{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Introduction to the Tool","Input sheet ","Appendix","Data back sheet "],"not_rendered":{"charts":3,"images":2,"macros":1,"external_links":0,"defined_names":7,"comments":0,"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":"Introduction to the Tool","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Input sheet ","index":1,"n_rows":75,"n_cols":13,"rows_kept":75,"cut":false,"hidden":false,"merged":[[70,1,70,4],[72,1,72,4],[74,1,74,4],[35,1,35,4],[33,1,33,4],[29,1,29,4],[31,1,31,4],[48,1,48,4],[68,15,68,17],[37,0,40,5],[41,9,43,9],[50,15,50,17],[56,0,59,5],[60,9,62,9],[50,1,50,4],[52,1,52,4],[54,1,54,4],[68,1,68,4],[28,15,28,17],[10,23,16,23],[22,9,24,9],[7,0,9,5],[18,0,21,5]]}
[]
[]
[]
[]
[]
[]
[]
["Workforce information"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Proportional split of contacts  between  staff types"]
[null,null,null,null,null,null,"STP area","SWL",null,null,null,"GP",0.7]
[null,null,null,null,null,null,null,null,null,null,null,"Nurse",0.2]
[null,null,null,null,null,null,null,null,null,null,null,"Other",0.1]
[null,null,null,null,null,null,"CCG","Merton"]
[]
[]
[]
[]
["GP information"]
[]
[]
[]
[null,"GP appointment information"]
[null,null,"Proportion","Time (mins)"]
[null,"Face to Face",0.8,12.5]
[null,"Telephone",0.17,10]
[null,"Home visit",0.03,45]
[]
[]
[null,"Percentage non-patient facing time ",null,null,null,0.3]
[]
[null,"Percentage over 55 GPs retiring per year",null,null,null,0.17499999999999999]
[]
[null,"Percentage staff leaving for other reasons",null,null,null,0.06]
[]
[null,"New joiners per year FTE (not including ST-1s, per CCG) ",null,null,null,5]
[]
["Nurse information"]
[]
[]
[]
[null,"Nurse appointment information"]
[null,null,"Proportion","Time (mins)"]
[null,"Face to Face",0.8,15]
[null,"Telephone",0.18,10]
[null,"Home visit",0.02,45]
[]
[]
[null,"Percentage non-patient facing time ",null,null,null,0.2]
[]
[null,"Percentage over 55 nursess retiring per year",null,null,null,0.15]
[]
[null,"Percentage staff leaving for other reasons",null,null,null,0.03]
[]
[null,"New joiners per year FTE (per CCG)",null,null,null,15]
[]
["Other staff information"]
[]
[]
[]
[null,"Other Staff appointment information"]
[null,null,"Proportion","Time (mins)"]
[null,"Face to Face",0.65,15]
[null,"Telephone",0.33,10]
[null,"Home visit",0.02,45]
[]
[]
[]
[null,"Percentage non-patient facing time ",null,null,null,0.15]
[]
[null,"Percentage over 55s retiring per year",null,null,null,0.1]
[]
[null,"Percentage staff leaving for other reasons",null,null,null,0.03]
[]
[null,"New joiners per year FTE (per CCG)",null,null,null,5]

{"sheet":"Appendix","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Data back sheet ","index":3,"n_rows":109,"n_cols":40,"rows_kept":109,"cut":false,"hidden":false,"merged":[[0,18,0,23],[0,24,0,29]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supply",null,null,null,null,null,"Demand"]
["Staff type","CCG","STP","2016 pop","2021 pop","Annual % increase","Total Staff FTE","ST1 joiners","%staff over 55","%over 55 retiring","%leavers","face to face appt time (mins)","Telephone appt time","home visit appt time","days worked per year","hours per day","appts per person","%change in apps per year",2016,2017,2018,2019,2020,2021,2016,2017,2018,2019,2020,2021,null,"2016 appts","2021 appts",null,2016,2017,2018,2019,2020,2021]
["GP","Barking & Dagenham","NEL",205773.00919779594,222143.38148233082,{"$f":"(1+(E3-D3)/D3)^0.2","v":1.015427670862397},84.199999958276706,2,0.38095238095238093,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,{"$f":"G3","v":84.199999958276706},{"$f":"S3+'Input sheet '!$F$36+($H3*0.8)-(S3*$I3*'Input sheet '!$F$32)-(S3*'Input sheet '!$F$34)","v":80.13466663022831},{"$f":"T3+'Input sheet '!$F$36+($H3*0.8)-(T3*$I3*'Input sheet '!$F$32)-(T3*'Input sheet '!$F$34)","v":76.584275523732728},{"$f":"U3+'Input sheet '!$F$36+($H3*0.8)-(U3*$I3*'Input sheet '!$F$32)-(U3*'Input sheet '!$F$34)","v":73.483600624059918},{"$f":"V3+'Input sheet '!$F$36+($H3*0.8)-(V3*$I3*'Input sheet '!$F$32)-(V3*'Input sheet '!$F$34)","v":70.775677878345661},{"$f":"W3+'Input sheet '!$F$36+($H3*0.8)-(W3*$I3*'Input sheet '!$F$32)-(W3*'Input sheet '!$F$34)","v":68.410758680421878},{"$f":"(($Q3*$D3*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q3*$D3*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q3*$D3*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O3*$P3*60*(1-'Input sheet '!