin CCG",null,null,52714,187726.609375,280.80196076358715,1.4751488106334643E-2,null,52086.42270982379,188812.21875,275.86362288761455,5.7829275168519434E-3,null,1.2048769286239436E-2,1.7901373962541101E-2,6.758044330592794E-2,6.1442200000000002E-2,56276.435488428688,0,6.758044330592794E-2,6.1442200000000002E-2,56276.435488428688,56276,298.05274453404519,6.757218196304593E-2,6.1433986157175768E-2,null,55623.694795378389,294.59796174011319,1.1727110308317856E-2,1.1727110308318078E-2]
["05Y","NHS Walsall CCG",null,null,79622,287643.6875,276.80774326048783,-4.4592991808373839E-2,null,83312.805483069329,289358.9375,287.92200511542632,5.9631066994996207E-3,null,-4.4300578544547609E-2,-3.8601640921758773E-2,6.7771693093951813E-2,6.1442200000000002E-2,85018.11774752663,0,6.7771693093951813E-2,6.1442200000000002E-2,85018.11774752663,85018,293.81501305796024,6.7770214262389716E-2,6.1440729934595373E-2,null,88970.711053707011,307.47524794773966,-4.4427104233447867E-2,-4.4427104233447756E-2]
["06A","NHS Wolverhampton CCG",null,null,93595,282238.0625,331.61721410272219,3.8123655528598865E-2,null,90130.621418231996,283758.125,317.63186135456738,5.3857459427535392E-3,null,3.8437309398903219E-2,4.4030068924802102E-2,6.7158858022117407E-2,6.1442200000000002E-2,99880.733316580081,0,6.7158858022117407E-2,6.1442200000000002E-2,99880.733316580081,99881,351.99344512161548,6.7161707356162115E-2,6.1445034070461535E-2,null,96251.535748873299,339.20274793496503,3.7708117827815357E-2,3.7708117827815357E-2]
["06D","NHS Wyre Forest CCG",null,null,29609,116725.796875,253.66286453120435,-6.8551437777773949E-2,null,31805.491162819617,117143.3125,271.50923500493997,3.5768924794501444E-3,null,-6.9060123975928422E-2,-6.5730252134557854E-2,6.523886462255124E-2,6.1442200000000002E-2,31540.657542609119,0,6.523886462255124E-2,6.1442200000000002E-2,31540.657542609119,31541,269.25139239169118,6.5250430612313837E-2,6.1453724766910911E-2,null,33965.452822777814,289.94786042760921,-7.1379964678460972E-2,-7.1379964678460861E-2]
["06F","NHS Bedfordshire CCG",null,null,129385,486320.96875,266.04857350190088,1.786813719849123E-3,null,129392.63218606618,492199.875,262.88635726708827,1.208853129469345E-2,null,-5.8984703666942195E-5,1.2028833552590434E-2,7.4273477252208453E-2,6.1442200000000002E-2,138994.87385427699,0,7.4273477252208453E-2,6.1442200000000002E-2,138994.87385427699,138995,282.3954394543477,7.4274452216253728E-2,6.1443163318934513E-2,null,138179.89232213004,280.73938930222209,5.8988877771719572E-3,5.8988877771719572E-3]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,250153,973472.4375,256.96978195132516,-1.3284260793859026E-2,null,253906.01210706792,978624.0625,259.45204275729515,5.292009102209505E-3,null,-1.4781107685962636E-2,-9.5673203401679396E-3,6.7059361783869287E-2,6.1442200000000002E-2,266928.10052832024,0,6.7059361783869287E-2,6.1442200000000002E-2,266928.10052832024,266928,272.75846796378971,6.7058959916530991E-2,6.1441800248152267E-2,null,271149.17457158148,277.07184501360194,-1.556772052967148E-2,-1.5567720529671591E-2]
["06K","NHS East and North Hertfordshire CCG",null,null,164018,603318.875,271.85955354040595,1.6930827538874649E-2,null,160937.70828895931,608245.0625,264.59353015949773,8.1651473277708497E-3,null,1.9139651880155428E-2,2.7461077285329871E-2,7.0109031942913402E-2,6.1442200000000002E-2,175517.14320121278,0,7.0109031942913402E-2,6.1442200000000002E-2,175517.14320121278,175517,288.56296716753042,7.0108158860612946E-2,6.1441333988808466E-2,null,171867.24488269232,282.56249903005556,2.1235897042503948E-2,2.1235897042503948E-2]
["06L","NHS Ipswich and East Suffolk CCG",null,null,104931,409731.90625,256.09672666296046,-3.5528134854412308E-5,null,105091.98254427945,411776.53125,255.21605669283625,4.9901532412086613E-3,null,-1.5318251724066867E-3,3.4506840264527661E-3,6.6738959234685868E-2,6.1442200000000002E-2,111933.98573145483,0,6.6738959234685868E-2,6.1442200000000002E-2,111933.98573145483,111934,271.83190761311755,6.6739095214950694E-2,6.1442335305072371E-2,null,112228.94678427819,272.54818637573385,-2.6280811923248271E-3,-2.6280811923248271E-3]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,63239,240583.375,262.85689940129902,-6.3692722371156862E-2,null,67573.453302936658,241371.125,279.95665721380993,3.2743326507909121E-3,null,-6.4144321343249877E-2,-6.1080018538196112E-2,6.4917714852387398E-2,6.1442200000000002E-2,67344.331369550127,0,6.4917714852387398E-2,6.1442200000000002E-2,67344.331369550127,67344,279.00603272243109,6.4912474896819949E-2,6.1436977145794769E-2,null,72162.474350218588,298.96896055905023,-6.6772576655750315E-2,-6.6772576655750204E-2]
["06N","NHS Herts Valleys CCG",null,null,190789,651355.75,292.9105945560471,9.6140083326503589E-3,null,188371.74062530877,656279.25,287.02985905056232,7.5588493691811642E-3,null,1.2832388587943333E-2,2.0488236049507558E-2,6.946548170389244E-2,6.1442200000000002E-2,204042.24978880392,0,6.946548170389244E-2,6.1442200000000002E-2,204042.24978880392,204042,310.90728527528489,6.9464172462772922E-2,6.1440900580993496E-2,null,201164.36613413569,306.52251481992715,1.4304888689607775E-2,1.4304888689607775E-2]
["06P","NHS Luton CCG",null,null,67342,236174.59375,285.13651248738518,-4.5845620823331656E-2,null,70442.291198959312,238103.296875,295.84760951857072,8.1664293113661302E-3,null,-4.4011788177115929E-2,-3.6204778022765116E-2,7.0110392694401114E-2,6.1442200000000002E-2,72063.374064826363,0,7.0110392694401114E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AD105,G105,T105, $P$1))","v":6.1442200000000002E-2},72063.374064826363,72063,{"$f":"X105/K105*1000","v":302.65435609584102},{"$f":"X105/E105-1","v":7.0104837991149749E-2},{"$f":"Y105/G105-1","v":6.1436690291394536E-2},null,75226.13960584157,{"$f":"AC105/K105*1000","v":315.93909279355319},-4.2048410597902652E-2,-4.2048410597902541E-2]
["06Q","NHS Mid Essex CCG",null,null,104922,393605.25,266.56656637582961,-8.1158499331711598E-3,null,105597.26922236585,395722.8125,266.84655492881359,5.3799142668955469E-3,null,-6.3947602749448995E-3,-1.0492492700858724E-3,6.7152668035265206E-2,6.1442200000000002E-2,111967.79223559609,0,6.7152668035265206E-2,6.1442200000000002E-2,111967.79223559609,111968,282.94552768549323,6.7154648214864388E-2,6.1444169583409369E-2,null,112768.54828700815,284.96853030682468,-7.0990386873710509E-3,-7.0990386873711619E-3]
["06T","NHS North East Essex CCG",null,null,97505,355431.3125,274.32867215377939,-2.2031747279416924E-2,null,99739.996894635726,359002.8125,277.82511284542016,1.0048354982792995E-2,null,-2.2408231042926108E-2,-1.2585041920188722E-2,7.210794801931697E-2,6.1442200000000002E-2,104535.88547162351,0,7.210794801931697E-2,6.1442200000000002E-2,104535.88547162351,104536,291.1843483120345,7.2109122609097076E-2,6.1443362904503029E-2,null,106513.49924848725,296.69265961109221,-1.8565714791454746E-2,-1.8565714791454746E-2]
["06V","NHS North Norfolk CCG",null,null,50366,174474.546875,288.67247917877711,-2.1377842594600183E-2,null,51511.029211059649,175179.875,294.04650055298674,4.042584649927905E-3,null,-2.2228816402950158E-2,-1.8276093624998713E-2,6.5733169944505843E-2,6.1442200000000002E-2,53676.716837424981,0,6.5733169944505843E-2,6.1442200000000002E-2,53676.716837424981,53677,306.41076778939362,6.5738792042250749E-2,6.1447799461447961E-2,null,55009.225405902245,314.01566764391316,-2.4218217872947978E-2,-2.4218217872948089E-2]
["06W","NHS Norwich CCG",null,null,57868,237093.515625,244.07247008613754,-4.2779498957881468E-2,null,60484.158608694743,238141.71875,253.98388374021403,4.4210535333994994E-3,null,-4.3253616630762992E-2,-3.9023789652001373E-2,6.6134892788809463E-2,6.1442200000000002E-2,61695.093975902826,0,6.6134892788809463E-2,6.1442200000000002E-2,61695.093975902826,61695,259.06842498590976,6.613326881869086E-2,6.1440583177938324E-2,null,64591.734340219118,271.23233459160173,-4.4846827071732931E-2,-4.4846827071732931E-2]
["06Y","NHS South Norfolk CCG",null,null,59403,230298.28125,257.93939788684378,-1.5285276696404781E-2,null,60539.398701930309,232384.46875,260.51396217472177,9.058632520732246E-3,null,-1.8771225454772722E-2,-9.8826345673990179E-3,7.1057414831797727E-2,6.1442200000000002E-2,63624.023613253281,0,7.1057414831797727E-2,6.1442200000000002E-2,63624.023613253281,63624,273.78766034681479,7.1057017322357474E-2,6.1441806059125303E-2,null,64650.725876338271,278.20588107327319,-1.5881119081356587E-2,-1.5881119081356698E-2]
["07G","NHS Thurrock CCG",null,null,47937,178554.9375,268.47199338858945,-2.621435725314436E-2,null,49223.776090673491,180604.5625,272.5500142925431,1.1478960081963585E-2,null,-2.6141352672805152E-2,-1.4962468134661289E-2,7.3626452643111628E-2,6.1442200000000002E-2,51466.431260352845,0,7.3626452643111628E-2,6.1442200000000002E-2,51466.431260352845,51466,284.96511543001577,7.3617456244654544E-2,6.1433305698870289E-2,null,52566.641276120165,291.05932069750543,-2.0938017902622952E-2,-2.0938017902622952E-2]
["07H","NHS West Essex CCG",null,null,91640,316014.28125,289.98689438185005,3.2339409802612185E-2,null,88659.312802245622,318751.09375,278.1459092710819,8.6604076536493935E-3,null,3.3619561256952091E-2,4.2571128016223536E-2,7.0634722152786544E-2,6.1442200000000002E-2,98112.965938081354,0,7.0634722152786544E-2,6.1442200000000002E-2,98112.965938081354,98113,307.8044340043931,7.0635093845482277E-2,6.1442568501324013E-2,null,94680.308216866179,297.03524183394643,3.6255604230514438E-2,3.6255604230514216E-2]
["07J","NHS West Norfolk CCG",null,null,43243,176762.8125,244.63856050038805,-0.13774732404028933,null,50214.845450509529,177701.8125,282.57925309855534,5.3122033233092836E-3,null,-0.13884032476771835,-0.13426566947904939,6.7080796782340801E-2,6.1442200000000002E-2,46143.774895258764,0,6.7080796782340801E-2,6.1442200000000002E-2,46143.774895258764,46144,259.67095861782502,6.7086002358763164E-2,6.1447378069464653E-2,null,53625.015737727677,301.76966111545812,-0.13950608004137954,-0.13950608004137965]
["07K","NHS West Suffolk CCG",null,null,67777,252258.15625,268.68110433991171,-1.798090084069881E-2,null,69121.809620521584,253729.046875,272.42371526573601,5.8308942191040991E-3,null,-1.9455648338846832E-2,-1.3738197947170461E-2,6.763135718789326E-2,6.1442200000000002E-2,72360.850496123836,0,6.763135718789326E-2,6.1442200000000002E-2,72360.850496123836,72361,285.19005171547724,6.7633563008100195E-2,6.1444393032864086E-2,null,73815.982016192283,290.92444450224036,-1.9710934901240207E-2,-1.9710934901240207E-2]
["07L","NHS Barking and Dagenham CCG",null,null,74429,227890.296875,326.60012743247694,-4.3140891111513424E-2,null,77906.260127219692,231530.3125,336.48406243661805,1.5972666124510759E-2,null,-4.4633898759116164E-2,-2.937415499731999E-2,7.8396261871066297E-2,6.1442200000000002E-2,80263.95537480159,0,7.8396261871066297E-2,6.1442200000000002E-2,80263.95537480159,80264,346.66735052240733,7.8396861438417842E-2,6.1442790141223114E-2,null,83196.998574995538,359.33523207677416,-3.5253658488072381E-2,-3.5253658488072381E-2]
["07M","NHS Barnet CCG",null,null,142236,428645.75,331.82645576212991,3.6679719722437332E-2,null,137146.93143726466,433326.53125,316.49788680522818,1.0919929218941249E-2,null,3.7106689223034062E-2,4.8431820861839947E-2,7.3033073693997475E-2,6.1442200000000002E-2,152623.93226993943,0,7.3033073693997475E-2,6.1442200000000002E-2,152623.93226993943,152624,352.21475952495121,7.3033549874855774E-2,6.1442671037166052E-2,null,146460.7984097609,337.99176336438757,4.2080895756118952E-2,4.2080895756118952E-2]
["07N","NHS Bexley CCG",null,null,82736,243943.6875,339.16024164388347,5.329569853300109E-2,null,78243.164716922358,246476.640625,317.44657229390276,1.0383351793023854E-2,null,5.7421441212563096E-2,6.8401020030159465E-2,7.2463527770561198E-2,6.1442200000000002E-2,88731.342433625148,0,7.2463527770561198E-2,6.1442200000000002E-2,88731.342433625148,88731,359.99760372829451,7.2459388899632549E-2,6.1438103662781796E-2,null,83556.782893016061,339.00487559850706,6.192456109289024E-2,6.1924561092890462E-2]
["07P","NHS Brent CCG",null,null,125466,383764.34375,326.93501114249887,-1.4460173326145243E-2,null,127087.90884753867,385367,329.78409891749595,4.1761468362053744E-3,null,-1.276210193594729E-2,-8.6392515113649093E-3,6.587493848534498E-2,6.1442200000000002E-2,133731.06503200228,0,6.587493848534498E-2,6.1442200000000002E-2,133731.06503200228,133731,347.02244873069048,6.587442016163747E-2,6.1441683831886307E-2,null,135718.6515438137,352.18026334329016,-1.4645382349470437E-2,-1.4645382349470437E-2]
["07Q","NHS Bromley CCG",null,null,122835,353043.375,347.93175201205798,7.2929482928473677E-2,null,114147.01712182917,356784.1875,319.93294860308004,1.0595900574539963E-2,null,7.6112219988176744E-2,8.7514598078218597E-2,7.2689136016821143E-2,6.1442200000000002E-2,131763.77002262624,0,7.2689136016821143E-2,6.1442200000000002E-2,131763.77002262624,131764,369.31008888951953,7.2691008263117141E-2,6.1444052616159706E-2,null,121898.92320998169,341.66010569059114,8.0928334149636738E-2,8.0928334149636738E-2]
["07R","NHS Camden CCG",null,null,106916,287746.65625,371.56296234111318,-7.7595986482126289E-3,null,107797.6118752827,290829.90625,370.65518214835481,1.0715154921978387E-2,null,-8.1783989454486949E-3,2.4491231648153811E-3,7.2815717613725628E-2,6.1442200000000002E-2,114701.16526438908,0,7.2815717613725628E-2,6.1442200000000002E-2,114701.16526438908,114701,394.39203993485455,7.2814171873246236E-2,6.1440670646777606E-2,null,115118.31972078366,395.82696705828772,-3.6251373525592046E-3,-3.6251373525590935E-3]
["07T","NHS City and Hackney CCG",null,null,115839,323519.0625,358.05927200966715,-1.0745596062092799E-3,null,116029.6464308962,327826.5,353.93614131528784,1.3314323634329828E-2,null,-1.6430837872952742E-3,1.1649363297732362E-2,7.5574584969935188E-2,6.1442200000000002E-2,124593.48434833232,0,7.5574584969935188E-2,6.1442200000000002E-2,124593.48434833232,124593,380.05774395907594,7.5570403750032433E-2,6.1438073718741215E-2,null,123909.40487972071,377.9725094820605,5.5168945484231902E-3,5.5168945484231902E-3]
["07V","NHS Croydon CCG",null,null,143113,415648.125,344.31287281760262,-8.9585221461898623E-3,null,144315.76507821257,418991.6875,344.43586682901093,8.0442140813217211E-3,null,-8.3342597917887007E-3,-3.5708828044134222E-4,6.9980668291749204E-2,6.1442200000000002E-2,153128.14338123711,0,6.9980668291749204E-2,6.1442200000000002E-2,153128.14338123711,153128,365.46787100639079,6.9979666417446351E-2,6.1441206120675274E-2,null,154116.47898326514,367.82705619491588,-6.4138435408486183E-3,-6.4138435408485073E-3]
["07W","NHS Ealing CCG",null,null,135810,438184.875,309.93767185597176,1.127626555611938E-3,null,135264.28867530217,438781.71875,308.27238896971977,1.3620820435666925E-3,null,4.0344079730296745E-3,5.4019852112527911E-3,6.2887971360904071E-2,6.1442200000000002E-2,144350.8153905244,0,6.2887971360904071E-2,6.1442200000000002E-2,144350.8153905244,144351,328.98134500960225,6.2889330682571298E-2,6.1443557472678156E-2,null,144450.30237351882,329.20765884464919,-6.8745009104964616E-4,-6.8745009104942412E-4]
["07X","NHS Enfield CCG",null,null,126692,343347.5625,368.99053273459606,6.018081816933929E-2,null,119269.95292927536,346657,344.05753505417562,9.6387388799359375E-3,null,6.2228976271381242E-2,7.2467524004363071E-2,7.1673164201944806E-2,6.1442200000000002E-2,135772.41651907278,0,7.1673164201944806E-2,6.1442200000000002E-2,135772.41651907278,135772,391.66092131415201,7.166987655100554E-2,6.1438943735345308E-2,null,127369.76576327452,367.42303130551102,6.5967258292219944E-2,6.5967258292219721E-2]
["07Y","NHS Hounslow CCG",null,null,91677,318917.875,287.46272061420206,-1.7219188932160456E-4,null,91589.826415894218,320845.8125,285.46368020899206,6.0452475421768348E-3,null,9.5178239240167883E-4,7.0027836947470501E-3,6.7858880850712788E-2,6.1442200000000002E-2,97898.098619750803,0,6.7858880850712788E-2,6.1442200000000002E-2,97898.098619750803,97898,305.12475521244335,6.7857805120150161E-2,6.1441130733418392E-2,null,97809.837686520972,304.84997427392312,9.0136447993693913E-4,9.0136447993693913E-4]
["08A","NHS Greenwich CCG",null,null,114827,300540.5,382.06830693367448,1.9352482734473098E-2,null,112672.82498741256,304522.375,369.99850992037142,1.324904630157997E-2,null,1.9118851531663372E-2,3.2621204382419444E-2,7.5505296854251114E-2,6.1442200000000002E-2,123497.04672188309,0,7.5505296854251114E-2,6.1442200000000002E-2,123497.04672188309,123497,405.54327083518905,7.5504889964903787E-2,6.1441798431058459E-2,null,120324.61633520621,395.12569917138671,2.6365209060430272E-2,2.6365209060430272E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,72114,239545.84375,301.04467216413559,1.2026651992178561E-3,null,71769.168221046406,239128.890625,300.12755060029212,-1.7405984527752993E-3,null,4.8047342264232462E-3,3.0557726606874613E-3,5.9594655348969683E-2,6.1442200000000002E-2,76411.608975835596,0,5.9594655348969683E-2,6.1442200000000002E-2,76411.608975835596,76412,319.54315432269823,5.9600077654824224E-2,6.1447631760368493E-2,null,76643.126963924296,320.50969150404927,-3.015625445880965E-3,-3.015625445880854E-3]
["08D","NHS Haringey CCG",null,null,117825,321680.5625,366.27951370235496,8.5297386564489042E-3,null,116787.65076791405,324594.0625,359.79601681073279,9.0571216904036245E-3,null,8.8823537871089986E-3,1.8019924036659862E-2,7.1055811172729966E-2,6.1442200000000002E-2,126197.15095142691,0,7.1055811172729966E-2,6.1442200000000002E-2,126197.15095142691,126197,388.78406779236758,7.1054530023339613E-2,6.1440930349984546E-2,null,124718.88650088609,384.23033847356987,1.1851561063314975E-2,1.1851561063314975E-2]
["08E","NHS Harrow CCG",null,null,82152,268365.625,306.11968280214722,-4.8524629385913176E-3,null,82241.597088520488,269424.5,305.249140625743,3.9456431873492459E-3,null,-1.0894376044771059E-3,2.8519070508099542E-3,6.5630272185195127E-2,6.1442200000000002E-2,87543.658120558146,0,6.5630272185195127E-2,6.1442200000000002E-2,87543.658120558146,87544,324.92961850165818,6.5634433732593145E-2,6.1446345191950025E-2,null,87826.755187653762,325.9790968811439,-3.2194652648799282E-3,-3.2194652648798172E-3]
["08F","NHS Havering CCG",null,null,88407,281514.65625,314.0404879008853,-2.7268184513666416E-2,null,90695.225570848721,284984.5,318.24616977712373,1.2325623810216735E-2,null,-2.5229834938347628E-2,-1.3215184582374695E-2,7.4525137253488971E-2,6.1442200000000002E-2,94995.543809169205,0,7.4525137253488971E-2,6.1442200000000002E-2,94995.543809169205,94996,333.33742712322947,7.4530297374642229E-2,6.1447297293826919E-2,null,96854.483070487564,339.85877502280846,-1.9188405240209927E-2,-1.9188405240209927E-2]
["08G","NHS Hillingdon CCG",null,null,91974,316898.25,290.23195931186115,-1.0816123094030794E-2,null,92836.355663689275,320584.9375,289.58427176164281,1.1633663171065178E-2,null,-9.2889865993153187E-3,2.236611630452856E-3,7.3790661030354476E-2,6.1442200000000002E-2,98760.822257605818,0,7.3790661030354476E-2,6.1442200000000002E-2,98760.822257605818,98761,308.06500383381234,7.3792593559049324E-2,6.1444110304851529E-2,null,99141.020724740796,309.25040177454002,-3.8331330660383856E-3,-3.8331330660384966E-3]
["08H","NHS Islington CCG",null,null,105836,255947.1875,413.50718104687121,8.100019010335302E-3,null,104895.13326009701,259082.28125,404.87189148562049,1.2248986912583248E-2,null,8.9695938282476906E-3,2.1328449178244391E-2,7.4443791616263688E-2,6.1442200000000002E-2,113714.83312949889,0,7.4443791616263688E-2,6.1442200000000002E-2,113714.83312949889,113715,438.91461604922085,7.4445368305680493E-2,6.1443757610269101E-2,null,112018.72915107552,432.36738772955169,1.5142743198209185E-2,1.5142743198209185E-2]
["08J","NHS Kingston CCG",null,null,54341,212189.8125,256.09617803870765,1.9736836683317271E-3,null,54220.994866139248,214617.5625,252.64006465518983,1.1441406971411494E-2,null,2.2132595345589756E-3,1.3679989309038687E-2,7.3586592186830391E-2,6.1442200000000002E-2,58339.769006024551,0,7.3586592186830391E-2,6.1442200000000002E-2,58339.769006024551,58340,271.83236693409003,7.3590843009881945E-2,6.1446402737818095E-2,null,57903.229153171975,269.79725460805184,7.5431172529709656E-3,7.5431172529709656E-3]
["08K","NHS Lambeth CCG",null,null,166707,416706.75,400.05831439015566,4.3842053785443813E-2,null,159432.54690690138,419431.375,380.11592935054369,6.5384709990898848E-3,null,4.5627152261115356E-2,5.2463955072035606E-2,6.8382409041910286E-2,6.1442200000000002E-2,178106.82626414974,0,6.8382409041910286E-2,6.1442200000000002E-2,178106.82626414974,178107,424.63919157216122,6.8383451204808487E-2,6.1443235393010998E-2,null,170259.86558924758,405.93020870040442,4.6089161315818528E-2,4.6089161315818528E-2]
["08L","NHS Lewisham CCG",null,null,125608,334478.84375,375.53346750350335,4.2201354358636145E-2,null,120418.48589216448,338397.0625,355.84967848875601,1.1714399350556848E-2,null,4.3095659851451362E-2,5.5314898971783988E-2,7.3876357818333682E-2,6.1442200000000002E-2,134887.46155284526,0,7.3876357818333682E-2,6.1442200000000002E-2,134887.46155284526,134887,398.60570598185967,7.3872683268581651E-2,6.1438567996981774E-2,null,128596.29743249831,380.01599801859481,4.8918224654203257E-2,4.8918224654203257E-2]
["08M","NHS Newham CCG",null,null,130571,405949.8125,321.64320805050255,2.4657326869256035E-2,null,127668.35101999973,410601.9375,310.92973354515584,1.1459852564903006E-2,null,2.2735853927850602E-2,3.445625602670388E-2,7.3606171118166364E-2,6.1442200000000002E-2,140181.8313690701,0,7.3606171118166364E-2,6.1442200000000002E-2,140181.8313690701,140182,341.40608506018071,7.3607462606551266E-2,6.1443476855805645E-2,null,136338.51247047418,332.04546793078435,2.8190769136916982E-2,2.8190769136917204E-2]
["08N","NHS Redbridge CCG",null,null,98018,324502.875,302.05587546797545,-7.2782435576372873E-3,null,98731.323091601196,328112.09375,300.90729653759126,1.1122301304726578E-2,null,-7.2248914454371427E-3,3.817052439739399E-3,7.3247879965951945E-2,6.1442200000000002E-2,105197.61069850267,0,7.3247879965951945E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AD137,G137,T137, $P$1))","v":6.1442200000000002E-2},105197.61069850267,105198,{"$f":"X137/K137*1000","v":320.61603946898106},{"$f":"X137/E137-1","v":7.3251851700708137E-2},{"$f":"Y137/G137-1","v":6.1446128045846926E-2},null,105436.32479785054,{"$f":"AC137/K137*1000","v":321.34239123226632},-2.2603670822884947E-3,-2.2603670822883837E-3]
["08P","NHS Richmond CCG",null,null,55468,219498.4375,{"$f":"E138/F138*1000","v":252.70339338975933},-2.1640896054507919E-2,null,56636.74338115834,221206,{"$f":"J138/K138*1000","v":256.03619875210592},{"$f":"K138/F138-1","v":7.7793833953829772E-3},null,{"$f":"E138/J138-1","v":-2.0635780085250355E-2},{"$f":"G138/L138-1","v":-1.3016930334813326E-2},{"$f":"(1+M138)*(1+R138)-1","v":6.9699565825838805E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":6.1442200000000002E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":59334.09551722763},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":6.9699565825838805E-2},6.1442200000000002E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":59334.09551722763},{"$f":"IF(ROUND(W138,0)/E138>$X$1,ROUND(W138,0),ROUNDUP(W138,0))","v":59334},268.22961402493604,6.9697843801831638E-2,6.1440491268867525E-2,null,60483.03500488901,273.42402559102828,{"$f":"X138/AC138-1","v":-1.8997641318695857E-2},-1.8997641318695746E-2]
["08Q","NHS Southwark CCG",null,null,135625,334416.6875,405.55691467998287,8.3510995406748556E-2,null,125126.38008454454,337654.8125,370.57484582585221,9.6829049537188183E-3,null,8.3904128836475689E-2,9.4399469494942823E-2,7.1720043936466249E-2,6.1442200000000002E-2,145352.03095888323,0,7.1720043936466249E-2,6.1442200000000002E-2,145352.03095888323,145352,430.47513205516651,7.1719815668202846E-2,6.144197392083961E-2,null,133623.91223232393,395.74117496792354,8.7769378786673569E-2,8.7769378786673569E-2]
["08R","NHS Merton CCG",null,null,66286,226818.96875,292.24187185623117,-4.7216040667199755E-2,null,69435.561711622679,228194.5625,304.28227978316829,6.0647209427893145E-3,null,-4.5359490641169287E-2,-3.9569862351225726E-2,6.7879550739900374E-2,6.1442200000000002E-2,70785.463900345043,0,6.7879550739900374E-2,6.1442200000000002E-2,70785.463900345043,70785,310.19582247933715,6.7872552273481546E-2,6.1435243721469357E-2,null,74151.041512484546,324.94657497583688,-4.5394392901653591E-2,-4.539439290165348E-2]
["08T","NHS Sutton CCG",null,null,60364,198247.3125,304.48836475399889,-4.4369618461435056E-3,null,60536.857842242585,200119.25,302.50392124816869,9.4424356950615351E-3,null,-2.8554148398822754E-3,6.5600587841709856E-3,7.1464799717524841E-2,6.1442200000000002E-2,64677.901170148667,0,7.1464799717524841E-2,6.1442200000000002E-2,64677.901170148667,64678,323.1972936136828,7.1466436949175094E-2,6.1443821916805197E-2,null,64648.012462814448,323.04744527482717,4.6385860977249393E-4,4.6385860977227189E-4]
["08V","NHS Tower Hamlets CCG",null,null,114991,331104.6875,347.2949926146847,6.8773157837039633E-2,null,107969.16992386831,336755.5625,320.61584706226881,1.7066732104177751E-2,null,6.5035510424716225E-2,8.3212186162570978E-2,7.9557549671469108E-2,6.1442200000000002E-2,124139.4021942719,0,7.9557549671469108E-2,6.1442200000000002E-2,124139.4021942719,124139,368.63236668882047,7.9554052056247881E-2,6.1438761075973902E-2,null,115301.52855022044,342.3893808739104,7.6646611375410734E-2,7.6646611375410734E-2]
["08W","NHS Waltham Forest CCG",null,null,112345,314321.09375,357.42112837439822,5.3197810033731807E-2,null,106599.62738233828,316882.375,336.40125103940625,8.148613952193573E-3,null,5.3896742031329437E-2,6.2484539727617472E-2,7.0091482720367138E-2,6.1442200000000002E-2,120219.42762621965,0,7.0091482720367138E-2,6.1442200000000002E-2,120219.42762621965,120219,379.38051934885937,7.0087676354087858E-2,6.1438424399630653E-2,null,113838.97818918394,359.24679682542757,5.6044264559484969E-2,5.6044264559484969E-2]
["08X","NHS Wandsworth CCG",null,null,120346,406574.1875,296.00009961281665,-3.3824358881708205E-2,null,124371.80054581107,408998,304.08901888471598,5.9615503751082599E-3,null,-3.2369078264877338E-2,-2.6600497780440824E-2,6.7770041145565951E-2,6.1442200000000002E-2,128501.85337170427,0,6.7770041145565951E-2,6.1442200000000002E-2,128501.85337170427,128502,314.1873554393909,6.7771259535007289E-2,6.1443411168996542E-2,null,132818.08799295968,324.74018942136559,-3.2496236455297201E-2,-3.2496236455297201E-2]
["08Y","NHS West London CCG",null,null,87941,250446.09375,351.13743913204877,3.2211604575167474E-3,null,87430.219854433832,250522.5625,348.99140014358522,3.053301764663896E-4,null,5.8421464159255088E-3,6.1492603759880637E-3,6.1766290334235086E-2,6.1442200000000002E-2,93372.789338282964,0,6.1766290334235086E-2,6.1442200000000002E-2,93372.789338282964,93373,372.71293678388753,6.1768685823449854E-2,6.1444594758023108E-2,null,93367.745605586271,372.69196304658698,5.627633375593355E-5,5.627633375593355E-5]
["09A","NHS Central London (Westminster) CCG",null,null,70725,231308.875,305.75999299637766,-4.4177953072321863E-3,null,71029.108504189411,232909.40625,304.96453384088869,6.9194545604875923E-3,null,-4.2814630592115099E-3,2.6083661121854007E-3,6.8786801071484049E-2,6.1442200000000002E-2,75589.94650578071,0,6.8786801071484049E-2,6.1442200000000002E-2,75589.94650578071,75590,324.54678931628592,6.8787557440791902E-2,6.1442951171610138E-2,null,75852.808610710854,325.67516199535567,-3.4647182553203537E-3,-3.4647182553204647E-3]
["09C","NHS Ashford CCG",null,null,34688,134913.28125,257.11330773818833,-8.6643894231690832E-2,null,38012.79418557258,136241.84375,279.00968703363264,9.8475293736137726E-3,null,-8.7465135273704142E-2,-7.8478921388865142E-2,7.1894783242893334E-2,6.1442200000000002E-2,37181.886241129483,0,7.1894783242893334E-2,6.1442200000000002E-2,37181.886241129483,37182,272.91174999237336,7.1898062730627377E-2,6.1445447507805229E-2,null,40594.303699398297,297.95768012276545,-8.4058682830637554E-2,-8.4058682830637554E-2]
["09D","NHS Brighton and Hove CCG",null,null,95822,319712.5625,299.71296482915022,7.1518376570580688E-2,null,89417.171243771547,321566,278.06786551989808,5.7971994766392587E-3,null,7.1628621965320605E-2,7.7841066851729535E-2,6.7595592166322938E-2,6.1442200000000002E-2,102299.1448325614,0,6.7595592166322938E-2,6.1442200000000002E-2,102299.1448325614,102299,318.12753835915487,6.759408069128181E-2,6.1440697236777142E-2,null,95489.634034543953,296.95189800707772,7.1310001701260228E-2,7.1310001701260228E-2]
["09E","NHS Canterbury and Coastal CCG",null,null,62594,227708.875,274.88607986842851,-4.4706781427888309E-2,null,65513.970028473632,229538.9375,285.41549744027037,8.0368518794007304E-3,null,-4.4570189033034557E-2,-3.6891541161129027E-2,6.9972853739945329E-2,6.1442200000000002E-2,66973.880806998131,0,6.9972853739945329E-2,6.1442200000000002E-2,66973.880806998131,66974,291.7762046363049,6.9974757964022194E-2,6.1444089042124839E-2,null,69963.128280070596,304.79851933648774,-4.2724337140911839E-2,-4.2724337140911839E-2]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,64498,198129.109375,325.53520380452676,4.0913474952185336E-2,null,62067.480948357988,199789.375,310.66457337062087,8.3797157834974989E-3,null,3.9159299112916823E-2,4.7867158693261525E-2,7.0336783956610471E-2,6.1442200000000002E-2,69034.581891633468,0,7.0336783956610471E-2,6.1442200000000002E-2,69034.581891633468,69035,345.53889564948088,7.0343266457874698E-2,6.1448628631162405E-2,null,66282.582626629126,331.762300305655,4.1525499826633006E-2,4.1525499826633006E-2]
["09G","NHS Coastal West Sussex CCG",null,null,149986,519346.125,288.79776468920414,-3.2499745517650447E-2,null,155016.32863991876,523524.96875,296.10111817597766,8.0463558864523055E-3,null,-3.245031464784276E-2,-2.4665065541674247E-2,6.998294169409891E-2,6.1442200000000002E-2,160482.46149293112,0,6.998294169409891E-2,6.1442200000000002E-2,160482.46149293112,160482,306.54125319595846,6.9979864787380164E-2,6.1439147653546966E-2,null,165543.73489236858,316.20981762843297,-3.0576420760710543E-2,-3.0576420760710543E-2]
["09H","NHS Crawley CCG",null,null,41284,134315.828125,307.36511531298726,5.9404754555753669E-2,null,38943.519641140985,135115.515625,288.22389094991092,5.9537845327937156E-3,null,6.0099353638967568E-2,6.6410956773887975E-2,6.776179815281469E-2,6.1442200000000002E-2,44081.478074940802,0,6.776179815281469E-2,6.1442200000000002E-2,44081.478074940802,44081,326.2467659328077,6.7750218002131657E-2,6.1430688386980403E-2,null,41588.236205902766,307.79763533099248,5.9939156394024362E-2,5.9939156394024362E-2]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,83791,271700.1875,308.39507609835567,-7.4648501992039984E-2,null,90377.179773877608,274235.25,329.56076862430194,9.330367134914086E-3,null,-7.2874367073149759E-2,-6.4223944537752597E-2,7.1345845418490983E-2,6.1442200000000002E-2,89769.139733460775,0,7.1345845418490983E-2,6.1442200000000002E-2,89769.139733460775,89769,327.34303850434981,7.1344177775656048E-2,6.1440547773049081E-2,null,96514.838275907765,351.94176633349565,-6.9894312588737684E-2,-6.9894312588737795E-2]
["09L","NHS East Surrey CCG",null,null,55239,183940.03125,300.30983263736942,3.1227896137869804E-2,null,53484.749060649287,185280.125,288.66965121406997,7.285492673308358E-3,null,3.2799087032482355E-2,4.0323537214057126E-2,6.917532937124049E-2,6.1442200000000002E-2,59060.176019137951,0,6.917532937124049E-2,6.1442200000000002E-2,59060.176019137951,59060,318.76057941994588,6.9172142870073783E-2,6.1439036546153014E-2,null,57116.983720132717,308.27366788603319,3.4018187819368384E-2,3.4018187819368384E-2]
["09N","NHS Guildford and Waverley CCG",null,null,54533,226834.03125,240.4092529656526,7.5639068564542056E-2,null,50486.543394835564,227948,221.48272147522928,4.9109419070028082E-3,null,8.0149210721729869E-2,8.5453760746479146E-2,6.6654880981841469E-2,6.1442200000000002E-2,58167.89062458276,0,6.6654880981841469E-2,6.1442200000000002E-2,58167.89062458276,58168,255.18100619439522,6.6656886655786396E-2,6.1444195872332186E-2,null,53915.165123027517,236.52396653196132,7.8880123380278278E-2,7.8880123380278278E-2]
["09P","NHS Hastings and Rother CCG",null,null,53023,189923.25,279.18119556189146,-4.45833642758523E-2,null,55523.617931098088,191177.5625,290.42957345529544,6.6043125315093931E-3,null,-4.5037013513802848E-2,-3.8730139495024241E-2,6.8452296022933012E-2,6.1442200000000002E-2,56652.546092023978,0,6.8452296022933012E-2,6.1442200000000002E-2,56652.546092023978,56653,296.33707669015814,6.8460856609395826E-2,6.1450704420611402E-2,null,59294.315429193484,310.15310925513808,-4.454584575392595E-2,-4.454584575392595E-2]
["09W","NHS Medway CCG",null,null,86696,302095.9375,286.98168110916748,-4.7283927452312025E-2,null,90782.409583919827,304682.5625,297.95735219970072,8.5622634365944972E-3,null,-4.5013231116566965E-2,-3.6836382822924896E-2,7.0530547739118488E-2,6.1442200000000002E-2,92810.716366790613,0,7.0530547739118488E-2,6.1442200000000002E-2,92810.716366790613,92811,304.61539787003727,7.0533819322690761E-2,6.1445443809223343E-2,null,96947.587889014263,318.19211146687883,-4.2668290971301315E-2,-4.2668290971301426E-2]
["09X","NHS Horsham and Mid Sussex CCG",null,null,68009,242897.75,279.99024280793049,5.3406196919640658E-2,null,64593.376930300059,244893.84375,263.76072154855893,8.2178354883897242E-3,null,5.2878843497927042E-2,6.1531228622998979E-2,7.0164957380034476E-2,6.1442200000000002E-2,72780.848586458771,0,7.0164957380034476E-2,6.1442200000000002E-2,72780.848586458771,72781,297.19407758693404,7.0167183755091234E-2,6.1444408228200853E-2,null,68980.01623552083,281.6731330573549,5.5102680050137076E-2,5.5102680050137076E-2]
["09Y","NHS North West Surrey CCG",null,null,101787,374092.875,272.09018616032182,6.5931656924754334E-2,null,95205.278221291039,375978.375,253.22009070678874,5.0401922249923015E-3,null,6.9131900055065199E-2,7.4520530345213887E-2,6.6792072723718787E-2,6.1442200000000002E-2,108585.56470632917,0,6.6792072723718787E-2,6.1442200000000002E-2,108585.56470632917,108586,288.80916355894135,6.6796349239097275E-2,6.1446455069012806E-2,null,101670.8205935476,270.41667115441834,6.8015379103680162E-2,6.8015379103680385E-2]
["10A","NHS South Kent Coast CCG",null,null,63975,207538.234375,308.25645304664118,-5.0936461205106087E-2,null,67347.683523769854,208628.875,322.81094131274904,5.2551310763746528E-3,null,-5.0078686412124207E-2,-4.5086725396977889E-2,6.7020217890995548E-2,6.1442200000000002E-2,68262.618439576443,0,6.7020217890995548E-2,6.1442200000000002E-2,68262.618439576443,68263,327.19823658158538,6.7026182102383647E-2,6.1448133032524721E-2,null,71921.372185065935,344.73354747786436,-5.0866273458358369E-2,-5.0866273458358258E-2]
["10C","NHS Surrey Heath CCG",null,null,28631,97135.1953125,294.75413013675768,-2.2272048429906266E-2,null,29202.28089305793,97507.046875,299.48892750791691,3.8281856674471371E-3,null,-1.9562886034485638E-2,-1.5809590726969636E-2,6.5505597816863714E-2,6.1442200000000002E-2,30506.490771094625,0,6.5505597816863714E-2,6.1442200000000002E-2,30506.490771094625,30506,312.85943916553464,6.5488456568055575E-2,6.1425124120827679E-2,null,31185.454389402799,319.82769849835842,-2.178754174682429E-2,-2.1787541746824513E-2]
["10D","NHS Swale CCG",null,null,34478,114335.75,301.55047743159946,-3.3681968567053522E-2,null,35664.488277836528,115515.53125,308.74193185893807,1.0318568339299006E-2,null,-3.326805837205471E-2,-2.3292768766583816E-2,7.2394763878915969E-2,6.1442200000000002E-2,36974.026669017265,0,7.2394763878915969E-2,6.1442200000000002E-2,36974.026669017265,36974,320.07817130650989,7.239399037067118E-2,6.1441434391736438E-2,null,38086.520590049564,329.70908914076927,-2.9210349824925208E-2,-2.921034982492543E-2]
["10E","NHS Thanet CCG",null,null,47705,146794.5625,324.97797730076007,-8.2199561027995749E-2,null,51999.741660080042,148125.171875,351.05270091407311,9.0644323082471612E-3,null,-8.2591596092045472E-2,-7.427580971580483E-2,7.1063570971017009E-2,6.1442200000000002E-2,51095.08765317237,0,7.1063570971017009E-2,6.1442200000000002E-2,51095.08765317237,51095,344.94474742698083,7.1061733570904506E-2,6.1440379105264453E-2,null,55531.127097221222,374.89325004181518,-7.9885414345267414E-2,-7.9885414345267414E-2]
["10J","NHS North Hampshire CCG",null,null,56689,227382.6875,249.31097711649662,6.7483380272370663E-3,null,56297.290682944425,228530.703125,246.34453888741311,5.0488260017595987E-3,null,6.9578715477021102E-3,1.2041826632248842E-2,6.6801236978724976E-2,6.1442200000000002E-2,60475.895323086937,0,6.6801236978724976E-2,6.1442200000000002E-2,60475.895323086937,60476,264.62965007778973,6.680308349062436E-2,6.1444037236014326E-2,null,60120.52953224197,263.0741896390075,5.9126303531207292E-3,5.9126303531207292E-3]
["10K","NHS Fareham and Gosport CCG",null,null,57739,205878.6875,280.45156446803173,9.5044982788458077E-2,null,52737.710285387126,206927.46875,254.86084860537457,5.0941710515810534E-3,null,9.4833273715310806E-2,0.10041054168457908,6.6849368128166553E-2,6.1442200000000002E-2,61598.81566635221,0,6.6849368128166553E-2,6.1442200000000002E-2,61598.81566635221,61599,297.68401639523751,6.6852560660905169E-2,6.144537635185876E-2,null,56319.212349520654,272.1688555402128,9.3747540674266716E-2,9.3747540674266716E-2]
["10L","NHS Isle of Wight CCG",null,null,36866,145043.375,254.1722433030809,-9.1552211797971683E-3,null,37215.396181465141,145597.15625,255.60524078893292,3.8180389142212778E-3,null,-9.3884848024042844E-3,-5.6062914885040005E-3,6.5494827624796859E-2,6.1442200000000002E-2,39280.532315215758,0,6.5494827624796859E-2,6.1442200000000002E-2,39280.532315215758,39281,269.79235729406633,6.5507513698258579E-2,6.1454837821766528E-2,null,39742.753124346986,272.96380058485511,-1.1618548994385303E-2,-1.1618548994385303E-2]
["10Q","NHS Oxfordshire CCG",null,null,232350,747848.3125,310.6913475852765,8.5995021617294443E-2,null,214149.65901538121,750273.75,285.42869721269233,3.2432211980153447E-3,null,8.4988886128983143E-2,8.850774508408743E-2,6.4884691843508202E-2,6.1442200000000002E-2,247425.95814983913,0,6.4884691843508202E-2,6.1442200000000002E-2,247425.95814983913,247426,329.78096328173552,6.4884871960404489E-2,6.1442379534626168E-2,null,228692.90409838961,304.81261552651893,8.1913761056403134E-2,8.1913761056403356E-2]
["10R","NHS Portsmouth CCG",null,null,63645,231311.25,275.1487443866219,2.063446598302443E-2,null,62302.357701117922,232324.75,268.16926608601932,4.3815421861237436E-3,null,2.1550425191340539E-2,2.6026391474568866E-2,6.6092953777432184E-2,6.1442200000000002E-2,67851.486043164667,0,6.6092953777432184E-2,6.1442200000000002E-2,67851.486043164667,67851,292.0523964838012,6.6085316992693821E-2,6.1434596530185681E-2,null,66533.410234484487,286.38106888949403,1.9803430500134001E-2,1.9803430500134001E-2]
["10V","NHS South Eastern Hampshire CCG",null,null,61436,216374.59375,283.93351980585754,8.0504815497769666E-2,null,56802.929898632407,217457.140625,261.21436957817724,5.0031145350215578E-3,null,8.156392829798631E-2,8.6975116508208883E-2,6.6752716898905273E-2,6.1442200000000002E-2,65537.01991540115,0,6.6752716898905273E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AD169,G169,T169, $P$1))","v":6.1442200000000002E-2},65537.01991540115,65537,{"$f":"X169/K169*1000","v":301.37892833336338},{"$f":"X169/E169-1","v":6.6752392733901988E-2},{"$f":"Y169/G169-1","v":6.1441877448757509E-2},null,60660.507513964607,{"$f":"AC169/K169*1000","v":278.95385426120498},8.0389905819907348E-2,8.0389905819907126E-2]
["10X","NHS Southampton CCG",null,null,91490,288342.1875,317.29661480771006,0.1069339122209263,null,82691.081506215472,289813.3125,285.32533855295372,5.1020109570334427E-3,null,0.10640710380747831,0.11205200497404388,6.6857689734657777E-2,6.1442200000000002E-2,97606.810033823844,0,6.6857689734657777E-2,6.1442200000000002E-2,97606.810033823844,97607,336.79267235179202,6.6859766094655049E-2,6.1444265820160382E-2,null,88306.764809440079,304.70223761525824,0.10531735830917577,0.10531735830917577]
["11A","NHS West Hampshire CCG",null,null,170976,566415.25,301.8562794698766,7.5114548493007138E-2,null,159212.47231661124,569597.25,279.51762814271183,5.6177865973769947E-3,null,7.3885717068671086E-2,7.9918577857134077E-2,6.7405155765050573E-2,6.1442200000000002E-2,182500.66391208529,0,6.7405155765050573E-2,6.1442200000000002E-2,182500.66391208529,182501,320.40358340915441,6.7407121467340403E-2,6.1444154721083777E-2,null,170024.84538233656,298.50011632313277,7.3378420604401695E-2,7.3378420604401473E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,50475,209078.46875,241.41653754100398,-4.5086936507362285E-2,null,52803.408122329711,210293.578125,251.09377372875829,5.8117384456881638E-3,null,-4.4095792395359878E-2,-3.8540327161628696E-2,6.761102444161593E-2,6.1442200000000002E-2,53887.666458690561,0,6.761102444161593E-2,6.1442200000000002E-2,53887.666458690561,53888,256.25128679853736,6.7617632491332236E-2,6.1448769867365582E-2,null,56389.371831410383,268.14595259724069,-4.4358923502266334E-2,-4.4358923502266334E-2]
["11J","NHS Dorset CCG",null,null,209862,804863.5625,260.74232923173236,-1.217467349501955E-2,null,212506.74645203908,808390.5625,262.8763326910302,4.3821091726958805E-3,null,-1.244547053773648E-2,-8.1178987756422849E-3,6.6093555600906573E-2,6.1442200000000002E-2,223732.52576551746,0,6.6093555600906573E-2,6.1442200000000002E-2,223732.52576551746,223733,276.76349821315489,6.6095815345322162E-2,6.1444449885173391E-2,null,226938.41872111685,280.72868394120678,-1.4124619089092905E-2,-1.4124619089092905E-2]
["11M","NHS Gloucestershire CCG",null,null,171294,651781.125,262.80908334066902,-1.2981364371975723E-2,null,174006.9324809153,656479.25,265.06082634129763,7.2081329449360521E-3,null,-1.5590944810275564E-2,-8.4951934682691022E-3,6.9093216490965448E-2,6.1442200000000002E-2,183129.25342560344,0,6.9093216490965448E-2,6.1442200000000002E-2,183129.25342560344,183129,278.95626556361077,6.9091737013555532E-2,6.1440731110540714E-2,null,185824.02094534613,283.06153004127111,-1.4503081634094972E-2,-1.4503081634094861E-2]
["11N","NHS Kernow CCG",null,null,161877,579195.75,279.48582150335181,2.9863873628376503E-2,null,157685.47148127048,583022.5625,270.46203976243282,6.6071142614565481E-3,null,2.6581577106343568E-2,3.3364318884991251E-2,6.8455269897331972E-2,6.1442200000000002E-2,172958.33372517041,0,6.8455269897331972E-2,6.1442200000000002E-2,172958.33372517041,172958,296.65747284008415,6.845320830012902E-2,6.1440151934599729E-2,null,168394.14348348524,288.82954848507296,2.7102228272934736E-2,2.7102228272934958E-2]
["11X","NHS Somerset CCG",null,null,147412,578764.8125,254.70104058891795,-6.35816698422218E-2,null,157933.38677711479,582469.875,271.14430042775138,6.4016720090425139E-3,null,-6.6619142360083816E-2,-6.064394424995434E-2,6.8237204820956521E-2,6.1442200000000002E-2,157470.98283706684,0,6.8237204820956521E-2,6.1442200000000002E-2,157470.98283706684,157471,270.35046233077719,6.8237321249287719E-2,6.1442315687736393E-2,null,168658.89510269268,289.55814256092242,-6.6334450346544838E-2,-6.6334450346544727E-2]
["12D","NHS Swindon CCG",null,null,60385,239149.65625,252.49879488379989,-4.7987278663458532E-2,null,63581.513225133749,240568.46875,264.29695277816307,5.9327390314825035E-3,null,-5.0274255251134381E-2,-4.463978025605897E-2,6.7739459569602811E-2,6.1442200000000002E-2,64475.447266110466,0,6.7739459569602811E-2,6.1442200000000002E-2,64475.447266110466,64475,268.01101713376556,6.773205266208504E-2,6.1434836776565138E-2,null,67899.435251408126,282.24578060547736,-5.0433928334287725E-2,-5.0433928334287947E-2]
["12F","NHS Wirral CCG",null,null,104361,336757.8125,309.89926922630787,1.3085115184374718E-3,null,104117.16410026263,337197.96875,308.77162305048029,1.3070409465258948E-3,null,2.3419375839179857E-3,3.6520395387604765E-3,6.2829548417770553E-2,6.1442200000000002E-2,110917.95450242695,0,6.2829548417770553E-2,6.1442200000000002E-2,110917.95450242695,110918,328.94029703433677,6.2829984381138626E-2,6.1442635394289846E-2,null,111187.92686411634,329.74079670851023,-2.4276634318959323E-3,-2.4276634318959323E-3]
["13T","NHS Newcastle Gateshead CCG",null,null,157230,527745.75,297.92755318256945,-2.1570420969387216E-2,null,160660.04770154916,529457.6875,303.44265744852214,3.2438679041943974E-3,null,-2.1349724157439631E-2,-1.8175111938202981E-2,6.4885378284737616E-2,6.1442200000000002E-2,167431.92802770931,0,6.4885378284737616E-2,6.1442200000000002E-2,167431.92802770931,167432,316.23301342659227,6.4885836036379763E-2,6.1442656271557539E-2,null,171570.72792170136,324.04993254857851,-2.4122575988545836E-2,-2.4122575988545836E-2]
["14L","NHS Manchester CCG",null,null,254666,647873.9375,393.07955646849894,5.4824623165911968E-2,null,241633.53619266883,653890.9375,369.53186278509759,9.2873005869293923E-3,null,5.3934830457224248E-2,6.3723040026715028E-2,7.1300132767051716E-2,6.1442200000000002E-2,272823.719611254,0,7.1300132767051716E-2,6.1442200000000002E-2,272823.719611254,272824,417.2316579934249,7.1301233772863348E-2,6.1443290874531931E-2,null,258043.25523346156,394.62736128448267,5.7280105047371688E-2,5.7280105047371688E-2]
["14Y","NHS Buckinghamshire CCG",null,null,159172,563792.625,282.32366466304876,8.3919777522331485E-2,null,146704.11600848768,568164.25,258.2072279424263,7.7539591795829921E-3,null,8.4986599767868709E-2,9.3399541572863454E-2,6.9672579490286823E-2,6.1442200000000002E-2,170261.92382262793,0,6.9672579490286823E-2,6.1442200000000002E-2,170261.92382262793,170262,299.67038580832923,6.9673058075540917E-2,6.1442674902876693E-2,null,156667.02663653725,275.74249283818415,8.6776226340228302E-2,8.6776226340228524E-2]