$F$30))","v":117.21712488231589},{"$f":"Y3*(F3+R3)","v":121.0182032274361},{"$f":"Z3*(F3+R3)","v":124.94254169005407},{"$f":"AA3*(F3+R3)","v":128.99413730869045},{"$f":"AB3*(F3+R3)","v":133.1771167365155},{"$f":"AC3*(F3+R3)","v":137.49574044445023},null,{"$f":"Q3*D3","v":1131751.5505878776},{"$f":"E3*(Q3*(1+R3)^5)","v":1329232.13647809},"GP Supply",{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C3:$C34,'Input sheet '!$H$11,'Data back sheet '!S3:S34),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$2:$AD$34,18,FALSE))","v":106.75000031665},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C3:$C34,'Input sheet '!$H$11,'Data back sheet '!T3:T34),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$2:$AD$34,19,FALSE))","v":104.6065502883415},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C3:$C34,'Input sheet '!$H$11,'Data back sheet '!U3:U34),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$2:$AD$34,20,FALSE))","v":102.65472469256378},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C3:$C34,'Input sheet '!$H$11,'Data back sheet '!V3:V34),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$2:$AD$34,21,FALSE))","v":100.87739230504857},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C3:$C34,'Input sheet '!$H$11,'Data back sheet '!W3:W34),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$2:$AD$34,22,FALSE))","v":99.258953432977236},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C3:$C34,'Input sheet '!$H$11,'Data back sheet '!X3:X34),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$2:$AD$34,23,FALSE))","v":97.785202996069088}]
["GP","Barnet","NCL",385107.65722786763,409895.37418397202,{"$f":"(1+(E4-D4)/D4)^0.2","v":1.0125539510542096},202.27000023052099,12,0.26881720430107525,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,{"$f":"G4","v":202.27000023052099},{"$f":"S4+'Input sheet '!$F$36+($H4*0.8)-(S4*$I4*'Input sheet '!$F$32)-(S4*'Input sheet '!$F$34)","v":195.21841042089909},{"$f":"T4+'Input sheet '!$F$36+($H4*0.8)-(T4*$I4*'Input sheet '!$F$32)-(T4*'Input sheet '!$F$34)","v":188.92164401509208},{"$f":"U4+'Input sheet '!$F$36+($H4*0.8)-(U4*$I4*'Input sheet '!$F$32)-(U4*'Input sheet '!$F$34)","v":183.29890244336903},{"$f":"V4+'Input sheet '!$F$36+($H4*0.8)-(V4*$I4*'Input sheet '!$F$32)-(V4*'Input sheet '!$F$34)","v":178.27803605816752},{"$f":"W4+'Input sheet '!$F$36+($H4*0.8)-(W4*$I4*'Input sheet '!$F$32)-(W4*'Input sheet '!$F$34)","v":173.79461832742496},{"$f":"(($Q4*$D4*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q4*$D4*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q4*$D4*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O4*$P4*60*(1-'Input sheet '!$F$30))","v":219.37382617087459},225.85718949210329,232.53216181559424,239.40440594442185,246.47975203986542,253.76420256750529,null,{"$f":"Q4*D4","v":2118092.1147532719},{"$f":"E4*(Q4*(1+R4)^5)","v":2452677.636953969},"GP Demand",{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C3:$C34,'Input sheet '!$H$11,'Data back sheet '!Y3:Y34),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$2:$AD$34,24,FALSE))","v":117.99620303858993},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C3:$C34,'Input sheet '!$H$11,'Data back sheet '!Z3:Z34),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$2:$AD$34,25,FALSE))","v":120.57131912117622},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C3:$C34,'Input sheet '!$H$11,'Data back sheet '!AA3:AA34),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$2:$AD$34,26,FALSE))","v":123.20263381581975},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C3:$C34,'Input sheet '!$H$11,'Data back sheet '!AB3:AB34),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$2:$AD$34,27,FALSE))","v":125.89137358528799},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C3:$C34,'Input sheet '!$H$11,'Data back sheet '!AC3:AC34),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$2:$AD$34,28,FALSE))","v":128.63879165832827},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C3:$C34,'Input sheet '!$H$11,'Data back sheet '!AD3:AD34),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$2:$AD$34,29,FALSE))","v":131.44616861380109}]
["GP","Bexley","SEL",243302.5946654997,248378.10743593232,1.0041377966701761,102.030000910163,1,0.2592592592592593,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,102.030000910163,{"$f":"S5+'Input sheet '!$F$36+($H5*0.8)-(S5*$I5*'Input sheet '!$F$32)-(S5*'Input sheet '!$F$34)","v":97.079061925369899},{"$f":"T5+'Input sheet '!$F$36+($H5*0.8)-(T5*$I5*'Input sheet '!$F$32)-(T5*'Input sheet '!$F$34)","v":92.64980521508555},{"$f":"U5+'Input sheet '!$F$36+($H5*0.8)-(U5*$I5*'Input sheet '!$F$32)-(U5*'Input sheet '!$F$34)","v":88.687260924829317},{"$f":"V5+'Input sheet '!$F$36+($H5*0.8)-(V5*$I5*'Input sheet '!$F$32)-(V5*'Input sheet '!$F$34)","v":85.142251394046369},{"$f":"W5+'Input sheet '!$F$36+($H5*0.8)-(W5*$I5*'Input sheet '!$F$32)-(W5*'Input sheet '!$F$34)","v":81.970780830488522},{"$f":"(($Q5*$D5*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q5*$D5*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q5*$D5*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O5*$P5*60*(1-'Input sheet '!$F$30))","v":138.59558517552571},141.52519047435004,144.51672117430479,147.57148624192777,150.69082231242533,153.87609427452699,null,{"$f":"Q5*D5","v":1338164.2706602484},{"$f":"E5*(Q5*(1+R5)^5)","v":1486212.0140532255}]
["GP","Brent","NWL",328567.72756406281,345659.87338337739,1.0101940645966765,176.71000060439101,18,0.30569948186528495,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,176.71000060439101,{"$f":"S6+'Input sheet '!$F$36+($H6*0.8)-(S6*$I6*'Input sheet '!$F$32)-(S6*'Input sheet '!$F$34)","v":176.05387333372167},{"$f":"T6+'Input sheet '!$F$36+($H6*0.8)-(T6*$I6*'Input sheet '!$F$32)-(T6*'Input sheet '!$F$34)","v":175.4722148084617},{"$f":"U6+'Input sheet '!$F$36+($H6*0.8)-(U6*$I6*'Input sheet '!$F$32)-(U6*'Input sheet '!$F$34)","v":174.95657301893138},{"$f":"V6+'Input sheet '!$F$36+($H6*0.8)-(V6*$I6*'Input sheet '!$F$32)-(V6*'Input sheet '!$F$34)","v":174.4994552366532},{"$f":"W6+'Input sheet '!$F$36+($H6*0.8)-(W6*$I6*'Input sheet '!$F$32)-(W6*'Input sheet '!$F$34)","v":174.09421913842064},{"$f":"(($Q6*$D6*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q6*$D6*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q6*$D6*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O6*$P6*60*(1-'Input sheet '!$F$30))","v":187.16625909452864},192.25607043466351,197.48429443316692,202.85469509281151,208.37113877490452,214.0375969828323,null,1807122.5016023454,2068313.757205853]
["GP","Bromley","SEL",326559.5853084338,333607.56805070851,1.0042797173545257,170.28000102564701,15,0.19444444444444442,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,170.28000102564701,{"$f":"S7+'Input sheet '!$F$36+($H7*0.8)-(S7*$I7*'Input sheet '!$F$32)-(S7*'Input sheet '!$F$34)","v":171.26895092920768},{"$f":"T7+'Input sheet '!$F$36+($H7*0.8)-(T7*$I7*'Input sheet '!$F$32)-(T7*'Input sheet '!$F$34)","v":172.16491207100302},{"$f":"U7+'Input sheet '!$F$36+($H7*0.8)-(U7*$I7*'Input sheet '!$F$32)-(U7*'Input sheet '!$F$34)","v":172.97662797766009},{"$f":"V7+'Input sheet '!$F$36+($H7*0.8)-(V7*$I7*'Input sheet '!$F$32)-(V7*'Input sheet '!$F$34)","v":173.71202004142731},{"$f":"W7+'Input sheet '!$F$36+($H7*0.8)-(W7*$I7*'Input sheet '!$F$32)-(W7*'Input sheet '!$F$34)","v":174.37826482364312},{"$f":"(($Q7*$D7*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q7*$D7*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q7*$D7*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O7*$P7*60*(1-'Input sheet '!$F$30))","v":186.02233520248285},189.9808379172205,194.02357645087488,198.15234331786368,202.36896917680474,206.67532364221384,null,1796077.7191963859,1996196.7692500181]
["GP","Camden","NCL",240595.18761568028,249811.74199355792,1.0075466939171021,142.8500007689,35,0.15942028985507245,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,142.8500007689,{"$f":"S8+'Input sheet '!$F$36+($H8*0.8)-(S8*$I8*'Input sheet '!$F$32)-(S8*'Input sheet '!$F$34)","v":163.29369273030031},{"$f":"T8+'Input sheet '!$F$36+($H8*0.8)-(T8*$I8*'Input sheet '!$F$32)-(T8*'Input sheet '!$F$34)","v":181.94041379683262},{"$f":"U8+'Input sheet '!$F$36+($H8*0.8)-(U8*$I8*'Input sheet '!$F$32)-(U8*'Input sheet '!$F$34)","v":198.94811510585018},{"$f":"V8+'Input sheet '!$F$36+($H8*0.8)-(V8*$I8*'Input sheet '!$F$32)-(V8*'Input sheet '!$F$34)","v":214.46086411864755},{"$f":"W8+'Input sheet '!$F$36+($H8*0.8)-(W8*$I8*'Input sheet '!$F$32)-(W8*'Input sheet '!$F$34)","v":228.61006497546498},{"$f":"(($Q8*$D8*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q8*$D8*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q8*$D8*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O8*$P8*60*(1-'Input sheet '!$F$30))","v":137.05333008821785},140.41753623221288,143.86432251469859,147.39571600505812,151.01379353052636,154.72068289758062,null,1323273.5318862414,1494790.4065907185,"STP list",null,"SEL List","SWL List","NWL List","NCL List","NEL List"]