["15A","NHS Berkshire West CCG",null,null,126116,547396.375,230.39246469251827,-7.5085281624956979E-3,null,127105.69623040444,550345.9375,230.95599979858929,5.3883486166674821E-3,null,-7.786403440255163E-3,-2.4400106797938248E-3,6.7161620610042494E-2,6.1442200000000002E-2,134586.15494485613,0,6.7161620610042494E-2,6.1442200000000002E-2,134586.15494485613,134586,244.54800304581153,6.7160392020044979E-2,6.1440977994593915E-2,null,135737.64689623495,246.640590303685,-8.4843587801055609E-3,-8.4843587801055609E-3]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,329430,1017741.5,323.68730173624635,4.8894458881532765E-2,null,314096.9742641534,1026830,305.88994698650544,8.9300672125485203E-3,null,4.8816215984785805E-2,5.8182215287140737E-2,7.0920950188235521E-2,6.1442200000000002E-2,352793.48862051044,0,7.0920950188235521E-2,6.1442200000000002E-2,352793.48862051044,352793,343.57488581362054,7.0919466958079047E-2,6.1440729897953794E-2,null,335427.80102128064,326.66342142446229,5.17703032540755E-2,5.17703032540755E-2]
["15D","NHS East Berkshire CCG",null,null,118689,462630.34375,256.55256211239384,2.3018127404730304E-3,null,118319.14429492124,465062.5,254.41557703517537,5.2572345996273473E-3,null,3.1259159900351996E-3,8.3995842633606266E-3,6.7022450659344646E-2,6.1442200000000002E-2,126643.82764630696,0,6.7022450659344646E-2,6.1442200000000002E-2,126643.82764630696,126644,272.31608654750704,6.7023902804809188E-2,6.1443644551120613E-2,null,126354.38619726434,271.69334486711858,2.2920755776814072E-3,2.2920755776811852E-3]
["15E","NHS Birmingham and Solihull CCG",null,null,460551,1320167.625,348.85797172915829,4.3989149874500422E-2,null,441572.90157583164,1329445,332.1483036724585,7.0274219912036529E-3,null,4.2978403693799239E-2,5.0307853064267771E-2,6.8901402258671807E-2,6.1442200000000002E-2,492283.60971163359,0,6.8901402258671807E-2,6.1442200000000002E-2,492283.60971163359,492284,370.29286657214101,6.8902249696559226E-2,6.1443041524142261E-2,null,471560.8219823321,354.70502501595183,4.394592818494214E-2,4.3945928184942362E-2]
["15F","NHS Leeds CCG",null,null,261098,884667.0625,295.13701941401263,1.6097975877638948E-2,null,256783.62592408716,888936.5,288.86610677375398,4.8260387223357792E-3,null,1.6801593405290971E-2,2.1708717267997724E-2,6.6564761158721453E-2,6.1442200000000002E-2,278477.92600901984,0,6.6564761158721453E-2,6.1442200000000002E-2,278477.92600901984,278478,313.2709704236467,6.6565044542662211E-2,6.1442482022887601E-2,null,274222.21173500048,308.48346505627848,1.5519487783550501E-2,1.5519487783550501E-2]
["15M","NHS Derby and Derbyshire CCG",null,null,265677,1053807.5,252.11150992947006,-2.6376912618210957E-2,null,273222.17300497193,1058006.75,258.24237227689895,3.9848359401504219E-3,null,-2.7615522276205007E-2,-2.3740729661726911E-2,6.5671873026952543E-2,6.1442200000000002E-2,283124.50621018169,0,6.5671873026952543E-2,6.1442200000000002E-2,283124.50621018169,283125,267.60226246193611,6.5673731636536115E-2,6.1444051232725228E-2,null,291777.12678072386,275.78002388049401,-2.9653204403599864E-2,-2.9653204403599753E-2]
["99A","NHS Liverpool CCG",null,null,200642,536622.875,373.89759055649654,2.7729128318926266E-2,null,195221.44714816695,540072.5,361.47266736996778,6.428397224028215E-3,null,2.7766174931174614E-2,3.4373064157052324E-2,6.8265572091946503E-2,6.1442200000000002E-2,214338.94091567234,0,6.8265572091946503E-2,6.1442200000000002E-2,214338.94091567234,214339,396.87079049572048,6.8265866568315792E-2,6.1442492595449538E-2,null,208479.24715769882,386.02085304787562,2.8107127794205544E-2,2.8107127794205544E-2]
["99C","NHS North Tyneside CCG",null,null,64261,219720.4375,292.4671037941111,-5.8822878667260436E-2,null,68328.346213732293,220334,310.11258459308272,2.7924689527345503E-3,null,-5.952648408918837E-2,-5.6900240995138351E-2,6.4406244388622413E-2,6.1442200000000002E-2,68399.809670657269,0,6.4406244388622413E-2,6.1442200000000002E-2,68399.809670657269,68400,310.43778990078698,6.4409206205941372E-2,6.1445153569567701E-2,null,72968.633243241813,331.17282508937257,-6.2610919790867081E-2,-6.2610919790867192E-2]
["99D","NHS South Lincolnshire CCG",null,null,38085,168384.8125,226.17835560436899,-6.8996987251516373E-2,null,40959.938379826694,169595.8125,241.51503375017995,7.1918600140972178E-3,null,-7.0189030881028791E-2,-6.3501960551553216E-2,6.9075943715455557E-2,6.1442200000000002E-2,40715.757316403127,0,6.9075943715455557E-2,6.1442200000000002E-2,40715.757316403127,40716,240.07668231784911,6.9082315872390776E-2,6.1448526656507463E-2,null,43741.59315892656,257.91670510099743,-6.9169706460705638E-2,-6.9169706460705416E-2]
["99E","NHS Basildon and Brentwood CCG",null,null,82596,281462.125,293.45333763823459,-2.0519569205590393E-2,null,84147.390763987525,283903.5,296.39434090804627,8.6739023945050509E-3,null,-1.8436587871616728E-2,-9.9226026407976953E-3,7.0649046040208718E-2,6.1442200000000002E-2,88431.328606737079,0,7.0649046040208718E-2,6.1442200000000002E-2,88431.328606737079,88431,311.48259884080329,7.0645067557751018E-2,6.1438255729757474E-2,null,89861.974352880614,316.52295358416018,-1.5924136579297699E-2,-1.5924136579297699E-2]
["99F","NHS Castle Point and Rochford CCG",null,null,49111,186162.3125,263.80742342787562,2.6206614449321375E-2,null,47699.859091296123,187122.96875,254.91183369917607,5.1603154102417559E-3,null,2.9583754241348847E-2,3.4896731154495209E-2,6.6919576541740966E-2,6.1442200000000002E-2,52397.487323541442,0,6.6919576541740966E-2,6.1442200000000002E-2,52397.487323541442,52397,280.01372760392354,6.6909653641750388E-2,6.1432328042424045E-2,null,50939.23264145368,272.22330311309622,2.8617772254386331E-2,2.8617772254386109E-2]
["99G","NHS Southend CCG",null,null,52273,189659.28125,275.61530158440371,-2.8035172135944864E-2,null,53726.832107985465,191002.90625,281.28803463159591,7.0844146995838742E-3,null,-2.7059702776880856E-2,-2.016699023341606E-2,6.8961896724438754E-2,6.1442200000000002E-2,55877.845227476588,0,6.8961896724438754E-2,6.1442200000000002E-2,55877.845227476588,55878,292.55052238243098,6.8964857574656202E-2,6.1445140021883171E-2,null,57375.507013528775,300.39075394188552,-2.6100109462661059E-2,-2.610010946266117E-2]
["99H","NHS Surrey Downs CCG",null,null,82029,309493.5,265.04272302972436,-2.8309479079588362E-2,null,84154.463580976095,311412.78125,270.23445615553419,6.201362064146787E-3,null,-2.5256694541590297E-2,-1.9211958384839356E-2,6.802458739236461E-2,6.1442200000000002E-2,87608.988879208278,0,6.802458739236461E-2,6.1442200000000002E-2,87608.988879208278,87609,281.3275667374362,6.8024722963829776E-2,6.1442334735919202E-2,null,89869.527496157651,288.5865093122527,-2.5153436978449628E-2,-2.5153436978449628E-2]
["99J","NHS West Kent CCG",null,null,145630,496486.1875,293.32135246964953,-1.4375655041040991E-2,null,147444.73228027372,500118.6875,294.81948178605847,7.3164170352675306E-3,null,-1.2307881415689614E-2,-5.0815139736799519E-3,6.920815379403189E-2,6.1442200000000002E-2,155708.78343702486,0,6.920815379403189E-2,6.1442200000000002E-2,155708.78343702486,155709,311.34409469552168,6.9209640870699696E-2,6.1443676275619863E-2,null,157457.93934121312,314.84114326604345,-1.1107343005570147E-2,-1.1107343005570036E-2]
["99K","NHS High Weald Lewes Havens CCG",null,null,49954,171932.03125,290.54504641641637,4.676735938052401E-2,null,47724.648862231326,173388.34375,275.24715808487747,8.4702803160769946E-3,null,4.6712782407351661E-2,5.5578733084762799E-2,7.0432912973313666E-2,6.1442200000000002E-2,53472.405734668908,0,7.0432912973313666E-2,6.1442200000000002E-2,53472.405734668908,53472,308.39443323305863,7.0424790807543047E-2,6.1434146053414684E-2,null,50965.705925292532,293.93963182886989,4.9176088689545372E-2,4.917608868954515E-2]
["99M","NHS North East Hampshire and Farnham CCG",null,null,54515,227991,239.11031575807817,-7.3025179016259489E-2,null,58649.810797092134,228523.125,256.64715900017615,2.3339737094885127E-3,null,-7.0499985266740839E-2,-6.8330556669384146E-2,6.3919578188941673E-2,6.1442200000000002E-2,57999.575804970154,0,6.3919578188941673E-2,6.1442200000000002E-2,57999.575804970154,58000,253.80363584648163,6.392735944235528E-2,6.1449963134461827E-2,null,62632.813041484791,274.07647712451325,-7.3967826391834746E-2,-7.3967826391834635E-2]
["99N","NHS Wiltshire CCG",null,null,129648,495483.46875,261.65958740676962,-8.8591446934503937E-3,null,131199.34309834,501744.03125,261.48660457700265,1.263526009413396E-2,null,-1.1824320623139095E-2,6.6153610448527189E-4,7.4853798271889982E-2,6.1442200000000002E-2,139352.64523835399,0,7.4853798271889982E-2,6.1442200000000002E-2,139352.64523835399,139353,277.73723516516668,7.4856534616808634E-2,6.144490220189458E-2,null,140109.2998555993,279.2445771732323,-5.3979275920924552E-3,-5.3979275920925662E-3]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,272702,936391.5,291.22647952272104,4.7293565085215761E-4,null,272954.83482502081,941125.25,290.03029599409939,5.0553107327437896E-3,null,-9.2628813548178979E-4,4.1243399229091704E-3,6.680812014584725E-2,6.1442200000000002E-2,290920.70798001281,0,6.680812014584725E-2,6.1442200000000002E-2,290920.70798001281,290921,309.12038541097479,6.6809190985031242E-2,6.1443265452988172E-2,null,291491.63323835493,309.72671622438662,-1.9576316205560662E-3,-1.9576316205559552E-3]
["99Q","NHS South Devon and Torbay CCG",null,null,89886,295595.9375,304.08401671623108,2.2380844689411372E-2,null,88087.263260644802,297486.0625,296.10551338231119,6.3942861190371403E-3,null,2.0419941235236827E-2,2.6944798301065775E-2,6.8229365125620278E-2,6.1442200000000002E-2,96018.864713681498,0,6.8229365125620278E-2,6.1442200000000002E-2,96018.864713681498,96019,322.76806245334603,6.8230870213381367E-2,6.1443695524946884E-2,null,94069.409878020582,316.21451132024237,2.0725017032714899E-2,2.0725017032714899E-2]

{"sheet":"Specialised 2021-22","index":5,"n_rows":200,"n_cols":32,"rows_kept":200,"cut":false,"hidden":false,"merged":[[5,28,5,31],[5,4,5,7],[5,9,5,11],[5,14,5,15],[5,16,5,18],[5,19,5,22]]}
["NHS England - 2019-20 to 2023-24 Allocations",null,null,null,"2020-21",null,null,null,null,"2021-22",null,6.9524137726474589E-2,null,null,null,-0.13612238778613905,10,6.3458959999999995E-2,null,-10,6.3458959999999995E-2,null,null,1.06345896,null,null,null,null,null,null,null,-0.14102672353757861]
["Minimum allocations for specialist services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13612238778613905,10,0,1,-10,6.3458959999999995E-2,null,null,null,null,null,null,null,null,null,null,0.14140994857145928]
["2019-20 minimum allocation calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,null,null,null,332.76638384519475,null,null,null,null,null,null,null,null,null,null,null,0.34565592557191849,null,null,null,null,null,null,null,72]
[null,"England",null,null,18710918,59802739.78125,312.87727064749714,null,null,18710917.911769323,60137620.015625,311.13499182222108,5.5997473627453775E-3,null,null,null,null,null,null,null,null,null,null,20011778,null,null,null,null,20011778.345655926,null,-1.7272624108777279E-8]
[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,null,null,null,null,null,"Closing target"]
["CCG","Clinical Commissioning Group",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","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,31199,108449.640625,{"$f":"E9/F9*1000","v":287.68191227005275},-3.9153490503640587E-2,null,32476.397136048545,108477.078125,{"$f":"J9/K9*1000","v":299.38488109557522},{"$f":"K9/F9-1","v":2.5299761107433483E-4},null,{"$f":"E9/J9-1","v":-3.9333092605603248E-2},{"$f":"G9/L9-1","v":-3.9090046172994386E-2},{"$f":"(1+M9)*(1+R9)-1","v":6.3728012576355519E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":6.3458959999999995E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":33187.250264369715},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":6.3728012576355519E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AD9,G9,T9, $P$1))","v":6.3458959999999995E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":33187.250264369715},{"$f":"IF(ROUND(W9,0)/E9>$X$1,ROUND(W9,0),ROUNDUP(W9,0))","v":33187},{"$f":"X9/K9*1000","v":305.9356001620734},{"$f":"X9/E9-1","v":6.3719991025353417E-2},{"$f":"Y9/G9-1","v":6.3450940477917772E-2},null,34734.290643394866,{"$f":"AC9/K9*1000","v":320.19935680208818},{"$f":"X9/AC9-1","v":-4.4546487483517971E-2},{"$f":"Y9/AD9-1","v":-4.4546487483518082E-2}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,79494,294087.8125,{"$f":"E10/F10*1000","v":270.30701926826703},-8.1125082769703316E-2,null,86568.188258601222,295084.125,{"$f":"J10/K10*1000","v":293.36782606858714},{"$f":"K10/F10-1","v":3.3878061505863144E-3},null,{"$f":"E10/J10-1","v":-8.1718104547467529E-2},{"$f":"G10/L10-1","v":-7.8607143494081266E-2},{"$f":"(1+M10)*(1+R10)-1","v":6.7061752805584129E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":6.3458959999999995E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":84825.006977527111},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":6.7061752805584129E-2},6.3458959999999995E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":84825.006977527111},{"$f":"IF(ROUND(W10,0)/E10>$X$1,ROUND(W10,0),ROUNDUP(W10,0))","v":84825},287.46039794583999,6.7061665031323159E-2,6.3458872522097032E-2,null,92586.766901823605,313.76397121269605,{"$f":"X10/AC10-1","v":-8.3832357058692408E-2},-8.3832357058692519E-2]
["00J","NHS North Durham CCG",null,null,68786,260704.78125,263.84633097326446,-7.3887431514267132E-2,null,74268.452319580363,261174,284.3638812423149,1.7998087635764382E-3,null,-7.3819396370199519E-2,-7.2152448403131841E-2,6.5372982755911746E-2,6.3458959999999995E-2,73282.745991848147,0,6.5372982755911746E-2,6.3458959999999995E-2,73282.745991848147,73283,280.59071729957805,6.5376675486290781E-2,6.3462646096110742E-2,null,79431.902427378984,304.1340348862405,-7.7410992806078771E-2,-7.741099280607866E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,83693,298891.875,280.01095713960103,-7.628050440765588E-2,null,90630.801719083,299587.75,302.51838307501896,2.3281830595094366E-3,null,-7.6550152790077264E-2,-7.4400192499496809E-2,6.5934887135155495E-2,6.3458959999999995E-2,89211.288509002567,0,6.5934887135155495E-2,6.3458959999999995E-2,89211.288509002567,89211,297.77919824825949,6.5931439905368538E-2,6.3455520777353058E-2,null,96931.830060061329,323.55071280471691,-7.9652164364144462E-2,-7.9652164364144462E-2]
["00L","NHS Northumberland CCG",null,null,96139,325564.0625,295.29979218759752,-5.4291310417588723E-2,null,101757.48476157934,325652.125,312.47296409191051,2.7049207865204039E-4,null,-5.5214461862374109E-2,-5.4958904858283031E-2,6.374661722465147E-2,6.3458959999999995E-2,102267.53603336077,0,6.374661722465147E-2,6.3458959999999995E-2,102267.53603336077,102268,314.04063461892042,6.3751443222833659E-2,6.3463784693140735E-2,null,108832.08614684302,334.19737748323621,-6.0313887009262546E-2,-6.0313887009262546E-2]
["00M","NHS South Tees CCG",null,null,104932,297414.375,352.81415029115522,-4.3477135960755753E-2,null,109558.20627243523,297457.03125,368.31607513878606,1.4342363243202705E-4,null,-4.222601327491049E-2,-4.2088645850685502E-2,6.3611485146985558E-2,6.3458959999999995E-2,111606.88035944349,0,6.3611485146985558E-2,6.3458959999999995E-2,111606.88035944349,111607,375.20377155313923,6.3612625319254379E-2,6.3460100008764675E-2,null,117175.14609438552,393.92293267360958,-4.7519856215074263E-2,-4.7519856215074374E-2]
["00N","NHS South Tyneside CCG",null,null,49079,157527.421875,311.55845386046377,-6.6530517120395039E-2,null,52610.243818461146,157706.65625,333.59558226294678,1.1377979329987298E-3,null,-6.7120841154931443E-2,-6.6059413176259962E-2,6.4668961406517012E-2,6.3458959999999995E-2,52252.887956870451,0,6.4668961406517012E-2,6.3458959999999995E-2,52252.887956870451,52253,331.33033977441903,6.4671244320381405E-2,6.3461240319321988E-2,null,56267.925655519248,356.78852746913935,-7.1353717215367651E-2,-7.1353717215367429E-2]
["00P","NHS Sunderland CCG",null,null,84845,284521.125,298.20281358721604,-4.715447631354619E-2,null,88968.337584115419,284736.65625,312.45832115834372,7.5752283771546303E-4,null,-4.6346123756858981E-2,-4.5623709166328963E-2,6.4264554449173117E-2,6.3458959999999995E-2,90297.526122240088,0,6.4264554449173117E-2,6.3458959999999995E-2,90297.526122240088,90298,317.12811827332121,6.4270139666450676E-2,6.3464540989550455E-2,null,95153.78453960894,334.18171651233939,-5.1030913411411971E-2,-5.103091341141186E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,54574,175171.625,311.54589106540516,-0.10378782502509121,null,60802.287357470588,175123.546875,347.19652749421613,-2.7446297309852152E-4,null,-0.10243508308911242,-0.10268143142475661,6.3167079892070044E-2,6.3458959999999995E-2,58021.280218029831,0,6.3167079892070044E-2,6.3458959999999995E-2,58021.280218029831,58022,331.32037944283445,6.3180268992560462E-2,6.347215272140394E-2,null,65029.513957796058,371.33506668987775,-0.10775897790569233,-0.10775897790569222]
["00R","NHS Blackpool CCG",null,null,69052,172778.25,399.65678550396245,-3.5332749668099073E-2,null,71335.079886743319,172451.375,413.65329726563976,-1.8918758582171513E-3,null,-3.2005009181571009E-2,-3.3836335535575413E-2,6.1447027667371312E-2,6.3458959999999995E-2,73295.040154487317,0,6.1447027667371312E-2,6.3458959999999995E-2,73295.040154487317,73296,425.02415535973546,6.1460927996292547E-2,6.3472886676464224E-2,null,76294.589805518335,442.41218607574649,-3.9302784288663295E-2,-3.9302784288663295E-2]
["00T","NHS Bolton CCG",null,null,104114,311766.75,333.9483764705505,2.3147317829324887E-2,null,101630.79218855817,312848.8125,324.85593081341221,3.4707437531422691E-3,null,2.4433616603466657E-2,2.798916317880229E-2,6.7149953542143148E-2,6.3458959999999995E-2,111105.25026308669,0,6.7149953542143148E-2,6.3458959999999995E-2,111105.25026308669,111105,355.13959318608568,6.714754980117954E-2,6.3456564572949681E-2,null,108696.5853819262,347.44125928854595,2.2157224255126229E-2,2.2157224255126007E-2]
["00V","NHS Bury CCG",null,null,71651,205557.65625,348.56887019989068,7.3657785672269993E-2,null,66633.211980469932,206201.6875,323.14581315184404,3.133092981060015E-3,null,7.5304609674238243E-2,7.8673638999309903E-2,6.6790875803221406E-2,6.3458959999999995E-2,76436.633042176618,0,6.6790875803221406E-2,6.3458959999999995E-2,76436.633042176618,76437,370.69046779745679,6.6795997264518236E-2,6.3464065465399289E-2,null,71265.828587357493,345.61224717114641,7.2561724393672034E-2,7.2561724393672034E-2]
["00X","NHS Chorley and South Ribble CCG",null,null,56473,186178.53125,303.32713240802298,-2.8812436365282301E-2,null,58290.87072187927,187455.0625,310.9591703978615,6.8564900659027206E-3,null,-3.1186199474576348E-2,-2.4543537275564464E-2,7.0750555794735215E-2,6.3458959999999995E-2,60468.496137396083,0,7.0750555794735215E-2,6.3458959999999995E-2,60468.496137396083,60468,322.5733100699801,7.0741770403555781E-2,6.3450234435566299E-2,null,62343.493246143327,332.57833858791264,-3.0083223580984475E-2,-3.0083223580984475E-2]
["00Y","NHS Oldham CCG",null,null,85119,258134.734375,329.74640242078038,5.4789388170976228E-2,null,80634.05974005771,259393.0625,310.8566550042475,4.8746951007840877E-3,null,5.5620915955373107E-2,6.0766746062665966E-2,6.864299818219699E-2,6.3458959999999995E-2,90961.823362270428,0,6.864299818219699E-2,6.3458959999999995E-2,90961.823362270428,90962,350.67244714765644,6.8645073367873177E-2,6.3461025118851433E-2,null,86240.073214870252,332.46869589995396,5.4753278946840567E-2,5.4753278946840567E-2]
["01A","NHS East Lancashire CCG",null,null,119834,382833.375,313.01868600144905,-7.5616975925909546E-2,null,129508.53390350608,383179.65625,337.98384593520831,9.0452210442726333E-4,null,-7.4701902738813719E-2,-7.3864950156656617E-2,6.4420882136471125E-2,6.3458959999999995E-2,127553.81198994188,0,6.4420882136471125E-2,6.3458959999999995E-2,127553.81198994188,127554,332.88301693339179,6.4422451057295937E-2,6.3460527502983588E-2,null,138512.50305136724,361.48188138933131,-7.9115623571565097E-2,-7.9115623571565208E-2]
["01C","NHS Eastern Cheshire CCG",null,null,64208,209983.75,305.77604219374115,5.4787438246769238E-2,null,60872.333976181311,210671.90625,288.94376597108004,3.277188115746954E-3,null,5.47977349632085E-2,5.8254505564746539E-2,6.6944115065296517E-2,6.3458959999999995E-2,68506.347740112556,0,6.6944115065296517E-2,6.3458959999999995E-2,68506.347740112556,68506,325.17862120023415,6.6938699227510501E-2,6.3453561852957252E-2,null,65104.430507273297,309.03233215165966,5.2247895668892985E-2,5.2247895668892541E-2]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,88224,235364.390625,374.84005021203495,4.4794498590621901E-2,null,84390.123064007683,236209.796875,357.26766705051671,3.5919038039486928E-3,null,4.5430398686401086E-2,4.9185484112206357E-2,6.7278802283767369E-2,6.3458959999999995E-2,94159.605052683095,0,6.7278802283767369E-2,6.3458959999999995E-2,94159.605052683095,94160,398.62868198404402,6.7283278926369317E-2,6.3463420620482269E-2,null,90257.273602663889,382.10639353975307,4.3240020904209198E-2,4.3240020904209198E-2]
["01E","NHS Greater Preston CCG",null,null,68865,209231.71875,329.1326975250974,2.2341892939019559E-3,null,68593.12329026268,209111.484375,328.02178940710166,-5.7464697856668412E-4,null,3.9636146700425812E-3,3.3866900122814236E-3,6.2847846521806305E-2,6.3458959999999995E-2,73193.016950724195,0,6.2847846521806305E-2,6.3458959999999995E-2,73193.016950724195,73194,350.02381728944675,6.2862121542147653E-2,6.3473243228155285E-2,null,73362.001040983945,350.8272214711256,-2.2900280608497692E-3,-2.2900280608497692E-3]
["01F","NHS Halton CCG",null,null,42564,131833.640625,322.86144718610211,1.0896871190458013E-2,null,42113.831544889617,132053.203125,318.91563815400343,1.6654512380838149E-3,null,1.0689325539770644E-2,1.237257932830893E-2,6.5230099041583278E-2,6.3458959999999995E-2,45340.453935605954,0,6.5230099041583278E-2,6.3458959999999995E-2,45340.453935605954,45340,343.34646132802771,6.5219434263696918E-2,6.3448312954249131E-2,null,45041.759369406071,341.0879729041489,6.6214249791607394E-3,6.6214249791607394E-3]
["01G","NHS Salford CCG",null,null,101995,278114.5,366.73744087417231,1.8317902628326443E-2,null,100172.52743165373,280451.75,357.18275044336053,8.4039127769317545E-3,null,1.8193337186083403E-2,2.6750145181848373E-2,7.2396176341686491E-2,6.3458959999999995E-2,109379.04800597031,0,7.2396176341686491E-2,6.3458959999999995E-2,109379.04800597031,109379,390.01004629138527,7.2395705671846722E-2,6.3458493252664061E-2,null,107136.93602522108,382.01557317870572,2.0927086940876416E-2,2.0927086940876416E-2]
["01H","NHS Cumbria CCG",null,null,97432,323354.90625,301.31597856341477,-1.1048060056909059E-2,null,98453.063900130102,322940.9375,304.86399359056202,-1.2802303042216412E-3,null,-1.0371072871493969E-2,-1.1638025813938135E-2,6.2097487612111868E-2,6.3458959999999995E-2,103482.28241302328,0,6.2097487612111868E-2,6.3458959999999995E-2,103482.28241302328,103483,320.43939923225122,6.2104852615157302E-2,6.3466334444032046E-2,null,105297.92827431616,326.05939986879542,-1.723612519315687E-2,-1.7236125193156981E-2]
["01J","NHS Knowsley CCG",null,null,60530,166135.671875,364.34077833412323,-1.2398104220236461E-2,null,61229.232073845254,166636.78125,367.4412792574584,3.016265979151278E-3,null,-1.1419905985460499E-2,-8.4380854802182936E-3,6.6666635081271464E-2,6.3458959999999995E-2,64565.33142146936,0,6.6666635081271464E-2,6.3458959999999995E-2,64565.33142146936,64565,387.45947632734897,6.6661159755493138E-2,6.3453501139596469E-2,null,65486.141637433546,392.98731736294587,-1.4066207206609893E-2,-1.4066207206609782E-2]
["01K","NHS Morecambe Bay CCG",null,null,99793,347573.9375,287.11301174588209,-4.2967504998122852E-2,null,104146.19299392699,348167.625,299.12658591943176,1.7080898075103601E-3,null,-4.1798868194642846E-2,-4.0162174607861423E-2,6.5275443410281575E-2,6.3458959999999995E-2,106307.03232424223,0,6.5275443410281575E-2,6.3458959999999995E-2,106307.03232424223,106307,305.33281203270985,6.5275119497359535E-2,6.3458636639407207E-2,null,111386.86725932476,319.92310387654442,-4.5605621060318513E-2,-4.5605621060318402E-2]
["01R","NHS South Cheshire CCG",null,null,53862,186706.96875,288.48414368571872,5.3964116345193602E-2,null,51098.519525458025,187151.71875,273.03259551527907,2.3820749861538371E-3,null,5.4081419583304591E-2,5.659232056626351E-2,6.5992198987417039E-2,6.3458959999999995E-2,57416.471821860257,0,6.5992198987417039E-2,6.3458959999999995E-2,57416.471821860257,57416,306.78852635436994,6.5983439159333024E-2,6.3450220988895856E-2,null,54651.100034564923,292.01495128970021,5.0591844696380672E-2,5.0591844696380894E-2]
["01T","NHS South Sefton CCG",null,null,59228,155277.4375,381.43339401772391,9.0230143341096802E-3,null,58620.20766157809,155438.515625,377.12794300610199,1.0373569244404024E-3,null,1.0368307494418527E-2,1.1416420054432885E-2,6.4562146516014218E-2,6.3458959999999995E-2,63051.886813850491,0,6.4562146516014218E-2,6.3458959999999995E-2,63051.886813850491,63052,405.63948868448284,6.4564057540352549E-2,6.3460869043978185E-2,null,62695.727052596187,403.34743805616023,5.6825714311428133E-3,5.6825714311428133E-3]
["01V","NHS Southport and Formby CCG",null,null,41591,125542.484375,331.29024176203296,-1.8174861803214926E-2,null,42328.486715556544,125805.15625,336.46066645663853,2.0922947025279193E-3,null,-1.7422940737579107E-2,-1.536709996165897E-2,6.5684029548363831E-2,6.3458959999999995E-2,44322.864472945999,0,6.5684029548363831E-2,6.3458959999999995E-2,44322.864472945999,44323,352.31465323981905,6.568728811521729E-2,6.3462211763206655E-2,null,45271.338255722148,359.85280417091133,-2.0947873251842331E-2,-2.0947873251842331E-2]
["01W","NHS Stockport CCG",null,null,104249,314968.75,330.98204186923306,0.11029572035232449,null,93785.472846336779,316512.0625,296.30931631977467,4.8998908621886716E-3,null,0.11156874125705207,0.11701530677503191,6.8669792840416521E-2,6.3458959999999995E-2,111407.75723382058,0,6.8669792840416521E-2,6.3458959999999995E-2,111407.75723382058,111408,351.98658502944102,6.8672121555122922E-2,6.3461277359895485E-2,null,100305.82697724804,316.90996603722817,0.11068323104768596,0.11068323104768596]
["01X","NHS St Helens CCG",null,null,62403,198715.859375,314.03130176056186,1.1201215849233614E-2,null,61653.727289757706,199263.546875,309.40795873935588,2.7561338170118965E-3,null,1.2152918293502291E-2,1.4942547179598087E-2,6.6389995202660312E-2,6.3458959999999995E-2,66545.934870631609,0,6.6389995202660312E-2,6.3458959999999995E-2,66545.934870631609,66546,333.95972842812523,6.6391038892360976E-2,6.3460000821058626E-2,null,65940.149517201324,330.91928027641819,9.1878845776749429E-3,9.187884577675165E-3]
["01Y","NHS Tameside and Glossop CCG",null,null,83997,249223.8125,337.03440757692442,4.7562137871782539E-2,null,80109.989072168813,249879.5625,320.59440264214811,2.6311691223326328E-3,null,4.8520926951188148E-2,5.127976283830149E-2,6.6257100378420031E-2,6.3458959999999995E-2,89562.397660486153,0,6.6257100378420031E-2,6.3458959999999995E-2,89562.397660486153,89562,358.42066915736655,6.6252366155934217E-2,6.3454238201364976E-2,null,85679.566985688652,342.88345204577763,4.5313406111866072E-2,4.5313406111866295E-2]
["02A","NHS Trafford CCG",null,null,84729,245133.5625,345.64422405438665,0.14074383277588076,null,74281.260951170101,246695.3125,301.10527921429434,6.3710166167065818E-3,null,0.14065107289573175,0.14791817983501465,7.023427470534549E-2,6.3458959999999995E-2,90679.879861509224,0,7.023427470534549E-2,6.3458959999999995E-2,90679.879861509224,90680,367.57893403426544,7.023569262000029E-2,6.346036893828555E-2,null,79445.601568035461,322.03936411655758,0.14140994857145928,0.14140994857145928]
["02D","NHS Vale Royal CCG",null,null,26621,107566.421875,247.48429422460046,-4.0663182092788297E-3,null,26696.500602689583,107859.390625,247.51206592207262,2.7236078405623587E-3,null,-2.8281085904561243E-3,-1.1220340862450051E-4,6.6355405161572234E-2,6.3458959999999995E-2,28387.447240806214,0,6.6355405161572234E-2,6.3458959999999995E-2,28387.447240806214,28387,263.18524363534061,6.6338604860824102E-2,6.3442205332395751E-2,null,28552.551787405886,264.72012888220308,-5.798143319677207E-3,-5.798143319677318E-3]
["02E","NHS Warrington CCG",null,null,64013,220369.640625,290.48012157414212,4.0964730482510037E-2,null,61570.914297538751,221421.6875,278.07083846535477,4.7740100315825096E-3,null,3.9662976103618908E-2,4.462633758100254E-2,6.8535923743216154E-2,6.3458959999999995E-2,68400.190086574497,0,6.8535923743216154E-2,6.3458959999999995E-2,68400.190086574497,68400,308.91282950772381,6.8532954243669231E-2,6.3456004609516503E-2,null,65851.579023105791,297.40347373653623,3.8699466507857494E-2,3.8699466507857494E-2]
["02F","NHS West Cheshire CCG",null,null,78879,265597.6875,296.98677252225696,2.9633971540941495E-2,null,76604.050421330379,266357.6875,287.5984212820228,2.8614706971046289E-3,null,2.969751032950807E-2,3.2643959582197457E-2,6.650201665161326E-2,6.3458959999999995E-2,84124.612571462596,0,6.650201665161326E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AD41,G41,T41, $P$1))","v":6.3458959999999995E-2},84124.612571462596,84125,{"$f":"X41/K41*1000","v":315.83469878262855},{"$f":"X41/E41-1","v":6.6506928333269988E-2},{"$f":"Y41/G41-1","v":6.3463857667125811E-2},null,81929.880973228763,{"$f":"AC41/K41*1000","v":307.59345353315081},2.6792654898259993E-2,2.6792654898260215E-2]
["02G","NHS West Lancashire CCG",null,null,39526,113877.375,347.09265119607824,1.6254602052724998E-2,null,38827.356645508153,114012.53125,340.55341303115006,1.1868577933060731E-3,null,1.7993585318476057E-2,1.9201798938746961E-2,6.4721134554537096E-2,6.3458959999999995E-2,42084.167564402633,0,6.4721134554537096E-2,6.3458959999999995E-2,42084.167564402633,42084,369.11732016299743,6.4716895208217329E-2,6.3454725679216617E-2,null,41526.795136485409,364.2300954219487,1.3417959697666015E-2,1.3417959697666015E-2]
["02H","NHS Wigan Borough CCG",null,null,107869,329583.8125,327.28852543387575,2.7629503738294314E-2,null,104895.72881800502,330294.3125,317.58260693031167,2.1557490782408983E-3,null,2.8345016670351164E-2,3.0561870492151533E-2,6.5751510672767077E-2,6.3458959999999995E-2,114961.54970476071,0,6.5751510672767077E-2,6.3458959999999995E-2,114961.54970476071,114962,348.05927819299035,6.5755685136600794E-2,6.3463125484095384E-2,null,112188.51391526693,339.66226383406746,2.4721658108670663E-2,2.4721658108670663E-2]
["02M","NHS Fylde & Wyre CCG",null,null,51756,178955.03125,289.21232132164488,-4.8878890390260277E-2,null,54471.58593847468,179679.0625,303.160452757119,4.0458837337102871E-3,null,-4.9853256366391041E-2,-4.6009073111686005E-2,6.7761591307732516E-2,6.3458959999999995E-2,55263.068919723002,0,6.7761591307732516E-2,6.3458959999999995E-2,55263.068919723002,55263,307.56505088065006,6.7760259680037072E-2,6.3457633738205566E-2,null,58258.675981440683,324.2374218278253,-5.142025511178816E-2,-5.142025511178816E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,41015,160223.21875,255.98661866852552,-3.488353972517344E-2,null,42523.383255569264,160710.53125,264.5961215162697,3.0414599319739111E-3,null,-3.5471854309045647E-2,-3.2538280600665548E-2,6.6693427816138628E-2,6.3458959999999995E-2,43750.430941878927,0,6.6693427816138628E-2,6.3458959999999995E-2,43750.430941878927,43750,272.22858178436894,6.6682920882603858E-2,6.3448484925983539E-2,null,45479.784809625125,282.99193871045787,-3.803414675038308E-2,-3.8034146750382969E-2]
["02P","NHS Barnsley CCG",null,null,80467,264060.15625,304.72980529412985,-5.290214803358273E-2,null,85109.164027409846,265800.34375,320.19960104889759,6.5901176637661596E-3,null,-5.4543644981811967E-2,-4.8312976356286508E-2,7.0467279676986294E-2,6.3458959999999995E-2,86137.290593768063,0,7.0467279676986294E-2,6.3458959999999995E-2,86137.290593768063,86137,324.06654854072212,7.0463668336088192E-2,6.3455372302450463E-2,null,91026.305269036602,342.46120221218342,-5.3713102543114455E-2,-5.3713102543114566E-2]
["02Q","NHS Bassetlaw CCG",null,null,32129,118099.2578125,272.05082059880112,-8.1889068829316458E-2,null,35026.435853001029,118456.671875,295.68985265736876,3.0263870334177323E-3,null,-8.2721401205677614E-2,-7.9945361148254901E-2,6.667739840711584E-2,6.3458959999999995E-2,34271.278133422224,0,6.667739840711584E-2,6.3458959999999995E-2,34271.278133422224,34271,289.31253476515076,6.6668741635282691E-2,6.3450329347860546E-2,null,37461.6186033126,316.24743469784067,-8.5170334925957158E-2,-8.5170334925957381E-2]
["02R","NHS Bradford Districts CCG",null,null,81639,334984.21875,243.70998820373535,-9.123772037803779E-2,null,89842.14970982098,335719.3125,267.61090698296056,2.194413076362256E-3,null,-9.1306249197243616E-2,-8.931219974807314E-2,6.5792628247998586E-2,6.3458959999999995E-2,87010.244377538358,0,6.5792628247998586E-2,6.3458959999999995E-2,87010.244377538358,87010,259.17484267456314,6.5789634855889956E-2,6.3455973162247048E-2,null,96088.347699889113,286.21632453715068,-9.4479173772904712E-2,-9.4479173772904712E-2]
["02T","NHS Calderdale CCG",null,null,62138,222195.15625,279.65506111252142,-6.3708925011361939E-2,null,66397.987581158843,222935.90625,297.83442558912083,3.3337810441131932E-3,null,-6.4158383956318343E-2,-6.1038492916459686E-2,6.7004299322040328E-2,6.3458959999999995E-2,66301.513151272942,0,6.7004299322040328E-2,6.3458959999999995E-2,66301.513151272942,66302,297.40386425526731,6.7012134281760005E-2,6.3466768926468742E-2,null,71014.250414512077,318.54110721346427,-6.6356405749642411E-2,-6.6356405749642411E-2]
["02W","NHS Bradford City CCG",null,null,36861,140252.546875,262.81875674494768,-0.13277407659878704,null,42445.703418442601,140106.984375,302.95208770488961,-1.0378599408232825E-3,null,-0.13157287943580298,-0.13247418515576115,6.2355238546706326E-2,6.3458959999999995E-2,39159.476448070141,0,6.2355238546706326E-2,6.3458959999999995E-2,39159.476448070141,39160,279.50069851755029,6.2369441957624616E-2,6.3473178167384736E-2,null,45396.704348803498,324.01457037500734,-0.13738231526421096,-0.13738231526421074]
["02X","NHS Doncaster CCG",null,null,92803,322119.46875,288.10118295589672,-8.4253255450108311E-2,null,101353.1403092992,322742.1875,314.03747088161259,1.9331919067682168E-3,null,-8.4359895344206848E-2,-8.258978730437383E-2,6.551483025465199E-2,6.3458959999999995E-2,98882.972792122469,0,6.551483025465199E-2,6.3458959999999995E-2,98882.972792122469,98883,306.38386870325098,6.5515123433509626E-2,6.3459252613180084E-2,null,108399.62999517361,335.87065525845952,-8.7792089286627073E-2,-8.7792089286626851E-2]
["02Y","NHS East Riding of Yorkshire CCG",null,null,89966,305466.34375,294.52017166784844,-4.1767045589246155E-2,null,93983.71436495331,306030.75,307.10546036616682,1.8476871889425706E-3,null,-4.2749048514425625E-2,-4.0980348194762595E-2,6.5423899496358073E-2,6.3458959999999995E-2,95851.92654208935,0,6.5423899496358073E-2,6.3458959999999995E-2,95851.92654208935,95852,313.21035549532195,6.5424716003823713E-2,6.3459775001597496E-2,null,100517.85106650798,328.45670268921663,-4.6418133863812994E-2,-4.6418133863812994E-2]
["03A","NHS Greater Huddersfield CCG",null,null,56066,251006.78125,223.36448330516967,-8.229260339637956E-2,null,61107.715118014938,251959.515625,242.52989598917807,3.7956519352004836E-3,null,-8.2505377729768958E-2,-7.9022887491213001E-2,6.7495480059530211E-2,6.3458959999999995E-2,59850.201585017618,0,6.7495480059530211E-2,6.3458959999999995E-2,59850.201585017618,59850,237.53816104757405,6.7491884564620186E-2,6.3455378100732984E-2,null,65356.176320029976,259.39157788071719,-8.4248752452527942E-2,-8.4248752452527831E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,45236,144107.09375,313.90543534571833,4.7515607287724526E-2,null,43209.944556301649,144141.25,299.7750092794509,2.3701990728675071E-4,null,4.6888637893493401E-2,4.7136771341386385E-2,6.3711020944102525E-2,6.3458959999999995E-2,48118.031743427418,0,6.3711020944102525E-2,6.3458959999999995E-2,48118.031743427418,48118,333.82532758665548,6.3710319214784761E-2,6.345825843696673E-2,null,46214.07869278729,320.61660831155058,4.1197863531354129E-2,4.1197863531354129E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,42546,163361.4375,260.44090117657055,-2.5203778662678866E-2,null,43710.051003883098,163420,267.47063397309444,3.5848423530193685E-4,null,-2.6631197565513909E-2,-2.6282260194706142E-2,6.3840193272050483E-2,6.3458959999999995E-2,45262.144862952657,0,6.3840193272050483E-2,6.3458959999999995E-2,45262.144862952657,45262,276.96732346102073,6.3836788417242607E-2,6.3455556365341392E-2,null,46748.954609908295,286.06629916722738,-3.1807226970443137E-2,-3.1807226970443025E-2]
["03F","NHS Hull CCG",null,null,102775,300221.8125,342.33022292475835,-5.5448393011021779E-2,null,108767.461370166,300771.90625,361.62772888688306,1.8322910831136685E-3,null,-5.5094246888524712E-2,-5.3362904502715747E-2,6.5407526369665181E-2,6.3458959999999995E-2,109497.25852264234,0,6.5407526369665181E-2,6.3458959999999995E-2,109497.25852264234,109497,364.05328331758045,6.5405010946241848E-2,6.3456449177134555E-2,null,116329.42533462442,386.76958491572691,-5.8733422906292021E-2,-5.8733422906292132E-2]
["03H","NHS North East Lincolnshire CCG",null,null,51429,169500.15625,303.41564950622279,-7.7884498937810798E-2,null,55725.519484939403,169391.1875,328.97531629229178,-6.4288288819791539E-4,null,-7.7101470289578811E-2,-7.7694785961872737E-2,6.2775280432315173E-2,6.3458959999999995E-2,54657.469897353534,0,6.2775280432315173E-2,6.3458959999999995E-2,54657.469897353534,54658,322.67322052984605,6.2785587897878692E-2,6.3469274096319417E-2,null,59599.788176489674,351.84704149080767,-8.291620369280206E-2,-8.2916203692802171E-2]
["03J","NHS North Kirklees CCG",null,null,50247,195498.4375,257.01995700093511,-6.3604565937859459E-2,null,53689.708639269855,196266.046875,273.55576521834331,3.9264220462120747E-3,null,-6.4122319277251205E-2,-6.044766851910377E-2,6.7634548705785669E-2,6.3458959999999995E-2,53645.433168819611,0,6.7634548705785669E-2,6.3458959999999995E-2,53645.433168819611,53645,273.32796912227002,6.7625927916094453E-2,6.345037292678235E-2,null,57422.43933720074,292.57449391525449,-6.5783331060154882E-2,-6.5783331060154993E-2]
["03K","NHS North Lincolnshire CCG",null,null,48392,178117.21875,271.68625436444506,-0.12203295193360564,null,55188.468389059315,178564.71875,309.06703617261633,2.5123904535477859E-3,null,-0.12315015414355401,-0.12094716496162927,6.6130784138843879E-2,6.3458959999999995E-2,51592.200906046935,0,6.6130784138843879E-2,6.3458959999999995E-2,51592.200906046935,51592,288.92605639656909,6.6126632501239957E-2,6.3454818766790488E-2,null,59025.399066253463,330.55465536219464,-0.12593560033215179,-0.1259356003321519]
["03L","NHS Rotherham CCG",null,null,78291,264819.25,295.63938422150204,-7.2870037984215652E-2,null,84438.061903252194,265637.28125,317.86977153927711,3.0890173203044213E-3,null,-7.2799656513852784E-2,-6.9935518593431945E-2,6.6744003146872899E-2,6.3458959999999995E-2,83516.45475037182,0,6.6744003146872899E-2,6.3458959999999995E-2,83516.45475037182,83516,314.39864015699038,6.6738194683935603E-2,6.3453169424251499E-2,null,90308.545348370491,339.9693933148568,-7.5214868340175878E-2,-7.5214868340175878E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,33836,120801.65625,280.09549744894332,2.9165453490569426E-3,null,33720.583886175067,120953.375,278.78993774398663,1.2559326975287721E-3,null,3.422719909433436E-3,4.6829513128110456E-3,6.4794592880343949E-2,6.3458959999999995E-2,36028.389844699319,0,6.4794592880343949E-2,6.3458959999999995E-2,36028.389844699319,36028,297.86684331875819,6.478307128502192E-2,6.3447452856875364E-2,null,36064.978404494643,298.17256777245484,-1.0253272324165508E-3,-1.0253272324165508E-3]
["03N","NHS Sheffield CCG",null,null,227555,607792.6875,374.39575151190019,5.1645102702795764E-2,null,216308.59844090868,610593,354.25987268263589,4.6073481264119476E-3,null,5.1992392536183152E-2,5.6839287714934184E-2,6.8358685646871864E-2,6.3458959999999995E-2,243110.36071237392,0,6.8358685646871864E-2,6.3458959999999995E-2,243110.36071237392,243110,398.15392577379691,6.8357100481202249E-2,6.345738210424523E-2,null,231347.2672303351,378.88948486198683,5.0844485480581181E-2,5.0844485480580959E-2]
["03Q","NHS Vale of York CCG",null,null,90786,360500,251.83356449375864,-3.0931281335497607E-2,null,93762.898448240419,361942.90625,259.05438904631222,4.0025138696255791E-3,null,-3.1749215281391296E-2,-2.7873778086279333E-2,6.7715469237177528E-2,6.3458959999999995E-2,96933.616590166406,0,6.7715469237177528E-2,6.3458959999999995E-2,96933.616590166406,96934,267.81571989988407,6.771969246359566E-2,6.3463166390282932E-2,null,100281.68311358934,277.06492206901578,-3.3382797432681799E-2,-3.3382797432681688E-2]
["03R","NHS Wakefield CCG",null,null,104450,377694.125,276.54653087336214,-3.6608964743766514E-2,null,108496.40310506568,379592.1875,285.82359352447332,5.0253958808599286E-3,null,-3.7295274214272589E-2,-3.2457301850824405E-2,6.8803262277047583E-2,6.3458959999999995E-2,111636.50074483763,0,6.8803262277047583E-2,6.3458959999999995E-2,111636.50074483763,111637,294.09720135507268,6.8808042125418911E-2,6.3463715947850607E-2,null,116039.52197736937,305.69523240614473,-3.7939849306066309E-2,-3.7939849306066309E-2]
["03T","NHS Lincolnshire East CCG",null,null,68316,252526.296875,270.53024118837129,-0.10389415283690862,null,76278.431956569693,253605.703125,300.77569635321936,4.2744310725559842E-3,null,-0.10438641372574653,-0.10055817518357257,6.8004642023012041E-2,6.3458959999999995E-2,72961.805124444087,0,6.8004642023012041E-2,6.3458959999999995E-2,72961.805124444087,72962,287.69857736218842,6.8007494583992134E-2,6.3461800419801317E-2,null,81581.624165477755,321.68686729125682,-0.10565644228893956,-0.10565644228893945]
["03V","NHS Corby CCG",null,null,19887,81145.171875,245.07927632016001,-5.3400723357452162E-2,null,21132.431995710318,82345.015625,256.63280084793013,1.4786384972457656E-2,null,-5.8934626926192335E-2,-4.5019672035673475E-2,7.9183673584969361E-2,6.3458959999999995E-2,21461.725716584286,0,7.9183673584969361E-2,6.3458959999999995E-2,21461.725716584286,21462,260.63508321788601,7.9197465681098311E-2,6.3472551132412569E-2,null,22601.646108275439,274.47497503921255,-5.042314629721445E-2,-5.0423146297214672E-2]
["03W","NHS East Leicestershire and Rutland CCG",null,null,93568,335015.1875,279.29480062750889,-2.2183723823149704E-2,null,95868.612962351835,336898.34375,284.56243475477709,5.621107102793621E-3,null,-2.399756178025958E-2,-1.8511347542438661E-2,6.9436776713585502E-2,6.3458959999999995E-2,100065.06032353677,0,6.9436776713585502E-2,6.3458959999999995E-2,100065.06032353677,100065,297.01837915313291,6.9436132010944007E-2,6.3458318901044253E-2,null,102533.79561359248,304.34639266044917,-2.4077872069579342E-2,-2.4077872069579342E-2]
["04C","NHS Leicester City CCG",null,null,119339,412727.875,289.14693489021067,-7.4347493310057411E-2,null,129086.63133761189,415521.0625,310.6620650249514,6.7676250362300738E-3,null,-7.5512322512453212E-2,-6.9255736560602243E-2,7.0656051482699045E-2,6.3458959999999995E-2,127771.02252789382,0,7.0656051482699045E-2,6.3458959999999995E-2,127771.02252789382,127771,307.49584444952171,7.0655862710429895E-2,6.3458772496682858E-2,null,138061.26807337467,332.26057722013712,-7.4534068946156218E-2,-7.4534068946156329E-2]
["04D","NHS Lincolnshire West CCG",null,null,73664,239817.171875,307.16732844466998,-4.4753452244770453E-2,null,77190.935123985546,240844.4375,320.50121615943709,4.2835365664950498E-3,null,-4.569105320878053E-2,-4.1603235939466798E-2,6.8014325342126813E-2,6.3458959999999995E-2,78674.207262002426,0,6.8014325342126813E-2,6.3458959999999995E-2,78674.207262002426,78674,326.65898708995513,6.8011511728931273E-2,6.345615838761387E-2,null,82557.568328780879,342.78378685320843,-4.7040730576205725E-2,-4.7040730576205725E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,57518,196347.5,292.93981334114261,-6.3052654709134015E-2,null,61477.40437156937,197463.0625,311.33622457399787,5.681572212531405E-3,null,-6.4404221551689678E-2,-5.90885665746963E-2,6.9501078876303524E-2,6.3458959999999995E-2,61515.563054807229,0,6.9501078876303524E-2,6.3458959999999995E-2,61515.563054807229,61516,311.53168203293717,6.9508675545046694E-2,6.3466513751558429E-2,null,65751.567900164533,332.98160713052113,-6.4417747521940627E-2,-6.4417747521940738E-2]
["04F","NHS Milton Keynes CCG",null,null,82041,300121.75,273.35906178076061,-2.8604252536397867E-2,null,84721.927606087556,302910.25,279.69316854113572,9.2912293094384868E-3,null,-3.1643845717869601E-2,-2.2646626635228428E-2,7.333980105853688E-2,6.3458959999999995E-2,88057.870618643428,0,7.333980105853688E-2,6.3458959999999995E-2,88057.870618643428,88058,290.70657067563741,7.3341378091442033E-2,6.3460522515217832E-2,null,90612.146569425604,299.1385949119437,-2.8187684169568294E-2,-2.8187684169568294E-2]
["04G","NHS Nene CCG",null,null,199372,695931.1875,286.48234707831654,-3.0696750698063435E-2,null,206102.65618842372,700670.125,294.15076914892541,6.8094914915708404E-3,null,-3.265681438996304E-2,-2.606969919812252E-2,7.0700574739754662E-2,6.3458959999999995E-2,213467.71498701436,0,7.0700574739754662E-2,6.3458959999999995E-2,213467.71498701436,213468,304.66262565426206,7.0702004293481613E-2,6.3460379885031948E-2,null,220431.76564305995,314.60134773558377,-3.159147967056708E-2,-3.159147967056708E-2]