["GP","Central London (Westminster)","NWL",239861.52740131211,250416.29464483997,1.0086497797931231,95.3600004315376,12,0.22471910112359553,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,95.3600004315376,{"$f":"S9+'Input sheet '!$F$36+($H9*0.8)-(S9*$I9*'Input sheet '!$F$32)-(S9*'Input sheet '!$F$34)","v":100.48828802912419},{"$f":"T9+'Input sheet '!$F$36+($H9*0.8)-(T9*$I9*'Input sheet '!$F$32)-(T9*'Input sheet '!$F$34)","v":105.10720413948984},{"$f":"U9+'Input sheet '!$F$36+($H9*0.8)-(U9*$I9*'Input sheet '!$F$32)-(U9*'Input sheet '!$F$34)","v":109.26734251484838},{"$f":"V9+'Input sheet '!$F$36+($H9*0.8)-(V9*$I9*'Input sheet '!$F$32)-(V9*'Input sheet '!$F$34)","v":113.01427164033986},{"$f":"W9+'Input sheet '!$F$36+($H9*0.8)-(W9*$I9*'Input sheet '!$F$32)-(W9*'Input sheet '!$F$34)","v":116.38903387291735},{"$f":"(($Q9*$D9*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q9*$D9*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q9*$D9*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O9*$P9*60*(1-'Input sheet '!$F$30))","v":136.63540578753313},140.14007385792735,143.73463589257517,147.42139765186442,151.20272403842915,155.08104061413522,null,1319238.4007072167,1498407.8486541051,"SEL",null,"All","All","All","All","All"]
["GP","City & Hackney","NEL",279460,298024,1.0129460539573998,167.43000060319901,12,0.17177914110429449,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,167.43000060319901,{"$f":"S10+'Input sheet '!$F$36+($H10*0.8)-(S10*$I10*'Input sheet '!$F$32)-(S10*'Input sheet '!$F$34)","v":166.95102876973297},{"$f":"T10+'Input sheet '!$F$36+($H10*0.8)-(T10*$I10*'Input sheet '!$F$32)-(T10*'Input sheet '!$F$34)","v":166.51519378605394},{"$f":"U10+'Input sheet '!$F$36+($H10*0.8)-(U10*$I10*'Input sheet '!$F$32)-(U10*'Input sheet '!$F$34)","v":166.11861068924858},{"$f":"V10+'Input sheet '!$F$36+($H10*0.8)-(V10*$I10*'Input sheet '!$F$32)-(V10*'Input sheet '!$F$34)","v":165.75774440140705},{"$f":"W10+'Input sheet '!$F$36+($H10*0.8)-(W10*$I10*'Input sheet '!$F$32)-(W10*'Input sheet '!$F$34)","v":165.42937821850731},{"$f":"(($Q10*$D10*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q10*$D10*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q10*$D10*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O10*$P10*60*(1-'Input sheet '!$F$30))","v":159.19239285714283},163.9595768432504,168.8695191782308,173.92649491130226,179.13490711253752,184.49929070658334,null,1537030,1783276.528872211,"SWL",null,"Bexley","Croydon","Brent","Barnet","Barking & Dagenham"]
["GP","Croydon","SWL",383407.61972583208,399552.08416668023,1.0082832025684092,185.77000115811799,17,0.27225130890052357,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,185.77000115811799,{"$f":"S11+'Input sheet '!$F$36+($H11*0.8)-(S11*$I11*'Input sheet '!$F$32)-(S11*'Input sheet '!$F$34)","v":184.37297904392477},{"$f":"T11+'Input sheet '!$F$36+($H11*0.8)-(T11*$I11*'Input sheet '!$F$32)-(T11*'Input sheet '!$F$34)","v":183.12633794893475},{"$f":"U11+'Input sheet '!$F$36+($H11*0.8)-(U11*$I11*'Input sheet '!$F$32)-(U11*'Input sheet '!$F$34)","v":182.01389026186615},{"$f":"V11+'Input sheet '!$F$36+($H11*0.8)-(V11*$I11*'Input sheet '!$F$32)-(V11*'Input sheet '!$F$34)","v":181.02119087032705},{"$f":"W11+'Input sheet '!$F$36+($H11*0.8)-(W11*$I11*'Input sheet '!$F$32)-(W11*'Input sheet '!$F$34)","v":180.13534959130126},{"$f":"(($Q11*$D11*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q11*$D11*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q11*$D11*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O11*$P11*60*(1-'Input sheet '!$F$30))","v":218.40541195096506},223.92740022335815,229.58900204382252,235.39374728997538,241.34525508604472,247.44723605930955,null,2108741.9084920762,2390786.8284313176,"NWL",null,"Bromley","Kingston","Ealing","Camden","City & Hackney"]
["GP","Ealing","NWL",348532.50761086139,364118.82879069319,1.0087881434893804,182.78000037372101,15,0.22613065326633167,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,182.78000037372101,{"$f":"S12+'Input sheet '!$F$36+($H12*0.8)-(S12*$I12*'Input sheet '!$F$32)-(S12*'Input sheet '!$F$34)","v":181.58007219580503},{"$f":"T12+'Input sheet '!$F$36+($H12*0.8)-(T12*$I12*'Input sheet '!$F$32)-(T12*'Input sheet '!$F$34)","v":180.49962430354435},{"$f":"U12+'Input sheet '!$F$36+($H12*0.8)-(U12*$I12*'Input sheet '!$F$32)-(U12*'Input sheet '!$F$34)","v":179.52675970266631},{"$f":"V12+'Input sheet '!$F$36+($H12*0.8)-(V12*$I12*'Input sheet '!$F$32)-(V12*'Input sheet '!$F$34)","v":178.65076601669477},{"$f":"W12+'Input sheet '!$F$36+($H12*0.8)-(W12*$I12*'Input sheet '!$F$32)-(W12*'Input sheet '!$F$34)","v":177.8619975311631},{"$f":"(($Q12*$D12*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q12*$D12*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q12*$D12*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O12*$P12*60*(1-'Input sheet '!$F$30))","v":198.53905344261571},203.65900704103962,208.91099473751865,214.29842144631894,219.82477988812431,225.49365285440069,null,1916928.7918597376,2178766.009123031,"NCL",null,"Greenwich","Richmond","Hounslow","Enfield","Havering"]
["GP","Enfield","NCL",330967.75695051916,341277.20653224899,1.0061536785243599,148.14000108093001,10,0.31578947368421051,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,148.14000108093001,{"$f":"S13+'Input sheet '!$F$36+($H13*0.8)-(S13*$I13*'Input sheet '!$F$32)-(S13*'Input sheet '!$F$34)","v":144.0649167458123},{"$f":"T13+'Input sheet '!$F$36+($H13*0.8)-(T13*$I13*'Input sheet '!$F$32)-(T13*'Input sheet '!$F$34)","v":140.45953949984761},{"$f":"U13+'Input sheet '!$F$36+($H13*0.8)-(U13*$I13*'Input sheet '!$F$32)-(U13*'Input sheet '!$F$34)","v":137.26972942065464},{"$f":"V13+'Input sheet '!$F$36+($H13*0.8)-(V13*$I13*'Input sheet '!$F$32)-(V13*'Input sheet '!$F$34)","v":134.44758692427393},{"$f":"W13+'Input sheet '!$F$36+($H13*0.8)-(W13*$I13*'Input sheet '!$F$32)-(W13*'Input sheet '!$F$34)","v":131.95073348405501},{"$f":"(($Q13*$D13*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q13*$D13*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q13*$D13*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O13*$P13*60*(1-'Input sheet '!$F$30))","v":188.53341869145643},192.89866085893695,197.36497444024428,201.93469961040219,206.61023072809459,211.39401759021669,null,1820322.6632278555,2042089.3359193676,"NEL",null,"Lambeth","Merton","Hammersmith & Fulham","Haringey","Newham"]
["GP","Greenwich","SEL",275868.4929970568,300643.75647960498,1.0173491284187914,132.21000069379801,21,0.328125,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,132.21000069379801,{"$f":"S14+'Input sheet '!$F$36+($H14*0.8)-(S14*$I14*'Input sheet '!$F$32)-(S14*'Input sheet '!$F$34)","v":138.48565451858096},{"$f":"T14+'Input sheet '!$F$36+($H14*0.8)-(T14*$I14*'Input sheet '!$F$32)-(T14*'Input sheet '!$F$34)","v":144.02440930440699},{"$f":"U14+'Input sheet '!$F$36+($H14*0.8)-(U14*$I14*'Input sheet '!$F$32)-(U14*'Input sheet '!$F$34)","v":148.91279311811607},{"$f":"V14+'Input sheet '!$F$36+($H14*0.8)-(V14*$I14*'Input sheet '!$F$32)-(V14*'Input sheet '!$F$34)","v":153.2271737386998},{"$f":"W14+'Input sheet '!$F$36+($H14*0.8)-(W14*$I14*'Input sheet '!$F$32)-(W14*'Input sheet '!$F$34)","v":157.03495169735092},{"$f":"(($Q14*$D14*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q14*$D14*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q14*$D14*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O14*$P14*60*(1-'Input sheet '!$F$30))","v":157.1465165465377},162.54436242396045,168.12761960261162,173.90265679908742,179.87606148984827,186.05464742542947,null,1517276.7114838124,1798952.2806285811,null,null,"Lewisham","Sutton","Harrow","Islington","Redbridge"]
["GP","Hammersmith & Fulham","NWL",183353.76720927597,192209.96511626421,1.0094788225525733,100.540000244975,11,0.18292682926829268,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,100.540000244975,{"$f":"S15+'Input sheet '!$F$36+($H15*0.8)-(S15*$I15*'Input sheet '!$F$32)-(S15*'Input sheet '!$F$34)","v":105.08909412487334},{"$f":"T15+'Input sheet '!$F$36+($H15*0.8)-(T15*$I15*'Input sheet '!$F$32)-(T15*'Input sheet '!$F$34)","v":109.2196158910664},{"$f":"U15+'Input sheet '!$F$36+($H15*0.8)-(U15*$I15*'Input sheet '!$F$32)-(U15*'Input sheet '!$F$34)","v":112.97007928255303},{"$f":"V15+'Input sheet '!$F$36+($H15*0.8)-(V15*$I15*'Input sheet '!$F$32)-(V15*'Input sheet '!$F$34)","v":116.37545430466446},{"$f":"W15+'Input sheet '!$F$36+($H15*0.8)-(W15*$I15*'Input sheet '!$F$32)-(W15*'Input sheet '!$F$34)","v":119.46749329577796},{"$f":"(($Q15*$D15*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q15*$D15*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q15*$D15*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O15*$P15*60*(1-'Input sheet '!$F$30))","v":104.44616382099828},107.21177525911148,110.05061683174384,112.9646275866328,115.95579791521676,119.02617091215582,null,1008445.7196510178,1150120.5252166952,null,null,"Southwark","Wandsworth","Hillingdon",null,"Tower Hamlets"]