["04H","NHS Newark & Sherwood CCG",null,null,35153,136950.875,256.68328150513827,-4.2283079772765686E-2,null,36787.79177554405,137881.5625,266.80718660657806,6.7957762226784624E-3,null,-4.4438431790592925E-2,-3.7944649206050229E-2,7.068598911416224E-2,6.3458959999999995E-2,37637.824575330145,0,7.068598911416224E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AD73,G73,T73, $P$1))","v":6.3458959999999995E-2},37637.824575330145,37638,{"$f":"X73/K73*1000","v":272.97340788403091},{"$f":"X73/E73-1","v":7.0690979432765255E-2},{"$f":"Y73/G73-1","v":6.3463916634424633E-2},null,39345.431277599841,{"$f":"AC73/K73*1000","v":285.35672619462696},-4.3395922275019427E-2,-4.3395922275019538E-2]
["04K","NHS Nottingham City CCG",null,null,140025,383184.875,{"$f":"E74/F74*1000","v":365.42413110642741},5.2321244702280278E-3,null,139360.37878918662,384540.0625,{"$f":"J74/K74*1000","v":362.40795792034447},{"$f":"K74/F74-1","v":3.5366414188451323E-3},null,{"$f":"E74/J74-1","v":4.7690829817472746E-3},{"$f":"G74/L74-1","v":8.3225909369954998E-3},{"$f":"(1+M74)*(1+R74)-1","v":6.7220033005177982E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":6.3458959999999995E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":149437.48512155004},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M74)*(1+V74)-1","v":6.7220033005177982E-2},6.3458959999999995E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":149437.48512155004},{"$f":"IF(ROUND(W74,0)/E74>$X$1,ROUND(W74,0),ROUNDUP(W74,0))","v":149437},388.61230486225344,6.7216568469916194E-2,6.3455507674375911E-2,null,149049.28895773971,387.6040586999689,{"$f":"X74/AC74-1","v":2.601227050269328E-3},2.601227050269328E-3]
["04L","NHS Nottingham North and East CCG",null,null,48902,154496.78125,316.52439361095105,4.7330634969910967E-2,null,46753.675612741361,155536.734375,300.59571329315668,6.7312284216276552E-3,null,4.5949850126289826E-2,5.2990377485057083E-2,7.0617345176786639E-2,6.3458959999999995E-2,52355.329413835221,0,7.0617345176786639E-2,6.3458959999999995E-2,52355.329413835221,52355,336.60858452750966,7.061060897304805E-2,6.3452268836014847E-2,null,50004.184595260507,321.49437106413791,4.7012373539679908E-2,4.701237353968013E-2]
["04M","NHS Nottingham West CCG",null,null,30481,95121.6640625,320.44224941199894,1.2392213748957603E-2,null,30126.154853663062,95606.65625,315.10520329135619,5.0986512092696668E-3,null,1.1778640455796241E-2,1.6937346844469348E-2,6.88811663124127E-2,6.3458959999999995E-2,32580.566830368651,0,6.88811663124127E-2,6.3458959999999995E-2,32580.566830368651,32581,340.7817120473764,6.8895377448246364E-2,6.3473099045771031E-2,null,32220.64979287823,337.01262084331319,1.1183828055553846E-2,1.1183828055554068E-2]
["04N","NHS Rushcliffe CCG",null,null,37642,128916.765625,291.98684761837001,2.6163694683389638E-2,null,36789.896267856442,129817.625,283.39677503618202,6.9879148040408179E-3,null,2.316135185431456E-2,3.0311116211859668E-2,7.089032061007372E-2,6.3458959999999995E-2,40310.453448404398,0,7.089032061007372E-2,6.3458959999999995E-2,40310.453448404398,40310,310.51253633703436,7.0878274268104668E-2,6.3446997252690096E-2,null,39347.68208292561,303.09969145503635,2.4456787951226522E-2,2.4456787951226522E-2]
["04Q","NHS South West Lincolnshire CCG",null,null,35480,135580.46875,261.68961006782183,-5.2763334796443018E-2,null,37568.208361044257,136527.40625,275.16972154478515,6.9843208887709896E-3,null,-5.5584454307104791E-2,-4.89883530836418E-2,7.0886498628678574E-2,6.3458959999999995E-2,37995.052971345518,0,7.0886498628678574E-2,6.3458959999999995E-2,37995.052971345518,37995,278.29577257496607,7.0885005636978526E-2,6.3457477363508819E-2,null,40180.10565327439,294.30065916362042,-5.4382775200500721E-2,-5.4382775200500721E-2]
["04V","NHS West Leicestershire CCG",null,null,106538,399689.625,266.55182755869635,-4.2538499712423183E-2,null,111563.48144256652,402919.5625,276.88772605218571,8.0811141895413829E-3,null,-4.5045935978196172E-2,-3.7328843141069101E-2,7.2052893291650877E-2,6.3458959999999995E-2,114214.37114550589,0,7.2052893291650877E-2,6.3458959999999995E-2,114214.37114550589,114214,283.46600818122351,7.204940960033035E-2,6.3455504235109927E-2,null,119319.83629162451,296.13810645300828,-4.279117747987482E-2,-4.2791177479874931E-2]
["04Y","NHS Cannock Chase CCG",null,null,39984,133519.90625,299.46096520720107,1.1931401661934071E-2,null,39529.397279722536,133701.59375,295.65389739209849,1.3607521537635225E-3,null,1.1500370649735636E-2,1.2876771957629929E-2,6.4906064070259006E-2,6.3458959999999995E-2,42579.204065785234,0,6.4906064070259006E-2,6.3458959999999995E-2,42579.204065785234,42579,318.46292034196489,6.4900960384153716E-2,6.3453863249308906E-2,null,42277.644540442496,316.20897967375572,7.1280096806063398E-3,7.1280096806063398E-3]
["05A","NHS Coventry and Rugby CCG",null,null,167334,528344.125,316.71403557293269,3.2271422873676681E-2,null,162252.29145115378,534572.25,303.51798367976221,1.1788008431057984E-2,null,3.1319795260802641E-2,4.3477001702454166E-2,7.5995023186564037E-2,6.3458959999999995E-2,180050.5512099005,0,7.5995023186564037E-2,6.3458959999999995E-2,180050.5512099005,180051,336.81321841902565,7.5997705188425524E-2,6.3461610754741882E-2,null,173532.74210843988,324.61980977957586,3.7562121201812682E-2,3.7562121201812682E-2]
["05C","NHS Dudley CCG",null,null,91998,321186.375,286.43182638117821,-4.8858342019984291E-2,null,96577.728067205462,322034.875,299.8983512801384,2.6417683502297784E-3,null,-4.742012634650683E-2,-4.4903630985223209E-2,6.6268372222296312E-2,6.3458959999999995E-2,98094.557707706816,0,6.6268372222296312E-2,6.3458959999999995E-2,98094.557707706816,98095,304.60986562402599,6.6273179851735975E-2,6.346375496226031E-2,null,103292.21133465986,320.74852555848139,-5.0315616903788052E-2,-5.0315616903788052E-2]
["05D","NHS East Staffordshire CCG",null,null,34177,143146.21875,238.75587003586148,-7.2988136181236896E-2,null,36940.844724309056,143672.5,257.11840974653506,3.6765291783160681E-3,null,-7.4818124624267179E-2,-7.1416666464199197E-2,6.7368797896381505E-2,6.3458959999999995E-2,36479.463405704628,0,6.7368797896381505E-2,6.3458959999999995E-2,36479.463405704628,36479,253.90384381144614,6.7355238903356041E-2,6.3445450674403991E-2,null,39509.12510065423,274.99434547776525,-7.6694310312734659E-2,-7.669431031273477E-2]
["05F","NHS Herefordshire CCG",null,null,52140,189233.078125,275.53322345450806,-2.9979069619575305E-2,null,53849.156069630248,190084.8125,283.29015538592938,4.5009803964473072E-3,null,-3.173970019920469E-2,-2.7381579571143067E-2,6.8245567931386253E-2,6.3458959999999995E-2,55698.323911942476,0,6.8245567931386253E-2,6.3458959999999995E-2,55698.323911942476,55698,293.01657122133309,6.8239355581127814E-2,6.3452775486117163E-2,null,57592.972212669643,302.98565916553508,-3.2902837618315806E-2,-3.2902837618315806E-2]
["05G","NHS North Staffordshire CCG",null,null,79404,219545.28125,361.67481964497927,4.8451556930532158E-2,null,75697.136940276192,220264.125,343.66530155682949,3.2742391269227067E-3,null,4.8969660010370841E-2,5.2404237514131591E-2,6.6940978936708584E-2,6.3458959999999995E-2,84719.381491490407,0,6.6940978936708584E-2,6.3458959999999995E-2,84719.381491490407,84719,384.62459558495965,6.6936174500025203E-2,6.3454171242852686E-2,null,80959.915114411764,367.55833531407694,4.6431433139176859E-2,4.6431433139176859E-2]
["05H","NHS Warwickshire North CCG",null,null,60577,193056.65625,313.77835489678949,-1.8453577342285477E-2,null,61710.01234790044,193794.265625,318.43053843147192,3.8206886482319291E-3,null,-1.8360267723054324E-2,-1.4609727941290451E-2,6.7522105576332425E-2,6.3458959999999995E-2,64667.286589497489,0,6.7522105576332425E-2,6.3458959999999995E-2,64667.286589497489,64667,333.68892413531648,6.7517374581111733E-2,6.3454247011640152E-2,null,66000.347745478313,340.56914704169702,-2.0202132125427541E-2,-2.0202132125427541E-2]
["05J","NHS Redditch and Bromsgrove CCG",null,null,53481,179143.15625,298.53777905624014,1.1406345000376517E-2,null,52927.404017187764,179792.78125,294.38002821477443,3.626289798609017E-3,null,1.0459534018189443E-2,1.4123753118306936E-2,6.7315370377887263E-2,6.3458959999999995E-2,57081.09332317979,0,6.7315370377887263E-2,6.3458959999999995E-2,57081.09332317979,57081,317.48215697619952,6.731362539967467E-2,6.3457221326720381E-2,null,56607.136143583492,314.84654584030187,8.3710975099422491E-3,8.3710975099422491E-3]
["05L","NHS Sandwell and West Birmingham CCG",null,null,188278,579789.375,324.73516783573348,-3.0515936766602469E-2,null,194414.78713232398,583751.6875,333.04364046454936,6.8340550393839461E-3,null,-3.156543400244094E-2,-2.4947098876371587E-2,7.0726697064765975E-2,6.3458959999999995E-2,201594.28106996001,0,7.0726697064765975E-2,6.3458959999999995E-2,201594.28106996001,201594,345.34204237311087,7.0725204219292737E-2,6.3457477287465647E-2,null,207931.30756897491,356.19821239313319,-3.0477890237249117E-2,-3.0477890237249228E-2]
["05N","NHS Shropshire CCG",null,null,86529,312527.375,276.86854631534283,-2.2440221654544512E-2,null,88774.546461105114,313786.34375,282.91398981924345,4.0283471167925633E-3,null,-2.5294935886706615E-2,-2.136848555196269E-2,6.774294183534324E-2,6.3458959999999995E-2,92390.729014070414,0,6.774294183534324E-2,6.3458959999999995E-2,92390.729014070414,92391,294.4391999213637,6.7746073570710497E-2,6.3462079170266472E-2,null,94946.52025587231,302.58334101218293,-2.6915365081157439E-2,-2.6915365081157328E-2]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,61670,218447.40625,282.31051610391916,5.8134974203702949E-3,null,61349.847996111544,218756.5625,280.44803454118795,1.415243400263444E-3,null,5.2184645006576602E-3,6.6410932983653748E-3,6.4964013274591004E-2,6.3458959999999995E-2,65676.330698644029,0,6.4964013274591004E-2,6.3458959999999995E-2,65676.330698644029,65676,300.22413613305889,6.4958650883736091E-2,6.3453605187508089E-2,null,65615.143277691488,299.94594231974861,9.2747983572882831E-4,9.2747983572882831E-4]
["05R","NHS South Warwickshire CCG",null,null,84767,289400.875,292.90512684178992,6.6699119892602132E-2,null,79447.784034976561,290531.75,273.45646055887715,3.9076419516699268E-3,null,6.6952351530429999E-2,7.1121619299703287E-2,6.7614576845975272E-2,6.3458959999999995E-2,90498.484835502779,0,6.7614576845975272E-2,6.3458959999999995E-2,90498.484835502779,90498,311.49091278319838,6.7608857220380569E-2,6.3453262637657382E-2,null,84971.322714287482,292.46828518496682,6.5041676522981096E-2,6.5041676522981096E-2]
["05T","NHS South Worcestershire CCG",null,null,90594,315466.28125,287.17490706465162,-1.8185542558196377E-2,null,92485.707442372644,317283.6875,291.49216012680341,5.7610158613425888E-3,null,-2.0454051709031473E-2,-1.4810871964013428E-2,6.9585563936446881E-2,6.3458959999999995E-2,96898.03457925847,0,6.9585563936446881E-2,6.3458959999999995E-2,96898.03457925847,96898,305.39861901976917,6.9585182241649557E-2,6.3458580491556837E-2,null,98915.696504326595,311.75790121364685,-2.0398142818903731E-2,-2.0398142818903842E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,50452,150004.234375,336.33717214857791,6.9422161064060406E-2,null,47175.259604345069,150473.53125,313.51201246129506,3.1285575167616653E-3,null,6.9458873637086027E-2,7.280473723507086E-2,6.6786052523075456E-2,6.3458959999999995E-2,53821.489921894201,0,6.6786052523075456E-2,6.3458959999999995E-2,53821.489921894201,53821,357.67752343487319,6.6776341869499767E-2,6.3449279632012079E-2,null,50455.078850359751,335.30866479455835,6.6711245455050028E-2,6.6711245455050028E-2]
["05W","NHS Stoke on Trent CCG",null,null,107933,293148.125,368.18587872598533,6.6959711131697741E-3,null,107146.14568451759,293995,364.44887050636095,2.8888978907848362E-3,null,7.3437482090978889E-3,1.0253861438594303E-2,6.6531184346480199E-2,6.3458959999999995E-2,115113.91032006865,0,6.6531184346480199E-2,6.3458959999999995E-2,115113.91032006865,115114,391.55087671559039,6.6532015231671515E-2,6.3459788491763369E-2,null,114595.3890739489,389.78686397370325,4.5255828375121432E-3,4.5255828375123652E-3]
["05X","NHS Telford and Wrekin CCG",null,null,56276,188812.21875,298.05274453404519,1.1727110308317856E-2,null,55761.745856857655,189833.40625,293.74042724294031,5.4084820715556425E-3,null,9.2223465252048165E-3,1.4680707492599643E-2,6.9210658718995122E-2,6.3458959999999995E-2,60170.89903007017,0,6.9210658718995122E-2,6.3458959999999995E-2,60170.89903007017,60171,316.96739361436812,6.9212452910654587E-2,6.346074454000683E-2,null,59638.533155678495,314.16247716241196,8.9282350880690586E-3,8.9282350880690586E-3]
["05Y","NHS Walsall CCG",null,null,85018,289358.9375,293.81501305796024,-4.4427104233447867E-2,null,88959.753219878927,291028.75,305.67341961877969,5.7707306863470365E-3,null,-4.4309399219400025E-2,-3.8794366142822168E-2,6.959589525414267E-2,6.3458959999999995E-2,90934.903822716704,0,6.959589525414267E-2,6.3458959999999995E-2,90934.903822716704,90935,312.46053869248311,6.95970265120327E-2,6.3460084767161584E-2,null,95144.603354850973,326.92510054367813,-4.4244268265545728E-2,-4.4244268265545728E-2]
["06A","NHS Wolverhampton CCG",null,null,99881,283758.125,351.99344512161548,3.7708117827815357E-2,null,96274.807830404985,285175.65625,337.59826871759844,4.9955618010937286E-3,null,3.7457277255204424E-2,4.2639959199727517E-2,6.8771534957606795E-2,6.3458959999999995E-2,106749.96968310073,0,6.8771534957606795E-2,6.3458959999999995E-2,106749.96968310073,106750,374.33068938541282,6.8771838487800441E-2,6.3459262021426932E-2,null,102968.23082959594,361.06949724814012,3.6727533725062989E-2,3.6727533725063211E-2]
["06D","NHS Wyre Forest CCG",null,null,31541,117143.3125,269.25139239169118,-7.1379964678460972E-2,null,33971.6575908054,117548.75,289.00058563621815,3.4610383755369067E-3,null,-7.1549572884641033E-2,-6.8336170326611101E-2,6.7139632271368432E-2,6.3458959999999995E-2,33658.651141471229,0,6.7139632271368432E-2,6.3458959999999995E-2,33658.651141471229,33659,286.34077350886332,6.7150692749120111E-2,6.3469982329047658E-2,null,36333.507791945187,309.09310215502239,-7.3609952753807661E-2,-7.3609952753807772E-2]
["06F","NHS Bedfordshire CCG",null,null,138995,492199.875,282.3954394543477,5.8988877771719572E-3,null,138427.55967799071,497931.125,278.00543635023962,1.1644151677202341E-2,null,4.0991860531911506E-3,1.5791069274549763E-2,7.5842037432719778E-2,6.3458959999999995E-2,149536.66399296088,0,7.5842037432719778E-2,6.3458959999999995E-2,149536.66399296088,149537,300.31663515712137,7.5844454836504926E-2,6.346134957916294E-2,null,148051.61640218311,297.33352459576236,1.003287660015717E-2,1.0032876600156948E-2]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,266928,978624.0625,272.75846796378971,-1.556772052967148E-2,null,271576.98928092897,983454,276.14610269613934,4.9354370948753168E-3,null,-1.7118494807820017E-2,-1.2267544967227928E-2,6.87075948000615E-2,6.3458959999999995E-2,285267.98086479079,0,6.87075948000615E-2,6.3458959999999995E-2,285267.98086479079,285268,290.06745612911226,6.87076664868429E-2,6.3459031334713423E-2,null,290458.14528703759,295.34492237261492,-1.7868823344267315E-2,-1.7868823344267537E-2]
["06K","NHS East and North Hertfordshire CCG",null,null,175517,608245.0625,288.56296716753042,2.1235897042503948E-2,null,171527.3367558117,613067.4375,279.78543022163313,7.9283422049973851E-3,null,2.3259634992572886E-2,3.1372387543354696E-2,7.1890426555850651E-2,6.3458959999999995E-2,188134.99199780324,0,7.1890426555850651E-2,6.3458959999999995E-2,188134.99199780324,188135,306.8748860112147,7.1890472147997153E-2,6.3459005233519772E-2,null,183452.62694027813,299.23727100622295,2.5523608671170317E-2,2.5523608671170317E-2]
["06L","NHS Ipswich and East Suffolk CCG",null,null,111934,411776.53125,271.83190761311755,-2.6280811923248271E-3,null,112416.56685237066,413861.6875,271.62834890912842,5.063805466693827E-3,null,-4.2926666939080427E-3,7.4940154371461176E-4,6.8844109295252531E-2,6.3458959999999995E-2,119639.99652985479,0,6.8844109295252531E-2,6.3458959999999995E-2,119639.99652985479,119640,289.08208614985654,6.8844140296960621E-2,6.345899084551232E-2,null,120232.23172895231,290.51307564910149,-4.9257318144723117E-3,-4.9257318144722007E-3]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,67344,241371.125,279.00603272243109,-6.6772576655750315E-2,null,72211.97694914919,242140.625,298.22330288091553,3.1880366800296489E-3,null,-6.7412320709307805E-2,-6.443919698038536E-2,6.6849306172186207E-2,6.3458959999999995E-2,71845.899674859713,0,6.6849306172186207E-2,6.3458959999999995E-2,71845.899674859713,71846,296.71187971865521,6.6850795913518724E-2,6.3460445007075483E-2,null,77232.452380062838,318.95702086365242,-6.9743381364558599E-2,-6.974338136455871E-2]
["06N","NHS Herts Valleys CCG",null,null,204042,656279.25,310.90728527528489,1.4304888689607775E-2,null,200581.08893531957,661256.5,303.33325863007707,7.584042920753653E-3,null,1.7254423550350007E-2,2.4969324759882561E-2,7.1524278397099961E-2,6.3458959999999995E-2,218635.95681270107,0,7.1524278397099961E-2,6.3458959999999995E-2,218635.95681270107,218636,330.63720356624094,7.1524490055968837E-2,6.3459170065721437E-2,null,214526.31618778495,324.42224188009487,1.9157014790752491E-2,1.9157014790752491E-2]
["06P","NHS Luton CCG",null,null,72063,238103.296875,302.65435609584102,-4.2048410597902652E-2,null,75055.501729591779,239908.109375,312.85104086361929,7.579955942178751E-3,null,-3.9870517958471519E-2,-3.2592778785809684E-2,7.1519932063115244E-2,6.3458959999999995E-2,77216.940864264267,0,7.1519932063115244E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AD105,G105,T105, $P$1))","v":6.3458959999999995E-2},77216.940864264267,77217,{"$f":"X105/K105*1000","v":321.86073326642838},{"$f":"X105/E105-1","v":7.1520752674743004E-2},{"$f":"Y105/G105-1","v":6.3459774438221928E-2},null,80273.670768969576,{"$f":"AC105/K105*1000","v":334.60173971649255},-3.8078123744543557E-2,-3.8078123744543557E-2]
["06Q","NHS Mid Essex CCG",null,null,111968,395722.8125,282.94552768549323,-7.0990386873710509E-3,null,112588.63689649307,397889.4375,282.96462857597993,5.47510765505832E-3,null,-5.5124292610776449E-3,-6.7502749664605233E-5,6.928151229273638E-2,6.3458959999999995E-2,119725.3123683931,0,6.928151229273638E-2,6.3458959999999995E-2,119725.3123683931,119725,300.90017154577021,6.927872249214051E-2,6.3456185390688979E-2,null,120416.2647945209,302.63750038481709,-5.7406264485988512E-3,-5.7406264485987402E-3]
["06T","NHS North East Essex CCG",null,null,104536,359002.8125,291.1843483120345,-1.8565714791454746E-2,null,106579.88955972224,362455.78125,294.04935739239846,9.6182220020908371E-3,null,-1.9177065843898666E-2,-9.7432931184430194E-3,7.3687544367392555E-2,6.3458959999999995E-2,112239.00113798975,0,7.3687544367392555E-2,6.3458959999999995E-2,112239.00113798975,112239,309.66260108452889,7.3687533481288758E-2,6.3458949217603644E-2,null,113989.76448034482,314.49288541412892,-1.535896216933319E-2,-1.535896216933319E-2]
["06V","NHS North Norfolk CCG",null,null,53677,175179.875,306.41076778939362,-2.4218217872947978E-2,null,55073.073712889076,175923.09375,313.05198504041817,4.2426034954072822E-3,null,-2.5349478770100742E-2,-2.1214423061930443E-2,6.7970794700918047E-2,6.3458959999999995E-2,57325.468347161179,0,6.7970794700918047E-2,6.3458959999999995E-2,57325.468347161179,57325,325.8526142193881,6.7962069415205661E-2,6.3450271575826278E-2,null,58901.981674724266,334.81665436391444,-2.6772981653365502E-2,-2.6772981653365613E-2]
["06W","NHS Norwich CCG",null,null,61695,238141.71875,259.06842498590976,-4.4846827071732931E-2,null,64625.464564199567,239075.65625,270.31386456436661,3.9217718965924853E-3,null,-4.5345353939984623E-2,-4.160141617811508E-2,6.7629603462507459E-2,6.3458959999999995E-2,65867.408385619405,0,6.7629603462507459E-2,6.3458959999999995E-2,65867.408385619405,65867,275.50692961864456,6.762298403436251E-2,6.3452366430331475E-2,null,69118.494263198387,289.1072029137153,-4.7042319105172092E-2,-4.7042319105172092E-2]
["06Y","NHS South Norfolk CCG",null,null,63624,232384.46875,273.78766034681479,-1.5881119081356587E-2,null,64901.796322260809,234526.75,276.7351541871484,9.2186937514515677E-3,null,-1.9688150323545539E-2,-1.0650955600459366E-2,7.3262662469477213E-2,6.3458959999999995E-2,68285.263636958014,0,7.3262662469477213E-2,6.3458959999999995E-2,68285.263636958014,68285,291.16081641006838,7.3258518797937988E-2,6.3454854178769393E-2,null,69414.037748465271,295.97492716061294,-1.6265265428825115E-2,-1.6265265428825115E-2]
["07G","NHS Thurrock CCG",null,null,51466,180604.5625,284.96511543001577,-2.0938017902622952E-2,null,52579.717652894331,182607.109375,287.93905030782338,1.1088019301837893E-2,null,-2.1181506911972292E-2,-1.032834856761633E-2,7.5250613475192463E-2,6.3458959999999995E-2,55338.848073114255,0,7.5250613475192463E-2,6.3458959999999995E-2,55338.848073114255,55339,303.04953727927659,7.5253565460692506E-2,6.3461879612777272E-2,null,56235.277184613296,307.95776449825473,-1.5937988207489928E-2,-1.5937988207489928E-2]
["07H","NHS West Essex CCG",null,null,98113,318751.09375,307.8044340043931,3.6255604230514438E-2,null,94562.259646358871,321457,294.16767918060225,8.4890885178334763E-3,null,3.7549233350811173E-2,4.6357080634336745E-2,7.2486757246523092E-2,6.3458959999999995E-2,105224.89321372812,0,7.2486757246523092E-2,6.3458959999999995E-2,105224.89321372812,105225,327.3377154642767,7.2487845647365878E-2,6.3460039239086496E-2,null,101136.61920973899,314.61943342263191,4.042433712147786E-2,4.0424337121477638E-2]
["07J","NHS West Norfolk CCG",null,null,46144,177701.8125,259.67095861782502,-0.13950608004137954,null,53687.160605460376,178607.328125,300.58766999687111,5.0957028083211675E-3,null,-0.14050213347831964,-0.13612238778613905,6.887803080900623E-2,6.3458959999999995E-2,49322.307853650782,0,6.887803080900623E-2,6.3458959999999995E-2,49322.307853650782,49322,276.1476839599859,6.887135922330101E-2,6.3452322238355396E-2,null,57419.71415353776,321.48576856461364,-0.14102672353757861,-0.14102672353757861]
["07K","NHS West Suffolk CCG",null,null,72361,253729.046875,285.19005171547724,-1.9710934901240207E-2,null,73924.737928747927,255215.78125,289.65582600996754,5.8595355687929285E-3,null,-2.1153107505840985E-2,-1.5417519322869166E-2,6.9690335602071496E-2,6.3458959999999995E-2,77403.862374501492,0,6.9690335602071496E-2,6.3458959999999995E-2,77403.862374501492,77404,303.28845505120972,6.9692237531266743E-2,6.3460850849694328E-2,null,79064.291589899731,309.79389755076022,-2.0999259672261794E-2,-2.0999259672261794E-2]
["07L","NHS Barking and Dagenham CCG",null,null,80264,231530.3125,346.66735052240733,-3.5253658488072381E-2,null,83306.092450117692,235011.34375,354.47689937357632,1.5034883391348508E-2,null,-3.651704648059495E-2,-2.2031192624878626E-2,7.9447941455084603E-2,6.3458959999999995E-2,86640.809572950908,0,7.9447941455084603E-2,6.3458959999999995E-2,86640.809572950908,86641,368.6673103412694,7.9450313963919106E-2,6.3461297366796732E-2,null,89097.876695074097,379.12160014647844,-2.7575030811143098E-2,-2.7575030811143209E-2]
["07M","NHS Barnet CCG",null,null,152624,433326.53125,352.21475952495121,4.2080895756118952E-2,null,146353.5326156868,437661.96875,334.39856113997064,1.0005012819071402E-2,null,4.2844660270544788E-2,5.3278334464851751E-2,7.4098880527356359E-2,6.3458959999999995E-2,163933.26754160723,0,7.4098880527356359E-2,6.3458959999999995E-2,163933.26754160723,163933,374.56533056369199,7.4097127581507438E-2,6.3457224418664415E-2,null,156528.63577401589,357.64733276020087,4.7303576047733387E-2,4.7303576047733165E-2]
["07N","NHS Bexley CCG",null,null,88731,246476.640625,359.99760372829451,6.192456109289024E-2,null,83236.955982077619,248993.375,334.29385814814401,1.0210843383041235E-2,null,6.6004864703429922E-2,7.6889673422476656E-2,7.4317772884851863E-2,6.3458959999999995E-2,95325.290305845789,0,7.4317772884851863E-2,6.3458959999999995E-2,95325.290305845789,95325,382.84151134543237,7.4314501132636934E-2,6.3455721317464908E-2,null,89023.933573708084,357.5353503831501,7.0779465401569874E-2,7.0779465401569652E-2]
["07P","NHS Brent CCG",null,null,133731,385367,347.02244873069048,-1.4645382349470437E-2,null,135475.50834980138,386772.15625,350.27213350444327,3.6462806882788801E-3,null,-1.2876927874645894E-2,-9.2776000798007185E-3,6.7336629868625097E-2,6.3458959999999995E-2,142735.9948489611,0,6.7336629868625097E-2,6.3458959999999995E-2,142735.9948489611,142736,369.04414574181232,6.7336668386537069E-2,6.3458998377975195E-2,null,144894.32625087714,374.62450155595229,-1.4895864501554779E-2,-1.4895864501554779E-2]
["07Q","NHS Bromley CCG",null,null,131764,356784.1875,369.31008888951953,8.0928334149636738E-2,null,121526.56950411167,360567.53125,337.04246492413944,1.0604011843994732E-2,null,8.4240265628019451E-2,9.5737562246474894E-2,7.4735891407442301E-2,6.3458959999999995E-2,141611.49999541024,0,7.4735891407442301E-2,6.3458959999999995E-2,141611.49999541024,141611,392.74473635789968,7.4732096779089874E-2,6.345520518772152E-2,null,129975.59945974153,360.4750516751958,8.951988364448682E-2,8.951988364448682E-2]
["07R","NHS Camden CCG",null,null,114701,290829.90625,394.39203993485455,-3.6251373525592046E-3,null,115099.07226431735,293392.75,392.30373710433321,8.8121740403028781E-3,null,-3.4585184440341088E-3,5.3231785298184509E-3,7.2830345440239475E-2,6.3458959999999995E-2,123054.7134523409,0,7.2830345440239475E-2,6.3458959999999995E-2,123054.7134523409,123055,419.42072529058743,7.2832843654371038E-2,6.3461436391736292E-2,null,123101.2360166112,419.57831615338552,-3.7559343924842281E-4,-3.7559343924831179E-4]
["07T","NHS City and Hackney CCG",null,null,124593,327826.5,380.05774395907594,5.5168945484231902E-3,null,123951.20903838227,331951.25,373.40184451295863,1.2582112794420119E-2,null,5.177770887406119E-3,1.7825030979155443E-2,7.6839520586956755E-2,6.3458959999999995E-2,134166.6663884907,0,7.6839520586956755E-2,6.3458959999999995E-2,134166.6663884907,134167,404.17681813218053,7.6842198197330402E-2,6.3461604339001942E-2,null,132568.80996692981,399.36228577819725,1.2055550875570642E-2,1.2055550875570642E-2]
["07V","NHS Croydon CCG",null,null,153128,418991.6875,365.46787100639079,-6.4138435408486183E-3,null,154034.22518128905,422190.90625,364.84496207996915,7.6355184254102149E-3,null,-5.8832715925468682E-3,1.7073250042167754E-3,7.1579020483747646E-2,6.3458959999999995E-2,164088.75224863531,0,7.1579020483747646E-2,6.3458959999999995E-2,164088.75224863531,164089,388.66066883694276,7.1580638420145171E-2,6.3460565676227043E-2,null,164743.32186738378,390.21049347242723,-3.9717656531808032E-3,-3.9717656531806922E-3]
["07W","NHS Ealing CCG",null,null,144351,438781.71875,328.98134500960225,-6.8745009104964616E-4,null,144017.29228603744,439261.75,327.86212841440766,1.0940092293898473E-3,null,2.3171364262271066E-3,3.4136806242528461E-3,6.4622393917317389E-2,6.3458959999999995E-2,153679.30718435868,0,6.4622393917317389E-2,6.3458959999999995E-2,153679.30718435868,153679,349.85745970369601,6.4620265879695937E-2,6.3456834287927366E-2,null,154029.97034992583,350.65646018558601,-2.2785848048174628E-3,-2.2785848048175739E-3]
["07X","NHS Enfield CCG",null,null,135772,346657,391.66092131415201,6.5967258292219944E-2,null,127150.67686569296,349809.375,363.48561803323014,9.0936429958143883E-3,null,6.780398930485898E-2,7.7514217573103616E-2,7.3129676122940079E-2,6.3458959999999995E-2,145700.96238656383,0,7.3129676122940079E-2,6.3458959999999995E-2,145700.96238656383,145701,416.5154235789135,7.312995315676285E-2,6.3459234537278864E-2,null,135990.71803611788,388.75664220296517,7.1404005391773495E-2,7.1404005391773717E-2]
["07Y","NHS Hounslow CCG",null,null,97898,320845.8125,305.12475521244335,9.0136447993693913E-4,null,97666.649597265408,322603.25,302.74539886769713,5.4775142187650783E-3,null,2.3687758686161686E-3,7.8592650908826389E-3,6.9284071574473138E-2,6.3458959999999995E-2,104680.77203899778,0,6.9284071574473138E-2,6.3458959999999995E-2,104680.77203899778,104681,324.48836147806941,6.9286400130748271E-2,6.3461275871058431E-2,null,104456.83919514902,323.79351167463136,2.1459658034663764E-3,2.1459658034663764E-3]
["08A","NHS Greenwich CCG",null,null,123497,304522.375,405.54327083518905,2.6365209060430272E-2,null,120332.07917721452,308253.96875,390.36668259348892,1.225392304916828E-2,null,2.6301555199794047E-2,3.8877775482454302E-2,7.6490504261788494E-2,6.3458959999999995E-2,132943.3478048181,0,7.6490504261788494E-2,6.3458959999999995E-2,132943.3478048181,132943,431.27749673133769,7.6487687960031359E-2,6.345617779121504E-2,null,128698.06322284421,417.50658959794561,3.2983688105745257E-2,3.2983688105745479E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,76412,239128.890625,319.54315432269823,-3.015625445880965E-3,null,76355.833731229155,238742.609375,319.82491073176976,-1.6153683856032774E-3,null,7.3558582267008177E-4,-8.8097080501603475E-4,6.1741082016629312E-2,6.3458959999999995E-2,81129.759559054684,0,6.1741082016629312E-2,6.3458959999999995E-2,81129.759559054684,81130,339.82203768480531,6.1744228655185029E-2,6.346211172976024E-2,null,81664.407231778925,342.06046187384277,-6.5439430701086376E-3,-6.5439430701085266E-3]
["08D","NHS Haringey CCG",null,null,126197,324594.0625,388.78406779236758,1.1851561063314975E-2,null,124623.80048212397,327288.625,380.7764491727263,8.3013302191872196E-3,null,1.2623588044899048E-2,2.1029710836997895E-2,7.2287084001513291E-2,6.3458959999999995E-2,135319.41313973899,0,7.2287084001513291E-2,6.3458959999999995E-2,135319.41313973899,135319,413.45463808893453,7.2283810233206847E-2,6.345571318458032E-2,null,133288.16275083984,407.24960346800879,1.5236441160618952E-2,1.5236441160618952E-2]
["08E","NHS Harrow CCG",null,null,87544,269424.5,324.92961850165818,-3.2194652648799282E-3,null,87520.473974830311,270413.25,323.65453236788619,3.6698592741195579E-3,null,2.6880596163647574E-4,3.9396517158074573E-3,6.7361704727001426E-2,6.3458959999999995E-2,93441.113078620619,0,6.7361704727001426E-2,6.3458959999999995E-2,93441.113078620619,93441,345.54889599529611,6.7360413049438073E-2,6.345767304537886E-2,null,93605.25946134275,346.15633465202887,-1.7548101707958175E-3,-1.7548101707958175E-3]
["08F","NHS Havering CCG",null,null,94996,284984.5,333.33742712322947,-1.9188405240209927E-2,null,96705.888231616904,288470.59375,335.23655556873172,1.2232573175032346E-2,null,-1.7681324921204444E-2,-5.6650398471024266E-3,7.6467799546843684E-2,6.3458959999999995E-2,102260.13508575196,0,7.6467799546843684E-2,6.3458959999999995E-2,102260.13508575196,102260,354.4902052949721,7.6466377531685614E-2,6.3457555169533331E-2,null,103429.28172399288,358.54358802904113,-1.1305132400640461E-2,-1.1305132400640572E-2]
["08G","NHS Hillingdon CCG",null,null,98761,320584.9375,308.06500383381234,-3.8331330660383856E-3,null,98978.814692723041,324011.6875,305.47914939865569,1.0689054909200246E-2,null,-2.2006193284819231E-3,8.4649130398817274E-3,7.4826331217120901E-2,6.3458959999999995E-2,106150.92329733408,0,7.4826331217120901E-2,6.3458959999999995E-2,106150.92329733408,106151,327.61472531758596,7.4827107866465514E-2,6.3459728435495633E-2,null,105860.23143742314,326.71732385401418,2.746721395076035E-3,2.746721395076035E-3]
["08H","NHS Islington CCG",null,null,113715,259082.28125,438.91461604922085,1.5142743198209185E-2,null,111937.24775103429,261858.03125,427.47303650261551,1.0713777826132143E-2,null,1.5881686254424432E-2,2.676561693859103E-2,7.4852623024649567E-2,6.3458959999999995E-2,122226.86602724802,0,7.4852623024649567E-2,6.3458959999999995E-2,122226.86602724802,122227,466.76819273611642,7.4853801169590728E-2,6.3460125656357835E-2,null,119719.5883803997,457.19273076677763,2.0944038093692718E-2,2.0944038093692718E-2]
["08J","NHS Kingston CCG",null,null,58340,214617.5625,271.83236693409003,7.5431172529709656E-3,null,57888.403969084851,216840.5625,266.96298562260398,1.0357959405116191E-2,null,7.801148415774728E-3,1.823991179949469E-2,7.4474224736686967E-2,6.3458959999999995E-2,62684.826271138314,0,7.4474224736686967E-2,6.3458959999999995E-2,62684.826271138314,62685,289.08336741655523,7.447720260541657E-2,6.346190734029844E-2,null,61913.0453393973,285.5233570029007,1.2468368441109101E-2,1.2468368441109323E-2]
["08K","NHS Lambeth CCG",null,null,178107,419431.375,424.63919157216122,4.6089161315818528E-2,null,169952.07741361437,421847.875,402.87527207198656,5.7613715712134805E-3,null,4.7983659337913709E-2,5.4021482599919457E-2,6.9585942219296149E-2,6.3458959999999995E-2,190500.74341085218,0,6.9585942219296149E-2,6.3458959999999995E-2,190500.74341085218,190501,451.58696129499288,6.9587382865356151E-2,6.3460392393508647E-2,null,181767.84905061897,430.88482797411024,4.8045630704190101E-2,4.8045630704190323E-2]
["08L","NHS Lewisham CCG",null,null,134887,338397.0625,398.60570598185967,4.8918224654203257E-2,null,128529.65366799373,342115.71875,375.69058252455329,1.0989032299888901E-2,null,4.9462098049591008E-2,6.0994670942566831E-2,7.5145344861046182E-2,6.3458959999999995E-2,145023.13013227194,0,7.5145344861046182E-2,6.3458959999999995E-2,145023.13013227194,145023,423.90042915851842,7.5144380110759412E-2,6.3458005736149348E-2,null,137465.5670115434,401.81014632652978,5.4976916421709987E-2,5.4976916421709987E-2]
["08M","NHS Newham CCG",null,null,140182,410601.9375,341.40608506018071,2.8190769136916982E-2,null,136555.07635922811,414677.0625,329.30462933244138,9.924758331175676E-3,null,2.6560152412281823E-2,3.6748513837388641E-2,7.4013533173123314E-2,6.3458959999999995E-2,150557.36510727476,0,7.4013533173123314E-2,6.3458959999999995E-2,150557.36510727476,150557,363.07047969406312,7.4010928649898E-2,6.3456381072011458E-2,null,146048.95029527633,352.19924973611563,3.0866703907213688E-2,3.0866703907213688E-2]
["08N","NHS Redbridge CCG",null,null,105198,328112.09375,320.61603946898106,-2.2603670822884947E-3,null,105412.02446478233,331471.375,318.01245119516682,1.0238212226823862E-2,null,-2.0303610130724126E-3,8.1870639468024642E-3,7.4346878526997395E-2,6.3458959999999995E-2,113019.14292728307,0,7.4346878526997395E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AD137,G137,T137, $P$1))","v":6.3458959999999995E-2},113019.14292728307,113019,{"$f":"X137/K137*1000","v":340.96156870257647},{"$f":"X137/E137-1","v":7.4345519876803712E-2},{"$f":"Y137/G137-1","v":6.3457615118983401E-2},null,112740.70457169836,{"$f":"AC137/K137*1000","v":340.12199265079329},2.4684556421648018E-3,2.4684556421648018E-3]
["08P","NHS Richmond CCG",null,null,59334,221206,{"$f":"E138/F138*1000","v":268.22961402493604},-1.8997641318695857E-2,null,60411.618460696707,222806.078125,{"$f":"J138/K138*1000","v":271.1399032247416},{"$f":"K138/F138-1","v":7.2334300380640926E-3},null,{"$f":"E138/J138-1","v":-1.7837933962947861E-2},{"$f":"G138/L138-1","v":-1.0733533372228488E-2},{"$f":"(1+M138)*(1+R138)-1","v":7.1151415985512445E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":6.3458959999999995E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":63555.698116084393},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":7.1151415985512445E-2},6.3458959999999995E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":63555.698116084393},{"$f":"IF(ROUND(W138,0)/E138>$X$1,ROUND(W138,0),ROUNDUP(W138,0))","v":63556},285.25254128993475,7.1156503859507225E-2,6.3464011335512716E-2,null,64611.684142837425,289.99067119968151,{"$f":"X138/AC138-1","v":-1.633890459353482E-2},-1.6338904593534931E-2]
["08Q","NHS Southwark CCG",null,null,145352,337654.8125,430.47513205516651,8.7769378786673569E-2,null,133507.49652443468,340549.5,392.03550885975369,8.5729194219614779E-3,null,8.8717890634684604E-2,9.8051381384343328E-2,7.2575907972642906E-2,6.3458959999999995E-2,155901.0533756396,0,7.2575907972642906E-2,6.3458959999999995E-2,155901.0533756396,155901,457.79247950738437,7.2575540756233181E-2,6.3458595904947845E-2,null,142789.4901003163,419.29143957138768,9.1824054350724715E-2,9.1824054350724715E-2]
["08R","NHS Merton CCG",null,null,70785,228194.5625,310.19582247933715,-4.5394392901653591E-2,null,74003.09759890518,229528.40625,322.41367771404191,5.8452039145324708E-3,null,-4.3485985091423873E-2,-3.7894965627175203E-2,6.9675094475936561E-2,6.3458959999999995E-2,75716.951562479167,0,6.9675094475936561E-2,6.3458959999999995E-2,75716.951562479167,75717,329.88073780083596,6.9675778766687957E-2,6.345964031417628E-2,null,79148.099148557201,344.82921064833209,-4.3350367039354798E-2,-4.3350367039354687E-2]
["08T","NHS Sutton CCG",null,null,64678,200119.25,323.1972936136828,4.6385860977249393E-4,null,64569.655931228684,201969.25,319.70042930410784,9.2444879740454233E-3,null,1.6779409338452123E-3,1.0937940612674835E-2,7.3290093566610759E-2,6.3458959999999995E-2,69418.256671701252,0,7.3290093566610759E-2,6.3458959999999995E-2,69418.256671701252,69418,343.70578689577746,7.3286125112093758E-2,6.3455027895773286E-2,null,69058.805583142501,341.92732598225967,5.201283367477938E-3,5.20128336747816E-3]
["08V","NHS Tower Hamlets CCG",null,null,124139,336755.5625,368.63236668882047,7.6646611375410734E-2,null,115669.73114265667,341834.90625,338.37893388822596,1.5083176985383862E-2,null,7.3219404710970437E-2,8.9406962936374512E-2,7.9499299710372284E-2,6.3458959999999995E-2,134007.96356674589,0,7.9499299710372284E-2,6.3458959999999995E-2,134007.96356674589,134008,392.02549988266452,7.9499593197947416E-2,6.345924912662726E-2,null,123711.56946140304,361.90443749160869,8.322932595087118E-2,8.3229325950871402E-2]
["08W","NHS Waltham Forest CCG",null,null,120219,316882.375,379.38051934885937,5.6044264559484969E-2,null,113766.16608402549,319246.5625,356.35831187383729,7.4607731023221824E-3,null,5.6720149215616189E-2,6.4604098481566119E-2,7.1393186004191422E-2,6.3458959999999995E-2,128801.81742823789,0,7.1393186004191422E-2,6.3458959999999995E-2,128801.81742823789,128802,403.456184434249,7.1394704663988229E-2,6.346046741332767E-2,null,121675.66068346426,381.13381622852791,5.8568322345704749E-2,5.8568322345704971E-2]
["08X","NHS Wandsworth CCG",null,null,128502,408998,314.1873554393909,-3.2496236455297201E-2,null,132599.91763342306,411126.6875,322.52812007837133,5.2046403649894657E-3,null,-3.0904375406566209E-2,-2.5860581201272326E-2,6.8993881429725734E-2,6.3458959999999995E-2,137367.85175148261,0,6.8993881429725734E-2,6.3458959999999995E-2,137367.85175148261,137368,334.12571885156444,6.8995035096730106E-2,6.3460107693671386E-2,null,141818.81256948836,344.95160951936106,-3.138379520211787E-2,-3.1383795202117981E-2]
["08Y","NHS West London CCG",null,null,93373,250522.5625,372.71293678388753,5.627633375593355E-5,null,93096.412616550384,250546.515625,371.5733678607225,9.5612645667486618E-5,null,2.9709778892215155E-3,3.0668745979451906E-3,6.3560640124724399E-2,6.3458959999999995E-2,99307.847650365889,0,6.3560640124724399E-2,6.3458959999999995E-2,99307.847650365889,99308,396.36552019999777,6.3562271748792476E-2,6.3460591468079031E-2,null,99568.860429144144,397.40668586336142,-2.6198997158330961E-3,-2.6198997158332071E-3]
["09A","NHS Central London (Westminster) CCG",null,null,75590,232909.40625,324.54678931628592,-3.4647182553203537E-3,null,75779.012689859985,234253.84375,323.49101076323319,5.7723624032466336E-3,null,-2.494261711135759E-3,3.263702909585442E-3,6.959763051809964E-2,6.3458959999999995E-2,80850.884890863148,0,6.959763051809964E-2,6.3458959999999995E-2,80850.884890863148,80851,345.1426824239677,6.9599153327159602E-2,6.3460474069303219E-2,null,81047.48320488607,345.9814443488126,-2.4242974256136751E-3,-2.4242974256135641E-3]
["09C","NHS Ashford CCG",null,null,37182,136241.84375,272.91174999237336,-8.4058682830637554E-2,null,40628.507461968999,137529.625,295.41640546150694,9.4521713341095825E-3,null,-8.4829782762636752E-2,-7.6179437069435085E-2,7.3510956296714003E-2,6.3458959999999995E-2,39915.284377024422,0,7.3510956296714003E-2,6.3458959999999995E-2,39915.284377024422,39915,290.22837806763454,7.3503308052283334E-2,6.3451383371163406E-2,null,43453.169410376031,315.95497632147277,-8.1424887030936866E-2,-8.1424887030936755E-2]
["09D","NHS Brighton and Hove CCG",null,null,102299,321566,318.12753835915487,7.1310001701260228E-2,null,95482.568524061717,323240.625,295.39160965321645,5.2077178557434767E-3,null,7.138927640201187E-2,7.6968769467182563E-2,6.8997154214842427E-2,6.3458959999999995E-2,109357.33987902416,0,6.8997154214842427E-2,6.3458959999999995E-2,109357.33987902416,109357,338.31452961706162,6.899383180676244E-2,6.345565480444626E-2,null,102120.91176860612,315.92845660599164,7.0858045684021986E-2,7.0858045684022208E-2]
["09E","NHS Canterbury and Coastal CCG",null,null,66974,229538.9375,291.7762046363049,-4.2724337140911839E-2,null,69938.193500405207,231243.75,302.44360550460368,7.4271168045290104E-3,null,-4.2383043542410515E-2,-3.5270710552802287E-2,7.1357393912742983E-2,6.3458959999999995E-2,71753.090099912049,0,7.1357393912742983E-2,6.3458959999999995E-2,71753.090099912049,71753,310.29162950350008,7.1356048615880852E-2,6.3457624621152453E-2,null,74800.586097668202,323.47073638819728,-4.074281040644423E-2,-4.074281040644423E-2]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,69035,199789.375,345.53889564948088,4.1525499826633006E-2,null,66413.726885439624,201453.15625,329.67330034294076,8.3276763341393334E-3,null,3.9468845334970304E-2,4.8125205438341645E-2,7.2315102013520427E-2,6.3458959999999995E-2,74027.273067503382,0,7.2315102013520427E-2,6.3458959999999995E-2,74027.273067503382,74027,367.46507911811381,7.2311146519881131E-2,6.3455037174382722E-2,null,71031.083980351395,352.59355228072479,4.2177534844848097E-2,4.2177534844848097E-2]
["09G","NHS Coastal West Sussex CCG",null,null,160482,523524.96875,306.54125319595846,-3.0576420760710543E-2,null,165574.48435568003,527714.875,313.75747055771365,8.0032596344050688E-3,null,-3.075645607774069E-2,-2.2999348346760096E-2,7.1970098167414287E-2,6.3458959999999995E-2,172031.90529410297,0,7.1970098167414287E-2,6.3458959999999995E-2,172031.90529410297,172032,325.9942217850122,7.197068830149167E-2,6.3459545448580457E-2,null,177085.90761001434,335.57118815347843,-2.8539298684027714E-2,-2.8539298684027825E-2]
["09H","NHS Crawley CCG",null,null,44081,135115.515625,326.2467659328077,5.9939156394024362E-2,null,41562.862628182556,135874.75,305.8909961430108,5.6191501878080086E-3,null,6.0586235225048357E-2,6.6545828567899923E-2,6.9434695614809971E-2,6.3458959999999995E-2,47141.750817396438,0,6.9434695614809971E-2,6.3458959999999995E-2,47141.750817396438,47142,346.95188031624713,6.9440348449445244E-2,6.3464581247998586E-2,null,44452.484813850868,327.15780388814602,6.0503146166333233E-2,6.0503146166333233E-2]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,89769,274235.25,327.34303850434981,-6.9894312588737684E-2,null,96363.295212561381,276750.8125,348.19516641007652,9.1730093049671169E-3,null,-6.8431607678166917E-2,-5.9886322147185478E-2,7.3214078935530669E-2,6.3458959999999995E-2,96341.354651963658,0,7.3214078935530669E-2,6.3458959999999995E-2,96341.354651963658,96341,348.11460580626118,7.3210128217981785E-2,6.3455045193012038E-2,null,103062.87022069642,372.40313511526341,-6.5221065610751694E-2,-6.5221065610751694E-2]
["09L","NHS East Surrey CCG",null,null,59060,185280.125,318.76057941994588,3.4018187819368384E-2,null,57037.957921621819,186638.5,305.60660271927719,7.3314663404939751E-3,null,3.5450814721606161E-2,4.3042187516974639E-2,7.1255673569736722E-2,6.3458959999999995E-2,63268.360081028652,0,7.1255673569736722E-2,6.3458959999999995E-2,63268.360081028652,63268,338.98686498230535,7.1249576701659434E-2,6.3452907505581635E-2,null,61003.472763801517,326.85363825685226,3.7121283979462572E-2,3.7121283979462349E-2]
["09N","NHS Guildford and Waverley CCG",null,null,58168,227948,255.18100619439522,7.8880123380278278E-2,null,53704.510242267897,229021.34375,234.49565600703056,4.708721945355876E-3,null,8.311200935632268E-2,8.8212082644057555E-2,6.8466492542937241E-2,6.3458959999999995E-2,62150.558938237577,0,6.8466492542937241E-2,6.3458959999999995E-2,62150.558938237577,62151,271.37645331364445,6.8474075092834541E-2,6.3466507013110629E-2,null,57438.270008884196,250.79876429152336,8.2048606101591703E-2,8.2048606101591481E-2]
["09P","NHS Hastings and Rother CCG",null,null,56653,191177.5625,296.33707669015814,-4.454584575392595E-2,null,59340.150246696503,192509.03125,308.24605921804778,6.9645659908441626E-3,null,-4.5283846359086333E-2,-3.863466270452931E-2,7.0865490105474382E-2,6.3458959999999995E-2,60667.742610945439,0,7.0865490105474382E-2,6.3458959999999995E-2,60667.742610945439,60668,315.1436564096262,7.0870033360987073E-2,6.346347183255685E-2,null,63465.723025157524,329.67660069276633,-4.4082425785152091E-2,-4.4082425785152202E-2]
["09W","NHS Medway CCG",null,null,92811,304682.5625,304.61539787003727,-4.2668290971301315E-2,null,96723.270499791164,307258.8125,314.7941297852642,8.4555216381967391E-3,null,-4.0448079139338122E-2,-3.2334567109527534E-2,7.2451060247614052E-2,6.3458959999999995E-2,99535.25535264131,0,7.2451060247614052E-2,6.3458959999999995E-2,99535.25535264131,99535,323.94514315191532,7.244830892889853E-2,6.3456231750060654E-2,null,103447.87247937369,336.67992021994058,-3.7824581459168005E-2,-3.7824581459167783E-2]
["09X","NHS Horsham and Mid Sussex CCG",null,null,72781,244893.84375,297.19407758693404,5.5102680050137076E-2,null,69012.218278901331,246907.328125,279.5065614413964,8.221866030472702E-3,null,5.4610354732661515E-2,6.3281219783622777E-2,7.2202577098025689E-2,6.3458959999999995E-2,78035.975763771406,0,7.2202577098025689E-2,6.3458959999999995E-2,78035.975763771406,78036,316.05380282797148,7.2202910100163553E-2,6.3459290286565828E-2,null,73810.233247333192,298.93901411450133,5.7251773456758359E-2,5.7251773456758359E-2]