["GP","Haringey","NCL",274802.7843973618,290455.06707108615,1.0111406392615778,138.570000097156,4,0.31818181818181818,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,138.570000097156,{"$f":"S16+'Input sheet '!$F$36+($H16*0.8)-(S16*$I16*'Input sheet '!$F$32)-(S16*'Input sheet '!$F$34)","v":130.73997054046228},{"$f":"T16+'Input sheet '!$F$36+($H16*0.8)-(T16*$I16*'Input sheet '!$F$32)-(T16*'Input sheet '!$F$34)","v":123.81573303930425},{"$f":"U16+'Input sheet '!$F$36+($H16*0.8)-(U16*$I16*'Input sheet '!$F$32)-(U16*'Input sheet '!$F$34)","v":117.6925039218029},{"$f":"V16+'Input sheet '!$F$36+($H16*0.8)-(V16*$I16*'Input sheet '!$F$32)-(V16*'Input sheet '!$F$34)","v":112.27762108175797},{"$f":"W16+'Input sheet '!$F$36+($H16*0.8)-(W16*$I16*'Input sheet '!$F$32)-(W16*'Input sheet '!$F$34)","v":107.48914173389097},{"$f":"(($Q16*$D16*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q16*$D16*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q16*$D16*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O16*$P16*60*(1-'Input sheet '!$F$30))","v":156.53944325492571},160.9445632577708,165.47364615351989,170.13018033722406,174.91775236960106,179.84004973947998,null,1511415.3141854899,1737986.5507471603,null,null,null,null,"West London (K&C & QPP)",null,"Waltham Forest"]
["GP","Harrow","NWL",250702.93204115107,258522.41370275957,1.0061616446046897,135.37000075355201,6,0.24427480916030536,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,135.37000075355201,{"$f":"S17+'Input sheet '!$F$36+($H17*0.8)-(S17*$I17*'Input sheet '!$F$32)-(S17*'Input sheet '!$F$34)","v":131.26099151582065},{"$f":"T17+'Input sheet '!$F$36+($H17*0.8)-(T17*$I17*'Input sheet '!$F$32)-(T17*'Input sheet '!$F$34)","v":127.5741751356455},{"$f":"U17+'Input sheet '!$F$36+($H17*0.8)-(U17*$I17*'Input sheet '!$F$32)-(U17*'Input sheet '!$F$34)","v":124.26617210262424},{"$f":"V17+'Input sheet '!$F$36+($H17*0.8)-(V17*$I17*'Input sheet '!$F$32)-(V17*'Input sheet '!$F$34)","v":121.298060068263},{"$f":"W17+'Input sheet '!$F$36+($H17*0.8)-(W17*$I17*'Input sheet '!$F$32)-(W17*'Input sheet '!$F$34)","v":118.63491588109645},{"$f":"(($Q17*$D17*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q17*$D17*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q17*$D17*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O17*$P17*60*(1-'Input sheet '!$F$30))","v":142.81113450201281},146.11887524494097,149.50322870340128,152.96596935388308,156.50891277266956,160.1339165877765,null,1378866.1262263309,1546912.1699712868,null,null,null,null,"Central London (Westminster)"]
["GP","Havering","NEL",251610.734911262,265446.81046712177,1.0107637756459356,127.70000074803799,21,0.39215686274509809,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,127.70000074803799,{"$f":"S18+'Input sheet '!$F$36+($H18*0.8)-(S18*$I18*'Input sheet '!$F$32)-(S18*'Input sheet '!$F$34)","v":133.07427516162372},{"$f":"T18+'Input sheet '!$F$36+($H18*0.8)-(T18*$I18*'Input sheet '!$F$32)-(T18*'Input sheet '!$F$34)","v":137.75727035652076},{"$f":"U18+'Input sheet '!$F$36+($H18*0.8)-(U18*$I18*'Input sheet '!$F$32)-(U18*'Input sheet '!$F$34)","v":141.83790381654478},{"$f":"V18+'Input sheet '!$F$36+($H18*0.8)-(V18*$I18*'Input sheet '!$F$32)-(V18*'Input sheet '!$F$34)","v":145.3936557962206},{"$f":"W18+'Input sheet '!$F$36+($H18*0.8)-(W18*$I18*'Input sheet '!$F$32)-(W18*'Input sheet '!$F$34)","v":148.49204046243224},{"$f":"(($Q18*$D18*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q18*$D18*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q18*$D18*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O18*$P18*60*(1-'Input sheet '!$F$30))","v":143.32825792266533},147.30759151935297,151.39740644123938,155.60077006705046,159.92083493752685,164.36084111984303,null,1383859.0420119411,1588345.4579832784]
["GP","Hillingdon","NWL",299473.6782694399,307062.04563130351,1.0050172046477892,123.170000642538,12,0.28571428571428575,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,123.170000642538,{"$f":"S19+'Input sheet '!$F$36+($H19*0.8)-(S19*$I19*'Input sheet '!$F$32)-(S19*'Input sheet '!$F$34)","v":124.22130057185882},{"$f":"T19+'Input sheet '!$F$36+($H19*0.8)-(T19*$I19*'Input sheet '!$F$32)-(T19*'Input sheet '!$F$34)","v":125.15695750895435},{"$f":"U19+'Input sheet '!$F$36+($H19*0.8)-(U19*$I19*'Input sheet '!$F$32)-(U19*'Input sheet '!$F$34)","v":125.98969218296938},{"$f":"V19+'Input sheet '!$F$36+($H19*0.8)-(V19*$I19*'Input sheet '!$F$32)-(V19*'Input sheet '!$F$34)","v":126.73082604284275},{"$f":"W19+'Input sheet '!$F$36+($H19*0.8)-(W19*$I19*'Input sheet '!$F$32)-(W19*'Input sheet '!$F$34)","v":127.39043517813005},{"$f":"(($Q19*$D19*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q19*$D19*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q19*$D19*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O19*$P19*60*(1-'Input sheet '!$F$30))","v":170.59304172848451},174.34902363970937,178.18770177332706,182.11089686898961,186.12046975394657,190.21832222566186,null,1647105.2304819194,1837357.1889572362]
["GP","Hounslow","NWL",272101.64540674444,282830.22144227696,1.0077642064469214,143.83999983966399,10,0.31683168316831684,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,143.83999983966399,{"$f":"S20+'Input sheet '!$F$36+($H20*0.8)-(S20*$I20*'Input sheet '!$F$32)-(S20*'Input sheet '!$F$34)","v":140.23431272946121},{"$f":"T20+'Input sheet '!$F$36+($H20*0.8)-(T20*$I20*'Input sheet '!$F$32)-(T20*'Input sheet '!$F$34)","v":137.04488613118875},{"$f":"U20+'Input sheet '!$F$36+($H20*0.8)-(U20*$I20*'Input sheet '!$F$32)-(U20*'Input sheet '!$F$34)","v":134.22366462337033},{"$f":"V20+'Input sheet '!$F$36+($H20*0.8)-(V20*$I20*'Input sheet '!$F$32)-(V20*'Input sheet '!$F$34)","v":131.72814056883072},{"$f":"W20+'Input sheet '!$F$36+($H20*0.8)-(W20*$I20*'Input sheet '!$F$32)-(W20*'Input sheet '!$F$34)","v":129.52071364771621},{"$f":"(($Q20*$D20*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q20*$D20*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q20*$D20*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O20*$P20*60*(1-'Input sheet '!$F$30))","v":155.00075872277051},158.83922951121065,162.77275698269619,166.80369514055025,170.93445628312017,175.1675124474076,null,1496559.0497370944,1692362.0096158108]
["GP","Islington","NCL",228397.18729749118,241248.22402836956,1.0110081922801202,112.02000084519401,9,0.18548387096774191,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,112.02000084519401,{"$f":"S21+'Input sheet '!$F$36+($H21*0.8)-(S21*$I21*'Input sheet '!$F$32)-(S21*'Input sheet '!$F$34)","v":113.86266770253151},{"$f":"T21+'Input sheet '!$F$36+($H21*0.8)-(T21*$I21*'Input sheet '!$F$32)-(T21*'Input sheet '!$F$34)","v":115.53496217664826},{"$f":"U21+'Input sheet '!$F$36+($H21*0.8)-(U21*$I21*'Input sheet '!$F$32)-(U21*'Input sheet '!$F$34)","v":117.052636843138},{"$f":"V21+'Input sheet '!$F$36+($H21*0.8)-(V21*$I21*'Input sheet '!$F$32)-(V21*'Input sheet '!$F$34)","v":118.42998779953656},{"$f":"W21+'Input sheet '!$F$36+($H21*0.8)-(W21*$I21*'Input sheet '!$F$32)-(W21*'Input sheet '!$F$34)","v":119.67998933081329},{"$f":"(($Q21*$D21*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q21*$D21*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q21*$D21*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O21*$P21*60*(1-'Input sheet '!$F$30))","v":130.10482633553517},133.74882732811247,137.49489020115882,141.34587352344687,145.3047159270931,149.37443834998734,null,1256184.5301362015,1443549.1622885955]
["GP","Kingston","SWL",173853.37089221022,181326.68402094112,1.0084531357969715,110.180000342429,6,0.19626168224299065,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,110.180000342429,{"$f":"S22+'Input sheet '!$F$36+($H22*0.8)-(S22*$I22*'Input sheet '!$F$32)-(S22*'Input sheet '!$F$34)","v":109.58498068395403},{"$f":"T22+'Input sheet '!$F$36+($H22*0.8)-(T22*$I22*'Input sheet '!$F$32)-(T22*'Input sheet '!$F$34)","v":109.04609862783705},{"$f":"U22+'Input sheet '!$F$36+($H22*0.8)-(U22*$I22*'Input sheet '!$F$32)-(U22*'Input sheet '!$F$34)","v":108.55805782738831},{"$f":"V22+'Input sheet '!$F$36+($H22*0.8)-(V22*$I22*'Input sheet '!$F$32)-(V22*'Input sheet '!$F$34)","v":108.11606162395387},{"$f":"W22+'Input sheet '!$F$36+($H22*0.8)-(W22*$I22*'Input sheet '!$F$32)-(W22*'Input sheet '!$F$34)","v":107.71576590345093},{"$f":"(($Q22*$D22*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q22*$D22*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q22*$D22*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O22*$P22*60*(1-'Input sheet '!$F$30))","v":99.034330918955476},101.55506519239785,104.13996005761024,106.79064860284777,109.50880548358271,112.29614798052046,null,956193.53990715626,1084998.5896195343]
["GP","Lambeth","SEL",325454.64366660413,342398.229975497,1.0102019620458513,181.850000161678,25,0.15217391304347827,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,181.850000161678,{"$f":"S23+'Input sheet '!$F$36+($H23*0.8)-(S23*$I23*'Input sheet '!$F$32)-(S23*'Input sheet '!$F$34)","v":191.09625558245438},{"$f":"T23+'Input sheet '!$F$36+($H23*0.8)-(T23*$I23*'Input sheet '!$F$32)-(T23*'Input sheet '!$F$34)","v":199.54150387601783},{"$f":"U23+'Input sheet '!$F$36+($H23*0.8)-(U23*$I23*'Input sheet '!$F$32)-(U23*'Input sheet '!$F$34)","v":207.25513663806282},{"$f":"V23+'Input sheet '!$F$36+($H23*0.8)-(V23*$I23*'Input sheet '!$F$32)-(V23*'Input sheet '!$F$34)","v":214.30053404017846},{"$f":"W23+'Input sheet '!$F$36+($H23*0.8)-(W23*$I23*'Input sheet '!$F$32)-(W23*'Input sheet '!$F$34)","v":220.73558560213257},{"$f":"(($Q23*$D23*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q23*$D23*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q23*$D23*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O23*$P23*60*(1-'Input sheet '!$F$30))","v":185.39291308865484},190.43596407406221,195.61619594096993,200.93734027850999,206.40323018236032,212.01780301592197,null,1790000.5401663226,2048797.1674854821]