["09Y","NHS North West Surrey CCG",null,null,108586,375978.375,288.80916355894135,6.8015379103680162E-2,null,101343.12277246878,377786.0625,268.2553244601732,4.8079560426845802E-3,null,7.1468857771361805E-2,7.6620432940631922E-2,6.8572023932879089E-2,6.3458959999999995E-2,116031.9617907756,0,6.8572023932879089E-2,6.3458959999999995E-2,116031.9617907756,116032,307.13679385670827,6.857237581271991E-2,6.3459310196113394E-2,null,108388.91599773291,286.9055445838024,7.0515365265088059E-2,7.0515365265088281E-2]
["10A","NHS South Kent Coast CCG",null,null,68263,208628.875,327.19823658158538,-5.0866273458358369E-2,null,71894.533041497692,209772.328125,342.7264867778789,5.4807999372090688E-3,null,-5.0511949766772424E-2,-4.5307995720673233E-2,6.9287565801192441E-2,6.3458959999999995E-2,72992.777104286797,0,6.9287565801192441E-2,6.3458959999999995E-2,72992.777104286797,72993,347.9629589490213,6.9290831050495827E-2,6.3462207450675878E-2,null,76892.938458455363,366.55425024713503,-5.071907169424239E-2,-5.0719071694242501E-2]
["10C","NHS Surrey Heath CCG",null,null,30506,97507.046875,312.85943916553464,-2.178754174682429E-2,null,31085.545425464938,97835.65625,317.73227284367437,3.3701089873152679E-3,null,-1.8643566247037113E-2,-1.5336288109886742E-2,6.7042932598736948E-2,6.3458959999999995E-2,32551.211701857068,0,6.7042932598736948E-2,6.3458959999999995E-2,32551.211701857068,32551,332.71100994940178,6.7035992919425746E-2,6.3452043629611099E-2,null,33246.741166927546,339.82233514100386,-2.0926597389931301E-2,-2.0926597389931301E-2]
["10D","NHS Swale CCG",null,null,36974,115515.53125,320.07817130650989,-2.9210349824925208E-2,null,38073.872404692076,116668.421875,326.34256804711816,9.9803949523020741E-3,null,-2.8887852357159516E-2,-1.919576958070579E-2,7.407270043636438E-2,6.3458959999999995E-2,39712.764025934135,0,7.407270043636438E-2,6.3458959999999995E-2,39712.764025934135,39713,340.39202178074373,7.4079082598582868E-2,6.3465279095153093E-2,null,40720.925553536108,349.03125369403745,-2.4752029572878476E-2,-2.4752029572878587E-2]
["10E","NHS Thanet CCG",null,null,51095,148125.171875,344.94474742698083,-7.9885414345267414E-2,null,55553.611127645687,149464.4375,371.68447596536589,9.0414452050742167E-3,null,-8.0257809297061278E-2,-7.1942010677025769E-2,7.3074165914685185E-2,6.3458959999999995E-2,54828.724507410836,0,7.3074165914685185E-2,6.3458959999999995E-2,54828.724507410836,54829,366.83642555440656,7.3079557686662078E-2,6.346430345938181E-2,null,59415.928038887141,397.52551866317458,-7.7200309585083726E-2,-7.7200309585083615E-2]
["10J","NHS North Hampshire CCG",null,null,60476,228530.703125,264.62965007778973,5.9126303531207292E-3,null,60121.471607645901,229643.46875,261.80353369029098,4.8692171764392889E-3,null,5.8968681716202731E-3,1.0794798479847989E-2,6.8637172634470112E-2,6.3458959999999995E-2,64626.901652242217,0,6.8637172634470112E-2,6.3458959999999995E-2,64626.901652242217,64627,281.42320071970261,6.8638798862358685E-2,6.34605783478015E-2,null,64301.365080014206,280.00519862385249,5.0641991749411641E-3,5.0641991749409421E-3]
["10K","NHS Fareham and Gosport CCG",null,null,61599,206927.46875,297.68401639523751,9.3747540674266716E-2,null,56342.645382824456,207959.96875,270.93024547698894,4.9896710486871942E-3,null,9.3292648604992534E-2,9.8747819281479465E-2,6.8765270384179011E-2,6.3458959999999995E-2,65834.871890395036,0,6.8765270384179011E-2,6.3458959999999995E-2,65834.871890395036,65835,316.57535051442443,6.8767350119320225E-2,6.3461029409468628E-2,null,60259.819220293859,289.76643717779871,9.2519042570054166E-2,9.2519042570054388E-2]
["10L","NHS Isle of Wight CCG",null,null,39281,145597.15625,269.79235729406633,-1.1618548994385303E-2,null,39759.892186152385,146175.921875,272.00028346770011,3.9751162722314604E-3,null,-1.204460474666913E-2,-8.117367178758772E-3,6.7686333016746314E-2,6.3458959999999995E-2,41939.786847230811,0,6.7686333016746314E-2,6.3458959999999995E-2,41939.786847230811,41940,286.91455789732811,6.769175937476124E-2,6.346436487301621E-2,null,42524.164406492222,290.91086863714861,-1.3737234220716044E-2,-1.3737234220716155E-2]
["10Q","NHS Oxfordshire CCG",null,null,247426,750273.75,329.78096328173552,8.1913761056403134E-2,null,228832.2370867822,752421.75,304.1276213596725,2.8629550214172017E-3,null,8.1254997765748849E-2,8.4350582191035084E-2,6.6503595169603136E-2,6.3458959999999995E-2,263880.71853843424,0,6.6503595169603136E-2,6.3458959999999995E-2,263880.71853843424,263881,350.70889431359478,6.6504732728169147E-2,6.3460094311084569E-2,null,244741.60105426094,325.27183199350759,7.820247503200628E-2,7.820247503200628E-2]
["10R","NHS Portsmouth CCG",null,null,67851,232324.75,292.0523964838012,1.9803430500134001E-2,null,66468.725509841097,233199.9375,285.02891648434127,3.7670868041395078E-3,null,2.0795862709211299E-2,2.4641289333343197E-2,6.7465102214959938E-2,6.3458959999999995E-2,72428.574650387251,0,6.7465102214959938E-2,6.3458959999999995E-2,72428.574650387251,72429,310.58756179983965,6.7471371092540977E-2,6.3465205350802467E-2,null,71089.906336690532,304.84530613002642,1.8836621572791978E-2,1.8836621572791978E-2]
["10V","NHS South Eastern Hampshire CCG",null,null,65537,217457.140625,301.37892833336338,8.0389905819907348E-2,null,60599.980992550009,218521.34375,277.31836145891361,4.8938522871282419E-3,null,8.1468986072073868E-2,8.6761535543020685E-2,6.8663371063663048E-2,6.3458959999999995E-2,70036.991349399279,0,6.8663371063663048E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AD169,G169,T169, $P$1))","v":6.3458959999999995E-2},70036.991349399279,70037,{"$f":"X169/K169*1000","v":320.50416127829618},{"$f":"X169/E169-1","v":6.8663503059340547E-2},{"$f":"Y169/G169-1","v":6.3459091352856101E-2},null,64813.1424172978,{"$f":"AC169/K169*1000","v":296.59868141506342},8.0598739512868001E-2,8.0598739512867779E-2]
["10X","NHS Southampton CCG",null,null,97607,289813.3125,336.79267235179202,0.10531735830917577,null,88317.878955641252,290995.65625,303.50239619991322,4.0796737037398501E-3,null,0.10517826236547556,0.10968702906039307,6.7797525554118554E-2,6.3458959999999995E-2,104224.51307676085,0,6.7797525554118554E-2,6.3458959999999995E-2,104224.51307676085,104225,358.16685837557065,6.7802514163943117E-2,6.3463928340615761E-2,null,94458.103335863372,324.60313859363106,0.10339924600654538,0.10339924600654538]
["11A","NHS West Hampshire CCG",null,null,182501,569597.25,320.40358340915441,7.3378420604401695E-2,null,170210.97713299879,572752.5,297.18067949594075,5.5394403677335724E-3,null,7.2204643167039118E-2,7.814405684986947E-2,6.9349927492451835E-2,6.3458959999999995E-2,195157.43111729994,0,6.9349927492451835E-2,6.3458959999999995E-2,195157.43111729994,195157,340.73530888123577,6.9347565218820684E-2,6.3456610739954789E-2,null,182044.74854975121,317.84190998686381,7.2027628122792731E-2,7.2027628122792731E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,53888,210293.578125,256.25128679853736,-4.4358923502266334E-2,null,56329.586841838471,211439,266.41058102733399,5.4467753376623573E-3,null,-4.3344660927372436E-2,-3.813397421986886E-2,6.9251382035943942E-2,6.3458959999999995E-2,57619.818475152948,0,6.9251382035943942E-2,6.3458959999999995E-2,57619.818475152948,57620,272.51358547855409,6.9254750593824133E-2,6.3462310309497116E-2,null,60245.85279550586,284.93254695446848,-4.358561915321979E-2,-4.358561915321979E-2]
["11J","NHS Dorset CCG",null,null,223733,808390.5625,276.76349821315489,-1.4124619089092905E-2,null,227040.90858080436,811920.5,279.63440827125851,4.3666238372246369E-3,null,-1.4569658840257294E-2,-1.0266655222624488E-2,6.8102685244646022E-2,6.3458959999999995E-2,238969.81807784038,0,6.8102685244646022E-2,6.3458959999999995E-2,238969.81807784038,238970,294.32684603972928,6.810349836635643E-2,6.3459769586550197E-2,null,242825.73197852011,299.07574938497072,-1.5878597161445684E-2,-1.5878597161445684E-2]
["11M","NHS Gloucestershire CCG",null,null,183129,656479.25,278.95626556361077,-1.4503081634094972E-2,null,186302.12960237107,660995.375,281.85088224311863,6.8793111130320828E-3,null,-1.7032170320025686E-2,-1.0270028805554832E-2,7.0774825041781453E-2,6.3458959999999995E-2,196089.92293507641,0,7.0774825041781453E-2,6.3458959999999995E-2,196089.92293507641,196090,296.65865665096368,7.0775245864936664E-2,6.345937794796086E-2,null,199254.62451958185,301.44632179851766,-1.5882314035179812E-2,-1.5882314035180034E-2]
["11N","NHS Kernow CCG",null,null,172958,583022.5625,296.65747284008415,2.7102228272934736E-2,null,168957.41246609535,586774.5,287.94266360602808,6.4353212745518196E-3,null,2.3678082396695332E-2,3.0265779738635645E-2,7.0302660069900602E-2,6.3458959999999995E-2,185117.40748036987,0,7.0302660069900602E-2,6.3458959999999995E-2,185117.40748036987,185117,315.4823531015748,7.0300304120075374E-2,6.3456619114524715E-2,null,180704.03088029692,307.96162900790154,2.4420977762396046E-2,2.4420977762396268E-2]
["11X","NHS Somerset CCG",null,null,157471,582469.875,270.35046233077719,-6.6334450346544838E-2,null,169208.28263658704,586146.75,288.67904264006762,6.3125582245777689E-3,null,-6.9365887140380167E-2,-6.3491205117175653E-2,7.0172106604448947E-2,6.3458959999999995E-2,168521.07179910917,0,7.0172106604448947E-2,6.3458959999999995E-2,168521.07179910917,168521,287.50649901240604,7.0171650653136242E-2,6.3458506908851575E-2,null,180972.34258307336,308.74920415932252,-6.8802461223364642E-2,-6.8802461223364642E-2]
["12D","NHS Swindon CCG",null,null,64475,240568.46875,268.01101713376556,-5.0433928334287725E-2,null,68040.671027284072,241927.0625,281.24456323394611,5.6474306755964765E-3,null,-5.240499503384155E-2,-4.7053517934753986E-2,6.9464770752941885E-2,6.3458959999999995E-2,68953.741094295925,0,6.9464770752941885E-2,6.3458959999999995E-2,68953.741094295925,68954,285.01978773044459,6.946878635129905E-2,6.3462953047896065E-2,null,72771.140010786723,300.79784898304513,-5.2454036177266405E-2,-5.2454036177266294E-2]
["12F","NHS Wirral CCG",null,null,110918,337197.96875,328.94029703433677,-2.4276634318959323E-3,null,111057.95593429063,337632.40625,328.93156544948988,1.2883751987311509E-3,null,-1.2602062870078479E-3,2.6545293197788311E-5,6.4829094148932453E-2,6.3458959999999995E-2,118108.71346481128,0,6.4829094148932453E-2,6.3458959999999995E-2,118108.71346481128,118109,349.81535484643661,6.4831677455417625E-2,6.3461539982499593E-2,null,118779.164558287,351.80024890838513,-5.6421053370697694E-3,-5.6421053370698804E-3]
["13T","NHS Newcastle Gateshead CCG",null,null,167432,529457.6875,316.23301342659227,-2.4122575988545836E-2,null,171564.47800669612,530687.3125,323.28731809787922,2.3224235458854103E-3,null,-2.4087025791754146E-2,-2.1820542521718056E-2,6.5928762128786733E-2,6.3458959999999995E-2,178470.58450074703,0,6.5928762128786733E-2,6.3458959999999995E-2,178470.58450074703,178471,336.30161452182824,6.5931243728797329E-2,6.3461435850038272E-2,null,183492.3504046044,345.76359012653882,-2.7365448170085682E-2,-2.7365448170085793E-2]
["14L","NHS Manchester CCG",null,null,272824,653890.9375,417.2316579934249,5.7280105047371688E-2,null,258199.11232070523,659284.125,391.63556732191182,8.2478394954050849E-3,null,5.6641897595408608E-2,6.5356910370895749E-2,7.2230198812030411E-2,6.3458959999999995E-2,292530.13176069339,0,7.2230198812030411E-2,6.3458959999999995E-2,292530.13176069339,292530,443.70854523457547,7.2229715860774757E-2,6.3458480999463829E-2,null,276150.18296654342,418.86369244298646,5.9314887491640933E-2,5.9314887491640933E-2]
["14Y","NHS Buckinghamshire CCG",null,null,170262,568164.25,299.67038580832923,8.6776226340228302E-2,null,156495.8514493558,572417.625,273.39453681104908,7.4861714724219208E-3,null,8.7964942349280761E-2,9.6109634463691362E-2,7.1420196128443525E-2,6.3458959999999995E-2,182422.14543322104,0,7.1420196128443525E-2,6.3458959999999995E-2,182422.14543322104,182422,318.68690276614035,7.1419341955339499E-2,6.3458112173867542E-2,null,167376.09057914274,292.40205624196625,8.9892823812508071E-2,8.9892823812507849E-2]
["15A","NHS Berkshire West CCG",null,null,134586,550345.9375,244.54800304581153,-8.4843587801055609E-3,null,135769.27606863662,553094.125,245.47228027171076,4.9935637073725836E-3,null,-8.7153449064457655E-3,-3.7653018290951801E-3,6.8769410066936043E-2,6.3458959999999995E-2,143841.39982326864,0,6.8769410066936043E-2,6.3458959999999995E-2,143841.39982326864,143841,260.06604210449711,6.8766439302750726E-2,6.3456003996804622E-2,null,145208.51791705628,262.53852889335292,-9.4176150040826689E-3,-9.4176150040825579E-3]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,352793,1026830,343.57488581362054,5.17703032540755E-2,null,335444.47223208298,1035613.5,323.90894115621609,8.5539962798126812E-3,null,5.1718031459806468E-2,6.0714423588325239E-2,7.2555783987573452E-2,6.3458959999999995E-2,378390.172700328,0,7.2555783987573452E-2,6.3458959999999995E-2,378390.172700328,378390,365.3776239880998,7.2555294464459408E-2,6.3458474628749872E-2,null,358765.9599191309,346.4284309919974,5.4698723606031452E-2,5.4698723606031452E-2]
["15D","NHS East Berkshire CCG",null,null,126644,465062.5,272.31608654750704,2.2920755776814072E-3,null,126284.10035841404,467395.375,270.1868848368772,5.0162612552075991E-3,null,2.8499204615981544E-3,7.8804776623977446E-3,6.8793547977551217E-2,6.3458959999999995E-2,135356.290090069,0,6.8793547977551217E-2,6.3458959999999995E-2,135356.290090069,135356,289.59636153866518,6.8791257382900151E-2,6.3456680838219537E-2,null,135063.89354439636,288.97139503016336,2.1627279351874584E-3,2.1627279351874584E-3]
["15E","NHS Birmingham and Solihull CCG",null,null,492284,1329445,370.29286657214101,4.394592818494214E-2,null,472056.97099019488,1338521.875,352.67034465924951,6.8275671426798468E-3,null,4.2848703128727239E-2,4.9968822668995383E-2,7.071979745288437E-2,6.3458959999999995E-2,527098.22476929578,0,7.071979745288437E-2,6.3458959999999995E-2,527098.22476929578,527098,393.7910988567146,7.0719340868279357E-2,6.3458506511617108E-2,null,504876.32485605963,377.18944627338249,4.4014096225002852E-2,4.401409622500263E-2]
["15F","NHS Leeds CCG",null,null,278478,888936.5,313.2709704236467,1.5519487783550501E-2,null,274115.11811056698,892733.0625,307.05160324513798,4.2709040522017627E-3,null,1.5916239569366608E-2,2.0255120353641187E-2,6.800089118161412E-2,6.3458959999999995E-2,297414.75217447354,0,6.800089118161412E-2,6.3458959999999995E-2,297414.75217447354,297415,333.15109800809017,6.8001781110177406E-2,6.3459846143927523E-2,null,293172.73533499491,328.39910119828778,1.4470188232741599E-2,1.4470188232741599E-2]
["15M","NHS Derby and Derbyshire CCG",null,null,283125,1058006.75,267.60226246193611,-2.9653204403599864E-2,null,292209.75377566711,1062176.125,275.10480314709309,3.9407829864979149E-3,null,-3.1089837550876465E-2,-2.7271572867252125E-2,6.7649820976406705E-2,6.3458959999999995E-2,302278.35556394514,0,6.7649820976406705E-2,6.3458959999999995E-2,302278.35556394514,302278,284.58368898095875,6.7648565121412707E-2,6.3457709074631108E-2,null,312525.38494218583,294.23122737030627,-3.2788968307587263E-2,-3.2788968307587374E-2]
["99A","NHS Liverpool CCG",null,null,214339,540072.5,396.87079049572048,2.8107127794205544E-2,null,208478.21872544321,543229,383.77593745076791,5.8445856806261798E-3,null,2.8112199492049461E-2,3.4121089331277998E-2,6.9674437009549672E-2,6.3458959999999995E-2,229272.94915418988,0,6.9674437009549672E-2,6.3458959999999995E-2,229272.94915418988,229273,422.0558917141758,6.9674674231007927E-2,6.3459195843053262E-2,null,222972.48711708101,410.45762858220195,2.8256907228247696E-2,2.8256907228247696E-2]
["99C","NHS North Tyneside CCG",null,null,68400,220334,310.43778990078698,-6.2610919790867081E-2,null,73053.811941819338,220946.0625,330.64093161569389,2.7778849383208737E-3,null,-6.3703889203285846E-2,-6.1102966339295017E-2,6.6413126627506314E-2,6.3458959999999995E-2,72942.657861321437,0,6.6413126627506314E-2,6.3458959999999995E-2,72942.657861321437,72943,330.13939770933916,6.6418128654970765E-2,6.346394817089962E-2,null,78132.815224706355,353.62845728335327,-6.6422990260631032E-2,-6.6422990260630921E-2]
["99D","NHS South Lincolnshire CCG",null,null,40716,169595.8125,240.07668231784911,-6.9169706460705638E-2,null,43804.286540845882,170773.859375,256.50463543519646,6.946202607449381E-3,null,-7.0501925375868635E-2,-6.4045443426295257E-2,7.0845961400867408E-2,6.3458959999999995E-2,43600.564164397714,0,7.0845961400867408E-2,6.3458959999999995E-2,43600.564164397714,43601,255.31425101928019,7.0856665684251974E-2,6.3469590442179369E-2,null,46849.741791321605,274.33789903667224,-6.9343856915843216E-2,-6.9343856915843216E-2]
["99E","NHS Basildon and Brentwood CCG",null,null,88431,283903.5,311.48259884080329,-1.5924136579297699E-2,null,89698.111114978063,286350.625,313.24573192385407,8.6195661554013814E-3,null,-1.412639685749717E-2,-5.6285941143465745E-3,7.2625514859274265E-2,6.3458959999999995E-2,94853.346904520484,0,7.2625514859274265E-2,6.3458959999999995E-2,94853.346904520484,94853,331.24774915368175,7.2621591975664535E-2,6.3455070640977551E-2,null,95934.294945940419,335.02387133235845,-1.1271203343389713E-2,-1.1271203343389935E-2]
["99F","NHS Castle Point and Rochford CCG",null,null,52397,187122.96875,280.01372760392354,2.8617772254386331E-2,null,50782.087549282849,188116.6875,269.9499349268674,5.3105118876541901E-3,null,3.1800828375751822E-2,3.7280218940532572E-2,6.9106471449112306E-2,6.3458959999999995E-2,56017.971784519141,0,6.9106471449112306E-2,6.3458959999999995E-2,56017.971784519141,56018,297.78325753264181,6.910700994331731E-2,6.3459495649631492E-2,null,54312.668398097077,288.71797138197576,3.1398413154796634E-2,3.1398413154796634E-2]
["99G","NHS Southend CCG",null,null,55878,191002.90625,292.55052238243098,-2.6100109462660948E-2,null,57332.710649333363,192351.65625,298.06195468791742,7.0614108784012863E-3,null,-2.5373135734517716E-2,-1.8490894992811535E-2,7.0968480668877287E-2,6.3458959999999995E-2,59843.576762815523,0,7.0968480668877287E-2,6.3458959999999995E-2,59843.576762815523,59844,311.11767461061305,7.097605497691406E-2,6.3466481197768987E-2,null,61318.717920749732,318.78445507666237,-2.4050044925200575E-2,-2.4050044925200575E-2]
["99H","NHS Surrey Downs CCG",null,null,87609,311412.78125,281.3275667374362,-2.5153436978449628E-2,null,89626.099574813095,313306.78125,286.06498466848331,6.0819597461527763E-3,null,-2.250571635251597E-2,-1.6560635467277596E-2,6.9926874586405452E-2,6.3458959999999995E-2,93735.22355564039,0,6.9926874586405452E-2,6.3458959999999995E-2,93735.22355564039,93735,299.17960800601088,6.9924322843543552E-2,6.3456423682916263E-2,null,95857.276865539126,305.95340606129673,-2.2139966155267365E-2,-2.2139966155267254E-2]
["99J","NHS West Kent CCG",null,null,155709,500118.6875,311.34409469552168,-1.1107343005570147E-2,null,157054.94384644314,503703.3125,311.80049832696534,7.1675486031503866E-3,null,-8.5698916155043658E-3,-1.4637681270318614E-3,7.1081353783255752E-2,6.3458959999999995E-2,166777.00651623696,0,7.1081353783255752E-2,6.3458959999999995E-2,166777.00651623696,166777,331.10165421038403,7.1081311934441782E-2,6.3458918449004864E-2,null,167974.05339304701,333.47815911583274,-7.1264184489612248E-3,-7.1264184489612248E-3]
["99K","NHS High Weald Lewes Havens CCG",null,null,53472,173388.34375,308.39443323305863,4.9176088689545372E-2,null,50969.162763665154,174816.46875,291.55813023860287,8.2365686707241981E-3,null,4.9104931307976329E-2,5.7745956117489783E-2,7.2218212752536814E-2,6.3458959999999995E-2,57333.652272303647,0,7.2218212752536814E-2,6.3458959999999995E-2,57333.652272303647,57334,327.96681233729583,7.2224715739078293E-2,6.3465409861811706E-2,null,54512.749855449314,311.82845784058492,5.1753950259925574E-2,5.1753950259925574E-2]
["99M","NHS North East Hampshire and Farnham CCG",null,null,58000,228523.125,253.80363584648163,-7.3967826391834746E-2,null,62461.655905577471,229046.4375,272.70302296484078,2.2899761238606153E-3,null,-7.1430317382589092E-2,-6.9303914980054393E-2,6.5894255627105602E-2,6.3458959999999995E-2,61821.866826372127,0,6.5894255627105602E-2,6.3458959999999995E-2,61821.866826372127,61822,269.91033204784077,6.5896551724137886E-2,6.3461250851038375E-2,null,66804.248673380498,291.66246549187429,-7.4579817486455369E-2,-7.4579817486455147E-2]
["99N","NHS Wiltshire CCG",null,null,139353,501744.03125,277.73723516516668,-5.3979275920924552E-3,null,140351.04867645513,504448.25,278.22685216264529,5.3896381054359122E-3,null,-7.111088131274923E-3,-1.7597762174025311E-3,6.9190618934383163E-2,6.3458959999999995E-2,148994.9203203631,0,6.9190618934383163E-2,6.3458959999999995E-2,148994.9203203631,148995,295.36230921605932,6.9191190717099671E-2,6.3459528717534797E-2,null,150108.83431469215,297.57033415160453,-7.4201782978148279E-3,-7.4201782978147168E-3]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,290921,941125.25,309.12038541097479,-1.9576316205560662E-3,null,291842.75493217196,945570,308.64214699300101,4.7228038988433862E-3,null,-3.1583958025142023E-3,1.5494916123190983E-3,6.8481468122547851E-2,6.3458959999999995E-2,310843.69718767976,0,6.8481468122547851E-2,6.3458959999999995E-2,310843.69718767976,310844,328.73716382710955,6.8482508997288027E-2,6.3459995982000139E-2,null,312132.87082055002,330.10022612873718,-4.1292377094465094E-3,-4.1292377094466204E-3]
["99Q","NHS South Devon and Torbay CCG",null,null,96019,297486.0625,322.76806245334603,2.0725017032714899E-2,null,94219.773990901362,299367.25,314.72973076013278,6.3236155811501327E-3,null,1.9096055242845189E-2,2.5540426936467409E-2,7.0183865649369626E-2,6.3458959999999995E-2,102757.98459578682,0,7.0183865649369626E-2,6.3458959999999995E-2,102757.98459578682,102758,343.25063947375673,7.018402607817209E-2,6.3459119420687271E-2,null,100770.3225344021,336.61104390811653,1.9724829846796688E-2,1.9724829846796688E-2]

{"sheet":"Specialised 2022-23","index":6,"n_rows":200,"n_cols":32,"rows_kept":200,"cut":false,"hidden":false,"merged":[[5,28,5,31],[5,4,5,7],[5,9,5,11],[5,14,5,15],[5,16,5,18],[5,19,5,22]]}
["NHS England - 2019-20 to 2023-24 Allocations",null,null,null,"2021-22",null,null,null,null,"2022-23",null,7.4391291637660339E-2,null,null,null,-0.13777480922556251,10,6.8584910999999998E-2,null,-10,6.8584910999999998E-2,null,null,1.0685849110000001,null,null,null,null,null,null,null,-0.14244006640368756]
["Minimum allocations for specialist services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13777480922556251,10,0,1,-10,6.8584910999999998E-2,null,null,null,null,null,null,null,null,null,null,0.14189552560216168]
["2019-20 minimum allocation calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,355.6201197719306,null,null,null,null,null,null,null,null,null,null,null,0.38475582376122475,null,null,null,null,null,null,null,72]
[null,"England",null,null,20011778,60137620.015625,332.76637809744591,null,null,20011778.345655922,60459122.5,330.99683750216388,5.3461125380662722E-3,null,null,null,null,null,null,null,null,null,null,21500480,null,null,null,null,21500480.384755824,null,-1.7895219861507883E-8]
[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,null,null,null,null,null,"Closing target"]
["CCG","Clinical Commissioning Group",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","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,33187,108477.078125,{"$f":"E9/F9*1000","v":305.9356001620734},-4.4546487483517971E-2,null,34730.886882526713,108490.84375,{"$f":"J9/K9*1000","v":320.12735528685306},{"$f":"K9/F9-1","v":1.2689892867623342E-4},null,{"$f":"E9/J9-1","v":-4.4452849354199797E-2},{"$f":"G9/L9-1","v":-4.4331591444483065E-2},{"$f":"(1+M9)*(1+R9)-1","v":6.8720513280405626E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":6.8584910999999998E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":35467.627674236821},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":6.8720513280405626E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AD9,G9,T9, $P$1))","v":6.8584910999999998E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":35467.627674236821},{"$f":"IF(ROUND(W9,0)/E9>$X$1,ROUND(W9,0),ROUNDUP(W9,0))","v":35468},{"$f":"X9/K9*1000","v":326.92159793438793},{"$f":"X9/E9-1","v":6.8731732304818216E-2},{"$f":"Y9/G9-1","v":6.8596128600911133E-2},null,37314.562417439345,{"$f":"AC9/K9*1000","v":343.94204273519023},{"$f":"X9/AC9-1","v":-4.9486374696875335E-2},{"$f":"Y9/AD9-1","v":-4.9486374696875224E-2}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,84825,295084.125,{"$f":"E10/F10*1000","v":287.46039794583999},-8.3832357058692408E-2,null,92614.030522709974,296002.53125,{"$f":"J10/K10*1000","v":312.88256263082201},{"$f":"K10/F10-1","v":3.1123539770225861E-3},null,{"$f":"E10/J10-1","v":-8.4102057525722529E-2},{"$f":"G10/L10-1","v":-8.1251458921915876E-2},{"$f":"(1+M10)*(1+R10)-1","v":7.1910725497537298E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":6.8584910999999998E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":90924.827290328598},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":7.1910725497537298E-2},6.8584910999999998E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":90924.827290328598},{"$f":"IF(ROUND(W10,0)/E10>$X$1,ROUND(W10,0),ROUNDUP(W10,0))","v":90925},307.17642722861007,7.1912761567934025E-2,6.85869407530868E-2,null,99503.707877064066,336.15830059583004,{"$f":"X10/AC10-1","v":-8.6214956810081733E-2},-8.6214956810081733E-2]
["00J","NHS North Durham CCG",null,null,73283,261174,280.59071729957805,-7.7410992806078771E-2,null,79461.337401405253,261762.296875,303.56295902824627,2.2525093424308196E-3,null,-7.775274873860849E-2,-7.5675378189111298E-2,7.09919084952082E-2,6.8584910999999998E-2,78485.500030254349,0,7.09919084952082E-2,6.8584910999999998E-2,78485.500030254349,78486,299.8369166873548,7.0998730947150035E-2,6.859171811884357E-2,null,85372.568925951709,326.14539964370761,-8.0664890521507049E-2,-8.0664890521506938E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,89211,299587.75,297.77919824825949,-7.9652164364144462E-2,null,96986.099896425992,300221.375,323.04861669634943,2.1149896816541336E-3,null,-8.016715699187027E-2,-7.8221720020061225E-2,7.0844957060736347E-2,6.8584910999999998E-2,95531.149464345348,0,7.0844957060736347E-2,6.8584910999999998E-2,95531.149464345348,95531,318.20186021065291,7.0843281658091506E-2,6.858323913333586E-2,null,104201.02113862027,347.08062055415036,-8.3204761756474621E-2,-8.3204761756474621E-2]
["00L","NHS Northumberland CCG",null,null,102268,325652.125,314.04063461892042,-6.0313887009262546E-2,null,108921.12624678826,325740.3125,334.38024729219921,2.7080277765723082E-4,null,-6.1082055208591335E-2,-6.0827793621149429E-2,6.8874286762061532E-2,6.8584910999999998E-2,109311.63555858251,0,6.8874286762061532E-2,6.8584910999999998E-2,109311.63555858251,109312,335.58020240433092,6.8877850353971981E-2,6.8588473627141155E-2,null,117023.9095149155,359.25522578638618,-6.5900289495392061E-2,-6.590028949539195E-2]
["00M","NHS South Tees CCG",null,null,111607,297457.03125,375.20377155313923,-4.7519856215074263E-2,null,117027.55901249633,297528.96875,393.33164600462567,2.4184165254959034E-4,null,-4.6318653984037339E-2,-4.6088014111311137E-2,6.8843339340765919E-2,6.8584910999999998E-2,119290.39857380487,0,6.8843339340765919E-2,6.8584910999999998E-2,119290.39857380487,119290,400.93574921853724,6.883976811490311E-2,6.8581340637599686E-2,null,125733.39028463846,422.5920951928768,-5.1246453070673992E-2,-5.1246453070673992E-2]
["00N","NHS South Tyneside CCG",null,null,52253,157706.65625,331.33033977441903,-7.1353717215367651E-2,null,56280.681620382013,157875.640625,356.48743148453661,1.0715107340308894E-3,null,-7.1564194043509777E-2,-7.0569365111568638E-2,6.972991120235994E-2,6.8584910999999998E-2,55896.597050056916,0,6.972991120235994E-2,6.8584910999999998E-2,55896.597050056916,55897,354.05715396443861,6.9737622720226655E-2,6.8592614263736751E-2,null,60467.474220370161,383.00699196526324,-7.5585664513012962E-2,-7.5585664513012962E-2]
["00P","NHS Sunderland CCG",null,null,90298,284736.65625,317.12811827332121,-5.1030913411411971E-2,null,95070.851898209366,284950.625,333.63973810623986,7.5146190454700168E-4,null,-5.0203104347056549E-2,-4.948936816291627E-2,6.9387911852390349E-2,6.8584910999999998E-2,96563.58966444715,0,6.9387911852390349E-2,6.8584910999999998E-2,96563.58966444715,96564,338.87976206404181,6.9392456089835797E-2,6.8589451825188386E-2,null,102143.29536800987,358.45962916561376,-5.4622237787691819E-2,-5.4622237787691708E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,58022,175123.546875,331.32037944283445,-0.10775897790569233,null,64960.647526936278,175059.828125,371.07683825984151,-3.6385027106311529E-4,null,-0.10681309055700428,-0.10713807685611498,6.819610609047877E-2,6.8584910999999998E-2,61978.874467581758,0,6.819610609047877E-2,6.8584910999999998E-2,61978.874467581758,61979,354.04467526235896,6.819826962186748E-2,6.8587075318876867E-2,null,69793.154002083858,398.68172355481028,-0.1119616116195371,-0.1119616116195371]
["00R","NHS Blackpool CCG",null,null,73296,172451.375,425.02415535973546,-3.9302784288663295E-2,null,76058.743669641728,172164.8125,441.77868035398768,-1.6617002908790868E-3,null,-3.6323814151356437E-2,-3.7925155149694412E-2,6.6809243142562424E-2,6.8584910999999998E-2,78192.850285377252,0,6.6809243142562424E-2,6.8584910999999998E-2,78192.850285377252,78193,454.17526882852445,6.681128574547035E-2,6.8586957002751525E-2,null,81716.85185156409,474.6431670035019,-4.312270690463027E-2,-4.3122706904630159E-2]
["00T","NHS Bolton CCG",null,null,111105,312848.8125,355.13959318608568,2.2157224255126229E-2,null,108573.76348836387,313833.6875,345.95955696554682,3.1480861062882504E-3,null,2.3313519125708559E-2,2.6534998197645043E-2,7.1948908311708415E-2,6.8584910999999998E-2,119098.88345797236,0,7.1948908311708415E-2,6.8584910999999998E-2,119098.88345797236,119099,379.49718192697208,7.1949957247648522E-2,6.8585956644162449E-2,null,116650.70599222511,371.69593526260655,2.098824852322867E-2,2.098824852322867E-2]
["00V","NHS Bury CCG",null,null,76437,206201.6875,370.69046779745679,7.2561724393672034E-2,null,71156.357067793608,206811.75,344.0634154867584,2.9585718109119696E-3,null,7.4211822383983383E-2,7.7389955200636962E-2,7.1746396195250473E-2,6.8584910999999998E-2,81921.079285976361,0,7.1746396195250473E-2,6.8584910999999998E-2,81921.079285976361,81921,396.11385716720645,7.1745358923034575E-2,6.8583876787575937E-2,null,76449.770378297326,369.65873737008332,7.1566331653179827E-2,7.1566331653180049E-2]
["00X","NHS Chorley and South Ribble CCG",null,null,60468,187455.0625,322.5733100699801,-3.0083223580984475E-2,null,62483.103127041679,188646.0625,331.21869759164298,6.3535227276136919E-3,null,-3.225036891885058E-2,-2.6101749643136718E-2,7.5374189518423673E-2,6.8584910999999998E-2,65025.726491800044,0,7.5374189518423673E-2,6.8584910999999998E-2,65025.726491800044,65026,344.69842168054794,7.5378712707547812E-2,6.8589405632375255E-2,null,67131.301874191442,355.85848432002894,-3.1360957041126958E-2,-3.1360957041126958E-2]
["00Y","NHS Oldham CCG",null,null,90962,259393.0625,350.67244714765644,5.4753278946840567E-2,null,86178.501947679135,260564.6875,330.73745630892188,4.5167938907386684E-3,null,5.5506860112572332E-2,6.0274367049961475E-2,7.3411488797740398E-2,6.8584910999999998E-2,97639.655844020061,0,7.3411488797740398E-2,6.8584910999999998E-2,97639.655844020061,97640,374.72460653364624,7.3415272311514679E-2,6.8588677501264517E-2,null,92589.432018965614,355.34144287669682,5.4547996147118027E-2,5.4547996147118027E-2]
["01A","NHS East Lancashire CCG",null,null,127554,383179.65625,332.88301693339179,-7.9115623571565097E-2,null,138415.08581798378,383372.625,361.04582537155278,5.035986301791251E-4,null,-7.8467500517003907E-2,-7.8003418012598802E-2,6.9123048897409722E-2,6.8584910999999998E-2,136370.92137906019,0,6.9123048897409722E-2,6.8584910999999998E-2,136370.92137906019,136371,355.71397410026339,6.9123665271179302E-2,6.8585527063520724E-2,null,148711.96283412119,387.90449066132771,-8.298567646428523E-2,-8.2985676464285341E-2]
["01C","NHS Eastern Cheshire CCG",null,null,68506,210671.90625,325.17862120023415,5.2247895668892985E-2,null,65110.037064386786,211367.828125,308.04137811304759,3.3033444629022579E-3,null,5.215728770442829E-2,5.5632925654868881E-2,7.2114815048892833E-2,6.8584910999999998E-2,73446.297519739455,0,7.2114815048892833E-2,6.8584910999999998E-2,73446.297519739455,73446,347.47956040199767,7.2110472075438636E-2,6.8580582325648454E-2,null,69953.656820182456,330.95697410872214,4.9923668590974302E-2,4.9923668590974302E-2]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,94160,236209.796875,398.62868198404402,4.3240020904209198E-2,null,90200.733619822713,236985.09375,380.61775191218209,3.2822384391206771E-3,null,4.3893948766146051E-2,4.7320257611151773E-2,7.2092261470348529E-2,6.8584910999999998E-2,100948.20734004801,0,7.2092261470348529E-2,6.8584910999999998E-2,100948.20734004801,100948,425.96771975241586,7.2090059473236989E-2,6.8582716206723182E-2,null,96910.882700465852,408.93239809715186,4.1658038674687869E-2,4.1658038674687869E-2]
["01E","NHS Greater Preston CCG",null,null,73194,209111.484375,350.02381728944675,-2.2900280608497692E-3,null,73247.879916314356,209021.90625,350.43159461337251,-4.2837496595526936E-4,null,-7.3558328754241842E-4,-1.1636431480319676E-3,6.8127155975130194E-2,6.8584910999999998E-2,78180.499054443673,0,6.8127155975130194E-2,6.8584910999999998E-2,78180.499054443673,78181,374.03256626361383,6.8134000054649313E-2,6.8591758012608084E-2,null,78696.884313009228,376.50065356730636,-6.5553333847035988E-3,-6.5553333847037099E-3]
["01F","NHS Halton CCG",null,null,45340,132053.203125,343.34646132802771,6.6214249791607394E-3,null,45035.077613643269,132256.265625,340.51375487446415,1.5377324835337269E-3,null,6.7707751937871041E-3,8.3189193182751087E-3,7.0228108729058825E-2,6.8584910999999998E-2,48524.142449775529,0,7.0228108729058825E-2,6.8584910999999998E-2,48524.142449775529,48524,366.89377074644739,7.0224966916629938E-2,6.8581774011420293E-2,null,48385.295206324474,365.8450129199652,2.8666724690644685E-3,2.8666724690644685E-3]
["01G","NHS Salford CCG",null,null,109379,280451.75,390.01004629138527,2.0927086940876416E-2,null,107178.32500759861,282634.25,379.21209127201894,7.7820872930904894E-3,null,2.0532836207744154E-2,2.8474711824578058E-2,7.6900732057481491E-2,6.8584910999999998E-2,117790.32517171527,0,7.6900732057481491E-2,6.8584910999999998E-2,117790.32517171527,117790,416.75770010181003,7.6897759167664725E-2,6.8581961066820796E-2,null,115151.45904047483,407.42216854636274,2.2913656340192379E-2,2.2913656340192379E-2]
["01H","NHS Cumbria CCG",null,null,103483,322940.9375,320.43939923225122,-1.723612519315687E-2,null,105237.27559268916,322521.5,326.29538059536856,-1.2988056059012321E-3,null,-1.6669716911704491E-2,-1.7946871795832098E-2,6.7197026927211745E-2,6.8584910999999998E-2,110436.74993750865,0,6.7197026927211745E-2,6.8584910999999998E-2,110436.74993750865,110437,342.41748224536968,6.7199443386836588E-2,6.8587330602217778E-2,null,113066.01245245773,350.56891541325996,-2.3252013539994398E-2,-2.3252013539994398E-2]
["01J","NHS Knowsley CCG",null,null,64565,166636.78125,387.45947632734897,-1.4066207206609893E-2,null,65462.286837279287,167131.125,391.6822006510115,2.9665944474668304E-3,null,-1.370692776910909E-2,-1.0780996217453764E-2,7.1754969063619445E-2,6.8584910999999998E-2,69197.859577592593,0,7.1754969063619445E-2,6.8584910999999998E-2,69197.859577592593,69198,414.03419022040327,7.1757143963447678E-2,6.8587079466866374E-2,null,70332.110908659495,420.81994546892145,-1.6125079910261353E-2,-1.6125079910261353E-2]
["01K","NHS Morecambe Bay CCG",null,null,106307,348167.625,305.33281203270985,-4.5605621060318513E-2,null,111235.53673051606,348893.9375,318.82335797398622,2.0861000502272464E-3,null,-4.4307214001728101E-2,-4.23135432328553E-2,7.0814086036509183E-2,6.8584910999999998E-2,113835.03304428318,0,7.0814086036509183E-2,6.8584910999999998E-2,113835.03304428318,113835,326.27394105980989,7.0813775198246498E-2,6.8584600808827112E-2,null,119510.49198390756,342.54103937792718,-4.7489487238256745E-2,-4.7489487238256745E-2]
["01R","NHS South Cheshire CCG",null,null,57416,187151.71875,306.78852635436994,5.0591844696380672E-2,null,54618.844558317076,187566.8125,291.19674120557482,2.2179531813677489E-3,null,5.1212277819175922E-2,5.3543817435057983E-2,7.0954982302914082E-2,6.8584910999999998E-2,61489.951263904113,0,7.0954982302914082E-2,6.8584910999999998E-2,61489.951263904113,61490,327.82984996346306,7.0955831127211821E-2,6.8585757945811787E-2,null,58682.010952766876,312.85924290453505,4.7850934241044918E-2,4.7850934241044918E-2]
["01T","NHS South Sefton CCG",null,null,63052,155438.515625,405.63948868448284,5.6825714311428133E-3,null,62609.212812001475,155548.953125,402.50488064479845,7.1048992944855449E-4,null,7.0722369458324774E-3,7.7877516284097226E-3,6.9344129818026179E-2,6.8584910999999998E-2,67424.286073286188,0,6.9344129818026179E-2,6.8584910999999998E-2,67424.286073286188,67424,433.45839779337956,6.9339592717122311E-2,6.8580377120372127E-2,null,67266.793021503414,432.44773860642732,2.3370666481206115E-3,2.3370666481206115E-3]
["01V","NHS Southport and Formby CCG",null,null,44323,125805.15625,352.31465323981905,-2.0947873251842331E-2,null,45264.083355483235,126104.796875,358.94021858939084,2.3817833380737063E-3,null,-2.0790951361864596E-2,-1.8458687565327092E-2,7.1130048736336882E-2,6.8584910999999998E-2,47475.697150140659,0,7.1130048736336882E-2,6.8584910999999998E-2,47475.697150140659,47476,376.480523949141,7.1136881528777396E-2,6.8591727556879034E-2,null,48631.336981092354,385.6422450709598,-2.3757047468004888E-2,-2.3757047468004999E-2]
["01W","NHS Stockport CCG",null,null,111408,316512.0625,351.98658502944102,0.11068323104768596,null,100218.78609021826,318037.1875,315.11656507218436,4.8185367342832297E-3,null,0.11164786909022295,0.11700438518302203,7.3733926647354453E-2,6.8584910999999998E-2,119622.54929992846,0,7.3733926647354453E-2,6.8584910999999998E-2,119622.54929992846,119623,376.12897076697988,7.3737972138446128E-2,6.8588937091223379E-2,null,107674.19103382798,338.55849336432703,0.11097189448507727,0.11097189448507727]
["01X","NHS St Helens CCG",null,null,66546,199263.546875,333.95972842812523,9.1878845776749429E-3,null,65881.903526399488,199834.59375,329.68217509336762,2.8657869638255562E-3,null,1.0080104521181577E-2,1.2974778917137941E-2,7.1647247707684603E-2,6.8584910999999998E-2,71313.837745955578,0,7.1647247707684603E-2,6.8584910999999998E-2,71313.837745955578,71314,356.86513862167567,7.1649685931536089E-2,6.8587342256388739E-2,null,70782.943425276069,354.20765792847652,7.5026065465129133E-3,7.5026065465126912E-3]
["01Y","NHS Tameside and Glossop CCG",null,null,89562,249879.5625,358.42066915736655,4.5313406111866072E-2,null,85616.445750428698,250518.5625,341.75689376482308,2.5572319464901572E-3,null,4.6084069654941828E-2,4.8759149256577983E-2,7.1317530471946666E-2,6.8584910999999998E-2,95949.340664128482,0,7.1317530471946666E-2,6.8584910999999998E-2,95949.340664128482,95949,383.00155901621065,7.1313726803778454E-2,6.8581117033883254E-2,null,91985.563735228759,367.18063051806291,4.3087590093806361E-2,4.3087590093806583E-2]
["02A","NHS Trafford CCG",null,null,90680,246695.3125,367.57893403426544,0.14140994857145928,null,79467.40625998663,248209.3125,320.16287164884932,6.137125122715803E-3,null,0.14109676240508096,0.14809981601308686,7.514295030305318E-2,6.8584910999999998E-2,97493.962733480861,0,7.514295030305318E-2,6.8584910999999998E-2,97493.962733480861,97494,392.78945265198303,7.5143361270401332E-2,6.8585319460574556E-2,null,85379.089254761726,343.98020120522966,0.14189552560216145,0.14189552560216168]
["02D","NHS Vale Royal CCG",null,null,28387,107859.390625,263.18524363534061,-5.798143319677207E-3,null,28508.614436048258,108122.484375,263.66962062370072,2.4392289672274803E-3,null,-4.2658837847440179E-3,-1.8370602848152284E-3,7.1191434268853548E-2,6.8584910999999998E-2,30407.911244589945,0,7.1191434268853548E-2,6.8584910999999998E-2,30407.911244589945,30408,281.23660102496603,7.1194560890548431E-2,6.8588030013706502E-2,null,30629.407086745938,283.28434426750971,-7.2285789313155657E-3,-7.2285789313155657E-3]
["02E","NHS Warrington CCG",null,null,68400,221421.6875,308.91282950772381,3.8699466507857494E-2,null,65936.583603699022,222454,296.40547530590158,4.6622013934385365E-3,null,3.7360388750302009E-2,4.2196771800231403E-2,7.3566869061071571E-2,6.8584910999999998E-2,73431.97384377729,0,7.3566869061071571E-2,6.8584910999999998E-2,73431.97384377729,73432,330.09970600663507,7.3567251461988281E-2,6.8585291626360068E-2,null,70841.691224152761,318.45546146238217,3.656475065863618E-2,3.656475065863618E-2]
["02F","NHS West Cheshire CCG",null,null,84125,266357.6875,315.83469878262855,2.6792654898259993E-2,null,81936.887387014518,267133.375,306.72650838561265,2.9122024120291634E-3,null,2.6704853976821319E-2,2.9694826329014878E-2,7.1696846555272309E-2,6.8584910999999998E-2,90156.497216462289,0,7.1696846555272309E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AD41,G41,T41, $P$1))","v":6.8584910999999998E-2},90156.497216462289,90156,{"$f":"X41/K41*1000","v":337.49433218518652},{"$f":"X41/E41-1","v":7.1690936106983738E-2},{"$f":"Y41/G41-1","v":6.8579017714152757E-2},null,88032.278272504045,{"$f":"AC41/K41*1000","v":329.54428952392806},2.4124352671209603E-2,2.4124352671209603E-2]
["02G","NHS West Lancashire CCG",null,null,42084,114012.53125,369.11732016299743,1.3417959697666015E-2,null,41462.860301048182,114212.703125,363.03194974440964,1.7557006480373172E-3,null,1.4980628312709854E-2,1.6762630459584038E-2,7.0461026220725698E-2,6.8584910999999998E-2,45049.281827473023,0,7.0461026220725698E-2,6.8584910999999998E-2,45049.281827473023,45049,394.43073114814695,7.0454329436365315E-2,6.8578225952581784E-2,null,44547.336033835025,390.0383653916345,1.1261368486410683E-2,1.1261368486410683E-2]
["02H","NHS Wigan Borough CCG",null,null,114962,330294.3125,348.05927819299035,2.4721658108670663E-2,null,112089.79315618695,330954.25,338.68667091051691,1.9980286520979718E-3,null,2.5624160442609512E-2,2.7673386901457819E-2,7.0719974269377595E-2,6.8584910999999998E-2,123092.10968195619,0,7.0719974269377595E-2,6.8584910999999998E-2,123092.10968195619,123092,371.93056139934748,7.0719020197978377E-2,6.858395883106172E-2,null,120428.29764847388,363.8820098200095,2.2118575148354136E-2,2.2118575148354136E-2]
["02M","NHS Fylde & Wyre CCG",null,null,55263,179679.0625,307.56505088065006,-5.142025511178816E-2,null,58314.510519170384,180360.34375,323.32224094671801,3.7916563038611351E-3,null,-5.2328494091830269E-2,-4.873524945246388E-2,7.2636617714004093E-2,6.8584910999999998E-2,59277.117404729011,0,7.2636617714004093E-2,6.8584910999999998E-2,59277.117404729011,59277,328.65872157664927,7.2634493241409359E-2,6.8582794552247694E-2,null,62652.602277909398,347.37460006592721,-5.3878085748715887E-2,-5.3878085748715998E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,43750,160710.53125,272.22858178436894,-3.803414675038308E-2,null,45527.597288786776,161179.25,282.46562314185462,2.9165403558455427E-3,null,-3.9044390537705587E-2,-3.6241724722532398E-2,7.170148201657911E-2,6.8584910999999998E-2,46886.939838225335,0,7.170148201657911E-2,6.8584910999999998E-2,46886.939838225335,46887,290.89972809775452,7.1702857142857068E-2,6.8586282127329756E-2,null,48914.454056258866,303.47860569061379,-4.14489764912227E-2,-4.1448976491222589E-2]
["02P","NHS Barnsley CCG",null,null,86137,265800.34375,324.06654854072212,-5.3713102543114455E-2,null,91172.073375696462,267480.9375,340.85447070670773,6.3227674061274719E-3,null,-5.5226048824712271E-2,-4.9252462880062908E-2,7.5341324845950464E-2,6.8584910999999998E-2,92626.67569825564,0,7.5341324845950464E-2,6.8584910999999998E-2,92626.67569825564,92627,346.29383635983407,7.5345089798808829E-2,6.8588652297504549E-2,null,97954.481675398056,366.21107504305076,-5.4387319337284468E-2,-5.4387319337284579E-2]
["02Q","NHS Bassetlaw CCG",null,null,34271,118456.671875,289.31253476515076,-8.5170334925957158E-2,null,37497.951764941667,118797.6484375,315.64557260297551,2.878491832522645E-3,null,-8.6056747450368065E-2,-8.3425969262514887E-2,7.1660823938670459E-2,6.8584910999999998E-2,36726.888097202173,0,7.1660823938670459E-2,6.8584910999999998E-2,36726.888097202173,36727,309.15595117459122,7.1664089171602718E-2,6.8588166860963584E-2,null,40287.47283050236,339.12685444861972,-8.8376673450876297E-2,-8.8376673450876186E-2]
["02R","NHS Bradford Districts CCG",null,null,87010,335719.3125,259.17484267456314,-9.4479173772904712E-2,null,96131.764110228425,336312.5,285.84059203933373,1.7669150326287131E-3,null,-9.4888138116024368E-2,-9.328888236105104E-2,7.0473009742886283E-2,6.8584910999999998E-2,93141.85657772854,0,7.0473009742886283E-2,6.8584910999999998E-2,93141.85657772854,93142,276.95075264820667,7.0474658085277531E-2,6.858655643504763E-2,null,103283.1302097952,307.10464288361328,-9.8187672945193483E-2,-9.8187672945193261E-2]
["02T","NHS Calderdale CCG",null,null,66302,222935.90625,297.40386425526731,-6.6356405749642411E-2,null,71034.635484537095,223652.9375,317.61101051729798,3.2163111903378283E-3,null,-6.6624336878131851E-2,-6.3622310288043771E-2,7.2021812607075519E-2,6.8584910999999998E-2,71077.190219474316,0,7.2021812607075519E-2,6.8584910999999998E-2,71077.190219474316,71077,317.80043130441783,7.2018943621610099E-2,6.8582051212501272E-2,null,76318.993769242195,341.23850382802232,-6.8685310305477421E-2,-6.8685310305477199E-2]
["02W","NHS Bradford City CCG",null,null,39160,140106.984375,279.50069851755029,-0.13738231526421096,null,45353.964353744508,139954.5,324.0622084587813,-1.0883424240426542E-3,null,-0.13656941442723347,-0.13750912256372827,6.7421924707666836E-2,6.8584910999999998E-2,41800.242571552233,0,6.7421924707666836E-2,6.8584910999999998E-2,41800.242571552233,41801,298.67564101190032,6.7441266598569971E-2,6.86042739644388E-2,null,48727.904342907961,348.16961471698278,-0.14215477633025131,-0.14215477633025131]
["02X","NHS Doncaster CCG",null,null,98883,322742.1875,306.38386870325098,-8.7792089286627073E-2,null,108406.46293559074,323321.6875,335.28979690108395,1.7955508218150396E-3,null,-8.7849586433320526E-2,-8.6211774008621789E-2,7.0503609515125243E-2,6.8584910999999998E-2,105854.60841968413,0,7.0503609515125243E-2,6.8584910999999998E-2,105854.60841968413,105855,327.39839018686308,7.0507569551894633E-2,6.8588863939066602E-2,null,116470.95973523949,360.23243796548445,-9.1146838313787226E-2,-9.1146838313787115E-2]
["02Y","NHS East Riding of Yorkshire CCG",null,null,95852,306030.75,313.21035549532195,-4.6418133863812994E-2,null,100605.64625398167,306600.3125,328.13288882078899,1.8611283343259455E-3,null,-4.7250292910807068E-2,-4.547710343542255E-2,7.0573684655495406E-2,6.8584910999999998E-2,102616.62882159854,0,7.0573684655495406E-2,6.8584910999999998E-2,102616.62882159854,102617,334.69307047754558,7.0577557067145191E-2,6.8588776217983316E-2,null,108089.83022485692,352.54311824896433,-5.0632239994011563E-2,-5.0632239994011563E-2]
["03A","NHS Greater Huddersfield CCG",null,null,59850,251959.515625,237.53816104757405,-8.4248752452527942E-2,null,65355.765189350292,252882.71875,258.44298697990922,3.6640931092042361E-3,null,-8.4242991775841936E-2,-8.0887572832302301E-2,7.2500305608994786E-2,6.8584910999999998E-2,64189.143290698339,0,7.2500305608994786E-2,6.8584910999999998E-2,64189.143290698339,64189,253.82912805306117,7.249791144527995E-2,6.8582525576698306E-2,null,70217.664977753695,277.66889459603965,-8.585681366168596E-2,-8.585681366168596E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,48118,144141.25,333.82532758665548,4.1197863531354129E-2,null,46224.976642599984,144168.25,320.63215474003454,1.8731626095935816E-4,null,4.0952391864605975E-2,4.1147379174486742E-2,6.8785074330046214E-2,6.8584910999999998E-2,51427.800206613167,0,6.8785074330046214E-2,6.8584910999999998E-2,51427.800206613167,51428,356.72209380359402,6.8789226484891275E-2,6.8589062377224508E-2,null,49663.712360963676,344.48439487171191,3.5524683016307845E-2,3.5524683016307623E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,45262,163420,276.96732346102073,-3.1807226970443137E-2,null,46800.601458021723,163457.59375,286.3164713509783,2.3004375229462859E-4,null,-3.2875677023120886E-2,-3.2653196114927674E-2,6.883073228257186E-2,6.8584910999999998E-2,48377.416604573766,0,6.883073228257186E-2,6.8584910999999998E-2,48377.416604573766,48377,295.96055398925142,6.882152799257657E-2,6.8575708826907E-2,null,50282.158649903329,307.61592347191475,-3.7889356802842666E-2,-3.7889356802842666E-2]
["03F","NHS Hull CCG",null,null,109497,300771.90625,364.05328331758045,-5.8733422906292021E-2,null,116316.80239798284,301211.5,386.1632188611087,1.461551896521307E-3,null,-5.8631274737493189E-2,-5.7255415491760053E-2,7.0146703303266111E-2,6.8584910999999998E-2,117177.85357159773,0,7.0146703303266111E-2,6.8584910999999998E-2,117177.85357159773,117178,389.0223314846877,7.0148040585586768E-2,6.8586246330665901E-2,null,124969.75956753129,414.89039949514307,-6.2349160264814074E-2,-6.2349160264813963E-2]
["03H","NHS North East Lincolnshire CCG",null,null,54658,169391.1875,322.67322052984605,-8.291620369280206E-2,null,59535.101535445589,169266.1875,351.72471486926821,-7.3793685400547204E-4,null,-8.1919765141273748E-2,-8.2597250381510001E-2,6.779636281253909E-2,6.8584910999999998E-2,58363.613598607764,0,6.779636281253909E-2,6.8584910999999998E-2,58363.613598607764,58364,344.8060174451557,6.7803432251454465E-2,6.8591985659567589E-2,null,63963.994636446645,377.88997070928087,-8.7549169939673654E-2,-8.7549169939673765E-2]
["03J","NHS North Kirklees CCG",null,null,53645,196266.046875,273.32796912227002,-6.5783331060154882E-2,null,57451.178361371938,196989.609375,291.64572965879023,3.6866412276639338E-3,null,-6.6250657861720574E-2,-6.280825904068954E-2,7.2524400188152205E-2,6.8584910999999998E-2,57535.571448093426,0,7.2524400188152205E-2,6.8584910999999998E-2,57535.571448093426,57536,292.0763190634658,7.2532388852642349E-2,6.8592870321327881E-2,null,61725.045725779994,313.34163218871555,-6.7866223127484915E-2,-6.7866223127485137E-2]
["03K","NHS North Lincolnshire CCG",null,null,51592,178564.71875,288.92605639656909,-0.12593560033215179,null,59084.611623242272,178958.21875,330.15869310691983,2.203682803381346E-3,null,-0.12681155748335127,-0.12488732712846606,7.0939733192323606E-2,6.8584910999999998E-2,55251.92271485836,0,7.0939733192323606E-2,6.8584910999999998E-2,55251.92271485836,55252,308.74245612147951,7.094123119863549E-2,6.8586405712439902E-2,null,63479.992197804779,354.71962473254541,-0.12961551999197174,-0.12961551999197163]
["03L","NHS Rotherham CCG",null,null,83516,265637.28125,314.39864015699038,-7.5214868340175878E-2,null,90277.99882608038,266398.0625,338.88384164235566,2.8639852298593116E-3,null,-7.490195744266881E-2,-7.2252490312612716E-2,7.1645322401954648E-2,6.8584910999999998E-2,89499.53074572164,0,7.1645322401954648E-2,6.8584910999999998E-2,89499.53074572164,89500,335.96340438849853,7.1650941137027635E-2,6.8590513689054333E-2,null,96993.895765215682,364.0938483372629,-7.726151946051818E-2,-7.7261519460518069E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,36028,120953.375,297.86684331875819,-1.0253272324165508E-3,null,36051.266831187517,121109.2734375,297.67552729801685,1.2889134966262983E-3,null,-6.45381791892774E-4,6.4269986343146179E-4,6.9962224514079185E-2,6.8584910999999998E-2,38548.599024793242,0,6.9962224514079185E-2,6.8584910999999998E-2,38548.599024793242,38549,318.29932511232266,6.9973354057955017E-2,6.859602621732197E-2,null,38733.167135933494,319.81999426263792,-4.7547657357107642E-3,-4.7547657357108752E-3]
["03N","NHS Sheffield CCG",null,null,243110,610593,398.15392577379691,5.0844485480581181E-2,null,231345.69413130826,613445.25,377.12525140802421,4.6712785767277776E-3,null,5.0851630988275387E-2,5.5760451699430558E-2,7.3576568802169007E-2,6.8584910999999998E-2,260997.1996414953,0,7.3576568802169007E-2,6.8584910999999998E-2,260997.1996414953,260997,425.46095189423994,7.3575747603965347E-2,6.8584093620005948E-2,null,248555.7991325474,405.18008596944458,5.0053955332653777E-2,5.0053955332653777E-2]
["03Q","NHS Vale of York CCG",null,null,96934,361942.90625,267.81571989988407,-3.3382797432681799E-2,null,100362.97575024464,363417.84375,276.16413854264596,4.0750556911901548E-3,null,-3.4165744136340881E-2,-3.0229915755237369E-2,7.2939454023090544E-2,6.8584910999999998E-2,104004.31303627425,0,7.2939454023090544E-2,6.8584910999999998E-2,104004.31303627425,104004,286.1829758462431,7.2936224647698333E-2,6.8581694731082887E-2,null,107829.10714890451,296.70834551283508,-3.547379042675658E-2,-3.547379042675658E-2]
["03R","NHS Wakefield CCG",null,null,111637,379592.1875,294.09720135507268,-3.7939849306066309E-2,null,116095.9132130639,381399.6875,304.39435851153888,4.7616891483046597E-3,null,-3.8407150515976651E-2,-3.3828344279500988E-2,7.3673180174750774E-2,6.8584910999999998E-2,119861.65281516865,0,7.3673180174750774E-2,6.8584910999999998E-2,119861.65281516865,119862,314.26874202669609,7.3676290118867449E-2,6.8588006205709151E-2,null,124732.43815083745,327.03864800842933,-3.9047085289455219E-2,-3.9047085289455108E-2]
["03T","NHS Lincolnshire East CCG",null,null,72962,253605.703125,287.69857736218842,-0.10565644228893956,null,81606.232095995976,254547.03125,320.59392598394714,3.711778218709938E-3,null,-0.10592612688976366,-0.10260752296163544,7.255126119749189E-2,6.8584910999999998E-2,78255.485119491408,0,7.255126119749189E-2,6.8584910999999998E-2,78255.485119491408,78255,307.42845287063233,7.2544612263918173E-2,6.8578286654527476E-2,null,87677.025107299807,344.44332222908139,-0.10746287406272126,-0.10746287406272115]
["03V","NHS Corby CCG",null,null,21462,82345.015625,260.63508321788601,-5.042314629721445E-2,null,22730.329152280476,83501.453125,272.21477353518179,1.4043806916819612E-2,null,-5.579897870300865E-2,-4.2538801869249743E-2,8.3591911164310861E-2,6.8584910999999998E-2,23256.049597408441,0,8.3591911164310861E-2,6.8584910999999998E-2,23256.049597408441,23256,278.51012323325955,8.3589600223651139E-2,6.8582632064273286E-2,null,24421.267697267787,292.4651821413172,-4.7715282912940471E-2,-4.7715282912940582E-2]
["03W","NHS East Leicestershire and Rutland CCG",null,null,100065,336898.34375,297.01837915313291,-2.4077872069579342E-2,null,102698.8786307244,338844.3125,303.08573832333218,5.7761303553454102E-3,null,-2.564661528773915E-2,-2.0018623125468871E-2,7.4757196741691345E-2,6.8584910999999998E-2,107545.57889195734,0,7.4757196741691345E-2,6.8584910999999998E-2,107545.57889195734,107546,317.39060103008222,7.47614050866936E-2,6.858909517665257E-2,null,110338.7808618033,325.63267787415879,-2.5310963561408162E-2,-2.5310963561408051E-2]
["04C","NHS Leicester City CCG",null,null,127771,415521.0625,307.49584444952171,-7.4534068946156218E-2,null,138202.50204991887,418147.4375,330.51141692078136,6.320678389197143E-3,null,-7.5479834989897632E-2,-6.9636240362541346E-2,7.5339092553979858E-2,6.8584910999999998E-2,137397.15119471456,0,7.5339092553979858E-2,6.8584910999999998E-2,137397.15119471456,137397,328.5850579916563,7.5337909228228694E-2,6.8583735106692023E-2,null,148483.5646849687,355.09858812651146,-7.4665264862751601E-2,-7.4665264862751712E-2]
["04D","NHS Lincolnshire West CCG",null,null,78674,240844.4375,326.65898708995513,-4.7040730576205725E-2,null,82626.217178643506,241950.1875,341.50094295191855,4.5911377961551647E-3,null,-4.7832483606245035E-2,-4.3460951333458175E-2,7.3490931573293228E-2,6.8584910999999998E-2,84455.825550597277,0,7.3490931573293228E-2,6.8584910999999998E-2,84455.825550597277,84456,349.06358566058151,7.3493148943742481E-2,6.8587118236721256E-2,null,88772.888197696622,366.90563919359073,-4.8628452733034178E-2,-4.8628452733034178E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,61516,197463.0625,311.53168203293717,-6.4417747521940627E-2,null,65851.306455935555,198553.5625,331.65512432412567,5.5225518443480226E-3,null,-6.5834782774378597E-2,-6.0675806931063447E-2,7.4486226571085501E-2,6.8584910999999998E-2,66098.09471374689,0,7.4486226571085501E-2,6.8584910999999998E-2,66098.09471374689,66098,332.89757770022385,7.448468691072252E-2,6.8583379795791544E-2,null,70750.07019921999,356.32737740084616,-6.5753577150108322E-2,-6.5753577150108322E-2]
["04F","NHS Milton Keynes CCG",null,null,88058,302910.25,290.70657067563741,-2.8187684169568294E-2,null,90862.312544090542,305531.875,297.39061609886215,8.654791311947907E-3,null,-3.0863319076649742E-2,-2.2475643350504226E-2,7.7833290403801492E-2,6.8584910999999998E-2,94911.843886377945,0,7.7833290403801492E-2,6.8584910999999998E-2,94911.843886377945,94912,310.64516590944891,7.7835063253764547E-2,6.8586668637973247E-2,null,97621.677335430228,319.51388815137608,-2.7756922533913375E-2,-2.7756922533913264E-2]
["04G","NHS Nene CCG",null,null,213468,700670.125,304.66262565426206,-3.159147967056708E-2,null,220856.10662533154,705242.9375,313.16315964572357,6.5263414791660868E-3,null,-3.3452127442710866E-2,-2.7144105970440591E-2,7.5558861028670377E-2,6.8584910999999998E-2,229597.39894606822,0,7.5558861028670377E-2,6.8584910999999998E-2,229597.39894606822,229597,325.55731903376909,7.5556992148706037E-2,6.8583054237899121E-2,null,237285.8776632548,336.45977158509976,-3.2403435632045952E-2,-3.2403435632045952E-2]
["04H","NHS Newark & Sherwood CCG",null,null,37638,137881.5625,272.97340788403091,-4.3395922275019427E-2,null,39432.573379403017,138786.6875,284.1236006832645,6.5645107553811144E-3,null,-4.5509923030800259E-2,-3.9244162654631487E-2,7.5599648141297493E-2,6.8584910999999998E-2,40483.419556742156,0,7.5599648141297493E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AD73,G73,T73, $P$1))","v":6.8584910999999998E-2},40483.419556742156,40483,{"$f":"X73/K73*1000","v":291.69224173608148},{"$f":"X73/E73-1","v":7.5588500983049034E-2},{"$f":"Y73/G73-1","v":6.8573836540162247E-2},null,42366.013445693628,{"$f":"AC73/K73*1000","v":305.25992232283539},-4.4446321297314073E-2,-4.4446321297314184E-2]
["04K","NHS Nottingham City CCG",null,null,149437,384540.0625,{"$f":"E74/F74*1000","v":388.61230486225344},2.601227050269328E-3,null,149127.29908369048,386002.6875,{"$f":"J74/K74*1000","v":386.33746321698987},{"$f":"K74/F74-1","v":3.8035698816167862E-3},null,{"$f":"E74/J74-1","v":2.0767553507134995E-3},{"$f":"G74/L74-1","v":5.8882243164335435E-3},{"$f":"(1+M74)*(1+R74)-1","v":7.2649348383429846E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":6.8584910999999998E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":160293.50067437461},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M74)*(1+V74)-1","v":7.2649348383429846E-2},6.8584910999999998E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":160293.50067437461},{"$f":"IF(ROUND(W74,0)/E74>$X$1,ROUND(W74,0),ROUNDUP(W74,0))","v":160294},415.26653878543266,7.2652689762241041E-2,6.8588239717800592E-2,null,160221.07148096189,415.07760611371879,{"$f":"X74/AC74-1","v":4.5517433109143468E-4},4.5517433109143468E-4]
["04L","NHS Nottingham North and East CCG",null,null,52355,155536.734375,336.60858452750966,4.7012373539679908E-2,null,50077.808943807388,156546.078125,319.89181424156095,6.4894235696530966E-3,null,4.5473056913249987E-2,5.2257574410220275E-2,7.5519411107619172E-2,6.8584910999999998E-2,56308.8187685394,0,7.5519411107619172E-2,6.8584910999999998E-2,56308.8187685394,56309,359.69601202681042,7.552287269601754E-2,6.8588350269521703E-2,null,53803.161833521197,343.68897948730512,4.6574180421448341E-2,4.6574180421448563E-2]
["04M","NHS Nottingham West CCG",null,null,32581,95606.65625,340.7817120473764,1.1183828055553846E-2,null,32229.952677032197,96096.2890625,335.39227155868815,5.1213255614721565E-3,null,1.0891958994962092E-2,1.6069065824449558E-2,7.4057482219307857E-2,6.8584910999999998E-2,34993.866828187267,0,7.4057482219307857E-2,6.8584910999999998E-2,34993.866828187267,34994,364.15558125496682,7.4061569626469481E-2,6.8588977580877009E-2,null,34627.580486097293,360.34253584522799,1.0581724416172333E-2,1.0581724416172111E-2]
["04N","NHS Rushcliffe CCG",null,null,40310,129817.625,310.51253633703436,2.4456787951226522E-2,null,39444.882004958337,130702.5,301.79133532226501,6.8162932421540479E-3,null,2.1932325591262236E-2,2.8898115996128571E-2,7.5868699107517257E-2,6.8584910999999998E-2,43368.267261024019,0,7.5868699107517257E-2,6.8584910999999998E-2,43368.267261024019,43368,331.80696620187069,7.5862068965517171E-2,6.8578325745029201E-2,null,42379.23772580229,324.24198256194245,2.3331289736618022E-2,2.3331289736618466E-2]
["04Q","NHS South West Lincolnshire CCG",null,null,37995,136527.40625,278.29577257496607,-5.4382775200500721E-2,null,40280.368251199747,137420.75,293.11707475908662,6.5433290980725367E-3,null,-5.6736528249879625E-2,-5.0564444928028141E-2,7.5577013741907617E-2,6.8584910999999998E-2,40866.548637123778,0,7.5577013741907617E-2,6.8584910999999998E-2,40866.548637123778,40867,297.38594790088109,7.5588893275430946E-2,6.8596713307143675E-2,null,43276.876873047098,314.92243255146769,-5.5685092066982578E-2,-5.5685092066982578E-2]
["04V","NHS West Leicestershire CCG",null,null,114214,402919.5625,283.46600818122351,-4.279117747987482E-2,null,119605.57167800974,406123.09375,294.50571395389835,7.9507960103077924E-3,null,-4.5077930754968465E-2,-3.748554017666017E-2,7.7081011647053943E-2,6.8584910999999998E-2,123017.73066425663,0,7.7081011647053943E-2,6.8584910999999998E-2,123017.73066425663,123018,302.90816231131896,7.7083369814558544E-2,6.8587250566092051E-2,null,128503.18464219765,316.41437440960021,-4.2685203930708182E-2,-4.2685203930708182E-2]
["04Y","NHS Cannock Chase CCG",null,null,42579,133701.59375,318.46292034196489,7.1280096806063398E-3,null,42268.768427625582,133863.078125,315.76121675728558,1.2077969339838734E-3,null,7.3394987342867424E-3,8.5561602923389657E-3,6.9875544579207416E-2,6.8584910999999998E-2,45554.230812638074,0,6.9875544579207416E-2,6.8584910999999998E-2,45554.230812638074,45554,340.30294714620362,6.9870123769933512E-2,6.8579496730065026E-2,null,45413.196706889808,339.25110152093936,3.1004928813749277E-3,3.1004928813749277E-3]
["05A","NHS Coventry and Rugby CCG",null,null,180051,534572.25,336.81321841902565,3.7562121201812682E-2,null,173709.64748053323,540727.25,321.2518834228037,1.1513878619775042E-2,null,3.6505471120580113E-2,4.8439669303795174E-2,8.0888467960177124E-2,6.8584910999999998E-2,194615.04954469786,0,8.0888467960177124E-2,6.8584910999999998E-2,194615.04954469786,194615,359.91343140187587,8.0888192789820623E-2,6.8584638961857847E-2,null,186632.13252653275,345.15022597165711,4.277327470569614E-2,4.277327470569614E-2]
["05C","NHS Dudley CCG",null,null,98095,322034.875,304.60986562402599,-5.0315616903788052E-2,null,103151.2030864167,322859.25,319.4927916310798,2.5598935519017818E-3,null,-4.9017393255033403E-2,-4.6582979012056103E-2,7.1320374623328631E-2,6.8584910999999998E-2,105091.17214867542,0,7.1320374623328631E-2,6.8584910999999998E-2,105091.17214867542,105091,325.50097294718984,7.1318619705387665E-2,6.858316056299163E-2,null,110824.75431799385,343.26027306943769,-5.1737126360251295E-2,-5.1737126360251295E-2]
["05D","NHS East Staffordshire CCG",null,null,36479,143672.5,253.90384381144614,-7.6694310312734659E-2,null,39570.800980023407,144150.78125,274.50979201698505,3.3289686613653391E-3,null,-7.8133393902848902E-2,-7.5064528861192414E-2,7.2142196680726967E-2,6.8584910999999998E-2,39110.67519271624,0,7.2142196680726967E-2,6.8584910999999998E-2,39110.67519271624,39111,271.32006958859267,7.215110063324115E-2,6.8593785409881924E-2,null,42514.523976064142,294.93093001231404,-8.0055558848085462E-2,-8.0055558848085351E-2]
["05F","NHS Herefordshire CCG",null,null,55698,190084.8125,293.01657122133309,-3.2902837618315806E-2,null,57654.664884139798,190942.375,301.94798239070712,4.5114730036626138E-3,null,-3.3937668150041733E-2,-2.9579304020045383E-2,7.3405802978097734E-2,6.8584910999999998E-2,59786.556414274084,0,7.3405802978097734E-2,6.8584910999999998E-2,59786.556414274084,59787,313.11540981932376,7.3413767101152549E-2,6.8592839354497892E-2,null,61943.669873807419,324.41028280813737,-3.4816630629102563E-2,-3.4816630629102563E-2]
["05G","NHS North Staffordshire CCG",null,null,84719,220264.125,384.62459558495965,4.6431433139176859E-2,null,80895.43394291804,220962.984375,366.10400683957562,3.1728243307891368E-3,null,4.7265536146081644E-2,5.0588325719963079E-2,7.1975343205135101E-2,6.8584910999999998E-2,90816.67910099584,0,7.1975343205135101E-2,6.8584910999999998E-2,90816.67910099584,90817,411.00549151650188,7.1979131009572761E-2,6.8588686824410106E-2,null,86913.349761520745,393.3389567820945,4.4914276681204734E-2,4.4914276681204512E-2]
["05H","NHS Warwickshire North CCG",null,null,64667,193794.265625,333.68892413531648,-2.0202132125427541E-2,null,65958.938182406258,194543.78125,339.04418716754151,3.8675841237238995E-3,null,-1.95870069774845E-2,-1.5795177250977788E-2,7.2717753036634525E-2,6.8584910999999998E-2,69369.438935620041,0,7.2717753036634525E-2,6.8584910999999998E-2,69369.438935620041,69369,356.5726930682859,7.2710965407394745E-2,6.8578149521347775E-2,null,70865.708788844058,364.26612217317569,-2.1120353051202079E-2,-2.1120353051202079E-2]
["05J","NHS Redditch and Bromsgrove CCG",null,null,57081,179792.78125,317.48215697619952,8.3710975099422491E-3,null,56652.242266933223,180447.46875,313.95420872000022,3.6413447494849649E-3,null,7.5682394184251045E-3,1.1237142736779449E-2,7.2475997055048813E-2,6.8584910999999998E-2,61218.002387899243,0,7.2475997055048813E-2,6.8584910999999998E-2,61218.002387899243,61218,339.25662922329025,7.2475955221527277E-2,6.8584869318256247E-2,null,60866.675743340042,337.30966782176068,5.7720296429759621E-3,5.7720296429759621E-3]
["05L","NHS Sandwell and West Birmingham CCG",null,null,201594,583751.6875,345.34204237311087,-3.0477890237249117E-2,null,208182.41490486497,587474.25,354.36857854597878,6.3769622935778703E-3,null,-3.1647317127509234E-2,-2.5472168581946453E-2,7.5399236684933424E-2,6.8584910999999998E-2,216794.03372026247,0,7.5399236684933424E-2,6.8584910999999998E-2,216794.03372026247,216794,369.02723821512177,7.5399069416748565E-2,6.8584744791719165E-2,null,223669.37364588518,380.73051481981577,-3.0739003439828605E-2,-3.0739003439828494E-2]
["05N","NHS Shropshire CCG",null,null,92391,313786.34375,294.4391999213637,-2.6915365081157439E-2,null,95196.538459661591,315019.0625,302.19294573534449,3.9285289960933056E-3,null,-2.9471013390370282E-2,-2.565826212492528E-2,7.2782877807651358E-2,6.8584910999999998E-2,99115.482863526719,0,7.2782877807651358E-2,6.8584910999999998E-2,99115.482863526719,99115,314.63175343555599,7.2777651502851981E-2,6.8579705146546877E-2,null,102278.33191511001,324.67346929238613,-3.0928661583330741E-2,-3.0928661583330741E-2]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,65676,218756.5625,300.22413613305889,9.2747983572882831E-4,null,65596.281985163878,219024.84375,299.49242680449976,1.2263917796750956E-3,null,1.2152825194291506E-3,2.4431647115963351E-3,6.9895414750735352E-2,6.8584910999999998E-2,70266.451259169291,0,6.9895414750735352E-2,6.8584910999999998E-2,70266.451259169291,70266,320.81292147936983,6.9888543760277644E-2,6.8578048425746996E-2,null,70476.074128668406,321.77205527018401,-2.9807864763419234E-3,-2.9807864763421454E-3]
["05R","NHS South Warwickshire CCG",null,null,90498,290531.75,311.49091278319838,6.5041676522981096E-2,null,84905.038733640788,291609.40625,291.16015092068307,3.7092546683796801E-3,null,6.587313721044441E-2,6.9826732120542578E-2,7.2548564569686835E-2,6.8584910999999998E-2,97063.499996427519,0,7.2548564569686835E-2,6.8584910999999998E-2,97063.499996427519,97063,332.85277470366236,7.2543039625185157E-2,6.8579406473190163E-2,null,91221.234231581897,312.81993062108882,6.4039538794089301E-2,6.4039538794089301E-2]
["05T","NHS South Worcestershire CCG",null,null,96898,317283.6875,305.39861901976917,-2.0398142818903731E-2,null,99140.327519359373,319072.6875,310.7139263349182,5.6384871661578906E-3,null,-2.2617713451889787E-2,-1.7106755972758236E-2,7.4610113306623482E-2,6.8584910999999998E-2,104127.5707591852,0,7.4610113306623482E-2,6.8584910999999998E-2,104127.5707591852,104128,326.34570140071924,7.4614543127825117E-2,6.8589315983757393E-2,null,106515.50453690519,333.82833664478159,-2.2414619799110858E-2,-2.2414619799110858E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,53821,150473.53125,357.67752343487319,6.6711245455050028E-2,null,50456.20935526937,150934,334.29319673015601,3.0601312149374227E-3,null,6.6687345080536309E-2,6.9951548321796064E-2,7.1854921041962339E-2,6.8584910999999998E-2,57688.303705399456,0,7.1854921041962339E-2,6.8584910999999998E-2,57688.303705399456,57688,382.20679237282525,7.1849278162798846E-2,6.8579285336106466E-2,null,54209.711940348061,359.16169942059486,6.4163559169608142E-2,6.4163559169608142E-2]
["05W","NHS Stoke on Trent CCG",null,null,115114,293995,391.55087671559039,4.5255828375121432E-3,null,114549.43755463754,294842.5,388.51060330392511,2.8827020867701059E-3,null,4.9285483841261524E-3,7.8254580076078106E-3,7.166532295283079E-2,6.8584910999999998E-2,123363.68198639217,0,7.166532295283079E-2,6.8584910999999998E-2,123363.68198639217,123364,418.40643733518743,7.1668085549976501E-2,6.8587665656292263E-2,null,123070.91817069454,417.41240889863076,2.3814060515821023E-3,2.3814060515821023E-3]
["05X","NHS Telford and Wrekin CCG",null,null,60171,189833.40625,316.96739361436812,8.9282350880690586E-3,null,59768.72433874046,190842.6875,313.18320403940265,5.3166682826668588E-3,null,6.7305378475142064E-3,1.2082990167280316E-2,7.4266222503650114E-2,6.8584910999999998E-2,64639.672874267133,0,7.4266222503650114E-2,6.8584910999999998E-2,64639.672874267133,64640,338.70828820727019,7.4271659104884424E-2,6.8590318849492293E-2,null,64214.99694183463,336.48130710711479,6.6184392806298842E-3,6.6184392806298842E-3]
["05Y","NHS Walsall CCG",null,null,90935,291028.75,312.46053869248311,-4.4244268265545728E-2,null,95152.250327222457,292661.875,325.12690738150451,5.6115589954601752E-3,null,-4.4321078195414199E-2,-3.8958229544990175E-2,7.458133826973512E-2,6.8584910999999998E-2,97717.053995558366,0,7.458133826973512E-2,6.8584910999999998E-2,97717.053995558366,97717,333.89043243162439,7.4580744487821038E-2,6.8584320531534848E-2,null,102230.74913129453,349.31351796777267,-4.4152558497811079E-2,-4.4152558497811079E-2]
["06A","NHS Wolverhampton CCG",null,null,106750,285175.65625,374.33068938541282,3.6727533725062989E-2,null,102977.92610156647,286551.59375,359.36958072342412,4.8248771234309373E-3,null,3.662992683221411E-2,4.1631538851650829E-2,7.3740701891527483E-2,6.8584910999999998E-2,114621.81992692057,0,7.3740701891527483E-2,6.8584910999999998E-2,114621.81992692057,114622,400.00475481564132,7.3742388758782251E-2,6.8586589767408501E-2,null,110638.58703442954,386.10354800872415,3.6003830782210366E-2,3.6003830782210366E-2]
["06D","NHS Wyre Forest CCG",null,null,33659,117548.75,286.34077350886332,-7.3609952753807661E-2,null,36344.526603337996,117911.875,308.23465917523566,3.0891438658429138E-3,null,-7.3890812573999765E-2,-7.1029928058561898E-2,7.1885923522948092E-2,6.8584910999999998E-2,36078.608299858912,0,7.1885923522948092E-2,6.8584910999999998E-2,36078.608299858912,36079,305.98275194928414,7.1897560830684215E-2,6.8596512469129012E-2,null,39048.242881319617,331.16463359877554,-7.6040371146638197E-2,-7.6040371146638419E-2]
["06F","NHS Bedfordshire CCG",null,null,149537,497931.125,300.31663515712137,1.003287660015717E-2,null,148334.90255851188,503442.40625,294.64125531938515,1.1068360609110428E-2,null,8.1039419634494347E-3,1.9261999924566675E-2,8.0412394136402332E-2,6.8584910999999998E-2,161561.62818197519,0,8.0412394136402332E-2,6.8584910999999998E-2,161561.62818197519,161562,320.91456340245475,8.0414880598112859E-2,6.8587370241934176E-2,null,159369.72755478605,316.55999887233588,1.3755890022842054E-2,1.3755890022842054E-2]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,285268,983454,290.06745612911226,-1.7868823344267315E-2,null,290908.2012859424,988083.5,294.41661690124607,4.7073884492818685E-3,null,-1.9388251211241991E-2,-1.477213079176376E-2,7.3615155267118482E-2,6.8584910999999998E-2,306268.04811274033,0,7.3615155267118482E-2,6.8584910999999998E-2,306268.04811274033,306268,309.96165809873355,7.3614986609083388E-2,6.8584743132184212E-2,null,312549.23812759214,316.31864931211999,-2.0096795516832966E-2,-2.0096795516832855E-2]
["06K","NHS East and North Hertfordshire CCG",null,null,188135,613067.4375,306.8748860112147,2.5523608671170317E-2,null,183099.73021631202,617798,296.37475391035906,7.7162188213593108E-3,null,2.7500148567883631E-2,3.5428564553212638E-2,7.6830346002478844E-2,6.8584910999999998E-2,202589.47714517635,0,7.6830346002478844E-2,6.8584910999999998E-2,202589.47714517635,202589,327.92110042441061,7.6827809817418435E-2,6.8582394234850463E-2,null,196720.7556456106,318.4224546625444,2.9830326419449937E-2,2.9830326419449937E-2]
["06L","NHS Ipswich and East Suffolk CCG",null,null,119640,413861.6875,289.08208614985654,-4.9257318144723117E-3,null,120436.74644611066,415892.8125,289.58602511581194,4.9077386512130783E-3,null,-6.6154763360961599E-3,-1.7402047137939913E-3,7.3829246469817811E-2,6.8584910999999998E-2,128472.93104764901,0,7.3829246469817811E-2,6.8584910999999998E-2,128472.93104764901,128473,308.90892109370128,7.3829822801738443E-2,6.8585484517247997E-2,null,129396.19157487423,311.12870356439316,-7.1346116422602579E-3,-7.1346116422603689E-3]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,71846,242140.625,296.71187971865521,-6.9743381364558599E-2,null,77264.013093813337,242885.5625,318.10871053240697,3.0764664128541952E-3,null,-7.0123371500711795E-2,-6.7262637285035898E-2,7.1872376587974296E-2,6.8584910999999998E-2,77009.742768339594,0,7.1872376587974296E-2,6.8584910999999998E-2,77009.742768339594,77010,317.06289664705781,7.1875956907830663E-2,6.8588480338905189E-2,null,83011.782824971204,341.77322839010327,-7.2300372558265047E-2,-7.2300372558265047E-2]
["06N","NHS Herts Valleys CCG",null,null,218636,661256.5,330.63720356624094,1.9157014790752491E-2,null,213876.13113469142,665965.0625,321.15217926269429,7.1206294380470325E-3,null,2.2255259808823702E-2,2.9534360705016915E-2,7.619390817431948E-2,6.8584910999999998E-2,235294.73130760051,0,7.619390817431948E-2,6.8584910999999998E-2,235294.73130760051,235295,353.31433020932684,7.6195137122889278E-2,6.8586131259553484E-2,null,229786.65278026671,345.04310469029554,2.3971571686544513E-2,2.3971571686544513E-2]
["06P","NHS Luton CCG",null,null,77217,239908.109375,321.86073326642838,-3.8078123744543557E-2,null,80109.789764225439,241516.59375,331.69476482079375,6.7045852647098503E-3,null,-3.6110315265329374E-2,-2.9647834688251495E-2,7.5749329648381991E-2,6.8584910999999998E-2,83066.135987459114,0,7.5749329648381991E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AD105,G105,T105, $P$1))","v":6.8584910999999998E-2},83066.135987459114,83066,{"$f":"X105/K105*1000","v":343.93495995552064},{"$f":"X105/E105-1","v":7.574756854060638E-2},{"$f":"Y105/G105-1","v":6.8583161621084576E-2},null,86069.260497607596,{"$f":"AC105/K105*1000","v":356.36996680526261},-3.4893532025769836E-2,-3.4893532025769836E-2]
["06Q","NHS Mid Essex CCG",null,null,119725,397889.4375,300.90017154577021,-5.7406264485988512E-3,null,120177.55646096183,399975.65625,300.46217709271355,5.2432121925829467E-3,null,-3.765731924403326E-3,1.4577357366398758E-3,7.4187728434165434E-2,6.8584910999999998E-2,128607.12578678045,0,7.4187728434165434E-2,6.8584910999999998E-2,128607.12578678045,128607,321.53706854503099,7.4186677803299128E-2,6.8583865849081826E-2,null,129117.72011195064,322.81394653490395,-3.9554610436725035E-3,-3.9554610436723925E-3]
["06T","NHS North East Essex CCG",null,null,112239,362455.78125,309.66260108452889,-1.535896216933319E-2,null,114078.52957982681,365919.3125,311.75870112028264,9.5557346003845023E-3,null,-1.6125116501783054E-2,-6.7234692350897074E-3,7.8796024807491483E-2,6.8584910999999998E-2,121082.98702836804,0,7.8796024807491483E-2,6.8584910999999998E-2,121082.98702836804,121083,330.90081846937227,7.8796140379012725E-2,6.8585025477603478E-2,null,122564.97874339516,334.95083357589976,-1.2091371928500516E-2,-1.2091371928500516E-2]
["06V","NHS North Norfolk CCG",null,null,57325,175923.09375,325.8526142193881,-2.6772981653365502E-2,null,58955.232051410931,176687.609375,333.66930629688324,4.345737723817189E-3,null,-2.7652033495336181E-2,-2.3426464256619983E-2,7.3228700758834586E-2,6.8584910999999998E-2,61522.835271000193,0,7.3228700758834586E-2,6.8584910999999998E-2,61522.835271000193,61523,348.2021190825227,7.3231574356737994E-2,6.858777216403511E-2,null,63340.987912513381,358.49139697215048,-2.870160337606964E-2,-2.870160337606964E-2]
["06W","NHS Norwich CCG",null,null,65867,239075.65625,275.50692961864456,-4.7042319105172092E-2,null,69166.881543123396,240052.09375,288.13279843814485,4.0842196788908325E-3,null,-4.7708982528958166E-2,-4.3819616815371831E-2,7.294924652207202E-2,6.8584910999999998E-2,70671.948020669312,0,7.294924652207202E-2,6.8584910999999998E-2,70671.948020669312,70672,294.40276439996683,7.2950035677957104E-2,6.8585696945909103E-2,null,74312.295199665386,309.56736947713205,-4.8986445511936982E-2,-4.8986445511937093E-2]
["06Y","NHS South Norfolk CCG",null,null,68285,234526.75,291.16081641006838,-1.6265265428825115E-2,null,69624.388534580343,236620.125,294.24542200110977,8.9259540756012612E-3,null,-1.9237347182088471E-2,-1.0483104783970965E-2,7.8123050841466535E-2,6.8584910999999998E-2,73619.632526709538,0,7.8123050841466535E-2,6.8584910999999998E-2,73619.632526709538,73620,311.13160809969145,7.8128432305777151E-2,6.8590244854569882E-2,null,74803.836727150076,316.13471900224073,-1.5825882453973095E-2,-1.5825882453973095E-2]
["07G","NHS Thurrock CCG",null,null,55339,182607.109375,303.04953727927659,-1.5937988207489928E-2,null,56231.637545954793,184554.375,304.68872680994309,1.0663690103111634E-2,null,-1.5874293990198907E-2,-5.3798824388044952E-3,7.9979969339765145E-2,6.8584910999999998E-2,59765.011523293266,0,7.9979969339765145E-2,6.8584910999999998E-2,59765.011523293266,59765,323.83410038369453,7.9979761108802006E-2,6.858470496611857E-2,null,60414.781693899124,327.35491474476896,-1.0755342909146703E-2,-1.0755342909146592E-2]
["07H","NHS West Essex CCG",null,null,105225,321457,327.3377154642767,4.042433712147786E-2,null,101015.6124090418,324123.21875,311.65805645955999,8.2941692045903626E-3,null,4.1670663480345649E-2,5.0310456218709332E-2,7.7447935061306206E-2,6.8584910999999998E-2,113374.45896682594,0,7.7447935061306206E-2,6.8584910999999998E-2,113374.45896682594,113374,349.78672752058128,7.744357329531959E-2,6.8580585113646952E-2,null,108530.29429171969,334.84270182886951,4.4629987782589531E-2,4.4629987782589753E-2]
["07J","NHS West Norfolk CCG",null,null,49322,178607.328125,276.1476839599859,-0.14102672353757861,null,57495.758235065608,179520.9375,320.27327305521459,5.1151841561651867E-3,null,-0.14216280445677443,-0.13777480922556251,7.405091960626442E-2,6.8584910999999998E-2,52974.339456820177,0,7.405091960626442E-2,6.8584910999999998E-2,52974.339456820177,52974,295.08535738345284,7.404403714366814E-2,6.8578063563303537E-2,null,61772.941953858783,344.09881551481305,-0.14244006640368756,-0.14244006640368756]
["07K","NHS West Suffolk CCG",null,null,77404,255215.78125,303.28845505120972,-2.0999259672261794E-2,null,79158.256564093754,256610.453125,308.47635238590306,5.4646772553372802E-3,null,-2.2161384550875574E-2,-1.6817812109640395E-2,7.4424382658538457E-2,6.8584910999999998E-2,83164.744915301504,0,7.4424382658538457E-2,6.8584910999999998E-2,83164.744915301504,83165,324.09046080242371,7.4427678156167687E-2,6.8588188586675924E-2,null,85046.941513681988,331.42430667956438,-2.2128267991615269E-2,-2.2128267991615269E-2]
["07L","NHS Barking and Dagenham CCG",null,null,86641,235011.34375,368.6673103412694,-2.7575030811143098E-2,null,89216.74179462975,238261.5625,374.44873968972547,1.3830050490913903E-2,null,-2.8870610412549236E-2,-1.5439841921344621E-2,8.336349427295886E-2,6.8584910999999998E-2,93863.696507303423,0,8.336349427295886E-2,6.8584910999999998E-2,93863.696507303423,93864,393.95359878914587,8.3366997149155742E-2,6.8588366092098951E-2,null,95853.690452435883,402.30446508733814,-2.0757577961207474E-2,-2.0757577961207474E-2]
["07M","NHS Barnet CCG",null,null,163933,437661.96875,374.56533056369199,4.7303576047733387E-2,null,156372.74487569451,441642.9375,354.07052077153276,9.0959896775357763E-3,null,4.8347652465366542E-2,5.7883411890660375E-2,7.830474832002654E-2,6.8584910999999998E-2,176769.73230634691,0,7.830474832002654E-2,6.8584910999999998E-2,176769.73230634691,176770,400.2554665554909,7.8306381265516922E-2,6.8586529226122517E-2,null,168005.51534392376,380.41028414254617,5.2167838883946605E-2,5.2167838883946605E-2]
["07N","NHS Bexley CCG",null,null,95325,248993.375,382.84151134543237,7.0779465401569874E-2,null,88682.002578187239,251494.125,352.62057345549221,1.0043439910800922E-2,null,7.490806734947042E-2,8.5703841933529867E-2,7.9317179343217026E-2,6.8584910999999998E-2,102885.91012089216,0,7.9317179343217026E-2,6.8584910999999998E-2,102885.91012089216,102886,409.0990197087109,7.9318122213480224E-2,6.8585844494764681E-2,null,95279.171294992921,378.85247337285875,7.9837267700992642E-2,7.9837267700992642E-2]
["07P","NHS Brent CCG",null,null,142736,386772.15625,369.04414574181232,-1.4895864501554779E-2,null,144600.09997845767,387949.21875,372.729452695818,3.0432968893427947E-3,null,-1.2891415557357067E-2,-9.8873510728791913E-3,7.1836932135645126E-2,6.8584910999999998E-2,152989.71634531344,0,7.1836932135645126E-2,6.8584910999999998E-2,152989.71634531344,152990,394.35573679705988,7.1838919403654389E-2,6.8586892238512442E-2,null,155357.08818678994,400.4572781132581,-1.5236435069791776E-2,-1.5236435069791776E-2]
["07Q","NHS Bromley CCG",null,null,141611,360567.53125,392.74473635789968,8.951988364448682E-2,null,129574.17899924569,364165.25,355.81148667876926,9.9779332252341035E-3,null,9.2895213334320159E-2,0.10380004879514804,7.924717988745078E-2,6.8584910999999998E-2,152833.2723910418,0,7.924717988745078E-2,6.8584910999999998E-2,152833.2723910418,152833,419.68035115926079,7.9245256371327066E-2,6.8583006486980125E-2,null,139213.36953788897,382.28076275231911,9.7832776459047199E-2,9.7832776459047199E-2]
["07R","NHS Camden CCG",null,null,123055,293392.75,419.42072529058743,-3.7559343924842281E-4,null,123039.98963300364,295595.875,416.24393315029732,7.5091323831280032E-3,null,1.2199584087357884E-4,7.6320443069208821E-3,7.660905655931205E-2,6.8584910999999998E-2,132482.12745490615,0,7.660905655931205E-2,6.8584910999999998E-2,132482.12745490615,132482,448.18622722661473,7.6608020803705656E-2,6.8583882964051712E-2,null,132193.09338488712,447.20885697368789,2.1854894814490322E-3,2.1854894814490322E-3]
["07T","NHS City and Hackney CCG",null,null,134167,331951.25,404.17681813218053,1.2055550875570642E-2,null,132643.82961540957,335825.71875,394.97817531406554,1.1671800452626613E-2,null,1.1483160498356737E-2,2.3288990108885743E-2,8.1057220847879918E-2,6.8584910999999998E-2,145042.2041494975,0,8.1057220847879918E-2,6.8584910999999998E-2,145042.2041494975,145042,431.89664132893336,8.1055699240498713E-2,6.8583406947618331E-2,null,142511.37542826563,424.36111194436518,1.775735139829715E-2,1.775735139829715E-2]
["07V","NHS Croydon CCG",null,null,164089,422190.90625,388.66066883694276,-3.9717656531808032E-3,null,164657.46515964816,425217.75,387.23093088105605,7.1693722086179079E-3,null,-3.4524104880212514E-3,3.6922101047911493E-3,7.624599396347187E-2,6.8584910999999998E-2,176600.12890347213,0,7.624599396347187E-2,6.8584910999999998E-2,176600.12890347213,176600,415.31662307135582,7.6245208393006303E-2,6.8584131021490524E-2,null,176906.54667065744,416.03753999135137,-1.7328169953377826E-3,-1.7328169953377826E-3]
["07W","NHS Ealing CCG",null,null,153679,439261.75,349.85745970369601,-2.2785848048174628E-3,null,153558.93868003998,439611,349.30640652768011,7.950840245025681E-4,null,7.818582297587362E-4,1.5775638972490569E-3,6.9434525791560731E-2,6.8584910999999998E-2,164349.62848912127,0,6.9434525791560731E-2,6.8584910999999998E-2,164349.62848912127,164350,373.85324753020285,6.9436943238829096E-2,6.8587326526721837E-2,null,164982.38647095644,375.29176128658395,-3.8330544519536991E-3,-3.8330544519536991E-3]
["07X","NHS Enfield CCG",null,null,145701,349809.375,416.5154235789135,7.1404005391773495E-2,null,135724.47389599736,352776.875,384.73177669595651,8.4831917383574318E-3,null,7.3505726842215902E-2,8.2612481755243161E-2,7.7649921688728751E-2,6.8584910999999998E-2,157014.67123996947,0,7.7649921688728751E-2,6.8584910999999998E-2,157014.67123996947,157015,445.08302875578227,7.7652178090747537E-2,6.8587148421543009E-2,null,145821.19281596251,413.35247049842059,7.676392551640232E-2,7.676392551640232E-2]
["07Y","NHS Hounslow CCG",null,null,104681,322603.25,324.48836147806941,2.1459658034663764E-3,null,104302.93732754537,324125.59375,321.79790593147311,4.7189349456335794E-3,null,3.6246598815083964E-3,8.3606993613227765E-3,7.3627493678894762E-2,6.8584910999999998E-2,112388.39966580039,0,7.3627493678894762E-2,6.8584910999999998E-2,112388.39966580039,112388,346.74213381213434,7.3623675738672789E-2,6.8581110991769556E-2,null,112062.1675569434,345.73686780000975,2.9076043249924854E-3,2.9076043249922634E-3]
["08A","NHS Greenwich CCG",null,null,132943,308253.96875,431.27749673133769,3.2983688105745257E-2,null,128711.4773671963,311805.4375,412.79420397277806,1.1521242579297652E-2,null,3.2876031876564848E-2,4.4776047194157176E-2,8.089633697620835E-2,6.8584910999999998E-2,143697.60172662805,0,8.089633697620835E-2,6.8584910999999998E-2,143697.60172662805,143698,460.85790277470704,8.0899332796762424E-2,6.8587872698111951E-2,null,138286.49041713352,443.50249798685286,3.9132597598962482E-2,3.9132597598962482E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,81130,238742.609375,339.82203768480531,-6.5439430701086376E-3,null,81390.207968935079,238384.3125,341.42434590336171,-1.5007663522568215E-3,null,-3.1970426839846855E-3,-4.6930110221545807E-3,6.6981214721042015E-2,6.8584910999999998E-2,86564.185950318133,0,6.6981214721042015E-2,6.8584910999999998E-2,86564.185950318133,86565,363.13211675789279,6.6991248613336607E-2,6.8594959973456104E-2,null,87444.930666401953,366.82334399165609,-1.0062683562056307E-2,-1.0062683562056085E-2]
["08D","NHS Haringey CCG",null,null,135319,327288.625,413.45463808893453,1.5236441160618952E-2,null,133187.70931044762,329761.8125,403.89063943068794,7.5565947334710337E-3,null,1.6002157410670348E-2,2.3679673962555103E-2,7.6659774110729328E-2,6.8584910999999998E-2,145692.52397288979,0,7.6659774110729328E-2,6.8584910999999998E-2,145692.52397288979,145693,441.81283119312064,7.666329192500676E-2,6.8588402430948658E-2,null,143095.71503631308,433.9365857782974,1.8150683009814816E-2,1.8150683009815038E-2]
["08E","NHS Harrow CCG",null,null,93441,270413.25,345.54889599529611,-1.7548101707958175E-3,null,93282.430674695177,271209.5625,343.94963737569242,2.9447983780379605E-3,null,1.699884149222175E-3,4.6496883433455594E-3,7.1731678112708641E-2,6.8584910999999998E-2,100143.67973452961,0,7.1731678112708641E-2,6.8584910999999998E-2,100143.67973452961,100144,369.24951715152002,7.173510557464069E-2,6.8588328398382581E-2,null,100221.83117968625,369.53649515837498,-7.765890801447739E-4,-7.765890801447739E-4]
["08F","NHS Havering CCG",null,null,102260,288470.59375,354.4902052949721,-1.1305132400640461E-2,null,103282.46499354913,291887.28125,353.84366372952104,1.1844144859219252E-2,null,-9.8996958836429227E-3,1.8271955434683296E-3,8.1241385480260053E-2,6.8584910999999998E-2,110567.74407921139,0,8.1241385480260053E-2,6.8584910999999998E-2,110567.74407921139,110568,378.80376125501357,8.1243888128300412E-2,6.8587384353285819E-2,null,110965.78096794069,380.16655091216205,-3.5847174189277409E-3,-3.5847174189276299E-3]
["08G","NHS Hillingdon CCG",null,null,106151,324011.6875,327.61472531758596,2.746721395076035E-3,null,105695.14751232979,327147.875,323.080648200236,9.6792418946307635E-3,null,4.3128989210885482E-3,1.403388640764347E-2,7.8928002838521527E-2,6.8584910999999998E-2,114529.28642931191,0,7.8928002838521527E-2,6.8584910999999998E-2,114529.28642931191,114529,350.0832765610964,7.8925304519034123E-2,6.8582238547823637E-2,null,113557.94605560505,347.11503492298414,8.5511756607457023E-3,8.5511756607454803E-3]
["08H","NHS Islington CCG",null,null,122227,261858.03125,466.76819273611642,2.0944038093692718E-2,null,119541.01440064814,264313.28125,452.27017664534458,9.3762638796284214E-3,null,2.2469155149960729E-2,3.2056095757427627E-2,7.860424510332531E-2,6.8584910999999998E-2,131834.56106624415,0,7.860424510332531E-2,6.8584910999999998E-2,131834.56106624415,131835,498.78310834976253,7.8607836239128925E-2,6.8588468777146305E-2,null,128433.82486558851,485.91513925518456,2.6481926688479263E-2,2.6481926688479263E-2]
["08J","NHS Kingston CCG",null,null,62685,216840.5625,289.08336741655523,1.2468368441109101E-2,null,61875.727166990589,218864.765625,282.71214414204815,9.3349837394929303E-3,null,1.3079003190141769E-2,2.253607921174372E-2,7.85601337684525E-2,6.8584910999999998E-2,67609.541985275442,0,7.85601337684525E-2,6.8584910999999998E-2,67609.541985275442,67610,308.91221712608638,7.8567440376485553E-2,6.8592150031788979E-2,null,66478.742431962484,303.74346570642751,1.7016831646526676E-2,1.7016831646526898E-2]
["08K","NHS Lambeth CCG",null,null,190501,421847.875,451.58696129499288,4.8045630704190101E-2,null,181423.51577169937,423982.5,427.90331150861033,5.0601772025045122E-3,null,5.0034771896514174E-2,5.5348133911101938E-2,7.3992140005582518E-2,6.8584910999999998E-2,204596.57666320348,0,7.3992140005582518E-2,6.8584910999999998E-2,204596.57666320348,204597,482.56001132122202,7.3994362234318878E-2,6.8587122040479898E-2,null,194919.84544340151,459.73559154776797,4.9646840908297518E-2,4.9646840908297518E-2]
["08L","NHS Lewisham CCG",null,null,145023,342115.71875,423.90042915851842,5.4976916421709987E-2,null,137390.10699130112,345633.59375,397.50217998391861,1.0282704965598688E-2,null,5.5556351005550564E-2,6.6410325537504589E-2,7.9572854370503654E-2,6.8584910999999998E-2,156562.89405937356,0,7.9572854370503654E-2,6.8584910999999998E-2,156562.89405937356,156563,452.97390887658764,7.9573584879639725E-2,6.8585634073979884E-2,null,147610.73450862037,427.07288058170809,6.0647794492593832E-2,6.0647794492594054E-2]
["08M","NHS Newham CCG",null,null,150557,414677.0625,363.07047969406312,3.0866703907213688E-2,null,146204.93182239507,418245.5625,349.56720388968876,8.6054916529172409E-3,null,2.9766904052810572E-2,3.8628554550087513E-2,7.7780609532043909E-2,6.8584910999999998E-2,162267.41522931593,0,7.7780609532043909E-2,6.8584910999999998E-2,162267.41522931593,162267,387.97064344227198,7.7777851577807811E-2,6.8582176576819753E-2,null,157081.30554445912,375.57195970120813,3.3012804659133366E-2,3.3012804659133144E-2]
["08N","NHS Redbridge CCG",null,null,113019,331471.375,340.96156870257647,2.4684556421648018E-3,null,112740.54345169003,334617.5,336.92363206254913,9.4913927333846182E-3,null,2.4698882920437537E-3,1.1984723705215528E-2,7.8727270059269827E-2,6.8584910999999998E-2,121916.67733482862,0,7.8727270059269827E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AD137,G137,T137, $P$1))","v":6.8584910999999998E-2},121916.67733482862,121917,{"$f":"X137/K137*1000","v":364.34735182708619},{"$f":"X137/E137-1","v":7.8730125023226183E-2},{"$f":"Y137/G137-1","v":6.8587739121148017E-2},null,121127.45809899301,{"$f":"AC137/K137*1000","v":361.98781623493392},6.5182735062576658E-3,6.5182735062576658E-3]
["08P","NHS Richmond CCG",null,null,63556,222806.078125,{"$f":"E138/F138*1000","v":285.25254128993475},-1.633890459353482E-2,null,64547.591838702341,224239.25,{"$f":"J138/K138*1000","v":287.85144366431098},{"$f":"K138/F138-1","v":6.4323733313771392E-3},null,{"$f":"E138/J138-1","v":-1.5362181770936179E-2},{"$f":"G138/L138-1","v":-9.0286237278942583E-3},{"$f":"(1+M138)*(1+R138)-1","v":7.5458448083828511E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":6.8584910999999998E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":68351.837126415805},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":7.5458448083828511E-2},6.8584910999999998E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":68351.837126415805},{"$f":"IF(ROUND(W138,0)/E138>$X$1,ROUND(W138,0),ROUNDUP(W138,0))","v":68352},304.81728778525616,7.5461010762162495E-2,6.8587457299584598E-2,null,69349.370567683916,309.26508435826429,{"$f":"X138/AC138-1","v":-1.4381825812110227E-2},-1.4381825812110227E-2]
["08Q","NHS Southwark CCG",null,null,155901,340549.5,457.79247950738437,9.1824054350724715E-2,null,142685.09657754353,343179.9375,415.77342083857548,7.7240973779142408E-3,null,9.2622871900809756E-2,0.10106239736070788,7.6838764909133994E-2,6.8584910999999998E-2,167880.2402880989,0,7.6838764909133994E-2,6.8584910999999998E-2,167880.2402880989,167880,489.18943578978883,7.6837223622683526E-2,6.8583381527345555E-2,null,153299.62520939132,446.70334264336572,9.5110309439396357E-2,9.5110309439396135E-2]
["08R","NHS Merton CCG",null,null,75717,229528.40625,329.88073780083596,-4.3350367039354798E-2,null,79035.980356508153,230764.5,342.4962693850577,5.3853628411189014E-3,null,-4.1993283837781337E-2,-3.6834070067018776E-2,7.4339628472279928E-2,6.8584910999999998E-2,81345.773649035618,0,7.4339628472279928E-2,6.8584910999999998E-2,81345.773649035618,81346,352.50655971780753,7.4342617906150599E-2,6.8587884420920009E-2,null,84915.56902107755,367.97500924569226,-4.2036684935733315E-2,-4.2036684935733315E-2]
["08T","NHS Sutton CCG",null,null,69418,201969.25,343.70578689577746,5.201283367477938E-3,null,69000.12543738565,203703.515625,338.72820125701082,8.5867805371362405E-3,null,6.0561420717060166E-3,1.4694925371713907E-2,7.7760615116052367E-2,6.8584910999999998E-2,74815.986380126124,0,7.7760615116052367E-2,6.8584910999999998E-2,74815.986380126124,74816,367.27888456147014,7.7760811316949452E-2,6.8585105530506452E-2,null,74133.133891833349,363.92662966262122,9.211348182892376E-3,9.211348182892376E-3]
["08V","NHS Tower Hamlets CCG",null,null,134008,341834.90625,392.02549988266452,8.322932595087118E-2,null,124110.36688113453,346486.375,358.19696194730466,1.3607354500532409E-2,null,7.974864121016445E-2,9.444116374257927E-2,8.3125524697897024E-2,6.8584910999999998E-2,145147.48531371579,0,8.3125524697897024E-2,6.8584910999999998E-2,145147.48531371579,145147,418.91113322998632,8.3121903169959932E-2,6.8581338089917177E-2,null,133343.09737904603,384.84369660725048,8.8522787103105571E-2,8.8522787103105793E-2]
["08W","NHS Waltham Forest CCG",null,null,128802,319246.5625,403.456184434249,5.8568322345704749E-2,null,121586.91257907901,321376.71875,378.33142690607241,6.6724485091362862E-3,null,5.934098718255032E-2,6.6409385373143337E-2,7.5714988796287575E-2,6.8584910999999998E-2,138554.24198693942,0,7.5714988796287575E-2,6.8584910999999998E-2,138554.24198693942,138554,431.12643796634694,7.5713110044875132E-2,6.8583044701369111E-2,null,130631.92005207199,406.47599042073421,6.0644289273021013E-2,6.0644289273021013E-2]
["08X","NHS Wandsworth CCG",null,null,137368,411126.6875,334.12571885156444,-3.138379520211787E-2,null,141560.34385416636,413009.53125,342.75321304504729,4.5797166840453318E-3,null,-2.9615242094108374E-2,-2.5171154828383613E-2,7.3478727145225964E-2,6.8584910999999998E-2,147461.62579048541,0,7.3478727145225964E-2,6.8584910999999998E-2,147461.62579048541,147462,357.04260759720665,7.3481451284141963E-2,6.8587622720006847E-2,null,152091.20067814912,368.25106727642645,-3.0437005280438911E-2,-3.04370052804388E-2]
["08Y","NHS West London CCG",null,null,99308,250546.515625,396.36552019999777,-2.6198997158330961E-3,null,99259.920626358959,250463.65625,396.3046859272979,-3.3071453735167289E-4,null,4.843785219417196E-4,1.5350379357115251E-4,6.8231514435537655E-2,6.8584910999999998E-2,106083.93523556438,0,6.8231514435537655E-2,6.8584910999999998E-2,106083.93523556438,106084,423.55047270456032,6.8232166592822274E-2,6.858556337303412E-2,null,106643.99432960546,425.78630339548693,-5.2510629700784905E-3,-5.2510629700783795E-3]
["09A","NHS Central London (Westminster) CCG",null,null,80851,234253.84375,345.1426824239677,-2.4242974256136751E-3,null,80975.030354205592,235275.015625,344.17182011059782,4.359253443413369E-3,null,-1.5317111171561093E-3,2.8208652092953646E-3,7.324314345285643E-2,6.8584910999999998E-2,86772.781391306897,0,7.324314345285643E-2,6.8584910999999998E-2,86772.781391306897,86773,368.81519174269528,7.3245847299353128E-2,6.8587603110903173E-2,null,86998.867452653692,369.77520635390965,-2.5962114136326431E-3,-2.5962114136326431E-3]
["09C","NHS Ashford CCG",null,null,39915,137529.625,290.22837806763454,-8.1424887030936866E-2,null,43475.712983203441,138788.390625,313.2517985648588,9.1526871028697609E-3,null,-8.1901198137431352E-2,-7.3498127074463571E-2,7.8365334333231118E-2,6.8584910999999998E-2,43042.952319910917,0,7.8365334333231118E-2,6.8584910999999998E-2,43042.952319910917,43043,310.1340090923041,7.8366528873856867E-2,6.8586094706530654E-2,null,46709.927426892144,336.55500446791888,-7.8504241579724576E-2,-7.8504241579724576E-2]
["09D","NHS Brighton and Hove CCG",null,null,109357,323240.625,338.31452961706162,7.0858045684021986E-2,null,102115.78367990261,324853.5625,314.34404749648576,4.9898972321316126E-3,null,7.0911822434777338E-2,7.6255562373401808E-2,7.3917039889696667E-2,6.8584910999999998E-2,117440.34573121756,0,7.3917039889696667E-2,6.8584910999999998E-2,117440.34573121756,117440,361.51673725295842,7.3913878398273569E-2,6.8581765205766976E-2,null,109712.30872444248,337.72850720835942,7.0435955321719312E-2,7.0435955321719534E-2]
["09E","NHS Canterbury and Coastal CCG",null,null,71753,231243.75,310.29162950350008,-4.074281040644423E-2,null,74762.340076308217,233047.328125,320.80324918467983,7.7994675531771751E-3,null,-4.0252085117141179E-2,-3.2766562395783017E-2,7.6919304341159345E-2,6.8584910999999998E-2,77272.190844391211,0,7.6919304341159345E-2,6.8584910999999998E-2,77272.190844391211,77272,331.57213438874305,7.6916644600225847E-2,6.8582271843085296E-2,null,80324.007120438808,344.66821725308637,-3.7996201009526165E-2,-3.7996201009526165E-2]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,74027,201453.15625,367.46507911811381,4.2177534844848097E-2,null,71155.088721393564,203103.09375,350.3397580392276,8.1901794477345913E-3,null,4.0361291514249276E-2,4.8882037182227833E-2,7.7336813176231534E-2,6.8584910999999998E-2,79752.012268996885,0,7.7336813176231534E-2,6.8584910999999998E-2,79752.012268996885,79752,392.66757845730751,7.7336647439447681E-2,6.8584746609603453E-2,null,76448.407677970346,376.40198515179111,4.3213356855588581E-2,4.3213356855588803E-2]
["09G","NHS Coastal West Sussex CCG",null,null,172032,527714.875,325.9942217850122,-2.8539298684027714E-2,null,177117.27244514352,531866.75,333.01061298745134,7.8676482257582503E-3,null,-2.8711329928132967E-2,-2.1069572346342991E-2,7.6992161179101348E-2,6.8584910999999998E-2,185277.11547196316,0,7.6992161179101348E-2,6.8584910999999998E-2,185277.11547196316,185277,348.35228936571048,7.6991489955357206E-2,6.8584245015983925E-2,null,190293.25511367715,357.7837026166369,-2.6360656402038773E-2,-2.6360656402038884E-2]
["09H","NHS Crawley CCG",null,null,47142,135874.75,346.95188031624713,6.0503146166333233E-2,null,44399.899398756344,136575.90625,325.09320727100317,5.1603130824526833E-3,null,6.1759162484058772E-2,6.7238172180639211E-2,7.4099143695944836E-2,6.8584910999999998E-2,50635.181832114235,0,7.4099143695944836E-2,6.8584910999999998E-2,50635.181832114235,50635,370.7462127859759,7.4095286580968089E-2,6.8581073686760918E-2,null,47702.86526361201,349.27731086252271,6.1466637699531201E-2,6.1466637699531201E-2]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,96341,276750.8125,348.11460580626118,-6.5221065610751694E-2,null,102879.16501860735,279204.625,368.47228092517219,8.8665051344700707E-3,null,-6.3551886501264088E-2,-5.5248864494762739E-2,7.8059524599998875E-2,6.8584910999999998E-2,103861.33265948849,0,7.8059524599998875E-2,6.8584910999999998E-2,103861.33265948849,103861,371.98882360920777,7.805607166211681E-2,6.8581488408542945E-2,null,110532.47898694556,395.88340983587057,-6.0357634679789385E-2,-6.0357634679789385E-2]
["09L","NHS East Surrey CCG",null,null,63268,186638.5,338.98686498230535,3.7121283979462572E-2,null,60941.681825215477,187932.59375,324.2741485613933,6.933691333781633E-3,null,3.817285813438076E-2,4.5371228283794363E-2,7.5994148936810557E-2,6.8584910999999998E-2,68075.997814934133,0,7.5994148936810557E-2,6.8584910999999998E-2,68075.997814934133,68076,362.23626057414538,7.5994183473477861E-2,6.8584945298849842E-2,null,65475.212250764591,348.39732131757796,3.9721715437509575E-2,3.9721715437509575E-2]
["09N","NHS Guildford and Waverley CCG",null,null,62151,229021.34375,271.37645331364445,8.2048606101591703E-2,null,57217.772714879553,230016.984375,248.75455554011,4.3473704620597964E-3,null,8.6218443169801207E-2,9.0940637144982128E-2,7.3230445478284167E-2,6.8584910999999998E-2,66702.345416920842,0,7.3230445478284167E-2,6.8584910999999998E-2,66702.345416920842,66702,289.9872815098505,7.3224887773326364E-2,6.8579377351860815E-2,null,61474.276731769518,267.25972822749088,8.5039199257936682E-2,8.5039199257936682E-2]
["09P","NHS Hastings and Rother CCG",null,null,60668,192509.03125,315.1436564096262,-4.4082425785152091E-2,null,63522.354899135047,193872.28125,327.65052584914093,7.0814859497663196E-3,null,-4.493465180356393E-2,-3.8171369959202339E-2,7.6152080033378811E-2,6.8584910999999998E-2,65287.994391465028,0,7.6152080033378811E-2,6.8584910999999998E-2,65287.994391465028,65288,336.75778496571439,7.6152172479725611E-2,6.8585002796292871E-2,null,68247.864927947565,352.02487167281714,-4.3369341020007446E-2,-4.3369341020007446E-2]
["09W","NHS Medway CCG",null,null,99535,307258.8125,323.94514315191532,-3.7824581459168005E-2,null,103241.98226861581,309786.53125,333.26814387969239,8.2266761673435163E-3,null,-3.5905764178093325E-2,-2.7974473105184083E-2,7.7375813020106765E-2,6.8584910999999998E-2,107236.60154895633,0,7.7375813020106765E-2,6.8584910999999998E-2,107236.60154895633,107237,346.16417817551581,7.7379816145074498E-2,6.8588881461268958E-2,null,110922.28668081056,358.06039156458831,-3.3224041724052467E-2,-3.3224041724052578E-2]
["09X","NHS Horsham and Mid Sussex CCG",null,null,78036,246907.328125,316.05380282797148,5.7251773456758359E-2,null,73831.270868737309,248844.328125,296.69661922794654,7.8450486452121826E-3,null,5.6950518144786688E-2,6.5242346375214977E-2,7.6968011608334885E-2,6.8584910999999998E-2,84042.275753868016,0,7.6968011608334885E-2,6.8584910999999998E-2,84042.275753868016,84042,337.72921662809148,7.6964477933261666E-2,6.8581404830993176E-2,null,79323.674471912644,318.76826395684054,5.9481933476972948E-2,5.9481933476972948E-2]
["09Y","NHS North West Surrey CCG",null,null,116032,377786.0625,307.13679385670827,7.0515365265088059E-2,null,108072.43420561116,379443.6875,284.81811073905703,4.3877346586866928E-3,null,7.3650286984796809E-2,7.8361179560308969E-2,7.3273578049744437E-2,6.8584910999999998E-2,124534.07980826794,0,7.3273578049744437E-2,6.8584910999999998E-2,124534.07980826794,124534,328.20153319851977,7.327289023717598E-2,6.8584226192186737E-2,null,116112.08217659265,306.00609787873373,7.253265694261346E-2,7.2532656942613682E-2]
["10A","NHS South Kent Coast CCG",null,null,72993,209772.328125,347.9629589490213,-5.071907169424239E-2,null,76865.879649440671,210935,364.40552610728741,5.5425416945709127E-3,null,-5.0384899868492594E-2,-4.5121618582219636E-2,7.4507587423406907E-2,6.8584910999999998E-2,78431.532328796748,0,7.4507587423406907E-2,6.8584910999999998E-2,78431.532328796748,78432,371.83018465404035,7.4513994492622526E-2,6.8591282753506455E-2,null,82584.031719427512,391.51412387430969,-5.0276447310464323E-2,-5.0276447310464323E-2]
["10C","NHS Surrey Heath CCG",null,null,32551,97835.65625,332.71100994940178,-2.0926597389931301E-2,null,33149.664910460677,98114.6796875,337.86651514374773,2.851960606131243E-3,null,-1.8059455867131979E-2,-1.5259000117701871E-2,7.1632473070478264E-2,6.8584910999999998E-2,34882.708630917135,0,7.1632473070478264E-2,6.8584910999999998E-2,34882.708630917135,34883,355.53293463428759,7.164142422659836E-2,6.8593836700374E-2,null,35615.711300505471,363.0008416064062,-2.0572698782378995E-2,-2.0572698782378884E-2]
["10D","NHS Swale CCG",null,null,39713,116668.421875,340.39202178074373,-2.4752029572878476E-2,null,40690.403517729887,117802.734375,345.41136700783721,9.7225322994025642E-3,null,-2.4020492136530569E-2,-1.4531499847773133E-2,7.8974262311851895E-2,6.8584910999999998E-2,42849.304879190575,0,7.8974262311851895E-2,6.8584910999999998E-2,42849.304879190575,42849,363.73519025118128,7.896658524916278E-2,6.8577307859094105E-2,null,43717.415192671411,371.10696474588019,-1.986428495015391E-2,-1.9864284950154021E-2]
["10E","NHS Thanet CCG",null,null,54829,149464.4375,366.83642555440656,-7.7200309585083726E-2,null,59452.164996861909,150796.78125,394.25354111702507,8.9141187849450798E-3,null,-7.7762769397984655E-2,-6.9541837176499532E-2,7.8110403828454134E-2,6.8584910999999998E-2,59111.715331510313,0,7.8110403828454134E-2,6.8584910999999998E-2,59111.715331510313,59112,391.99775691498724,7.8115595761367063E-2,6.8590057060320175E-2,null,63874.888341633763,423.58257127344194,-7.456589694778859E-2,-7.4565896947788368E-2]
["10J","NHS North Hampshire CCG",null,null,64627,229643.46875,281.42320071970261,5.0641991749411641E-3,null,64306.791684780786,230728.5625,278.71188112993508,4.7251234964633682E-3,null,4.9793856423254734E-3,9.7280373508854545E-3,7.3634106670932509E-2,6.8584910999999998E-2,69385.751411822348,0,7.3634106670932509E-2,6.8584910999999998E-2,69385.751411822348,69386,300.72566329970522,7.3637953177464466E-2,6.858873941678989E-2,null,69090.656979285588,299.44561796195296,4.2747172139780965E-3,4.2747172139780965E-3]
["10K","NHS Fareham and Gosport CCG",null,null,65835,207959.96875,316.57535051442443,9.2519042570054166E-2,null,60248.327601521014,208981.4375,288.29511521338355,4.911852776954273E-3,null,9.2727426982354144E-2,9.8094743229031334E-2,7.3833642762506813E-2,6.8584910999999998E-2,70695.837871269643,0,7.3833642762506813E-2,6.8584910999999998E-2,70695.837871269643,70696,338.2884185587057,7.38361054150527E-2,6.8587361615483511E-2,null,64730.278510807068,309.74176120693522,9.2162765655286361E-2,9.2162765655286583E-2]
["10L","NHS Isle of Wight CCG",null,null,41940,146175.921875,286.91455789732811,-1.3737234220716044E-2,null,42508.019297388368,146765.703125,289.63183081802424,4.0347359704311359E-3,null,-1.3362638550963202E-2,-9.3818172989535986E-3,7.2896368977871662E-2,6.8584910999999998E-2,44997.273714931936,0,7.2896368977871662E-2,6.8584910999999998E-2,44997.273714931936,44997,306.59070233647276,7.2889842632331892E-2,6.8578410880725471E-2,null,45670.245757879675,311.17791681195735,-1.4741452486349171E-2,-1.4741452486349171E-2]
["10Q","NHS Oxfordshire CCG",null,null,263881,752421.75,350.70889431359478,7.820247503200628E-2,null,244900.21286293812,754489.25,324.59072526604996,2.7477940397124812E-3,null,7.7504167575733085E-2,8.0464927105163397E-2,7.152116224937255E-2,6.8584910999999998E-2,282754.07581552665,0,7.152116224937255E-2,6.8584910999999998E-2,282754.07581552665,282754,374.76213213110725,7.1520874939840384E-2,6.8584624477771916E-2,null,263118.65602015005,348.7374485721964,7.4625434307274086E-2,7.4625434307274086E-2]
["10R","NHS Portsmouth CCG",null,null,72429,233199.9375,310.58756179983965,1.8836621572791978E-2,null,70999.996267076553,234095.46875,303.2950472992722,3.840186492331199E-3,null,2.0126814197962029E-2,2.4044291410310059E-2,7.2688476341131292E-2,6.8584910999999998E-2,77693.753652911793,0,7.2688476341131292E-2,6.8584910999999998E-2,77693.753652911793,77694,331.89023441958443,7.2691877562854668E-2,6.8588299210363912E-2,null,76281.777695653436,325.85755761517038,1.8513232740603014E-2,1.8513232740602792E-2]
["10V","NHS South Eastern Hampshire CCG",null,null,70037,218521.34375,320.50416127829618,8.0598739512868001E-2,null,64730.123718029288,219544.90625,294.83773877367872,4.6840390162117274E-3,null,8.1984646052709165E-2,8.70527043497622E-2,7.3590204415259208E-2,6.8584910999999998E-2,75191.037146631512,0,7.3590204415259208E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AD169,G169,T169, $P$1))","v":6.8584910999999998E-2},75191.037146631512,75191,{"$f":"X169/K169*1000","v":342.4857414563678},{"$f":"X169/E169-1","v":7.3589674029441499E-2},{"$f":"Y169/G169-1","v":6.858438308694792E-2},null,69545.48122927903,{"$f":"AC169/K169*1000","v":316.77109898457974},8.117736294193878E-2,8.117736294193878E-2]
["10X","NHS Southampton CCG",null,null,104225,290995.65625,358.16685837557065,0.10339924600654538,null,94484.269826550983,292276.1875,323.27050190002558,4.4005167173351012E-3,null,0.10309367042080675,0.10794785255827977,7.3287236764747687E-2,6.8584910999999998E-2,111863.36225180583,0,7.3287236764747687E-2,6.8584910999999998E-2,111863.36225180583,111863,382.73046106433151,7.3283761093787536E-2,6.8581450556778334E-2,null,101513.07669838933,347.31901208472323,0.1019565521825514,0.1019565521825514]
["11A","NHS West Hampshire CCG",null,null,195157,572752.5,340.73530888123577,7.2027628122792731E-2,null,182249.39946075316,575823.25,316.50232855438395,5.3613908276262112E-3,null,7.0823830297594093E-2,7.6564935359355157E-2,7.4314012340375157E-2,6.8584910999999998E-2,209659.89970631059,0,7.4314012340375157E-2,6.8584910999999998E-2,209659.89970631059,209660,364.10478388984814,7.4314526253221658E-2,6.8585422172252386E-2,null,195807.16768682652,340.0473455818717,7.0747319808688758E-2,7.074731980868898E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,57620,211439,272.51358547855409,-4.358561915321979E-2,null,60205.919031706231,212651.703125,283.11985348321542,5.7354751252134406E-3,null,-4.2951242557138114E-2,-3.7462113215208093E-2,7.4713753176218978E-2,6.8584910999999998E-2,61925.00645801374,0,7.4713753176218978E-2,6.8584910999999998E-2,61925.00645801374,61925,291.20387511591912,7.4713641096841421E-2,6.8584799559785248E-2,null,64684.71511270725,304.18150507209702,-4.2664099361011232E-2,-4.2664099361011343E-2]
["11J","NHS Dorset CCG",null,null,238970,811920.5,294.32684603972928,-1.5878597161445684E-2,null,243017.26901716247,815512.25,297.99340110116367,4.4237705538905381E-3,null,-1.6654244505054705E-2,-1.2304148507602863E-2,7.3312085463613563E-2,6.8584910999999998E-2,256489.38906323974,0,7.3312085463613563E-2,6.8584910999999998E-2,256489.38906323974,256489,314.51274950192351,7.3310457379587302E-2,6.8583290086523307E-2,null,261095.63754960595,320.16151510857861,-1.7643487240305622E-2,-1.7643487240305511E-2]
["11M","NHS Gloucestershire CCG",null,null,196090,660995.375,296.65865665096368,-1.5882314035179812E-2,null,199755.1069064631,665453.4375,300.17893912594462,6.7444685221889067E-3,null,-1.8348001025972893E-2,-1.1727280019148689E-2,7.5791948295525602E-2,6.8584910999999998E-2,210952.04314126962,0,7.5791948295525602E-2,6.8584910999999998E-2,210952.04314126962,210952,317.00489938486493,7.5791728288030935E-2,6.8584692466398423E-2,null,214615.14732045381,322.50963812994627,-1.7068447247034935E-2,-1.7068447247035046E-2]
["11N","NHS Kernow CCG",null,null,185117,586774.5,315.4823531015748,2.4420977762396046E-2,null,181297.94293744201,590534.5625,307.00648945918726,6.408019605487203E-3,null,2.1065087671048532E-2,2.7608092771323367E-2,7.5432424059815872E-2,6.8584910999999998E-2,199080.82404468092,0,7.5432424059815872E-2,6.8584910999999998E-2,199080.82404468092,199081,337.11998017050865,7.5433374568516065E-2,6.8585855456603895E-2,null,194784.93108380915,329.84509875119994,2.2055447987105348E-2,2.2055447987105348E-2]
["11X","NHS Somerset CCG",null,null,168521,586146.75,287.50649901240604,-6.8802461223364642E-2,null,181522.84292401018,589769.875,307.78588500134936,6.1812592153756007E-3,null,-7.1626483557515996E-2,-6.5887966203695192E-2,7.519011132853004E-2,6.8584910999999998E-2,181192.11275119521,0,7.519011132853004E-2,6.8584910999999998E-2,181192.11275119521,181192,307.22491548080512,7.5189442265355622E-2,6.8584246047071806E-2,null,195026.56167086741,330.68247453444008,-7.0936807542220981E-2,-7.0936807542220981E-2]
["12D","NHS Swindon CCG",null,null,68954,241927.0625,285.01978773044459,-5.2454036177266405E-2,null,72947.091234530773,243210.375,299.93412589627718,5.3045429756333196E-3,null,-5.4739553928102036E-2,-4.9725379268747316E-2,7.4253265583512862E-2,6.8584910999999998E-2,74074.059675045544,0,7.4253265583512862E-2,6.8584910999999998E-2,74074.059675045544,74074,304.56759914127838,7.4252400150825126E-2,6.8584050133813745E-2,null,78373.719572677772,322.24661292791387,-5.4861752078648518E-2,-5.486175207864874E-2]
["12F","NHS Wirral CCG",null,null,118109,337632.40625,349.81535484643661,-5.6421053370697694E-3,null,118669.6217480367,338052.3125,351.03922487747133,1.243678753066968E-3,null,-4.7242229289905513E-3,-3.4864195916052276E-3,6.9913887349658754E-2,6.8584910999999998E-2,126366.45932098085,0,6.9913887349658754E-2,6.8584910999999998E-2,126366.45932098085,126366,373.80605109749098,6.9909998391316508E-2,6.8581026872264861E-2,null,127497.60818802574,377.15348623158951,-8.8755248361750416E-3,-8.8755248361751526E-3]
["13T","NHS Newcastle Gateshead CCG",null,null,178471,530687.3125,336.30161452182824,-2.7365448170085682E-2,null,183510.69130876742,531883.9375,345.0201789723485,2.254858881707289E-3,null,-2.746265774939427E-2,-2.5269723285428536E-2,7.0994419177426771E-2,6.8584910999999998E-2,191141.44498501453,0,7.0994419177426771E-2,6.8584910999999998E-2,191141.44498501453,191141,359.36599420244755,7.0991925859103189E-2,6.8582423291108752E-2,null,197162.28866454659,370.68667572715822,-3.0539758415927376E-2,-3.0539758415927487E-2]
["14L","NHS Manchester CCG",null,null,292530,659284.125,443.70854523457547,5.9314887491640933E-2,null,276407.03818548669,664160.875,416.17482840356519,7.3970384164794289E-3,null,5.833050388425276E-2,6.6159015278816513E-2,7.648927463793731E-2,6.8584910999999998E-2,314905.40750983579,0,7.648927463793731E-2,6.8584910999999998E-2,314905.40750983579,314905,474.13964274845307,7.6487881584794692E-2,6.8583528175662156E-2,null,296969.31477384514,447.134611435588,6.0395752469623476E-2,6.0395752469623476E-2]
["14Y","NHS Buckinghamshire CCG",null,null,182422,572417.625,318.68690276614035,8.9892823812508071E-2,null,167192.27936223676,576432.375,290.0466500727631,7.0136729280478871E-3,null,9.1091052145815476E-2,9.8743607920285692E-2,7.6079616061601296E-2,6.8584910999999998E-2,196300.59572118943,0,7.6079616061601296E-2,6.8584910999999998E-2,196300.59572118943,196301,340.54471697569033,7.6081832235147084E-2,6.8587111738287465E-2,null,179629.92897583809,311.62359500685244,9.2807869597300474E-2,9.2807869597300252E-2]
["15A","NHS Berkshire West CCG",null,null,143841,553094.125,260.06604210449711,-9.4176150040826689E-3,null,145226.45046025966,555635,261.37023488487887,4.5939287458531819E-3,null,-9.5399319880697941E-3,-4.9898290100102161E-3,7.3493913940027911E-2,6.8584910999999998E-2,154412.43807504757,0,7.3493913940027911E-2,6.8584910999999998E-2,154412.43807504757,154412,277.9018600340151,7.349086838940222E-2,6.8581879376437005E-2,null,156030.03368995106,280.81390425360365,-1.0370014359967872E-2,-1.0370014359967983E-2]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,378390,1035613.5,365.3776239880998,5.4698723606031452E-2,null,358830.36376775679,1044295.375,343.61002869303792,8.3833157833497207E-3,null,5.4509423413517721E-2,6.3349708906511148E-2,7.7543195750235716E-2,6.8584910999999998E-2,407731.56983993168,0,7.7543195750235716E-2,6.8584910999999998E-2,407731.56983993168,407732,390.4374277248906,7.7544332566928276E-2,6.8586038365630708E-2,null,385524.21800725168,369.17162254716652,5.7604116565072916E-2,5.7604116565072916E-2]
["15D","NHS East Berkshire CCG",null,null,135356,467395.375,289.59636153866518,2.1627279351874584E-3,null,134988.72042231087,469647.59375,287.42555528596461,4.8186586142406895E-3,null,2.7208167952115225E-3,7.5525860967400327E-3,7.3734056886437749E-2,6.8584910999999998E-2,145336.34700392067,0,7.3734056886437749E-2,6.8584910999999998E-2,145336.34700392067,145336,309.45756336050641,7.3731493247436442E-2,6.8582359655058989E-2,null,145030.70569104157,308.8075135933592,2.1050322240643293E-3,2.1050322240643293E-3]
["15E","NHS Birmingham and Solihull CCG",null,null,527098,1338521.875,393.7910988567146,4.4014096225002852E-2,null,505468.81356588559,1347418.625,375.1386571236431,6.6466974998073969E-3,null,4.2790347996998879E-2,4.9721459995853756E-2,7.5687471656275651E-2,6.8584910999999998E-2,566992.71493507957,0,7.5687471656275651E-2,6.8584910999999998E-2,566992.71493507957,566993,420.79943788813222,7.5688012475858324E-2,6.8585448248653647E-2,null,543071.29148960754,403.04570637028826,4.4048928538971133E-2,4.4048928538971133E-2]
["15F","NHS Leeds CCG",null,null,297415,892733.0625,333.15109800809017,1.4470188232741599E-2,null,293105.83890262863,896551.5625,326.92580233234344,4.2773144183847478E-3,null,1.4701723832949209E-2,1.9041922146659784E-2,7.3155584647088823E-2,6.8584910999999998E-2,319172.56820781395,0,7.3155584647088823E-2,6.8584910999999998E-2,319172.56820781395,319173,356.0007180289756,7.3157036464199798E-2,6.8586356633681511E-2,null,314910.36084513512,351.24623503752485,1.3536039727067406E-2,1.3536039727067184E-2]
["15M","NHS Derby and Derbyshire CCG",null,null,302278,1062176.125,284.58368898095875,-3.2788968307587263E-2,null,312936.39310344344,1066289,293.48177942700659,3.8721214902095458E-3,null,-3.4059295557612668E-2,-3.0319055797673244E-2,7.2722601597996928E-2,6.8584910999999998E-2,324260.44256583933,0,7.2722601597996928E-2,6.8584910999999998E-2,324260.44256583933,324260,304.10142090934073,7.272113749594733E-2,6.8583452545264878E-2,null,336216.13558683923,315.31426807070056,-3.5560861961519863E-2,-3.5560861961519752E-2]
["99A","NHS Liverpool CCG",null,null,229273,543229,422.0558917141758,2.8256907228247696E-2,null,223048.87154072945,546268.6875,408.31348500224891,5.5955913620222564E-3,null,2.7904774484070805E-2,3.3656509561155401E-2,7.4564275497579047E-2,6.8584910999999998E-2,246368.57513615643,0,7.4564275497579047E-2,6.8584910999999998E-2,246368.57513615643,246369,451.00333524059073,7.4566128589061975E-2,6.8586753780038867E-2,null,239641.76519296691,438.68845254464065,2.8072046630169378E-2,2.80720466301696E-2]
["99C","NHS North Tyneside CCG",null,null,72943,220946.0625,330.13939770933916,-6.6422990260631032E-2,null,78240.775097824036,221540.53125,353.16686592907155,2.6905605072731209E-3,null,-6.7711178617546386E-2,-6.5202799133362355E-2,7.1460003360204638E-2,6.8584910999999998E-2,78155.507025103405,0,7.1460003360204638E-2,6.8584910999999998E-2,78155.507025103405,78156,352.78420413194704,7.1466761718053773E-2,6.8591651222871475E-2,null,84061.207416082863,379.43940524915962,-7.0248900742687415E-2,-7.0248900742687526E-2]
["99D","NHS South Lincolnshire CCG",null,null,43601,170773.859375,255.31425101928019,-6.9343856915843216E-2,null,46916.914521264538,171979.453125,272.80534778281839,7.0595918743785457E-3,null,-7.0676312692336984E-2,-6.4115666740752197E-2,7.6128684354779264E-2,6.8584910999999998E-2,46920.28676655273,0,7.6128684354779264E-2,6.8584910999999998E-2,46920.28676655273,46920,272.82328875587882,7.6122107291117125E-2,6.8578380042234377E-2,null,50407.124392155107,293.09968997004336,-6.9179197071948195E-2,-6.9179197071948195E-2]
["99E","NHS Basildon and Brentwood CCG",null,null,94853,286350.625,331.24774915368175,-1.1271203343389713E-2,null,95754.981587200411,288745.1875,331.62451092695846,8.3623442414346716E-3,null,-9.4196831564216099E-3,-1.1361095481862149E-3,7.7520785876984855E-2,6.8584910999999998E-2,102206.07910278965,0,7.7520785876984855E-2,6.8584910999999998E-2,102206.07910278965,102206,353.96607259471642,7.7519951925611119E-2,6.8584083964581266E-2,null,102878.31834821263,356.29448663352224,-6.5350829893723317E-3,-6.5350829893721096E-3]
["99F","NHS Castle Point and Rochford CCG",null,null,56018,188116.6875,297.78325753264181,3.1398413154796634E-2,null,54166.759676955684,189104.8125,286.43776412065495,5.2527237914499203E-3,null,3.4176685740201274E-2,3.9608930221951555E-2,7.4197892385194253E-2,6.8584910999999998E-2,60174.417535633809,0,7.4197892385194253E-2,6.8584910999999998E-2,60174.417535633809,60174,318.20448778901385,7.4190438787532509E-2,6.8577496349449873E-2,null,58196.294893151156,307.74623936739397,3.3983350838398207E-2,3.398335083839843E-2]
["99G","NHS Southend CCG",null,null,59844,192351.65625,311.11767461061305,-2.4050044925200575E-2,null,61274.445670196474,193696.15625,316.34311623154099,6.9898020438803332E-3,null,-2.3344897771833018E-2,-1.6518271942112639E-2,7.6054107994967479E-2,6.8584910999999998E-2,64395.382038850832,0,7.6054107994967479E-2,6.8584910999999998E-2,64395.382038850832,64395,332.4536802727597,7.6047724082614732E-2,6.8578571400195187E-2,null,65832.730827984036,339.87628924868784,-2.1839149157289572E-2,-2.1839149157289461E-2]
["99H","NHS Surrey Downs CCG",null,null,93735,313306.78125,299.17960800601088,-2.2139966155267365E-2,null,95576.090852278852,315180.0625,303.24281965734701,5.9790638508563365E-3,null,-1.926309012914551E-2,-1.3399201524136317E-2,7.4974048412930649E-2,6.8584910999999998E-2,100762.69242798605,0,7.4974048412930649E-2,6.8584910999999998E-2,100762.69242798605,100763,319.69979065538132,7.4977329706086282E-2,6.8588172790700952E-2,null,102686.11970045825,325.80144469150315,-1.8728136831619557E-2,-1.8728136831619668E-2]
["99J","NHS West Kent CCG",null,null,166777,503703.3125,331.10165421038403,-7.1264184489612248E-3,null,167560.44183359956,507223.9375,330.34805624409154,6.9894815313529257E-3,null,-4.6755775111739784E-3,2.2812241575160819E-3,7.6053765500116999E-2,6.8584910999999998E-2,179461.01884881302,0,7.6053765500116999E-2,6.8584910999999998E-2,179461.01884881302,179461,353.81019453562362,7.6053652482056977E-2,6.8584798766394783E-2,null,180025.47952897809,354.92307483807997,-3.1355535363938314E-3,-3.1355535363939424E-3]
["99K","NHS High Weald Lewes Havens CCG",null,null,57334,174816.46875,327.96681233729583,5.1753950259925574E-2,null,54524.731471850966,176239.15625,309.37921306492279,8.1381777710802794E-3,null,5.1522831058770979E-2,6.0080310788276803E-2,7.7281244969212182E-2,6.8584910999999998E-2,61764.84289906481,0,7.7281244969212182E-2,6.8584910999999998E-2,61764.84289906481,61765,350.46127838007055,7.7283985069940941E-2,6.8587628981314097E-2,null,58580.896672238545,332.39433233066529,5.4353953398436072E-2,5.4353953398436072E-2]
["99M","NHS North East Hampshire and Farnham CCG",null,null,61822,229046.4375,269.91033204784077,-7.4579817486455369E-2,null,66596.296327787073,229549.03125,290.11795852563449,2.1942875666860484E-3,null,-7.1690117785048857E-2,-6.9653138952472715E-2,7.0929693584155684E-2,6.8584910999999998E-2,66207.015516759668,0,7.0929693584155684E-2,6.8584910999999998E-2,66207.015516759668,66207,288.42204055261067,7.0929442593251624E-2,6.858466055863599E-2,null,71550.480829895532,311.7002081876376,-7.4681270732465777E-2,-7.4681270732465888E-2]
["99N","NHS Wiltshire CCG",null,null,148995,504448.25,295.36230921605932,-7.4201782978148279E-3,null,150414.32117132872,507042.25,296.65046881463769,5.1422519554780166E-3,null,-9.4360773646815499E-3,-4.3423480964841499E-3,7.4079843848184224E-2,6.8584910999999998E-2,160032.52633416021,0,7.4079843848184224E-2,6.8584910999999998E-2,160032.52633416021,160033,315.62064108069887,7.4083022920232278E-2,6.8588073808091954E-2,null,161603.83680406574,318.71868035467605,-9.7202939925880028E-3,-9.7202939925881138E-3]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,310844,945570,328.73716382710955,-4.1292377094465094E-3,null,312594.13599317038,950072.3125,329.02141434962658,4.7614798481339093E-3,null,-5.5987486381018359E-3,-8.6392711878313655E-4,7.367295651974648E-2,6.8584910999999998E-2,333744.79649642407,0,7.367295651974648E-2,6.8584910999999998E-2,333744.79649642407,333745,351.28378714857035,7.3673611200473443E-2,6.8585562578250547E-2,null,335848.41752806079,353.49774233954514,-6.2629966922057578E-3,-6.2629966922057578E-3]
["99Q","NHS South Devon and Torbay CCG",null,null,102758,299367.25,343.25063947375673,1.9724829846796688E-2,null,100967.21055855692,301288.5,335.11803656149146,6.4177026712173291E-3,null,1.7736346597438057E-2,2.4267875867591604E-2,7.544277123774723E-2,6.8584910999999998E-2,110510.34828684843,0,7.544277123774723E-2,6.8584910999999998E-2,110510.34828684843,110510,366.79129804157805,7.5439381848615206E-2,6.858154322425114E-2,null,108478.29176505959,360.04790015237751,1.8729168775450944E-2,1.8729168775450722E-2]

{"sheet":"Specialised 2023-24","index":7,"n_rows":200,"n_cols":32,"rows_kept":200,"cut":false,"hidden":false,"merged":[[5,28,5,31],[5,4,5,7],[5,9,5,11],[5,14,5,15],[5,16,5,18],[5,19,5,22]]}
["NHS England - 2019-20 to 2023-24 Allocations",null,null,null,"2022-23",null,null,null,null,"2023-24",null,7.6808849801382362E-2,null,null,null,-0.14247691992678779,10,7.1313660000000001E-2,null,-10,7.1313660000000001E-2,null,null,1.0713136599999999,null,null,null,null,null,null,null,-0.14684517900758531]
["Minimum allocations for specialist services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14247691992678779,10,0,1,-10,7.1313660000000001E-2,null,null,null,null,null,null,null,null,null,null,0.14226891417159981]
["2019-20 minimum allocation calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,42]
[null,null,null,null,null,null,null,null,null,null,null,381.00843081815754,null,null,null,null,null,null,null,null,null,null,null,-0.4467138983309269,null,null,null,null,null,null,null,73]
[null,"England",null,null,21500480,60459122.5,355.62011340803036,null,null,21500480.384755827,60764816.9453125,353.83107307154341,5.0562170384211846E-3,null,null,null,null,null,null,null,null,null,null,23151908,null,null,null,null,23151907.553286102,null,1.9294906783429155E-8]
[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,null,null,null,null,null,"Closing target"]
["CCG","Clinical Commissioning Group",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","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,35468,108490.84375,{"$f":"E9/F9*1000","v":326.92159793438793},-4.9486374696875335E-2,null,37317.119658926313,108475.96875,{"$f":"J9/K9*1000","v":344.0127807932235},{"$f":"K9/F9-1","v":-1.3710834468461108E-4},null,{"$f":"E9/J9-1","v":-4.9551510830070145E-2},{"$f":"G9/L9-1","v":-4.968182524912812E-2},{"$f":"(1+M9)*(1+R9)-1","v":7.1166773957439311E-2},{"$f":"MinGrowthPerHead(P9,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":7.1313660000000001E-2},{"$f":"(1+IF($S$2=1,Q9,0))*$E9","v":37992.143138722458},{"$f":"MinMaxRamp(P9,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M9)*(1+V9)-1","v":7.1166773957439311E-2},{"$f":"MAX(R9,NewMinGrowthPerHead(P9,$P$2,$L$1,$U$1,$T$2,AD9,G9,T9, $P$1))","v":7.1313660000000001E-2},{"$f":"(1+IF($S$2=1,U9,0))*$E9","v":37992.143138722458},{"$f":"IF(ROUND(W9,0)/E9>$X$1,ROUND(W9,0),ROUNDUP(W9,0))","v":37993},{"$f":"X9/K9*1000","v":350.24347270463994},{"$f":"X9/E9-1","v":7.1190932671704177E-2},{"$f":"Y9/G9-1","v":7.1337822027080167E-2},null,40183.404697828999,{"$f":"AC9/K9*1000","v":370.4360068029261},{"$f":"X9/AC9-1","v":-5.4510181859909412E-2},{"$f":"Y9/AD9-1","v":-5.4510181859909412E-2}]
["00D","NHS Durham Dales, Easington and Sedgefield CCG",null,null,90925,296002.53125,{"$f":"E10/F10*1000","v":307.17642722861007},-8.6214956810081733E-2,null,99529.641782166844,296842.9375,{"$f":"J10/K10*1000","v":335.29395248679901},{"$f":"K10/F10-1","v":2.8391860246972378E-3},null,{"$f":"E10/J10-1","v":-8.6453056879268075E-2},{"$f":"G10/L10-1","v":-8.3859327165454856E-2},{"$f":"(1+M10)*(1+R10)-1","v":7.4355318771539114E-2},{"$f":"MinGrowthPerHead(P10,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":7.1313660000000001E-2},{"$f":"(1+IF($S$2=1,Q10,0))*$E10","v":97685.757359302195},{"$f":"MinMaxRamp(P10,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M10)*(1+V10)-1","v":7.4355318771539114E-2},7.1313660000000001E-2,{"$f":"(1+IF($S$2=1,U10,0))*$E10","v":97685.757359302195},{"$f":"IF(ROUND(W10,0)/E10>$X$1,ROUND(W10,0),ROUNDUP(W10,0))","v":97686},329.08311992432027,7.4357987352213328E-2,7.1316321025527651E-2,null,107174.39908859869,361.04749532266936,{"$f":"X10/AC10-1","v":-8.8532328329220089E-2},-8.8532328329219978E-2]
["00J","NHS North Durham CCG",null,null,78486,261762.296875,299.8369166873548,-8.0664890521507049E-2,null,85422.811841854898,262460.8125,325.46882343380275,2.6685112154771762E-3,null,-8.1205613492297268E-2,-7.8753800367183935E-2,7.4172472517003873E-2,7.1313660000000001E-2,84307.500677969569,0,7.4172472517003873E-2,7.1313660000000001E-2,84307.500677969569,84308,321.2212870826192,7.4178834441811281E-2,7.1320004993121744E-2,null,91984.039766227666,350.46770940796222,-8.3449691769745038E-2,-8.3449691769745038E-2]
["00K","NHS Hartlepool and Stockton-on-Tees CCG",null,null,95531,300221.375,318.20186021065291,-8.3204761756474621E-2,null,104239.08734327869,300764.21875,346.5807461289931,1.808144906404463E-3,null,-8.353955857845663E-2,-8.1882465299379037E-2,7.32507503374904E-2,7.1313660000000001E-2,102528.7174304908,0,7.32507503374904E-2,7.1313660000000001E-2,102528.7174304908,102529,340.89493898615558,7.3253708220368363E-2,7.1316612544249702E-2,null,112245.57174646176,373.201214602466,-8.6565301376961057E-2,-8.6565301376961168E-2]
["00L","NHS Northumberland CCG",null,null,109312,325740.3125,335.58020240433092,-6.5900289495392061E-2,null,117115.47461734471,325781.3125,359.49107614128326,1.2586713534257221E-4,null,-6.6630602342186318E-2,-6.6513121809886444E-2,7.1448503181437584E-2,7.1313660000000001E-2,117122.17877976931,0,7.1448503181437584E-2,7.1313660000000001E-2,117122.17877976931,117122,359.51110608899643,7.1446867681498771E-2,7.1312024705890931E-2,null,126110.97951664595,387.10317221355643,-7.1278326051376517E-2,-7.1278326051376406E-2]
["00M","NHS South Tees CCG",null,null,119290,297528.96875,400.93574921853724,-5.1246453070673992E-2,null,125597.20854392441,297502.90625,422.17136675089006,-8.7596512398424586E-5,null,-5.0217744622235161E-2,-5.0300942235344204E-2,7.121981665969912E-2,7.1313660000000001E-2,127785.81192933551,0,7.121981665969912E-2,7.1313660000000001E-2,127785.81192933551,127786,429.52857708427848,7.1221393243356523E-2,7.1315236721772646E-2,null,135244.18567044759,454.59786385010347,-5.5146072516722544E-2,-5.5146072516722544E-2]
["00N","NHS South Tyneside CCG",null,null,55897,157875.640625,354.05715396443861,-7.5585664513012962E-2,null,60495.976249253181,158029.90625,382.8134666709845,9.7713380220842971E-4,null,-7.6021192389798875E-2,-7.5118341464358585E-2,7.2360476789953498E-2,7.1313660000000001E-2,59941.733571128032,0,7.2360476789953498E-2,7.1313660000000001E-2,59941.733571128032,59942,379.30795140239474,7.2365243215199326E-2,7.131842177235681E-2,null,65142.602602570063,412.21692873446261,-7.9834123826745707E-2,-7.9834123826745707E-2]
["00P","NHS Sunderland CCG",null,null,96564,284950.625,338.87976206404181,-5.4622237787691819E-2,null,102063.02836178592,285102.71875,357.98686455628871,5.3375475137129591E-4,null,-5.3878749729954656E-2,-5.3373753017249448E-2,7.1885478756233967E-2,7.1313660000000001E-2,103505.54937061698,0,7.1885478756233967E-2,7.1313660000000001E-2,103505.54937061698,103506,363.0480987828181,7.1890145395799632E-2,7.1318324150053458E-2,null,109902.37217750057,385.48342386686051,-5.820049240766112E-2,-5.8200492407661009E-2]
["00Q","NHS Blackburn with Darwen CCG",null,null,61979,175059.828125,354.04467526235896,-0.1119616116195371,null,69715.334222191901,174947.40625,398.49309982091773,-6.4219116518116071E-4,null,-0.1109703382836148,-0.11154126527795294,7.0625671832410086E-2,7.1313660000000001E-2,66356.308514500939,0,7.0625671832410086E-2,7.1313660000000001E-2,66356.308514500939,66357,379.2968493924156,7.0636828603236612E-2,7.1324823940210225E-2,null,75070.088857317416,429.10089647194991,-0.11606605227120514,-0.11606605227120514]
["00R","NHS Blackpool CCG",null,null,78193,172164.8125,454.17526882852445,-4.312270690463027E-2,null,81479.850948426465,171872.28125,474.07208629475537,-1.6991349495414365E-3,null,-4.0339432512056406E-2,-4.1970025321971915E-2,6.9493353518372825E-2,7.1313660000000001E-2,83626.893791662122,0,6.9493353518372825E-2,7.1313660000000001E-2,83626.893791662122,83627,486.56478747936558,6.9494711802846831E-2,7.1315020596310674E-2,null,87738.224581763177,510.4850179659972,-4.6857850171471482E-2,-4.6857850171471482E-2]
["00T","NHS Bolton CCG",null,null,119099,313833.6875,379.49718192697208,2.098824852322867E-2,null,116500.63353346181,314693.71875,370.20323759945342,2.7404045016676815E-3,null,2.230345353265295E-2,2.5104978518784238E-2,7.4249492776562009E-2,7.1313660000000001E-2,127942.04034019576,0,7.4249492776562009E-2,7.1313660000000001E-2,127942.04034019576,127942,406.56038674111608,7.4249154065105571E-2,7.1313322214213049E-2,null,125448.91319629936,398.63812247221523,1.9873323253104092E-2,1.9873323253104092E-2]
["00V","NHS Bury CCG",null,null,81921,206811.75,396.11385716720645,7.1566331653179827E-2,null,76364.659250615034,207373.1875,368.24750668702063,2.7147272821781421E-3,null,7.2760630426570216E-2,7.5672882977235956E-2,7.422198442057204E-2,7.1313660000000001E-2,88001.339185717676,0,7.422198442057204E-2,7.1313660000000001E-2,88001.339185717676,88001,424.3605504689462,7.4217844020458834E-2,7.1309530809512633E-2,null,82230.140893129268,396.53217411787756,7.0179365427220253E-2,7.0179365427220253E-2]
["00X","NHS Chorley and South Ribble CCG",null,null,65026,188646.0625,344.69842168054794,-3.1360957041126958E-2,null,67252.512713840988,189732.125,354.46033566451115,5.7571437516752422E-3,null,-3.3106758751376142E-2,-2.7540215368984655E-2,7.7481366743753277E-2,7.1313660000000001E-2,70064.303353879295,0,7.7481366743753277E-2,7.1313660000000001E-2,70064.303353879295,70064,369.27852887327327,7.7476701627041455E-2,7.1309021587296906E-2,null,72418.10086164395,381.68602634711414,-3.2507078114924592E-2,-3.2507078114924703E-2]
["00Y","NHS Oldham CCG",null,null,97640,260564.6875,374.72460653364624,5.4547996147118027E-2,null,92508.975751536826,261632.890625,353.58312760504754,4.0995698045231954E-3,null,5.5465150346537317E-2,5.9792103406624442E-2,7.5705585131709219E-2,7.1313660000000001E-2,105031.89333226009,0,7.5705585131709219E-2,7.1313660000000001E-2,105031.89333226009,105032,401.4479974176603,7.5706677591151239E-2,7.1314747999113859E-2,null,99614.48377531633,380.74144094556664,5.4384824569317258E-2,5.4384824569317258E-2]
["01A","NHS East Lancashire CCG",null,null,136371,383372.625,355.71397410026339,-8.298567646428523E-2,null,148611.66176012871,383509.125,387.50489120729191,3.5605046134934426E-4,null,-8.2366764594060782E-2,-8.2040040857245033E-2,7.169510172289284E-2,7.1313660000000001E-2,146148.13271705262,0,7.169510172289284E-2,7.1313660000000001E-2,146148.13271705262,146148,381.08089344679871,7.169412851706003E-2,7.1312687140554276E-2,null,160026.3525669963,417.26869619333382,-8.6725419559794181E-2,-8.672541955979407E-2]
["01C","NHS Eastern Cheshire CCG",null,null,73446,211367.828125,347.47956040199767,4.9923668590974302E-2,null,69941.547845169,211983.75,329.93825161206456,2.913981188451098E-3,null,5.0105441798183659E-2,5.3165429301473832E-2,7.4435447852170711E-2,7.1313660000000001E-2,78912.985902950531,0,7.4435447852170711E-2,7.1313660000000001E-2,78912.985902950531,78913,372.25966613006892,7.443563978977763E-2,7.1313851379929405E-2,null,75313.677688484779,355.28042922386641,4.7791084195926148E-2,4.7791084195925926E-2]
["01D","NHS Heywood, Middleton and Rochdale CCG",null,null,100948,236985.09375,425.96771975241586,4.1658038674687869E-2,null,96873.64932097058,237655.25,407.62259331940106,2.8278413608029407E-3,null,4.2058399859903117E-2,4.5005175703398903E-2,7.4343165078141205E-2,7.1313660000000001E-2,108452.7938283082,0,7.4343165078141205E-2,7.1313660000000001E-2,108452.7938283082,108453,456.34590441406198,7.4345207433530236E-2,7.1315696596218059E-2,null,104314.40290137679,438.93161586532079,3.9674263414382072E-2,3.9674263414382294E-2]
["01E","NHS Greater Preston CCG",null,null,78181,209021.90625,374.03256626361383,-6.5553333847035988E-3,null,78587.27167705106,208953.40625,376.09950030212087,-3.2771684666421663E-4,null,-5.1696880217524388E-3,-5.4957106745600059E-3,7.0962572465556484E-2,7.1313660000000001E-2,83728.924877929676,0,7.0962572465556484E-2,7.1313660000000001E-2,83728.924877929676,83729,400.7065570389571,7.0963533339302387E-2,7.1314621188743654E-2,null,84623.469623594108,404.98727033120144,-1.0569994678458761E-2,-1.0569994678458761E-2]
["01F","NHS Halton CCG",null,null,48524,132256.265625,366.89377074644739,2.8666724690644685E-3,null,48367.190044973366,132445.78125,365.18482950904388,1.4329425082766356E-3,null,3.2420728779329888E-3,4.6796610902513081E-3,7.2848790883111469E-2,7.1313660000000001E-2,52058.914728812102,0,7.2848790883111469E-2,7.1313660000000001E-2,52058.914728812102,52059,393.05895218916231,7.2850548182342711E-2,7.1315414784725695E-2,null,52082.218280452638,393.23425622854739,-4.4580052884102273E-4,-4.4580052884102273E-4]
["01G","NHS Salford CCG",null,null,117790,282634.25,416.75770010181003,2.2913656340192379E-2,null,115194.79607324666,284661.875,404.67237164529553,7.1740243795648251E-3,null,2.2528829558439156E-2,2.9864476310499377E-2,7.8999290315000747E-2,7.1313660000000001E-2,127095.32640620394,0,7.8999290315000747E-2,7.1313660000000001E-2,127095.32640620394,127095,446.47707038394236,7.8996519229136641E-2,7.1310908652370886E-2,null,124042.77586273753,435.75479105776822,2.4606222458613658E-2,2.4606222458613658E-2]
["01H","NHS Cumbria CCG",null,null,110437,322521.5,342.41748224536968,-2.3252013539994398E-2,null,112979.38602593754,322059.09375,350.8032787102058,-1.4337222479741119E-3,null,-2.2503096497212827E-2,-2.3904555555090856E-2,6.9777693771099436E-2,7.1313660000000001E-2,118143.0391669989,0,6.9777693771099436E-2,7.1313660000000001E-2,118143.0391669989,118144,366.83950955817409,6.9786394052717915E-2,7.1322372773315434E-2,null,121657.20271785617,377.74807505449041,-2.887788506862099E-2,-2.8877885068620879E-2]
["01J","NHS Knowsley CCG",null,null,69198,167131.125,414.03419022040327,-1.6125079910261353E-2,null,70305.983696830997,167623.1875,419.42874816666398,2.9441703333235036E-3,null,-1.5759450882712578E-2,-1.2861679057147302E-2,7.4467789895456216E-2,7.1313660000000001E-2,74351.022125185773,0,7.4467789895456216E-2,7.1313660000000001E-2,74351.022125185773,74351,443.56035169656946,7.446747015809696E-2,7.1313341201238778E-2,null,75706.105438739323,451.64458788697908,-1.7899552894526605E-2,-1.7899552894526494E-2]
["01K","NHS Morecambe Bay CCG",null,null,113835,348893.9375,326.27394105980989,-4.7489487238256745E-2,null,119346.00544654475,349661.28125,341.31890445489449,2.1993610880670644E-3,null,-4.6176706341572005E-2,-4.4078904504607719E-2,7.366986557691857E-2,7.1313660000000001E-2,122221.20914794852,0,7.366986557691857E-2,7.1313660000000001E-2,122221.20914794852,122221,349.54113181497701,7.3668028286555165E-2,7.1311826741633499E-2,null,128512.83485328336,367.53521692154288,-4.8958805246701154E-2,-4.8958805246701154E-2]
["01R","NHS South Cheshire CCG",null,null,61490,187566.8125,327.82984996346306,4.7850934241044918E-2,null,58644.974749051056,187958.15625,312.01080027114307,2.0864232045314512E-3,null,4.8512686093278301E-2,5.0700327291789193E-2,7.3548873679555538E-2,7.1313660000000001E-2,66012.520242555867,0,7.3548873679555538E-2,7.1313660000000001E-2,66012.520242555867,66013,351.21114889101813,7.3556675882257228E-2,7.1321445957898355E-2,null,63149.427806156775,335.97599096557838,4.5345972138231216E-2,4.5345972138231216E-2]
["01T","NHS South Sefton CCG",null,null,67424,155548.953125,433.45839779337956,2.3370666481206115E-3,null,67185.579646847764,155685.9375,431.54558931726098,8.8065121781899514E-4,null,3.5486834288764868E-3,4.4324597990790249E-3,7.2257113679345064E-2,7.1313660000000001E-2,72295.863632716166,0,7.2257113679345064E-2,7.1313660000000001E-2,72295.863632716166,72296,464.37077851042261,7.2259136212624586E-2,7.1315680753700317E-2,null,72346.026742761314,464.69210966957957,-6.9149260869838525E-4,-6.9149260869838525E-4]
["01V","NHS Southport and Formby CCG",null,null,47476,126104.796875,376.480523949141,-2.3757047468004888E-2,null,48608.120830035223,126395.96875,384.57018297931455,2.3089674795528925E-3,null,-2.3290775506295214E-2,-2.103558566996E-2,7.3787288401340634E-2,7.1313660000000001E-2,50979.12530414205,0,7.3787288401340634E-2,7.1313660000000001E-2,50979.12530414205,50979,403.32773666881684,7.3784649085853804E-2,7.1311026764568242E-2,null,52341.654681996843,414.10857640186282,-2.6033847998801152E-2,-2.6033847998801041E-2]
["01W","NHS Stockport CCG",null,null,119623,318037.1875,376.12897076697988,0.11097189448507727,null,107569.04042251191,319476.125,336.70447337030868,4.5244315965409232E-3,null,0.11205788886971835,0.11708931871930317,7.6160745373109906E-2,7.1313660000000001E-2,128733.57684376753,0,7.6160745373109906E-2,7.1313660000000001E-2,128733.57684376753,128734,402.95342883603587,7.6164282788427018E-2,7.1317181482609904E-2,null,115831.29469160346,362.56635669286231,0.11139222213435085,0.11139222213435063]
["01X","NHS St Helens CCG",null,null,71314,199834.59375,356.86513862167567,7.5026065465129133E-3,null,70698.799021624698,200353.046875,352.87109492142434,2.594411284207343E-3,null,8.701717524043584E-3,1.1318704642387045E-2,7.4093088248429417E-2,7.1313660000000001E-2,76597.8744953485,0,7.4093088248429417E-2,7.1313660000000001E-2,76597.8744953485,76598,382.31512420067861,7.4094848136410763E-2,7.1315415333923271E-2,null,76129.092456814789,379.97471785049328,6.1593738747274251E-3,6.1593738747276472E-3]
["01Y","NHS Tameside and Glossop CCG",null,null,95949,250518.5625,383.00155901621065,4.3087590093806361E-2,null,91899.339406754982,251105.359375,365.97920345265425,2.3423289242288092E-3,null,4.4066264451813275E-2,4.6511811061850539E-2,7.3823028972739291E-2,7.1313660000000001E-2,103032.24580690537,0,7.3823028972739291E-2,7.1313660000000001E-2,103032.24580690537,103032,410.31382307588393,7.3820467123159261E-2,7.1311104137091297E-2,null,98958.021964094689,394.08964512107877,4.1168749688463846E-2,4.1168749688463624E-2]
["02A","NHS Trafford CCG",null,null,97494,248209.3125,392.78945265198303,0.14189552560216145,null,85420.771830372134,249686.25,342.11243843172036,5.9503710200237148E-3,null,0.1413383174949856,0.14812970394345037,7.7688373755819384E-2,7.1313660000000001E-2,105068.15031094986,0,7.7688373755819384E-2,7.1313660000000001E-2,105068.15031094986,105068,420.80010413068402,7.76868320101749E-2,7.1312127374048462E-2,null,91981.843063809341,368.38970133040704,0.14226891417159981,0.14226891417159981]
["02D","NHS Vale Royal CCG",null,null,30408,108122.484375,281.23660102496603,-7.2285789313155657E-3,null,30585.94847991694,108345.4375,282.30029049369932,2.0620421949122392E-3,null,-5.8179814182902634E-3,-3.767936146551798E-3,7.3522753970905796E-2,7.1313660000000001E-2,32643.679902747303,0,7.3522753970905796E-2,7.1313660000000001E-2,32643.679902747303,32644,301.29556678378822,7.3533280715601057E-2,7.1324165082771396E-2,null,32935.220002743699,303.98345110511644,-8.8422060857477058E-3,-8.8422060857475948E-3]
["02E","NHS Warrington CCG",null,null,73432,222454,330.09970600663507,3.656475065863618E-2,null,70938.653182810434,223407.53125,317.53026760511426,4.2864198890557592E-3,null,3.5147930011641959E-2,3.9585008686958911E-2,7.5905760179641124E-2,7.1313660000000001E-2,79005.9117815114,0,7.5905760179641124E-2,7.1313660000000001E-2,79005.9117815114,79006,353.64071908386035,7.5906961542651752E-2,7.1314856235443314E-2,null,76387.369540241285,341.91940223698828,3.4280935127360301E-2,3.4280935127360523E-2]
["02F","NHS West Cheshire CCG",null,null,90156,267133.375,337.49433218518652,2.4124352671209603E-2,null,88057.718113742972,267887.4375,328.71163700516183,2.8227940443608102E-3,null,2.3828483535613509E-2,2.6718540481384778E-2,7.4337757819090244E-2,7.1313660000000001E-2,96857.994893937896,0,7.4337757819090244E-2,{"$f":"MAX(R41,NewMinGrowthPerHead(P41,$P$2,$L$1,$U$1,$T$2,AD41,G41,T41, $P$1))","v":7.1313660000000001E-2},96857.994893937896,96858,{"$f":"X41/K41*1000","v":361.56230730304401},{"$f":"X41/E41-1","v":7.4337814454944695E-2},{"$f":"Y41/G41-1","v":7.1313716476433031E-2},null,94821.330158193916,{"$f":"AC41/K41*1000","v":353.95959975985778},2.1479026274027424E-2,2.1479026274027424E-2]
["02G","NHS West Lancashire CCG",null,null,45049,114212.703125,394.43073114814695,1.1261368486410683E-2,null,44487.018991523932,114388.2109375,388.91262156229516,1.536675060635817E-3,null,1.2632471701085279E-2,1.4188558765938497E-2,7.2959920983440396E-2,7.1313660000000001E-2,48335.771480383009,0,7.2959920983440396E-2,7.1313660000000001E-2,48335.771480383009,48336,422.56102795776803,7.2964993673555467E-2,7.1318724906998865E-2,null,47904.015751355138,418.78455269773536,9.017704296171436E-3,9.017704296171658E-3]
["02H","NHS Wigan Borough CCG",null,null,123092,330954.25,371.93056139934748,2.2118575148354136E-2,null,120295.7649752295,331514.75,362.86700659692968,1.6935875577968051E-3,null,2.3244667219550763E-2,2.4977621656535831E-2,7.3128023485073745E-2,7.1313660000000001E-2,132093.47466682471,0,7.3128023485073745E-2,7.1313660000000001E-2,132093.47466682471,132093,398.45285918650683,7.3124167289507103E-2,7.1309810324196476E-2,null,129535.5443189543,390.73840400451047,1.9743273512237591E-2,1.9743273512237813E-2]
["02M","NHS Fylde & Wyre CCG",null,null,59277,180360.34375,328.65872157664927,-5.3878085748715887E-2,null,62713.840207041321,181031.734375,346.4245670713849,3.722495816101512E-3,null,-5.4801941576134605E-2,-5.128344575826449E-2,7.5301620617082232E-2,7.1313660000000001E-2,63740.654165318781,0,7.5301620617082232E-2,7.1313660000000001E-2,63740.654165318781,63741,352.09848825710895,7.5307454830709997E-2,7.131947257633664E-2,null,67530.81813997186,373.03303961107986,-5.6119831572551959E-2,-5.6119831572551959E-2]
["02N","NHS Airedale, Wharfedale and Craven CCG",null,null,46887,161179.25,290.89972809775452,-4.14489764912227E-2,null,48955.836276446928,161620.40625,302.9062815293284,2.7370536219768482E-3,null,-4.2259236769330077E-2,-3.9637848944414689E-2,7.4245902933376184E-2,7.1313660000000001E-2,50368.167650837211,0,7.4245902933376184E-2,7.1313660000000001E-2,50368.167650837211,50368,311.64381508909861,7.4242327297545208E-2,7.1310094124162227E-2,null,52716.077751905606,326.17216461120984,-4.4541966171235625E-2,-4.4541966171235736E-2]
["02P","NHS Barnsley CCG",null,null,92627,267480.9375,346.29383635983407,-5.4387319337284468E-2,null,98112.635369934927,269068.4375,364.63821725628793,5.9350023775057714E-3,null,-5.5911609643867655E-2,-5.030844280252833E-2,7.7671909119154448E-2,7.1313660000000001E-2,99821.515925979926,0,7.7671909119154448E-2,7.1313660000000001E-2,99821.515925979926,99822,370.99111634005754,7.7677135176568379E-2,7.1318855223748479E-2,null,105648.55404368206,392.64565931737002,-5.5150343480072417E-2,-5.5150343480072417E-2]
["02Q","NHS Bassetlaw CCG",null,null,36727,118797.6484375,309.15595117459122,-8.8376673450876297E-2,null,40320.918769591932,119119.7421875,338.490648394159,2.7112805197440082E-3,null,-8.9132859053357882E-2,-8.6663242718034161E-2,7.4218291856893659E-2,7.1313660000000001E-2,39452.815205028135,0,7.4218291856893659E-2,7.1313660000000001E-2,39452.815205028135,39453,331.20454490154242,7.4223323440520517E-2,7.1318677978479572E-2,null,43417.922163219257,364.4897257658385,-9.1319942679755184E-2,-9.1319942679755295E-2]
["02R","NHS Bradford Districts CCG",null,null,93142,336312.5,276.95075264820667,-9.8187672945193483E-2,null,103332.08191073233,336869.125,306.74251286974533,1.6550826983832145E-3,null,-9.8614890190013349E-2,-9.7123023290186627E-2,7.3086772703207625E-2,7.1313660000000001E-2,99949.448183122164,0,7.3086772703207625E-2,7.1313660000000001E-2,99949.448183122164,99949,296.69979402238181,7.3081960876940633E-2,7.1308856124544073E-2,null,111268.90026987791,330.30305246845614,-0.10173462883538864,-0.10173462883538875]
["02T","NHS Calderdale CCG",null,null,71077,223652.9375,317.80043130441783,-6.8685310305477421E-2,null,76342.802935062689,224282.46875,340.38684949629032,2.8147685294765967E-3,null,-6.8975761075235731E-2,-6.6355143347330281E-2,7.4329159975366377E-2,7.1313660000000001E-2,76360.093703569117,0,7.4329159975366377E-2,7.1313660000000001E-2,76360.093703569117,76360,340.46352541765486,7.4327841636534941E-2,7.1312345361571605E-2,null,82206.605819118442,366.53157189361656,-7.1120876003357925E-2,-7.1120876003357703E-2]
["02W","NHS Bradford City CCG",null,null,41801,139954.5,298.67564101190032,-0.14215477633025131,null,48670.672183881354,139737.625,348.30041074393063,-1.5496107663561798E-3,null,-0.14114603056902997,-0.14247691992678779,6.9653540818319426E-2,7.1313660000000001E-2,44712.587659746569,0,6.9653540818319426E-2,7.1313660000000001E-2,44712.587659746569,44713,319.97824494297794,6.9663405181694227E-2,7.1323539673022296E-2,null,52409.010533385408,375.05296467852094,-0.14684517900758542,-0.14684517900758531]
["02X","NHS Doncaster CCG",null,null,105855,323321.6875,327.39839018686308,-9.1146838313787226E-2,null,116518.24677473036,323822.3125,359.82155113147235,1.548380511901204E-3,null,-9.1515681619772971E-2,-9.0109002205825184E-2,7.2972461193277605E-2,7.1313660000000001E-2,113579.49987961441,0,7.2972461193277605E-2,7.1313660000000001E-2,113579.49987961441,113579,350.74482398429541,7.2967738888101596E-2,7.1308944995445156E-2,null,125467.87929037103,387.45903060762998,-9.4756358022570319E-2,-9.4756358022570208E-2]
["02Y","NHS East Riding of Yorkshire CCG",null,null,102617,306600.3125,334.69307047754558,-5.0632239994011563E-2,null,108175.62447036456,307151.28125,352.19004794681956,1.7970260548902939E-3,null,-5.1385184948827267E-2,-4.9680499410125312E-2,7.3238838559979813E-2,7.1313660000000001E-2,110132.54989650944,0,7.3238838559979813E-2,7.1313660000000001E-2,110132.54989650944,110133,358.56272372296996,7.3243224806805785E-2,7.1318038378765269E-2,null,116484.46976247954,379.2413604411085,-5.4526322482564837E-2,-5.4526322482564948E-2]
["03A","NHS Greater Huddersfield CCG",null,null,64189,252882.71875,253.82912805306117,-8.585681366168596E-2,null,70211.695028825081,253765.15625,276.67980926291995,3.4895128633616324E-3,null,-8.5779086039049379E-2,-8.2588900399828247E-2,7.5052022797265083E-2,7.1313660000000001E-2,69006.514291333646,0,7.5052022797265083E-2,7.1313660000000001E-2,69006.514291333646,69007,271.93252619763473,7.5059589649316916E-2,7.1321200539242957E-2,null,75604.574566594572,297.93126717567071,-8.7264224478682206E-2,-8.7264224478682206E-2]
["03D","NHS Hambleton, Richmondshire and Whitby CCG",null,null,51428,144168.25,356.72209380359402,3.5524683016307845E-2,null,49686.339185935227,144181.875,344.60877406355843,9.4507632575124845E-5,null,3.5053112034419964E-2,3.5150932453627659E-2,7.1414907317751908E-2,7.1313660000000001E-2,55100.725853537348,0,7.1414907317751908E-2,7.1313660000000001E-2,55100.725853537348,55101,382.16315330897169,7.142023800264452E-2,7.1318990181149733E-2,null,53502.689749648263,371.07777763084482,2.9873456041754398E-2,2.9873456041754176E-2]
["03E","NHS Harrogate and Rural District CCG",null,null,48377,163457.59375,295.96055398925142,-3.7889356802842666E-2,null,50322.801708642641,163536.34375,307.71631892157086,4.8177633227886041E-4,null,-3.8666402556606028E-2,-3.8203254781933427E-2,7.1829793565834965E-2,7.1313660000000001E-2,51851.909923334395,0,7.1829793565834965E-2,7.1313660000000001E-2,51851.909923334395,51852,317.06713511503466,7.1831655538789008E-2,7.1315521076331656E-2,null,54188.038226666518,331.35165544305204,-4.3109850496800717E-2,-4.3109850496800717E-2]
["03F","NHS Hull CCG",null,null,117178,301211.5,389.0223314846877,-6.2349160264814074E-2,null,124973.25448153322,301602.59375,414.36399113040858,1.2984024514335335E-3,null,-6.2375381947703867E-2,-6.1157967845100081E-2,7.2704656282398084E-2,7.1313660000000001E-2,125697.38621385884,0,7.2704656282398084E-2,7.1313660000000001E-2,125697.38621385884,125697,416.76365722567664,7.2701360323610187E-2,7.131036831514348E-2,null,134572.30641419522,446.19081268824539,-6.5951952899419242E-2,-6.5951952899419242E-2]
["03H","NHS North East Lincolnshire CCG",null,null,58364,169266.1875,344.8060174451557,-8.7549169939673654E-2,null,63906.195037312034,169122.828125,377.86853345474134,-8.4694632234216805E-4,null,-8.672390891174464E-2,-8.7497404738374862E-2,7.0406314835588013E-2,7.1313660000000001E-2,62473.19415906426,0,7.0406314835588013E-2,7.1313660000000001E-2,62473.19415906426,62474,369.40016136570858,7.0420121993009399E-2,7.1327478861255011E-2,null,68814.756373310782,406.8921808855352,-9.21423936882525E-2,-9.21423936882525E-2]
["03J","NHS North Kirklees CCG",null,null,57536,196989.609375,292.0763190634658,-6.7866223127484915E-2,null,61747.7322734837,197670.6875,312.37677702458387,3.4574317252615838E-3,null,-6.8208695581397749E-2,-6.498709076417819E-2,7.5017653835790066E-2,7.1313660000000001E-2,61852.215731096017,0,7.5017653835790066E-2,7.1313660000000001E-2,61852.215731096017,61852,312.90425900906524,7.501390433815347E-2,7.1309923421329025E-2,null,66490.50456725368,336.37007797250504,-6.9761909575553505E-2,-6.9761909575553616E-2]
["03K","NHS North Lincolnshire CCG",null,null,55252,178958.21875,308.74245612147951,-0.12961551999197174,null,63554.151303860999,179307.4375,354.44235994873884,1.9513982226646576E-3,null,-0.13063114105902052,-0.12893465621284284,7.3404219572040352E-2,7.1313660000000001E-2,59307.729939794372,0,7.3404219572040352E-2,7.1313660000000001E-2,59307.729939794372,59308,330.76151679430478,7.3409107362629511E-2,7.1318538271139209E-2,null,68435.672565613597,381.6666699372891,-0.13337594595658164,-0.13337594595658153]
["03L","NHS Rotherham CCG",null,null,89500,266398.0625,335.96340438849853,-7.726151946051818E-2,null,96974.129423320672,267122.5625,363.03234184241052,2.719614374072199E-3,null,-7.7073436676022067E-2,-7.4563432328192958E-2,7.4227220028875829E-2,7.1313660000000001E-2,96143.336192584393,0,7.4227220028875829E-2,7.1313660000000001E-2,96143.336192584393,96143,359.92092581097489,7.4223463687150826E-2,7.13099138463682E-2,null,104422.60076481632,390.9164384600283,-7.9289355983997001E-2,-7.928935598399689E-2]
["03M","NHS Scarborough and Ryedale CCG",null,null,38549,121109.2734375,318.29932511232266,-4.7547657357107642E-3,null,38687.955714815158,121247.1875,319.08332483848466,1.138757244474542E-3,null,-3.5917047630911192E-3,-2.4570375984356296E-3,7.2533626191429557E-2,7.1313660000000001E-2,41345.098756053419,0,7.2533626191429557E-2,7.1313660000000001E-2,41345.098756053419,41345,340.99760045980446,7.253106435964618E-2,7.1311101082202955E-2,null,41659.533094436927,343.59174801012955,-7.5500868846494207E-3,-7.5500868846495317E-3]
["03N","NHS Sheffield CCG",null,null,260997,613445.25,425.46095189423994,5.0053955332653777E-2,null,248601.56612122178,616304.875,403.37433014986578,4.661581453275554E-3,null,4.9860642763344565E-2,5.4754653664174091E-2,7.6307675888096727E-2,7.1313660000000001E-2,280913.07448376558,0,7.6307675888096727E-2,7.1313660000000001E-2,280913.07448376558,280913,455.80200870551283,7.6307390506404227E-2,7.1313375942464896E-2,null,267696.36647381517,434.35704848808018,4.9371732983449546E-2,4.9371732983449323E-2]
["03Q","NHS Vale of York CCG",null,null,104004,363417.84375,286.1829758462431,-3.547379042675658E-2,null,107897.57817356024,364988.4375,295.61916786353061,4.3217298682791672E-3,null,-3.6085871800543678E-2,-3.1920095322247932E-2,7.5943588242717519E-2,7.1313660000000001E-2,111902.43695159559,0,7.5943588242717519E-2,7.1313660000000001E-2,111902.43695159559,111902,306.59053411794724,7.5939386946655807E-2,7.1309476782673631E-2,null,116185.06704942613,318.32533612637008,-3.6864178488652755E-2,-3.6864178488652533E-2]
["03R","NHS Wakefield CCG",null,null,119862,381399.6875,314.26874202669609,-3.9047085289455219E-2,null,124789.7672062591,383065.875,325.76581562181468,4.3686126512623158E-3,null,-3.9488551958865581E-2,-3.5292449495270772E-2,7.5993814408546134E-2,7.1313660000000001E-2,128970.77058263715,0,7.5993814408546134E-2,7.1313660000000001E-2,128970.77058263715,128971,336.68099514215407,7.5995728421017539E-2,7.1315565687261717E-2,null,134374.72569235411,350.78751322433538,-4.0213854685186456E-2,-4.0213854685186345E-2]
["03T","NHS Lincolnshire East CCG",null,null,78255,254547.03125,307.42845287063233,-0.10746287406272126,null,87715.763820886888,255466.890625,343.35472438831579,3.6137108748934832E-3,null,-0.10785705338216633,-0.10463310671401382,7.5185077823563873E-2,7.1313660000000001E-2,84138.608265082992,0,7.5185077823563873E-2,7.1313660000000001E-2,84138.608265082992,84139,329.35383444075222,7.5190083700721999E-2,7.1318647852501194E-2,null,94453.11074941892,369.72740584245292,-0.10919821134088348,-0.10919821134088326]
["03V","NHS Corby CCG",null,null,23256,83501.453125,278.51012323325955,-4.7715282912940471E-2,null,24574.194881797575,84600.1171875,290.47471444198555,1.3157424468473788E-2,null,-5.3641427039140988E-2,-4.1189785595315942E-2,8.5409388563494115E-2,7.1313660000000001E-2,25242.280740432619,0,8.5409388563494115E-2,7.1313660000000001E-2,25242.280740432619,25242,298.368381027841,8.5397316821465452E-2,7.1301745028311325E-2,null,26461.710525463463,312.78574315465943,-4.6093411999566847E-2,-4.6093411999566958E-2]
["03W","NHS East Leicestershire and Rutland CCG",null,null,107546,338844.3125,317.39060103008222,-2.5310963561408162E-2,null,110491.25710759169,340758.125,324.25127678934052,5.648058501793507E-3,null,-2.6656019532149244E-2,-2.1158515788098353E-2,7.7364502225450549E-2,7.1313660000000001E-2,115866.24275633831,0,7.7364502225450549E-2,7.1313660000000001E-2,115866.24275633831,115866,340.02417403840337,7.7362244992840168E-2,7.1311415444769155E-2,null,118977.96347913462,349.15664440615939,-2.6155797158860961E-2,-2.615579715886085E-2]
["04C","NHS Leicester City CCG",null,null,137397,418147.4375,328.5850579916563,-7.4665264862751601E-2,null,148645.19078716083,420660.6875,353.36126052226081,6.0104397985221159E-3,null,-7.5671407380186739E-2,-7.0115786020192972E-2,7.7752726258764282E-2,7.1313660000000001E-2,148079.99132977542,0,7.7752726258764282E-2,7.1313660000000001E-2,148079.99132977542,148080,352.01768170932303,7.7752789362213193E-2,7.1313722726435547E-2,null,160062.45692002971,380.50253250734227,-7.4861133276345915E-2,-7.4861133276345804E-2]
["04D","NHS Lincolnshire West CCG",null,null,84456,241950.1875,349.06358566058151,-4.8628452733034178E-2,null,88850.372236259645,243125.265625,365.45100324251683,4.8566944177301785E-3,null,-4.9458118471070511E-2,-4.4841627021230179E-2,7.6516703072160075E-2,7.1313660000000001E-2,90918.294674662349,0,7.6516703072160075E-2,7.1313660000000001E-2,90918.294674662349,90918,373.95537549862576,7.6513213981244776E-2,7.1310187772631872E-2,null,95674.867132151427,393.52087446033585,-4.9719087935402917E-2,-4.9719087935402917E-2]
["04E","NHS Mansfield and Ashfield CCG",null,null,66098,198553.5625,332.89757770022385,-6.5753577150108322E-2,null,70847.795718801644,199596.0625,354.95587854495699,5.2504724008666237E-3,null,-6.7042251217720561E-2,-6.2143782306564477E-2,7.6938562804501398E-2,7.1313660000000001E-2,71183.485124251936,0,7.6938562804501398E-2,7.1313660000000001E-2,71183.485124251936,71183,356.63529184099008,7.6931223335047871E-2,7.1306358864954511E-2,null,76289.533418926105,382.21963130623431,-6.6936225587916121E-2,-6.6936225587916121E-2]
["04F","NHS Milton Keynes CCG",null,null,94912,305531.875,310.64516590944891,-2.7756922533913375E-2,null,97920.330327229763,308021.09375,317.90137855527877,8.1471654962350648E-3,null,-3.072222404863767E-2,-2.282535759613924E-2,8.004182968639717E-2,7.1313660000000001E-2,102508.93013919533,0,8.004182968639717E-2,7.1313660000000001E-2,102508.93013919533,102509,332.79863645702022,8.0042565745111371E-2,7.1314390110383652E-2,null,105441.4782718357,342.31901779238359,-2.7811429808254018E-2,-2.7811429808254129E-2]
["04G","NHS Nene CCG",null,null,229597,705242.9375,325.55731903376909,-3.2403435632045952E-2,null,237715.92564775239,709528.375,335.0337125668193,6.076540823211074E-3,null,-3.4153898715995279E-2,-2.828489545260382E-2,7.7823541189453671E-2,7.1313660000000001E-2,247465.05158647499,0,7.7823541189453671E-2,7.1313660000000001E-2,247465.05158647499,247465,348.77393028855261,7.7823316506748785E-2,7.1313436674342867E-2,null,255974.61247622716,360.76726667376363,-3.3243970540310808E-2,-3.3243970540310697E-2]
["04H","NHS Newark & Sherwood CCG",null,null,40483,138786.6875,291.69224173608148,-4.4446321297314073E-2,null,42471.608912473363,139660.3125,304.10650063863608,6.2947319785264799E-3,null,-4.6822076285632175E-2,-4.0822076728001977E-2,7.80572923546341E-2,7.1313660000000001E-2,43642.993366392649,0,7.80572923546341E-2,{"$f":"MAX(R73,NewMinGrowthPerHead(P73,$P$2,$L$1,$U$1,$T$2,AD73,G73,T73, $P$1))","v":7.1313660000000001E-2},43642.993366392649,43643,{"$f":"X73/K73*1000","v":312.4939305860425},{"$f":"X73/E73-1","v":7.8057456216189536E-2},{"$f":"Y73/G73-1","v":7.1313822836543084E-2},null,45733.804342254574,{"$f":"AC73/K73*1000","v":327.46457116981298},-4.5716825274533912E-2,-4.5716825274533801E-2]
["04K","NHS Nottingham City CCG",null,null,160294,386002.6875,{"$f":"E74/F74*1000","v":415.26653878543266},4.5517433109143468E-4,null,160368.61287309483,387657.1875,{"$f":"J74/K74*1000","v":413.68667483585563},{"$f":"K74/F74-1","v":4.2862395873863868E-3},null,{"$f":"E74/J74-1","v":-4.6525857995582953E-4},{"$f":"G74/L74-1","v":3.8189867976867742E-3},{"$f":"(1+M74)*(1+R74)-1","v":7.5905567019999731E-2},{"$f":"MinGrowthPerHead(P74,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":7.1313660000000001E-2},{"$f":"(1+IF($S$2=1,Q74,0))*$E74","v":172461.20695990385},{"$f":"MinMaxRamp(P74,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M74)*(1+V74)-1","v":7.5905567019999731E-2},7.1313660000000001E-2,{"$f":"(1+IF($S$2=1,U74,0))*$E74","v":172461.20695990385},{"$f":"IF(ROUND(W74,0)/E74>$X$1,ROUND(W74,0),ROUNDUP(W74,0))","v":172461},444.88018166824259,7.5904275893046602E-2,7.1312374383507127E-2,null,172686.34157212038,445.46147250815613,{"$f":"X74/AC74-1","v":-1.3049183280442467E-3},-1.3049183280444687E-3]
["04L","NHS Nottingham North and East CCG",null,null,56309,156546.078125,359.69601202681042,4.6574180421448341E-2,null,53882.558048921826,157520.875,342.06614233778112,6.2269006459658716E-3,null,4.5032048197769736E-2,5.1539358933747614E-2,7.7984623721486068E-2,7.1313660000000001E-2,60700.236177133156,0,7.7984623721486068E-2,7.1313660000000001E-2,60700.236177133156,60700,385.34575179321473,7.7980429416256714E-2,7.13094916506678E-2,null,58021.215357015732,368.33984928674204,4.6169054310586155E-2,4.6169054310586155E-2]
["04M","NHS Nottingham West CCG",null,null,34994,96096.2890625,364.15558125496682,1.0581724416172333E-2,null,34643.790405363805,96553.703125,358.8033320743109,4.7599555296302665E-3,null,1.0108870609665477E-2,1.4916943913852565E-2,7.6413065379885348E-2,7.1313660000000001E-2,37667.998809903707,0,7.6413065379885348E-2,7.1313660000000001E-2,37667.998809903707,37668,390.12486088943052,7.6413099388466632E-2,7.1313693847468773E-2,null,37304.740099159964,386.36260331584214,9.7376338737236168E-3,9.7376338737236168E-3]
["04N","NHS Rushcliffe CCG",null,null,43368,130702.5,331.80696620187069,2.3331289736618022E-2,null,42477.74332079618,131573.6875,322.84375491715377,6.6654233851686229E-3,null,2.095819150467837E-2,2.7763310109613304E-2,7.8454419122214514E-2,7.1313660000000001E-2,46770.411248492201,0,7.8454419122214514E-2,7.1313660000000001E-2,46770.411248492201,46770,355.46620976173523,7.8444936358605499E-2,7.130424002451563E-2,null,45740.40992742488,347.64101239789966,2.2509419443523582E-2,2.2509419443523804E-2]
["04Q","NHS South West Lincolnshire CCG",null,null,40867,137420.75,297.38594790088109,-5.5685092066982578E-2,null,43402.77631375903,138313.15625,313.80077998732696,6.4939701609836309E-3,null,-5.8424288239717237E-2,-5.2309723663238827E-2,7.8270738941094153E-2,7.1313660000000001E-2,44065.690288305697,0,7.8270738941094153E-2,7.1313660000000001E-2,44065.690288305697,44066,318.59586748458719,7.827831746886238E-2,7.132118963057188E-2,null,46736.493640605542,337.90345696493017,-5.7139366533165981E-2,-5.713936653316587E-2]
["04V","NHS West Leicestershire CCG",null,null,123018,406123.09375,302.90816231131896,-4.2685203930708182E-2,null,128778.73876608908,409296.0625,314.63468761341693,7.8128252217866123E-3,null,-4.4733616909797269E-2,-3.727028761846507E-2,7.9683646383292395E-2,7.1313660000000001E-2,132820.52281077986,0,7.9683646383292395E-2,7.1313660000000001E-2,132820.52281077986,132821,324.51081788747967,7.9687525402786674E-2,7.131750894833333E-2,null,138670.08556958506,338.80141607662074,-4.2179865582111953E-2,-4.2179865582111953E-2]
["04Y","NHS Cannock Chase CCG",null,null,45554,133863.078125,340.30294714620362,3.1004928813749277E-3,null,45398.330346830728,133985.1875,338.83096477982485,9.1219607908588074E-4,null,3.4289730917413941E-3,4.3442970666369707E-3,7.2290908120123065E-2,7.1313660000000001E-2,48847.140028504087,0,7.2290908120123065E-2,7.1313660000000001E-2,48847.140028504087,48847,364.57015071162255,7.2287834218729419E-2,7.1310588900051597E-2,null,48885.323883673984,364.85618146165586,-7.8395478702719679E-4,-7.8395478702719679E-4]
["05A","NHS Coventry and Rugby CCG",null,null,194615,540727.25,359.91343140187587,4.277327470569614E-2,null,186859.30040184618,546703.125,341.79299853434378,1.1051551405999893E-2,null,4.1505558361157213E-2,5.3015810579020162E-2,8.315333798543989E-2,7.1313660000000001E-2,210797.88687203638,0,8.315333798543989E-2,7.1313660000000001E-2,210797.88687203638,210798,385.580382405899,8.3153919276520272E-2,7.1314234937133181E-2,null,201211.74834040296,368.04572562193232,4.7642604065938343E-2,4.7642604065938343E-2]
["05C","NHS Dudley CCG",null,null,105091,322859.25,325.50097294718984,-5.1737126360251295E-2,null,110665.61794034598,323657.90625,341.92156534209795,2.4736979039627904E-3,null,-5.0373531039703434E-2,-4.8024442033888781E-2,7.3963766355228611E-2,7.1313660000000001E-2,112863.92617003733,0,7.3963766355228611E-2,7.1313660000000001E-2,112863.92617003733,112864,348.71386677272,7.3964468888867652E-2,7.1314360800071253E-2,null,119165.71676690318,368.18416749831266,-5.2881960834673558E-2,-5.2881960834673558E-2]
["05D","NHS East Staffordshire CCG",null,null,39111,144150.78125,271.32006958859267,-8.0055558848085462E-2,null,42578.811822249183,144588.703125,294.48228597388345,3.0379431259586198E-3,null,-8.1444541870402953E-2,-7.8654022630566423E-2,7.4568249969142464E-2,7.1313660000000001E-2,42027.438824543133,0,7.4568249969142464E-2,7.1313660000000001E-2,42027.438824543133,42027,290.66586179742387,7.4557029991562551E-2,7.1302474004836913E-2,null,45849.241384225643,317.10113164641916,-8.3365422607421302E-2,-8.3365422607421413E-2]
["05F","NHS Herefordshire CCG",null,null,59787,190942.375,313.11540981932376,-3.4816630629102563E-2,null,62048.22959056023,191742.015625,323.60267721348686,4.1878636159207172E-3,null,-3.6443096047727441E-2,-3.2407851147796429E-2,7.5800175497952704E-2,7.1313660000000001E-2,64318.865092496097,0,7.5800175497952704E-2,7.1313660000000001E-2,64318.865092496097,64319,335.44551928457906,7.5802431966815575E-2,7.1315907058488115E-2,null,66814.082737623248,348.45822664290273,-3.7343665218324662E-2,-3.7343665218324662E-2]
["05G","NHS North Staffordshire CCG",null,null,90817,220962.984375,411.00549151650188,4.4914276681204734E-2,null,86867.582032713763,221690.71875,391.8413117270556,3.2934673518210111E-3,null,4.546480833090194E-2,4.8908012544617741E-2,7.4841996562769797E-2,7.1313660000000001E-2,97613.925601841067,0,7.4841996562769797E-2,7.1313660000000001E-2,97613.925601841067,97614,440.31613299102082,7.4842815772377502E-2,7.1314476520424108E-2,null,93539.781093673737,421.93819218547566,4.3556002148927631E-2,4.3556002148927409E-2]
["05H","NHS Warwickshire North CCG",null,null,69369,194543.78125,356.5726930682859,-2.1120353051202079E-2,null,70825.719249774455,195284.375,362.67990846566425,3.8068230464189945E-3,null,-2.0567659110346304E-2,-1.6839133502639436E-2,7.5391961530831386E-2,7.1313660000000001E-2,74598.864979432241,0,7.5391961530831386E-2,7.1313660000000001E-2,74598.864979432241,74599,382.00188827191118,7.5393907941587734E-2,7.1315599029215138E-2,null,76265.761281705258,390.53693508098257,-2.1854646878153972E-2,-2.1854646878153861E-2]
["05J","NHS Redditch and Bromsgrove CCG",null,null,61218,180447.46875,339.25662922329025,5.7720296429759621E-3,null,60920.716816155458,181022.609375,336.53650793395798,3.1873022602320056E-3,null,4.8798372603144902E-3,8.0826930368758099E-3,7.4728260449935302E-2,7.1313660000000001E-2,65792.714648224137,0,7.4728260449935302E-2,7.1313660000000001E-2,65792.714648224137,65793,363.45183746470894,7.4732921689699028E-2,7.1318306430186329E-2,null,65599.967003880083,362.38549002453902,2.9425776404505832E-3,2.9425776404505832E-3]
["05L","NHS Sandwell and West Birmingham CCG",null,null,216794,587474.25,369.02723821512177,-3.0739003439828605E-2,null,223976.54858318306,591023.0625,378.96414335469871,6.0407966817268566E-3,null,-3.2068306385726442E-2,-2.6221227822803006E-2,7.7785248002416596E-2,7.1313660000000001E-2,233657.3750554359,0,7.7785248002416596E-2,7.1313660000000001E-2,233657.3750554359,233657,395.34328662513065,7.7783517994040485E-2,7.1311940379501504E-2,null,241179.92966234079,408.0719433217393,-3.1192187811287297E-2,-3.1192187811287186E-2]
["05N","NHS Shropshire CCG",null,null,99115,315019.0625,314.63175343555599,-3.0928661583330741E-2,null,102535.56502499786,316252.9375,324.22011898307778,3.9168264618907322E-3,null,-3.3359791055561416E-2,-2.9573629106040222E-2,7.5509809692472896E-2,7.1313660000000001E-2,106599.15478766945,0,7.5509809692472896E-2,7.1313660000000001E-2,106599.15478766945,106599,337.06880588263311,7.550824799475353E-2,7.1312104395314213E-2,null,110411.2038383028,349.12309340463531,-3.4527327895869764E-2,-3.4527327895869764E-2]
["05Q","NHS South East Staffordshire and Seisdon Peninsula CCG",null,null,70266,219024.84375,320.81292147936983,-2.9807864763419234E-3,null,70459.74588070772,219228.71875,321.39833814864971,9.3083047799225049E-4,null,-2.7497385675466779E-3,-1.8214676300196686E-3,7.2310871406217281E-2,7.1313660000000001E-2,75346.995690229262,0,7.2310871406217281E-2,7.1313660000000001E-2,75346.995690229262,75347,343.6912847441435,7.2310932741297407E-2,7.1313721278040587E-2,null,75871.677919102571,346.08457482992321,-6.9153330134863467E-3,-6.9153330134862356E-3]
["05R","NHS South Warwickshire CCG",null,null,97063,291609.40625,332.85277470366236,6.4039538794089301E-2,null,91143.097153648676,292492.1875,311.60865502996955,3.0272728899669588E-3,null,6.4951741066814783E-2,6.8175640601669363E-2,7.4556818799569324E-2,7.1313660000000001E-2,104299.7085031426,0,7.4556818799569324E-2,7.1313660000000001E-2,104299.7085031426,104300,356.59072090600711,7.4559821971297069E-2,7.1316654107746347E-2,null,98143.693613356081,335.54295741097729,6.2727478047617691E-2,6.2727478047617691E-2]
["05T","NHS South Worcestershire CCG",null,null,104128,319072.6875,326.34570140071924,-2.2414619799110858E-2,null,106761.96301570805,320802.53125,332.79651067500129,5.4214723408438914E-3,null,-2.4671361796902436E-2,-1.9383644561651425E-2,7.7121757376058087E-2,7.1313660000000001E-2,112158.53435205418,0,7.7121757376058087E-2,7.1313660000000001E-2,112158.53435205418,112159,349.62005930244663,7.7126229256299972E-2,7.1318107766796812E-2,null,114962.22659748231,358.35822787786157,-2.4383892696313691E-2,-2.4383892696313803E-2]
["05V","NHS Stafford and Surrounds CCG",null,null,57688,150934,382.20679237282525,6.4163559169608142E-2,null,54203.973507877163,151357.890625,358.11792357870121,2.8084502166509928E-3,null,6.4276219373779364E-2,6.7265186152656087E-2,7.4322391080528183E-2,7.1313660000000001E-2,61975.51009665351,0,7.4322391080528183E-2,7.1313660000000001E-2,61975.51009665351,61976,409.46659433534239,7.4330883372625056E-2,7.132212850871178E-2,null,58367.318367681801,385.62454938204053,6.1827093195981675E-2,6.1827093195981675E-2]
["05W","NHS Stoke on Trent CCG",null,null,123364,294842.5,418.40643733518743,2.3814060515821023E-3,null,122993.0607097152,295589,416.09485031484661,2.5318602304620352E-3,null,3.0159367377666779E-3,5.555432898512791E-3,7.4026076450104616E-2,7.1313660000000001E-2,132496.15289519069,0,7.4026076450104616E-2,7.1313660000000001E-2,132496.15289519069,132496,448.24401449309681,7.4024837067540039E-2,7.1312423747453835E-2,null,132440.01623638,448.05461717580829,4.2271033491925181E-4,4.2271033491925181E-4]
["05X","NHS Telford and Wrekin CCG",null,null,64640,190842.6875,338.70828820727019,6.6184392806298842E-3,null,64360.55662462848,191801.03125,335.55897069572444,5.0216424980915608E-3,null,4.3418421161476317E-3,9.3852877931297485E-3,7.6693414203842014E-2,7.1313660000000001E-2,69597.462294136349,0,7.6693414203842014E-2,7.1313660000000001E-2,69597.462294136349,69597,362.86040563194308,7.6686262376237657E-2,7.1306543906871189E-2,null,69304.01695154293,361.33286927539882,4.2275045710831183E-3,4.2275045710828962E-3]
["05Y","NHS Walsall CCG",null,null,97717,292661.875,333.89043243162439,-4.4152558497811079E-2,null,102248.90443051996,294240.34375,347.50130837732871,5.3934895004688066E-3,null,-4.4322278617659694E-2,-3.9167840861552006E-2,7.7091778976918768E-2,7.1313660000000001E-2,105250.17736628758,0,7.7091778976918768E-2,7.1313660000000001E-2,105250.17736628758,105250,357.70077841339526,7.7089963875272449E-2,7.1311854635567773E-2,null,110102.52517327968,374.19248417826685,-4.4072787301133731E-2,-4.4072787301133731E-2]
["06A","NHS Wolverhampton CCG",null,null,114622,286551.59375,400.00475481564132,3.6003830782210366E-2,null,110672.10111565788,287812.9375,384.52788841591899,4.4018032965484899E-3,null,3.5690104773688835E-2,4.0249008891084737E-2,7.6029372000225415E-2,7.1313660000000001E-2,123336.63867740984,0,7.6029372000225415E-2,7.1313660000000001E-2,123336.63867740984,123337,428.53181330668986,7.6032524297255266E-2,7.1316798482049082E-2,null,119172.69790745384,414.06303324170005,3.4943423835046783E-2,3.4943423835046783E-2]
["06D","NHS Wyre Forest CCG",null,null,36079,117911.875,305.98275194928414,-7.6040371146638197E-2,null,39039.277998286387,118259.265625,330.11601917163847,2.9461886260395698E-3,null,-7.5828195347678484E-2,-7.3105410888305355E-2,7.4469952120012728E-2,7.1313660000000001E-2,38765.801402537938,0,7.4469952120012728E-2,7.1313660000000001E-2,38765.801402537938,38766,327.80518122721094,7.4475456636824644E-2,7.1319148347106287E-2,null,42037.840038411174,355.47185090522311,-7.7830831351506147E-2,-7.7830831351506147E-2]
["06F","NHS Bedfordshire CCG",null,null,161562,503442.40625,320.91456340245475,1.3755890022842054E-2,null,159645.70546249973,508753.4375,313.7977922016492,1.0549431641168949E-2,null,1.2003420523895025E-2,2.2679481429341175E-2,8.261541022242036E-2,7.1313660000000001E-2,174909.51090635467,0,8.261541022242036E-2,7.1313660000000001E-2,174909.51090635467,174910,343.80111682292073,8.2618437503868547E-2,7.1316655678739904E-2,null,171907.9084748046,337.90023969087105,1.7463370660666167E-2,1.7463370660666389E-2]
["06H","NHS Cambridgeshire and Peterborough CCG",null,null,306268,988083.5,309.96165809873355,-2.0096795516832966E-2,null,313011.23435826658,992432.125,315.39812796594686,4.401070354884018E-3,null,-2.1543106502523779E-2,-1.7236848875020194E-2,7.6028586789808283E-2,7.1313660000000001E-2,329553.12321894098,0,7.6028586789808283E-2,7.1313660000000001E-2,329553.12321894098,329553,332.06603423886543,7.6028184465892545E-2,7.1313259438981591E-2,null,337053.26724423596,339.6234954045205,-2.2252468595122976E-2,-2.2252468595123198E-2]
["06K","NHS East and North Hertfordshire CCG",null,null,202589,617798,327.92110042441061,2.9830326419449937E-2,null,196341.22657025332,622377.375,315.46973662121525,7.4124147375032035E-3,null,3.1820996226236575E-2,3.9469281385129174E-2,7.9254681161872398E-2,7.1313660000000001E-2,218645.12660190256,0,7.9254681161872398E-2,7.1313660000000001E-2,218645.12660190256,218645,351.3061508702819,7.9254056241947923E-2,7.1313039678158274E-2,null,211421.9703517071,339.70060423823583,3.4164044712463815E-2,3.4164044712463815E-2]
["06L","NHS Ipswich and East Suffolk CCG",null,null,128473,415892.8125,308.90892109370128,-7.1346116422602579E-3,null,129583.07624878689,417783.125,310.16828707187943,4.545191557019379E-3,null,-8.5665218091879325E-3,-4.0602667347687804E-3,7.6182985802351499E-2,7.1313660000000001E-2,138260.45673498549,0,7.6182985802351499E-2,7.1313660000000001E-2,138260.45673498549,138260,330.93725362890137,7.617943069750055E-2,7.1310120980670133E-2,null,139536.20328918102,333.9919564467354,-9.1460370792528778E-3,-9.1460370792527668E-3]
["06M","NHS Great Yarmouth and Waveney CCG",null,null,77010,242885.5625,317.06289664705781,-7.2300372558265047E-2,null,83026.191480732552,243632.0625,340.78516033058065,3.0734638663423297E-3,null,-7.2461368797443804E-2,-6.9610612329806032E-2,7.4606303823528952E-2,7.1313660000000001E-2,82755.431457449959,0,7.4606303823528952E-2,7.1313660000000001E-2,82755.431457449959,82755,339.6720413184533,7.4600701207635289E-2,7.1308074550782585E-2,null,89403.337751756946,366.96047652495224,-7.4363417730746839E-2,-7.4363417730746839E-2]
["06N","NHS Herts Valleys CCG",null,null,235295,665965.0625,353.31433020932684,2.3971571686544513E-2,null,229104.12872905549,670354.25,341.76575852104389,6.5907173621440052E-3,null,2.7022085133463492E-2,3.3790897421257737E-2,7.8374385539264013E-2,7.1313660000000001E-2,253736.10104546114,0,7.8374385539264013E-2,7.1313660000000001E-2,253736.10104546114,253736,378.51031749257947,7.8373956097664621E-2,7.1313233370197127E-2,null,246701.35334148208,368.01639333454227,2.8514828002506487E-2,2.8514828002506265E-2]
["06P","NHS Luton CCG",null,null,83066,241516.59375,343.93495995552064,-3.4893532025769836E-2,null,85916.629946649831,242997.84375,353.5695157650955,6.1331189588293977E-3,null,-3.3179024228719656E-2,-2.7249396172423057E-2,7.7884154118998961E-2,7.1313660000000001E-2,89535.525146048763,0,7.7884154118998961E-2,{"$f":"MAX(R105,NewMinGrowthPerHead(P105,$P$2,$L$1,$U$1,$T$2,AD105,G105,T105, $P$1))","v":7.1313660000000001E-2},89535.525146048763,89536,{"$f":"X105/K105*1000","v":368.46417490072889},{"$f":"X105/E105-1","v":7.7889870705222464E-2},{"$f":"Y105/G105-1","v":7.1319341739439546E-2},null,92515.787471663018,{"$f":"AC105/K105*1000","v":380.72678359584421},-3.2208421428350342E-2,-3.2208421428350453E-2]
["06Q","NHS Mid Essex CCG",null,null,128607,399975.65625,321.53706854503099,-3.9554610436725035E-3,null,128851.05593342819,402065.0625,320.47314713754366,5.2238335442447159E-3,null,-1.8940933906996804E-3,3.3198457249545843E-3,7.691002423351545E-2,7.1313660000000001E-2,138498.16748659973,0,7.691002423351545E-2,7.1313660000000001E-2,138498.16748659973,138498,344.46663716273537,7.6908721920268652E-2,7.1312364454467536E-2,null,138747.95733536838,345.08832096140753,-1.801520830783887E-3,-1.801520830783776E-3]
["06T","NHS North East Essex CCG",null,null,121083,365919.3125,330.90081846937227,-1.2091371928500516E-2,null,122637.64573666995,369316.75,332.06629739016694,9.2846629952061388E-3,null,-1.267674152851983E-2,-3.5097778062832541E-3,8.1260446295260857E-2,7.1313660000000001E-2,130922.25861876908,0,8.1260446295260857E-2,7.1313660000000001E-2,130922.25861876908,130922,354.49786666865231,8.1258310415169843E-2,7.1311543768405983E-2,null,132057.30224805296,357.57192775050942,-8.5970425620268687E-3,-8.5970425620268687E-3]
["06V","NHS North Norfolk CCG",null,null,61523,176687.609375,348.2021190825227,-2.870160337606964E-2,null,63381.656686723261,177440.375,357.1997449099353,4.2604324528627835E-3,null,-2.932483598385649E-2,-2.5189340013894168E-2,7.5877919484259149E-2,7.1313660000000001E-2,66191.23724043007,0,7.5877919484259149E-2,7.1313660000000001E-2,66191.23724043007,66191,373.03234959912589,7.5874063358418731E-2,7.1309820233226517E-2,null,68249.92883533657,384.63584646581461,-3.0167486918617148E-2,-3.0167486918617148E-2]
["06W","NHS Norwich CCG",null,null,70672,240052.09375,294.40276439996683,-4.8986445511936982E-2,null,74373.841453105866,241057.828125,308.53111899166151,4.189650501642328E-3,null,-4.9773433518825905E-2,-4.5792316307894154E-2,7.5802089813035156E-2,7.1313660000000001E-2,76029.08529126682,0,7.5802089813035156E-2,7.1313660000000001E-2,76029.08529126682,76029,315.39734922267422,7.5800882952230086E-2,7.1312458174423776E-2,null,80086.410670429308,332.22903936934449,-5.066291067939499E-2,-5.0662910679394879E-2]
["06Y","NHS South Norfolk CCG",null,null,73620,236620.125,311.13160809969145,-1.5825882453973095E-2,null,75036.903828918672,238623.671875,314.45708315236135,8.4673561684578402E-3,null,-1.8882759770434521E-2,-1.057529065439633E-2,8.0384854327353983E-2,7.1313660000000001E-2,79537.932975579795,0,8.0384854327353983E-2,7.1313660000000001E-2,79537.932975579795,79538,333.31982269414152,8.038576473784298E-2,7.131456276644399E-2,null,80800.402104674868,338.61017002119195,-1.5623710672125868E-2,-1.5623710672125757E-2]
["07G","NHS Thurrock CCG",null,null,59765,184554.375,323.83410038369453,-1.0755342909146703E-2,null,60405.47652549552,186438.09375,323.99750131802409,1.0206849607331092E-2,null,-1.0602954605038017E-2,-5.0432776075381991E-4,8.224839740989931E-2,7.1313660000000001E-2,64680.575471202632,0,8.224839740989931E-2,7.1313660000000001E-2,64680.575471202632,64681,346.93017236451976,8.2255500711118534E-2,7.1320691531435054E-2,null,65045.151699123235,348.88337673278335,-5.5984449203482223E-3,-5.5984449203482223E-3]
["07H","NHS West Essex CCG",null,null,113374,324123.21875,349.78672752058128,4.4629987782589531E-2,null,108397.87353922069,326655.53125,331.84153693776057,7.8128080727015714E-3,null,4.5906126184097618E-2,5.4077590010036758E-2,7.9683628011243401E-2,7.1313660000000001E-2,122408.0516421467,0,7.9683628011243401E-2,7.1313660000000001E-2,122408.0516421467,122408,374.73114118590325,7.9683172508687949E-2,7.1313208028610076E-2,null,116723.78952668393,357.32990370627294,4.8697960341808511E-2,4.8697960341808511E-2]
["07J","NHS West Norfolk CCG",null,null,52974,179520.9375,295.08535738345284,-0.14244006640368756,null,61854.335643599006,180433.140625,342.81028102344493,5.0813188573060053E-3,null,-0.14356852355131533,-0.13921672214004621,7.6757346302647411E-2,7.1313660000000001E-2,57040.143663036441,0,7.6757346302647411E-2,7.1313660000000001E-2,57040.143663036441,57040,316.12817801884893,7.6754634348925821E-2,7.1310961756911873E-2,null,66605.296019612491,369.14114440894434,-0.14361164338637444,-0.14361164338637433]
["07K","NHS West Suffolk CCG",null,null,83165,256610.453125,324.09046080242371,-2.2128267991615269E-2,null,85137.969000178578,257935.40625,330.0747665392625,5.1632858633181566E-3,null,-2.3173785131924363E-2,-1.8130152145777401E-2,7.6845158675857617E-2,7.1313660000000001E-2,89555.827621277698,0,7.6845158675857617E-2,7.1313660000000001E-2,89555.827621277698,89556,347.20320603523191,7.6847231407443095E-2,7.1315722084453803E-2,null,91677.318473508043,355.42742970560306,-2.3138967291250312E-2,-2.3138967291250423E-2]
["07L","NHS Barking and Dagenham CCG",null,null,93864,238261.5625,393.95359878914587,-2.0757577961207474E-2,null,95973.175100566965,241310.453125,397.71660886506396,1.2796401538750057E-2,null,-2.1976714830543309E-2,-9.4615361592675917E-3,8.502261976730785E-2,7.1313660000000001E-2,101844.56318183859,0,8.502261976730785E-2,7.1313660000000001E-2,101844.56318183859,101845,422.04968198059697,8.5027273502088052E-2,7.1318254936132419E-2,null,103344.76429182818,428.26476413889577,-1.4512242609534542E-2,-1.4512242609534654E-2]
["07M","NHS Barnet CCG",null,null,176770,441642.9375,400.2554665554909,5.2167838883946605E-2,null,167873.46010312741,445286.75,377.00079803211617,8.2505847837768265E-3,null,5.2995511568102005E-2,6.1683340313231083E-2,8.0152624181848209E-2,7.1313660000000001E-2,190938.5793766253,0,8.0152624181848209E-2,7.1313660000000001E-2,190938.5793766253,190939,428.80009342294602,8.0155003677094605E-2,7.1316020023670879E-2,null,180767.62748582687,405.95779570316625,5.6267666150404239E-2,5.6267666150404239E-2]
["07N","NHS Bexley CCG",null,null,102886,251494.125,409.0990197087109,7.9837267700992642E-2,null,94937.934338325489,253957.0625,373.83459000407004,9.7932208157944789E-3,null,8.371854430022041E-2,9.4331639306723725E-2,8.1805271235356969E-2,7.1313660000000001E-2,111302.61713632094,0,8.1805271235356969E-2,7.1313660000000001E-2,111302.61713632094,111303,438.2748756987217,8.1808992477110598E-2,7.1317345152243972E-2,null,102230.00787737143,402.54839487825399,8.8750772019033253E-2,8.8750772019033253E-2]
["07P","NHS Brent CCG",null,null,152990,387949.21875,394.35573679705988,-1.5236435069791776E-2,null,155109.37923076359,388845.3125,398.89738732741853,2.3098222826360981E-3,null,-1.3663772244297934E-2,-1.1385510847256586E-2,7.3788204163560467E-2,7.1313660000000001E-2,164278.85735498311,0,7.3788204163560467E-2,7.1313660000000001E-2,164278.85735498311,164279,422.47905457263289,7.378913654487218E-2,7.131459023263953E-2,null,167023.15224288494,429.53623683681394,-1.6429771597738729E-2,-1.6429771597738729E-2]
["07Q","NHS Bromley CCG",null,null,152833,364165.25,419.68035115926079,9.7832776459047199E-2,null,138763.29756479006,367658.8125,377.42410312765196,9.5933439558002487E-3,null,0.10139354340898854,0.11195959050160864,8.1591140424927211E-2,7.1313660000000001E-2,165302.81876456289,0,8.1591140424927211E-2,7.1313660000000001E-2,165302.81876456289,165303,449.60978597514242,8.1592326264615656E-2,7.1314834571619024E-2,null,149421.54684538854,406.4136143762052,0.10628623173767915,0.10628623173767937]
["07R","NHS Camden CCG",null,null,132482,295595.875,448.18622722661473,2.1854894814490322E-3,null,132104.74925311402,297470.6875,444.09333357631755,6.3424853273070791E-3,null,2.8556940535360287E-3,9.2162915784770316E-3,7.8108451169493609E-2,7.1313660000000001E-2,142829.96382783685,0,7.8108451169493609E-2,7.1313660000000001E-2,142829.96382783685,142830,480.14814905082034,7.8108724204042801E-2,7.1313931313745638E-2,null,142251.56309654572,478.2036317327761,4.0662955883423724E-3,4.0662955883421503E-3]
["07T","NHS City and Hackney CCG",null,null,145042,335825.71875,431.89664132893336,1.775735139829715E-2,null,142591.34755333784,339441.25,420.07666290805207,1.0766093983086256E-2,null,1.7186543845133961E-2,2.8137669774501273E-2,8.2847523548924107E-2,7.1313660000000001E-2,157058.37051058304,0,8.2847523548924107E-2,7.1313660000000001E-2,157058.37051058304,157058,462.69568003299537,8.2844969043449401E-2,7.1311132703635538E-2,null,153543.62495053888,452.34226821442263,2.2888446528426032E-2,2.2888446528426032E-2]
["07V","NHS Croydon CCG",null,null,176600,425217.75,415.31662307135582,-1.7328169953377826E-3,null,176786.96595260929,428077.25,412.97911989625533,6.7247898282702945E-3,null,-1.0575776986828656E-3,5.6601001418370434E-3,7.8518019203654976E-2,7.1313660000000001E-2,190466.28219136546,0,7.8518019203654976E-2,7.1313660000000001E-2,190466.28219136546,190466,444.93371231477499,7.8516421291053184E-2,7.1312072761245293E-2,null,190365.76946730536,444.699571087474,5.2651552311688832E-4,5.2651552311688832E-4]
["07W","NHS Ealing CCG",null,null,164350,439611,373.85324753020285,-3.8330544519536991E-3,null,164472.51843456592,439834.375,373.94193765452263,5.0811967853392481E-4,null,-7.4491736207382697E-4,-2.3717619071039753E-4,7.1858015552528132E-2,7.1313660000000001E-2,176159.864856058,0,7.1858015552528132E-2,7.1313660000000001E-2,176159.864856058,176160,400.51439817544957,7.1858837846060286E-2,7.1314481875920599E-2,null,177105.46339946156,402.66398777826669,-5.3384202910164991E-3,-5.3384202910164991E-3]
["07X","NHS Enfield CCG",null,null,157015,352776.875,445.08302875578227,7.676392551640232E-2,null,145570.71625820416,355528.28125,409.44904789681669,7.7992817698155914E-3,null,7.8616661619612227E-2,8.702909688520144E-2,7.9669137098192344E-2,7.1313660000000001E-2,169524.24956147268,0,7.9669137098192344E-2,7.1313660000000001E-2,169524.24956147268,169524,476.82282659475487,7.966754768652673E-2,7.131208288866997E-2,null,156751.83553876024,440.89835831804237,8.1480158859648988E-2,8.1480158859648988E-2]
["07Y","NHS Hounslow CCG",null,null,112388,324125.59375,346.74213381213434,2.9076043249924854E-3,null,111869.04906809551,325430.625,343.75698067167315,4.0263134882416729E-3,null,4.6389143040681535E-3,8.683905515543211E-3,7.5627104639395482E-2,7.1313660000000001E-2,120887.57903621238,0,7.5627104639395482E-2,7.1313660000000001E-2,120887.57903621238,120888,371.47087800971406,7.5630850268711969E-2,7.1317390608716114E-2,null,120461.58205539033,370.16055896826037,3.5398667138009099E-3,3.5398667138009099E-3]
["08A","NHS Greenwich CCG",null,null,143698,311805.4375,460.85790277470704,3.9132597598962482E-2,null,138305.7622085257,315172.125,438.82612464070451,1.0797398297455851E-2,null,3.8987802860623644E-2,5.0206167994308437E-2,8.2881060288525044E-2,7.1313660000000001E-2,155607.84260134047,0,8.2881060288525044E-2,7.1313660000000001E-2,155607.84260134047,155608,493.72386596689034,8.2882155631950338E-2,7.1314743642901135E-2,null,148928.86872466604,472.53185453715503,4.4847794336517088E-2,4.4847794336517088E-2]
["08C","NHS Hammersmith and Fulham CCG",null,null,86565,238384.3125,363.13211675789279,-1.0062683562056307E-2,null,87144.572261687674,237964.484375,366.20831251591125,-1.7611399030295072E-3,null,-6.6506983354885918E-3,-8.4001254282964899E-3,6.9426926764713404E-2,7.1313660000000001E-2,92574.941915387419,0,6.9426926764713404E-2,7.1313660000000001E-2,92574.941915387419,92575,389.02864115686378,6.9427597758909387E-2,7.1314332177995432E-2,null,93838.046623541362,394.33635178796357,-1.345985630549662E-2,-1.3459856305496731E-2]
["08D","NHS Haringey CCG",null,null,145693,329761.8125,441.81283119312064,1.8150683009814816E-2,null,142980.58145832716,331944.4375,430.73648871831801,6.6187924655465302E-3,null,1.8970537915062202E-2,2.5714892434028469E-2,7.8404462781044959E-2,7.1313660000000001E-2,157115.98139595878,0,7.8404462781044959E-2,7.1313660000000001E-2,157115.98139595878,157116,473.32017726611247,7.8404590474490776E-2,7.13137868538265E-2,null,153962.75546407414,463.82086298425816,2.0480567046370135E-2,2.0480567046370135E-2]
["08E","NHS Harrow CCG",null,null,100144,271209.5625,369.24951715152002,-7.765890801447739E-4,null,99871.746263785157,271902.1875,367.3076233113614,2.5538369429727314E-3,null,2.7260336020935583E-3,5.2868323903871861E-3,7.4049620402419247E-2,7.1313660000000001E-2,107559.62518557988,0,7.4049620402419247E-2,7.1313660000000001E-2,107559.62518557988,107560,395.58343016273085,7.4053363157053909E-2,7.1317393220597713E-2,null,107542.78022196199,395.52009938118641,1.6012026100198362E-4,1.6012026100198362E-4]
["08F","NHS Havering CCG",null,null,110568,291887.28125,378.80376125501357,-3.5847174189277409E-3,null,110857.98943865133,295243.6875,375.47962626178531,1.1498980824468541E-2,null,-2.6158641350050305E-3,8.8530369179355972E-3,8.3632675233331177E-2,7.1313660000000001E-2,119815.09763519897,0,8.3632675233331177E-2,7.1313660000000001E-2,119815.09763519897,119815,405.81731319827117,8.3631792200274946E-2,7.1312787005490819E-2,null,119372.86409872794,404.31978447880596,3.7038225111729606E-3,3.7038225111729606E-3]
["08G","NHS Hillingdon CCG",null,null,114529,327147.875,350.0832765610964,8.5511756607457023E-3,null,113390.30146390556,330050.9375,343.55394449956856,8.8738540637012253E-3,null,1.0042292166027256E-2,1.9005260064874685E-2,8.0820341075289681E-2,7.1313660000000001E-2,123785.27284301186,0,8.0820341075289681E-2,7.1313660000000001E-2,123785.27284301186,123785,375.04816964805622,8.0817958770267762E-2,7.1311298649259891E-2,null,122099.68009798015,369.94192782130835,1.3802819963717017E-2,1.3802819963716795E-2]
["08H","NHS Islington CCG",null,null,131835,264313.28125,498.78310834976253,2.6481926688479263E-2,null,128254.74814629262,266425.03125,481.39151019164092,7.9895720336602416E-3,null,2.79151602997465E-2,3.6127762517452977E-2,7.9872997657214118E-2,7.1313660000000001E-2,142365.05664613884,0,7.9872997657214118E-2,7.1313660000000001E-2,142365.05664613884,142365,534.35294473668193,7.98725679827057E-2,7.1313233731196579E-2,null,138105.84783297533,518.36663839361131,3.0839766989271045E-2,3.0839766989270823E-2]
["08J","NHS Kingston CCG",null,null,67610,218864.765625,308.91221712608638,1.7016831646526676E-2,null,66467.95750057837,220785.3125,301.0524420666722,8.7750390955603219E-3,null,1.7181850358673811E-2,2.6107660862865645E-2,8.0714479250107773E-2,7.1313660000000001E-2,73067.105942099792,0,8.0714479250107773E-2,7.1313660000000001E-2,73067.105942099792,73067,330.94139810590889,8.071291229108124E-2,7.1312106671491904E-2,null,71573.284864844958,324.17593387171064,2.0869730067240688E-2,2.0869730067240688E-2]
["08K","NHS Lambeth CCG",null,null,204597,423982.5,482.56001132122202,4.9646840908297518E-2,null,194592.7657285849,425801.40625,457.00357695468483,4.2900502968872267E-3,null,5.1411131518469988E-2,5.5921738155391587E-2,7.5909649485142339E-2,7.1313660000000001E-2,220127.88655571168,0,7.5909649485142339E-2,7.1313660000000001E-2,220127.88655571168,220128,516.97339832352895,7.5910203961934819E-2,7.1314212108220643E-2,null,209539.21224386737,492.10549605569179,5.0533681227211691E-2,5.0533681227211691E-2]
["08L","NHS Lewisham CCG",null,null,156563,345633.59375,452.97390887658764,6.0647794492593832E-2,null,147495.52534311256,348871.53125,422.77890894289635,9.3681214978831306E-3,null,6.1476269437965358E-2,7.142030809718003E-2,8.1349856529221887E-2,7.1313660000000001E-2,169299.37758778458,0,8.1349856529221887E-2,7.1313660000000001E-2,169299.37758778458,169299,485.27605389125603,8.1347444798579582E-2,7.1311270653050096E-2,null,158824.48699556765,455.25207065908353,6.5950239806061184E-2,6.5950239806061184E-2]
["08M","NHS Newham CCG",null,null,162267,418245.5625,387.97064344227198,3.3012804659133366E-2,null,157233.64254790894,421277.5,373.23057259860525,7.2491803185599224E-3,null,3.2011962392573867E-2,3.9493203198868398E-2,7.9079805899076261E-2,7.1313660000000001E-2,175099.04286382539,0,7.9079805899076261E-2,7.1313660000000001E-2,175099.04286382539,175099,415.63814825144948,7.9079541742929971E-2,7.1313397744987572E-2,null,169310.5777820955,401.89798359061547,3.4188190092613535E-2,3.4188190092613535E-2]
["08N","NHS Redbridge CCG",null,null,121917,334617.5,364.34735182708619,6.5182735062576658E-3,null,121109.59339808114,337490.875,358.85294201830237,8.5870434152428565E-3,null,6.6667435606440062E-3,1.5311034592280448E-2,8.0513076909762615E-2,7.1313660000000001E-2,131732.91279760754,0,8.0513076909762615E-2,{"$f":"MAX(R137,NewMinGrowthPerHead(P137,$P$2,$L$1,$U$1,$T$2,AD137,G137,T137, $P$1))","v":7.1313660000000001E-2},131732.91279760754,131733,{"$f":"X137/K137*1000","v":390.33055338162848},{"$f":"X137/E137-1","v":8.0513792170082921E-2},{"$f":"Y137/G137-1","v":7.1314369170641045E-2},null,130411.88196690084,{"$f":"AC137/K137*1000","v":386.41602374257036},1.0130350188753967E-2,1.0130350188753967E-2]
["08P","NHS Richmond CCG",null,null,68352,224239.25,{"$f":"E138/F138*1000","v":304.81728778525616},-1.4381825812110227E-2,null,69245.713500458878,225585.265625,{"$f":"J138/K138*1000","v":306.96026758932464},{"$f":"K138/F138-1","v":6.0025870805400228E-3},null,{"$f":"E138/J138-1","v":-1.2906409007583663E-2},{"$f":"G138/L138-1","v":-6.9812937710086453E-3},{"$f":"(1+M138)*(1+R138)-1","v":7.7744313534721998E-2},{"$f":"MinGrowthPerHead(P138,0,1,$Q$1,$Q$2,$R$1,$R$2)","v":7.1313660000000001E-2},{"$f":"(1+IF($S$2=1,Q138,0))*$E138","v":73665.979318725324},{"$f":"MinMaxRamp(P138,0,1,$P$2,$T$2)","v":0},{"$f":"(1+M138)*(1+V138)-1","v":7.7744313534721998E-2},7.1313660000000001E-2,{"$f":"(1+IF($S$2=1,U138,0))*$E138","v":73665.979318725324},{"$f":"IF(ROUND(W138,0)/E138>$X$1,ROUND(W138,0),ROUNDUP(W138,0))","v":73666},326.55501588680056,7.7744616104868935E-2,7.1313960764779916E-2,null,74564.397108105186,330.5375326775852,{"$f":"X138/AC138-1","v":-1.2048606881413737E-2},-1.2048606881413626E-2]
["08Q","NHS Southwark CCG",null,null,167880,343179.9375,489.18943578978883,9.5110309439396357E-2,null,153213.44500298734,345556.84375,443.38130693725361,6.9261223931542659E-3,null,9.5726292145749348E-2,0.10331542655454773,7.8733709530617979E-2,7.1313660000000001E-2,181097.81515600014,0,7.8733709530617979E-2,7.1313660000000001E-2,181097.81515600014,181098,524.07585980562715,7.8734810578984904E-2,7.1314753474826631E-2,null,164981.59348777414,477.43691514653767,9.7686088317604725E-2,9.7686088317604725E-2]
["08R","NHS Merton CCG",null,null,81346,230764.5,352.50655971780753,-4.2036684935733315E-2,null,84798.02073630823,231862.03125,365.72620484324437,4.756066249358204E-3,null,-4.0708741858996755E-2,-3.6146289082848115E-2,7.6408898740802256E-2,7.1313660000000001E-2,87561.558276969299,0,7.6408898740802256E-2,7.1313660000000001E-2,87561.558276969299,87562,377.64699777682983,7.6414328915988428E-2,7.1319064471163429E-2,null,91311.259174497827,393.81721397947871,-4.1060206686372669E-2,-4.106020668637278E-2]
["08T","NHS Sutton CCG",null,null,74816,203703.515625,367.27888456147014,9.211348182892376E-3,null,74061.742725917691,205355.390625,360.65156361618006,8.1092120326531347E-3,null,1.0184168591246934E-2,1.8375966206382932E-2,8.0001169622417656E-2,7.1313660000000001E-2,80801.367506470793,0,8.0001169622417656E-2,7.1313660000000001E-2,80801.367506470793,80801,393.4690964482686,7.999625748502992E-2,7.1308787375755411E-2,null,79750.339998981319,388.35279539660888,1.3174363909070452E-2,1.3174363909070452E-2]
["08V","NHS Tower Hamlets CCG",null,null,145147,346486.375,418.91113322998632,8.8522787103105571E-2,null,133754.90583222397,350654.96875,381.44306441465181,1.2031046675356372E-2,null,8.5171411821453047E-2,9.8227159727839242E-2,8.4202684647406878E-2,7.1313660000000001E-2,157368.76706851716,0,8.4202684647406878E-2,7.1313660000000001E-2,157368.76706851716,157369,448.78588363080195,8.4204289444494096E-2,7.1315245719225429E-2,null,144028.46630448932,410.74126745705593,9.2624284891762887E-2,9.2624284891762665E-2]
["08W","NHS Waltham Forest CCG",null,null,138554,321376.71875,431.12643796634694,6.0644289273021013E-2,null,130551.94034234517,323262.1875,403.85775197522963,5.8668492146336515E-3,null,6.1294069139616658E-2,6.7520521415644019E-2,7.7598895704797277E-2,7.1313660000000001E-2,149305.63739548248,0,7.7598895704797277E-2,7.1313660000000001E-2,149305.63739548248,149306,461.872763884579,7.7601512767585312E-2,7.131626179842887E-2,null,140579.4847193794,434.87760138781903,6.207531133038513E-2,6.207531133038513E-2]
["08X","NHS Wandsworth CCG",null,null,147462,413009.53125,357.04260759720665,-3.0437005280438911E-2,null,151834.5640836533,414588.75,366.22933951693886,3.823685969716939E-3,null,-2.8798212778773036E-2,-2.5084642131211088E-2,7.5410027010908154E-2,7.1313660000000001E-2,158582.11340308253,0,7.5410027010908154E-2,7.1313660000000001E-2,158582.11340308253,158582,382.50434918940755,7.5409257978326538E-2,7.1312893896756657E-2,null,163496.80231101299,394.35899384875489,-3.0060540888523168E-2,-3.0060540888523168E-2]
["08Y","NHS West London CCG",null,null,106084,250463.65625,423.55047270456032,-5.2510629700784905E-3,null,106310.11303638747,250286.03125,424.75447992620428,-7.0918472827330437E-4,null,-2.1269193487742921E-3,-2.8345956983270026E-3,7.0553900713137274E-2,7.1313660000000001E-2,113568.64000325245,0,7.0553900713137274E-2,7.1313660000000001E-2,113568.64000325245,113569,453.7568454492004,7.0557294219675049E-2,7.1317055914868366E-2,null,114475.67054096733,457.3793829773204,-7.9202029276854713E-3,-7.9202029276855823E-3]
["09A","NHS Central London (Westminster) CCG",null,null,86773,235275.015625,368.81519174269528,-2.5962114136326431E-3,null,86881.460351613365,236045.09375,368.0714518202663,3.273097753088372E-3,null,-1.2483716453938198E-3,2.020640065266921E-3,7.4820174333398715E-2,7.1313660000000001E-2,93265.370987432005,0,7.4820174333398715E-2,7.1313660000000001E-2,93265.370987432005,93265,395.11518124913368,7.4815898954744053E-2,7.1309398569423976E-2,null,93554.725390285195,396.34259667930587,-3.0968546920162598E-3,-3.0968546920161488E-3]
["09C","NHS Ashford CCG",null,null,43043,138788.390625,310.1340090923041,-7.8504241579724576E-2,null,46728.325607490558,140016.703125,333.7339371987199,8.8502539331178909E-3,null,-7.8867058889433017E-2,-7.0714798454444727E-2,8.0795057933017889E-2,7.1313660000000001E-2,46520.661678610886,0,8.0795057933017889E-2,7.1313660000000001E-2,46520.661678610886,46521,332.25321666421718,8.0802918012220282E-2,7.1321451125760937E-2,null,50317.474550546387,359.36765705464035,-7.5450419252115708E-2,-7.5450419252115708E-2]
["09D","NHS Brighton and Hove CCG",null,null,117440,324853.5625,361.51673725295842,7.0435955321719312E-2,null,109711.4858100878,326410.09375,336.11548144744773,4.7914858560309526E-3,null,7.0443984354476408E-2,7.5573001565184539E-2,7.6446844249262735E-2,7.1313660000000001E-2,126417.91738863342,0,7.6446844249262735E-2,7.1313660000000001E-2,126417.91738863342,126418,387.29807202844813,7.64475476839237E-2,7.1314360080236394E-2,null,118138.29884516133,361.93212497786408,7.0084817842946068E-2,7.008481784294629E-2]
["09E","NHS Canterbury and Coastal CCG",null,null,77272,233047.328125,331.57213438874305,-3.7996201009526165E-2,null,80294.909414756417,234968.34375,341.7264986988547,8.2430278881790997E-3,null,-3.7647584844287429E-2,-2.9714887047902483E-2,8.0144528376367097E-2,7.1313660000000001E-2,83464.927996698636,0,8.0144528376367097E-2,7.1313660000000001E-2,83464.927996698636,83465,355.21806328432274,8.0145460192566409E-2,7.1314584198009401E-2,null,86462.269051810043,367.97411801056728,-3.4665630276415893E-2,-3.4665630276415893E-2]
["09F","NHS Eastbourne, Hailsham and Seaford CCG",null,null,79752,203103.09375,392.66757845730751,4.3213356855588581E-2,null,76575.66182676304,204745.75,374.00366955974931,8.0877953145408465E-3,null,4.1479735172551102E-2,4.9903010094868971E-2,7.9978225599751651E-2,7.1313660000000001E-2,86130.42344803139,0,7.9978225599751651E-2,7.1313660000000001E-2,86130.42344803139,86130,420.66807247525281,7.9972916039723119E-2,7.1308393038081341E-2,null,82457.350334456321,402.7304612401299,4.4539991288187197E-2,4.4539991288186975E-2]
["09G","NHS Coastal West Sussex CCG",null,null,185277,531866.75,348.35228936571048,-2.6360656402038773E-2,null,190315.83022399322,535956.875,355.09541737661863,7.6901310337598172E-3,null,-2.6476148715862236E-2,-1.8989622734996603E-2,7.9552202423656793E-2,7.1313660000000001E-2,200016.19340844787,0,7.9552202423656793E-2,7.1313660000000001E-2,200016.19340844787,200016,373.19420522406773,7.9551158535598132E-2,7.1312624078314846E-2,null,204933.77024249331,382.36988795505857,-2.3996875852497213E-2,-2.3996875852497324E-2]
["09H","NHS Crawley CCG",null,null,50635,136575.90625,370.7462127859759,6.1466637699531201E-2,null,47666.40754564196,137233.96875,347.33679991778246,4.8182912936007849E-3,null,6.2278501930642216E-2,6.7396869187873687E-2,7.6475561280693549E-2,7.1313660000000001E-2,54507.34004544792,0,7.6475561280693549E-2,7.1313660000000001E-2,54507.34004544792,54507,397.18300429899938,7.646884566011658E-2,7.1306976582077519E-2,null,51327.609483386652,374.0153400131602,6.1943085770289619E-2,6.1943085770289619E-2]
["09J","NHS Dartford, Gravesham and Swanley CCG",null,null,103861,279204.625,371.98882360920777,-6.0357634679789385E-2,null,110353.86601979301,281594.625,391.88910661839878,8.5600301212775953E-3,null,-5.8836778936484757E-2,-5.0780393415142511E-2,8.048413719893599E-2,7.1313660000000001E-2,112220.16297361869,0,8.048413719893599E-2,7.1313660000000001E-2,112220.16297361869,112220,398.51612934728428,8.0482568047679059E-2,7.1312104166722845E-2,null,118830.01953990918,421.98965814744929,-5.5625839038839775E-2,-5.5625839038839775E-2]
["09L","NHS East Surrey CCG",null,null,68076,187932.59375,362.23626057414538,3.9721715437509575E-2,null,65383.576523201016,189173.8125,345.62699593106214,6.6045954309084109E-3,null,4.1178895679461425E-2,4.8055461056624393E-2,7.838925330390567E-2,7.1313660000000001E-2,73412.42680791668,0,7.838925330390567E-2,7.1313660000000001E-2,73412.42680791668,73412,388.06639793232478,7.8382983724073041E-2,7.1307431556516754E-2,null,70405.61383184875,372.17420794883412,4.2700943923754009E-2,4.2700943923753787E-2]
["09N","NHS Guildford and Waverley CCG",null,null,66702,230016.984375,289.9872815098505,8.5039199257936682E-2,null,61223.651733175313,230922,265.12697678512791,3.9345599954676569E-3,null,8.9480913204922796E-2,9.376754122184483E-2,7.5528807869233994E-2,7.1313660000000001E-2,71739.922542493645,0,7.5528807869233994E-2,7.1313660000000001E-2,71739.922542493645,71740,310.66767133490964,7.5529969116368223E-2,7.1314816696044225E-2,null,65926.170003440915,285.49107492331137,8.818698244195966E-2,8.818698244195966E-2]
["09P","NHS Hastings and Rother CCG",null,null,65288,193872.28125,336.75778496571439,-4.3369341020007446E-2,null,68298.174531634984,195219.4375,349.85335172700201,6.9486790030743872E-3,null,-4.4074011527800105E-2,-3.7431588683210171E-2,7.8757874734948663E-2,7.1313660000000001E-2,70429.944125695329,0,7.8757874734948663E-2,7.1313660000000001E-2,70429.944125695329,70430,360.77350135792705,7.8758730547727085E-2,7.131450990704713E-2,null,73544.078760943929,376.72518527231148,-4.2343024937008034E-2,-4.2343024937007923E-2]
["09W","NHS Medway CCG",null,null,107237,309786.53125,346.16417817551581,-3.3224041724052467E-2,null,110669.35339806892,312239.15625,354.43778008886073,7.9171453649180545E-3,null,-3.101448858857081E-2,-2.3342889438227044E-2,7.9795405977642231E-2,7.1313660000000001E-2,115794.01995082443,0,7.9795405977642231E-2,7.1313660000000001E-2,115794.01995082443,115794,370.85034878613175,7.9795219933418426E-2,7.1313475417145167E-2,null,119169.73914083729,381.66173830364136,-2.832715054320778E-2,-2.832715054320778E-2]
["09X","NHS Horsham and Mid Sussex CCG",null,null,84042,248844.328125,337.72921662809148,5.9481933476972948E-2,null,79319.192197004173,250708.53125,316.38010801439043,7.491443100376971E-3,null,5.954180409787635E-2,6.7479301235746414E-2,7.9339345326546518E-2,7.1313660000000001E-2,90709.837259933629,0,7.9339345326546518E-2,7.1313660000000001E-2,90709.837259933629,90710,361.81457227535014,7.9341281740082259E-2,7.1315582014870538E-2,null,85411.608116830845,340.68090021101284,6.2033627512570799E-2,6.2033627512570799E-2]
["09Y","NHS North West Surrey CCG",null,null,124534,379443.6875,328.20153319851977,7.253265694261346E-2,null,115790.09298888278,381001.59375,303.90973394421076,4.1057640470036905E-3,null,7.5515156654695215E-2,7.9930968116895817E-2,7.5712221108291899E-2,7.1313660000000001E-2,133962.74574350001,0,7.5712221108291899E-2,7.1313660000000001E-2,133962.74574350001,133963,351.60745308562116,7.5714262771612528E-2,7.1315693315008977E-2,null,124683.79684975397,327.25269105190972,7.4421884677025263E-2,7.4421884677025263E-2]
["10A","NHS South Kent Coast CCG",null,null,78432,210935,371.83018465404035,-5.0276447310464323E-2,null,82539.401213665958,212064.75,389.21792147759572,5.355915329366967E-3,null,-4.976291508383146E-2,-4.4673525714196249E-2,7.7051525254154152E-2,7.1313660000000001E-2,84475.305228733821,0,7.7051525254154152E-2,7.1313660000000001E-2,84475.305228733821,84475,398.34531670162062,7.7047633618930966E-2,7.1309789097005583E-2,null,88879.157684182472,419.11330234837459,-4.9552198726184216E-2,-4.9552198726184216E-2]
["10C","NHS Surrey Heath CCG",null,null,34883,98114.6796875,355.53293463428759,-2.0572698782378995E-2,null,35520.106730322732,98375.65625,361.06602064291422,2.659913514789336E-3,null,-1.7936509458144401E-2,-1.5324305507271041E-2,7.4163261682812287E-2,7.1313660000000001E-2,37470.037057281545,0,7.4163261682812287E-2,7.1313660000000001E-2,37470.037057281545,37470,380.8869127620178,7.4162199352119984E-2,7.1312600487519084E-2,null,38248.365273101161,388.79908639085863,-2.0350288634389258E-2,-2.0350288634389258E-2]
["10D","NHS Swale CCG",null,null,42849,117802.734375,363.73519025118128,-1.986428495015391E-2,null,43677.107698828891,118892.546875,367.36623822811765,9.2511647185609114E-3,null,-1.8959765022423802E-2,-9.8840002131106441E-3,8.1224559133904251E-2,7.1313660000000001E-2,46329.39113432866,0,8.1224559133904251E-2,7.1313660000000001E-2,46329.39113432866,46329,389.67118812509665,8.1215430931877108E-2,7.1304615470405786E-2,null,47031.896103827043,395.58321644227993,-1.4945093905534668E-2,-1.4945093905534557E-2]
["10E","NHS Thanet CCG",null,null,59112,150796.78125,391.99775691498724,-7.456589694778859E-2,null,63899.069300830655,152111.375,420.08080790033392,8.7176512595490419E-3,null,-7.491610368053403E-2,-6.6851544886596059E-2,8.0652998877471127E-2,7.1313660000000001E-2,63879.560069645071,0,8.0652998877471127E-2,7.1313660000000001E-2,63879.560069645071,63880,419.95544383186336,8.0660441196372945E-2,7.1321038000070391E-2,null,68807.083317206285,452.34673157879405,-7.1607210764799145E-2,-7.1607210764799034E-2]
["10J","NHS North Hampshire CCG",null,null,69386,230728.5625,300.72566329970522,4.2747172139780965E-3,null,69059.207615821986,231693.875,298.06229282419304,4.1837581335426588E-3,null,4.7320610163379406E-3,8.9356169486460857E-3,7.5795777238600204E-2,7.1313660000000001E-2,74645.165799477516,0,7.5795777238600204E-2,7.1313660000000001E-2,74645.165799477516,74645,322.17079540838103,7.5793387715101135E-2,7.1311280432037716E-2,null,74363.565920988141,320.95611470518219,3.78456943970229E-3,3.78456943970229E-3]
["10K","NHS Fareham and Gosport CCG",null,null,70696,208981.4375,338.2884185587057,9.2162765655286361E-2,null,64730.720855906213,209961.46875,308.29809508039182,4.6895612439261658E-3,null,9.2155302230803038E-2,9.7277031408493198E-2,7.6337651020024655E-2,7.1313660000000001E-2,76092.766576511669,0,7.6337651020024655E-2,7.1313660000000001E-2,76092.766576511669,76093,362.4141155661448,7.634095281204023E-2,7.1316946380333812E-2,null,69702.613071662723,331.97811715947392,9.1680736872334911E-2,9.1680736872334911E-2]
["10L","NHS Isle of Wight CCG",null,null,44997,146765.703125,306.59070233647276,-1.4741452486349171E-2,null,45648.151628141022,147338.4375,309.81835020573652,3.9023720311017751E-3,null,-1.426457819027227E-2,-1.0417871850135541E-2,7.5494324463321272E-2,7.1313660000000001E-2,48394.018117876069,0,7.5494324463321272E-2,7.1313660000000001E-2,48394.018117876069,48394,328.45468447430767,7.549392181701009E-2,7.1313258918856315E-2,null,49154.333650257628,333.61514133240098,-1.5468293307921654E-2,-1.5468293307921654E-2]
["10Q","NHS Oxfordshire CCG",null,null,282754,754489.25,374.76213213110725,7.4625434307274086E-2,null,263285.18078101531,756511.25,348.02546661535479,2.6799586607761938E-3,null,7.3945746438261128E-2,7.6823876642632127E-2,7.4184736321524891E-2,7.1313660000000001E-2,303730.03093385644,0,7.4184736321524891E-2,7.1313660000000001E-2,303730.03093385644,303730,401.48775051263283,7.4184626919512997E-2,7.1313550890397481E-2,null,283507.81268655416,374.7569024076696,7.1328501044884751E-2,7.1328501044884751E-2]
["10R","NHS Portsmouth CCG",null,null,77694,234095.46875,331.89023441958443,1.8513232740603014E-2,null,76220.348794362115,235042.1875,324.28369394052766,4.0441566641815641E-3,null,1.9334091603460113E-2,2.3456438363045784E-2,7.5646220277517662E-2,7.1313660000000001E-2,83571.25743824146,0,7.5646220277517662E-2,7.1313660000000001E-2,83571.25743824146,83571,355.5574464690514,7.5642906788168984E-2,7.131035985694667E-2,null,82074.746116717259,349.19155148144313,1.8230380891522291E-2,1.8230380891522069E-2]
["10V","NHS South Eastern Hampshire CCG",null,null,75191,219544.90625,342.4857414563678,8.117736294193878E-2,null,69468.560623025623,220557.125,314.96856255732212,4.6105317007325564E-3,null,8.237452058388639E-2,8.7364842623103955E-2,7.6252985590857802E-2,7.1313660000000001E-2,80924.538239562185,0,7.6252985590857802E-2,{"$f":"MAX(R169,NewMinGrowthPerHead(P169,$P$2,$L$1,$U$1,$T$2,AD169,G169,T169, $P$1))","v":7.1313660000000001E-2},80924.538239562185,80925,{"$f":"X169/K169*1000","v":366.91174678668847},{"$f":"X169/E169-1","v":7.6259126757191709E-2},{"$f":"Y169/G169-1","v":7.1319772982235241E-2},null,74804.36086183782,{"$f":"AC169/K169*1000","v":339.16093557094479},8.1821956202083879E-2,8.1821956202084101E-2]
["10X","NHS Southampton CCG",null,null,111863,292276.1875,382.73046106433151,0.1019565521825514,null,101587.37380202785,293606.125,345.99882343063473,4.5502766112275328E-3,null,0.10115062348198056,0.10616116340944926,7.618843349038662E-2,7.1313660000000001E-2,120385.66673553512,0,7.618843349038662E-2,7.1313660000000001E-2,120385.66673553512,120386,410.02550610958815,7.6191412710190143E-2,7.131662572493469E-2,null,109390.18313810469,372.57459509097328,0.10051922893312226,0.10051922893312226]
["11A","NHS West Hampshire CCG",null,null,209660,575823.25,364.10478388984814,7.0747319808688758E-2,null,196013.02226080818,578809.9375,338.64833611431936,5.1868129673471319E-3,null,6.9622811697855669E-2,7.517074516774036E-2,7.6870363583783963E-2,7.1313660000000001E-2,225776.64042897616,0,7.6870363583783963E-2,7.1313660000000001E-2,225776.64042897616,225777,390.07104987723199,7.6872078603453131E-2,7.1315366170084049E-2,null,211068.55704675362,364.65952529841218,6.9685618545202388E-2,6.968561854520261E-2]
["11E","NHS Bath and North East Somerset CCG",null,null,61925,212651.703125,291.20387511591912,-4.2664099361011232E-2,null,64629.528151886501,213944.1875,302.08592674146149,6.0779403879980265E-3,null,-4.1846633098272967E-2,-3.602303405168461E-2,7.7825040562327974E-2,7.1313660000000001E-2,66744.315636822153,0,7.7825040562327974E-2,7.1313660000000001E-2,66744.315636822153,66744,311.96921393342365,7.7819943480016196E-2,7.1308593710294854E-2,null,69593.64787243896,325.2887993156578,-4.0946953630914606E-2,-4.0946953630914718E-2]
["11J","NHS Dorset CCG",null,null,256489,815512.25,314.51274950192351,-1.7643487240305622E-2,null,261219.94782124163,819186.4375,318.87728588187423,4.505373769676746E-3,null,-1.8110974528174673E-2,-1.3687197468080337E-2,7.6140328462860341E-2,7.1313660000000001E-2,276018.15670711058,0,7.6140328462860341E-2,7.1313660000000001E-2,276018.15670711058,276018,336.94161348954214,7.6139717492758052E-2,7.1313051770200087E-2,null,281283.95155856834,343.36988343824765,-1.8721123368006576E-2,-1.8721123368006687E-2]
["11M","NHS Gloucestershire CCG",null,null,210952,665453.4375,317.00489938486493,-1.7068447247034935E-2,null,215130.89293895886,669808.625,321.18262576711197,6.5446915660420935E-3,null,-1.9424885388936608E-2,-1.3007323706470619E-2,7.8325077475187577E-2,7.1313660000000001E-2,227474.83174354577,0,7.8325077475187577E-2,7.1313660000000001E-2,227474.83174354577,227475,339.61193019871905,7.8325875080587082E-2,7.1314452419259489E-2,null,231654.84938234463,345.85229382847172,-1.8043435712609801E-2,-1.8043435712609801E-2]
["11N","NHS Kernow CCG",null,null,199081,590534.5625,337.11998017050865,2.2055447987105348E-2,null,195428.63821804553,594219.5,328.8829097968773,6.2400030988871702E-3,null,1.868897933924818E-2,2.5045601727127442E-2,7.7998660558280086E-2,7.1313660000000001E-2,214609.05134260296,0,7.7998660558280086E-2,7.1313660000000001E-2,214609.05134260296,214609,361.16115341216505,7.799840266022362E-2,7.1313403701248612E-2,null,210439.28713782405,354.14402781770718,1.9814327062631865E-2,1.9814327062631865E-2]
["11X","NHS Somerset CCG",null,null,181192,589769.875,307.22491548080512,-7.0936807542220981E-2,null,195607.48002368497,593350.0625,329.66623311628115,6.0704821520427554E-3,null,-7.3695954888532311E-2,-6.8072842715318216E-2,7.7817050452269498E-2,7.1313660000000001E-2,195291.82700554762,0,7.7817050452269498E-2,7.1313660000000001E-2,195291.82700554762,195292,329.13454020239527,7.7818005209943086E-2,7.1314608996805307E-2,null,210631.86557685109,354.98751730029704,-7.2827848411446516E-2,-7.2827848411446516E-2]
["12D","NHS Swindon CCG",null,null,74074,243210.375,304.56759914127838,-5.4861752078648518E-2,null,78586.471965953693,244411.71875,321.53315875306691,4.9395250922170675E-3,null,-5.7420467582622203E-2,-5.2764572330836534E-2,7.6605440705204808E-2,7.1313660000000001E-2,79748.471414797343,0,7.6605440705204808E-2,7.1313660000000001E-2,79748.471414797343,79748,326.28550058015583,7.6599076599076499E-2,7.1307327175019974E-2,null,84622.608487607184,346.22975084989531,-5.7604091562848292E-2,-5.7604091562848181E-2]
["12F","NHS Wirral CCG",null,null,126366,338052.3125,373.80605109749098,-8.8755248361750416E-3,null,127398.82700349258,338424.6875,376.44661193191644,1.1015306987436357E-3,null,-8.1070369938670561E-3,-7.0144364452482399E-3,7.2493744884473355E-2,7.1313660000000001E-2,135526.74456607137,0,7.2493744884473355E-2,7.1313660000000001E-2,135526.74456607137,135527,400.46428350473099,7.2495766266242434E-2,7.1315679157605061E-2,null,137184.18437167612,405.3610432060342,-1.2079995804664123E-2,-1.2079995804664234E-2]
["13T","NHS Newcastle Gateshead CCG",null,null,191141,531883.9375,359.36599420244755,-3.0539758415927376E-2,null,197206.88685785246,533125,369.90740793969979,2.333333294164408E-3,null,-3.0759001140892028E-2,-2.8497438848185119E-2,7.3813391831371034E-2,7.1313660000000001E-2,205249.76552804009,0,7.3813391831371034E-2,7.1313660000000001E-2,205249.76552804009,205250,384.99413833528723,7.3814618527683784E-2,7.1314883840684518E-2,null,212354.12101031543,398.31957047655885,-3.3454123595606289E-2,-3.3454123595606289E-2]
["14L","NHS Manchester CCG",null,null,314905,664160.875,474.13964274845307,6.0395752469623476E-2,null,297243.97198410903,668885.75,444.3867610935186,7.1140519983203809E-3,null,5.9415933308935687E-2,6.6952673346344582E-2,7.8935041083750823E-2,7.1313660000000001E-2,339762.03911247855,0,7.8935041083750823E-2,7.1313660000000001E-2,339762.03911247855,339762,507.95221754985806,7.8934916879693784E-2,7.1313536673295319E-2,null,320074.93958260276,478.51959708007348,6.1507659559571826E-2,6.1507659559571604E-2]
["14Y","NHS Buckinghamshire CCG",null,null,196301,576432.375,340.54471697569033,9.2807869597300474E-2,null,179435.59917434267,580103.125,309.31672566725558,6.3680496779869866E-3,null,9.3991386900158069E-2,0.10095797839922804,7.8135838607586106E-2,7.1313660000000001E-2,211639.14325450777,0,7.8135838607586106E-2,7.1313660000000001E-2,211639.14325450777,211639,364.82996019026791,7.8135108837958045E-2,7.1312934848174914E-2,null,193217.84116034582,333.07498759008723,9.5338808926899166E-2,9.5338808926899388E-2]
["15A","NHS Berkshire West CCG",null,null,154412,555635,277.9018600340151,-1.0370014359967872E-2,null,156048.89445413285,558034.875,279.64003944042537,4.3191573604974831E-3,null,-1.0489625446298723E-2,-6.2157744287565375E-3,7.5940832279990378E-2,7.1313660000000001E-2,166138.17579401788,0,7.5940832279990378E-2,7.1313660000000001E-2,166138.17579401788,166138,297.71974377049463,7.593969380618093E-2,7.1312526422291134E-2,null,168034.83054993211,301.11886922825767,-1.1288317688209704E-2,-1.1288317688209704E-2]
["15C","NHS Bristol, North Somerset and South Gloucestershire CCG",null,null,407732,1044295.375,390.4374277248906,5.7604116565072916E-2,null,385612.37911201286,1052867.75,366.24958748334046,8.2087646897794908E-3,null,5.7362320522292842E-2,6.6041959003299455E-2,8.010782174388642E-2,7.1313660000000001E-2,440394.52237527829,0,8.010782174388642E-2,7.1313660000000001E-2,440394.52237527829,440395,418.28140333864343,8.0108993162175235E-2,7.131482188068361E-2,null,415230.82242078119,394.38079703816663,6.060286525097669E-2,6.060286525097669E-2]
["15D","NHS East Berkshire CCG",null,null,145336,469647.59375,309.45756336050641,2.1050322240643293E-3,null,144935.76317271453,471660.34375,307.2884228942865,4.2856601988072729E-3,null,2.7614773505453272E-3,7.0589723029237383E-3,7.5904946313100519E-2,7.1313660000000001E-2,156367.72127736078,0,7.5904946313100519E-2,7.1313660000000001E-2,156367.72127736078,156368,331.5267057577384,7.5906864094236859E-2,7.1315569597251161E-2,null,156068.11243709628,330.89089321407738,1.9215172031030736E-3,1.9215172031030736E-3]
["15E","NHS Birmingham and Solihull CCG",null,null,566993,1347418.625,420.79943788813222,4.4048928538971133E-2,null,543789.63997560018,1355927.75,401.0461766680416,6.3151309044728876E-3,null,4.2669735351046789E-2,4.9254331219920955E-2,7.807914600264998E-2,7.1313660000000001E-2,611263.32922948047,0,7.807914600264998E-2,7.1313660000000001E-2,611263.32922948047,611263,450.8079431223382,7.8078565343840278E-2,7.131308298511474E-2,null,585557.49675603386,431.85007221515593,4.3899195871240027E-2,4.3899195871240027E-2]
["15F","NHS Leeds CCG",null,null,319173,896551.5625,356.0007180289756,1.3536039727067406E-2,null,314836.16262569069,900528.75,349.61256109334732,4.4360945497765591E-3,null,1.37749022797784E-2,1.8272103598482081E-2,7.6066108688227052E-2,7.1313660000000001E-2,343451.24810834747,0,7.6066108688227052E-2,7.1313660000000001E-2,343451.24810834747,343451,381.38815668017264,7.6065331340683606E-2,7.1312886085613814E-2,null,339018.36615285097,376.46589978704287,1.3074907703231942E-2,1.3074907703231942E-2]
["15M","NHS Derby and Derbyshire CCG",null,null,324260,1066289,304.10142090934073,-3.5560861961519863E-2,null,336631.90967319754,1070236.75,314.53966580123284,3.7023264799693756E-3,null,-3.6752040783086248E-2,-3.3185782356901061E-2,7.5280012931770779E-2,7.1313660000000001E-2,348670.29699325596,0,7.5280012931770779E-2,7.1313660000000001E-2,348670.29699325596,348670,325.78772874319628,7.527909702090918E-2,7.1312747467630944E-2,null,362488.21946163871,338.69909574833673,-3.8120464941347021E-2,-3.8120464941347132E-2]
["99A","NHS Liverpool CCG",null,null,246369,546268.6875,451.00333524059073,2.8072046630169378E-2,null,239706.49470986304,549220.25,436.4487556856526,5.4031332337716176E-3,null,2.7794429592744807E-2,3.3347739832762624E-2,7.7102110440139482E-2,7.1313660000000001E-2,265364.56984702672,0,7.7102110440139482E-2,7.1313660000000001E-2,265364.56984702672,265365,483.16681695549278,7.7103856410506211E-2,7.1315396587353863E-2,null,258118.07485844873,469.97188260711204,2.8076008026657773E-2,2.8076008026657773E-2]
["99C","NHS North Tyneside CCG",null,null,78156,221540.53125,352.78420413194704,-7.0248900742687415E-2,null,84187.987245825643,222102.78125,379.04967588435204,2.5379103174827389E-3,null,-7.1649025510165387E-2,-6.9292953993762563E-2,7.403255799097419E-2,7.1313660000000001E-2,83942.088602342585,0,7.403255799097419E-2,7.1313660000000001E-2,83942.088602342585,83942,377.94213799382578,7.4031424330825546E-2,7.1312529209695663E-2,null,90654.369713270949,408.16404550661588,-7.4043531872775459E-2,-7.4043531872775459E-2]
["99D","NHS South Lincolnshire CCG",null,null,46920,171979.453125,272.82328875587882,-6.9179197071948195E-2,null,50473.417061720029,173062.6875,291.64817553015308,6.2986266982292261E-3,null,-7.0401753409618184E-2,-6.4546561075016884E-2,7.8061464821053583E-2,7.1313660000000001E-2,50582.643929403836,0,7.8061464821053583E-2,7.1313660000000001E-2,50582.643929403836,50583,292.28137347630178,7.8069053708439862E-2,7.1321201387004596E-2,null,54350.222171776215,314.04933643929581,-6.9313832055179936E-2,-6.9313832055179936E-2]
["99E","NHS Basildon and Brentwood CCG",null,null,102206,288745.1875,353.96607259471642,-6.5350829893723317E-3,null,102665.51751083267,291053.34375,352.73780465142886,7.9937479477472095E-3,null,-4.4758700094623682E-3,3.4820989615822473E-3,7.9877471371018416E-2,7.1313660000000001E-2,110369.95683894631,0,7.9877471371018416E-2,7.1313660000000001E-2,110369.95683894631,110370,379.20883703985965,7.9877893665733835E-2,7.1314078945768467E-2,null,110551.1378251034,379.8311897081698,-1.638498062226823E-3,-1.638498062226823E-3]
["99F","NHS Castle Point and Rochford CCG",null,null,60174,189104.8125,318.20448778901385,3.3983350838398207E-2,null,58021.51552472703,190091.625,305.22920473075567,5.2183362599511618E-3,null,3.7098039508389746E-2,4.250996581308053E-2,7.6904134917758826E-2,7.1313660000000001E-2,64801.629414541218,0,7.6904134917758826E-2,7.1313660000000001E-2,64801.629414541218,64802,340.89876395133132,7.6910293482234771E-2,7.1319786593848855E-2,null,62478.081395914356,328.6735088719156,3.7195742125295306E-2,3.7195742125295306E-2]
["99G","NHS Southend CCG",null,null,64395,193696.15625,332.4536802727597,-2.1839149157289572E-2,null,65804.378184930698,195016.71875,337.42941941961425,6.8177011127448228E-3,null,-2.1417696265891406E-2,-1.4746014604811064E-2,7.8617556331880722E-2,7.1313660000000001E-2,69457.577539991456,0,7.8617556331880722E-2,7.1313660000000001E-2,69457.577539991456,69458,356.1643352693319,7.8624116779252962E-2,7.1320176023074611E-2,null,70858.736785210407,363.34698501438305,-1.9768018013874178E-2,-1.9768018013874067E-2]
["99H","NHS Surrey Downs CCG",null,null,100763,315180.0625,319.69979065538132,-1.8728136831619557E-2,null,102386.39864103848,317002.625,322.98281012984825,5.7826072040962906E-3,null,-1.5855608387301823E-2,-1.0164687938491346E-2,7.7508646088162658E-2,7.1313660000000001E-2,108573.00370578154,0,7.7508646088162658E-2,7.1313660000000001E-2,108573.00370578154,108573,342.49874113818458,7.7508609310957377E-2,7.1313623434240192E-2,null,110250.58015596247,347.79074828154017,-1.5216066469576184E-2,-1.5216066469576295E-2]
["99J","NHS West Kent CCG",null,null,179461,507223.9375,353.81019453562362,-3.1355535363938314E-3,null,179588.04440542482,510581.8125,351.732161249721,6.6201035711175304E-3,null,-7.0742128656409164E-4,5.9079990823678319E-3,7.8405867386353023E-2,7.1313660000000001E-2,193531.79536702231,0,7.8405867386353023E-2,7.1313660000000001E-2,193531.79536702231,193532,379.04209523718589,7.840700765068731E-2,7.1314792765310608E-2,null,193381.99553428506,378.74830399346638,7.7568992553045391E-4,7.7568992553045391E-4]
["99K","NHS High Weald Lewes Havens CCG",null,null,61765,176239.15625,350.46127838007055,5.4353953398436072E-2,null,58596.940948655123,177635.71875,329.87138713426754,7.9242464031030746E-3,null,5.4065263477164338E-2,6.2417936349909331E-2,7.9803013416850144E-2,7.1313660000000001E-2,66694.033123691755,0,7.9803013416850144E-2,7.1313660000000001E-2,66694.033123691755,66694,375.45376835986144,7.9802477131061256E-2,7.1313127930461073E-2,null,63097.704584800842,355.20842896243715,5.6995661551616061E-2,5.6995661551616061E-2]
["99M","NHS North East Hampshire and Farnham CCG",null,null,66207,229549.03125,288.42204055261067,-7.4681270732465777E-2,null,71335.702319284959,230019.28125,310.12922886996,2.0485819410314132E-3,null,-7.1895308415551473E-2,-6.9994009904984944E-2,7.3508333817056126E-2,7.1313660000000001E-2,71073.76625702584,0,7.3508333817056126E-2,7.1313660000000001E-2,71073.76625702584,71074,308.99148807769785,7.3511864304378616E-2,7.1317183269616002E-2,null,76814.915564203038,333.94989822925129,-7.4736989841571844E-2,-7.4736989841571622E-2]
["99N","NHS Wiltshire CCG",null,null,160033,507042.25,315.62064108069887,-9.7202939925880028E-3,null,161891.19567680382,509541.90625,317.71909962862611,4.9298776384019138E-3,null,-1.1478052707161956E-2,-6.6047604641334967E-3,7.6595105256148432E-2,7.1313660000000001E-2,172290.74447945721,0,7.6595105256148432E-2,7.1313660000000001E-2,172290.74447945721,172291,338.12920563881494,7.659670193022694E-2,7.1315248841285372E-2,null,174325.87220970963,342.12273823103169,-1.1672806703423411E-2,-1.1672806703423411E-2]
["99P","NHS Northern, Eastern and Western Devon CCG",null,null,333745,950072.3125,351.28378714857035,-6.2629966922057578E-3,null,336276.52081703785,954728.75,352.22205345448941,4.9011400908496316E-3,null,-7.5280926865994857E-3,-2.6638488326237164E-3,7.6564318328900871E-2,7.1313660000000001E-2,359297.95842067903,0,7.6564318328900871E-2,7.1313660000000001E-2,359297.95842067903,359298,376.33516325972164,7.6564442913002351E-2,7.1313783976475253E-2,null,362105.53359620518,379.27582425500975,-7.7533573384601651E-3,-7.7533573384601651E-3]
["99Q","NHS South Devon and Torbay CCG",null,null,110510,301288.5,366.79129804157805,1.8729168775450944E-2,null,108666.74172927374,303171,358.43382688078259,6.2481641350400352E-3,null,1.696248770685016E-2,2.3316636249220979E-2,7.8007403587790458E-2,7.1313660000000001E-2,119130.59817048673,0,7.8007403587790458E-2,7.1313660000000001E-2,119130.59817048673,119131,392.94985338307424,7.8011039724911857E-2,7.131727355901174E-2,null,117013.30917316313,385.96471685340327,1.8097862899535633E-2,1.8097862899535633E-2]