["GP","Lewisham","SEL",299817.38443429477,316842.37965073227,1.0111074050824238,155.71000064909501,16,0.28089887640449435,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,155.71000064909501,{"$f":"S24+'Input sheet '!$F$36+($H24*0.8)-(S24*$I24*'Input sheet '!$F$32)-(S24*'Input sheet '!$F$34)","v":156.51311687037639},{"$f":"T24+'Input sheet '!$F$36+($H24*0.8)-(T24*$I24*'Input sheet '!$F$32)-(T24*'Input sheet '!$F$34)","v":157.22856709064936},{"$f":"U24+'Input sheet '!$F$36+($H24*0.8)-(U24*$I24*'Input sheet '!$F$32)-(U24*'Input sheet '!$F$34)","v":157.86592069418128},{"$f":"V24+'Input sheet '!$F$36+($H24*0.8)-(V24*$I24*'Input sheet '!$F$32)-(V24*'Input sheet '!$F$34)","v":158.43370249705802},{"$f":"W24+'Input sheet '!$F$36+($H24*0.8)-(W24*$I24*'Input sheet '!$F$32)-(W24*'Input sheet '!$F$34)","v":158.93950676942973},{"$f":"(($Q24*$D24*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q24*$D24*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q24*$D24*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O24*$P24*60*(1-'Input sheet '!$F$30))","v":170.78883149025003},175.5892623605003,180.52462088579085,185.59869953237873,190.81539736290634,196.17872303254919,null,1648995.6143886212,1895879.45596049]
["GP","Merton","SWL",207140.66991100428,212185.04386589944,1.004823719884818,106.75000031665,3,0.16800000000000001,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,106.75000031665,{"$f":"S25+'Input sheet '!$F$36+($H25*0.8)-(S25*$I25*'Input sheet '!$F$32)-(S25*'Input sheet '!$F$34)","v":104.6065502883415},{"$f":"T25+'Input sheet '!$F$36+($H25*0.8)-(T25*$I25*'Input sheet '!$F$32)-(T25*'Input sheet '!$F$34)","v":102.65472469256378},{"$f":"U25+'Input sheet '!$F$36+($H25*0.8)-(U25*$I25*'Input sheet '!$F$32)-(U25*'Input sheet '!$F$34)","v":100.87739230504857},{"$f":"V25+'Input sheet '!$F$36+($H25*0.8)-(V25*$I25*'Input sheet '!$F$32)-(V25*'Input sheet '!$F$34)","v":99.258953432977236},{"$f":"W25+'Input sheet '!$F$36+($H25*0.8)-(W25*$I25*'Input sheet '!$F$32)-(W25*'Input sheet '!$F$34)","v":97.785202996069088},{"$f":"(($Q25*$D25*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q25*$D25*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q25*$D25*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O25*$P25*60*(1-'Input sheet '!$F$30))","v":117.99620303858993},120.57131912117622,123.20263381581975,125.89137358528799,128.63879165832827,131.44616861380109,null,1139273.6845105235,1269644.7551330731]
["GP","Newham","NEL",337378.18068655772,362819.62761119858,1.0146464874690126,169.310001194477,11,0.32317073170731708,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,169.310001194477,{"$f":"S26+'Input sheet '!$F$36+($H26*0.8)-(S26*$I26*'Input sheet '!$F$32)-(S26*'Input sheet '!$F$34)","v":163.37609465281588},{"$f":"T26+'Input sheet '!$F$36+($H26*0.8)-(T26*$I26*'Input sheet '!$F$32)-(T26*'Input sheet '!$F$34)","v":158.13381386447091},{"$f":"U26+'Input sheet '!$F$36+($H26*0.8)-(U26*$I26*'Input sheet '!$F$32)-(U26*'Input sheet '!$F$34)","v":153.50254647410895},{"$f":"V26+'Input sheet '!$F$36+($H26*0.8)-(V26*$I26*'Input sheet '!$F$32)-(V26*'Input sheet '!$F$34)","v":149.41107588964192},{"$f":"W26+'Input sheet '!$F$36+($H26*0.8)-(W26*$I26*'Input sheet '!$F$32)-(W26*'Input sheet '!$F$34)","v":145.79648616018761},{"$f":"(($Q26*$D26*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q26*$D26*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q26*$D26*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O26*$P26*60*(1-'Input sheet '!$F$30))","v":192.18507078394987},198.26705321824542,204.54150903343466,211.01452933595417,217.69239799436403,224.58159773959196,null,1855579.9937760674,2170992.0212238156]
["GP","Redbridge","NEL",301021.61612184363,316853.40487205359,1.0103041549544975,120.260000452399,12,0.29268292682926833,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,120.260000452399,{"$f":"S27+'Input sheet '!$F$36+($H27*0.8)-(S27*$I27*'Input sheet '!$F$32)-(S27*'Input sheet '!$F$34)","v":121.48474186549804},{"$f":"T27+'Input sheet '!$F$36+($H27*0.8)-(T27*$I27*'Input sheet '!$F$32)-(T27*'Input sheet '!$F$34)","v":122.57326813606703},{"$f":"U27+'Input sheet '!$F$36+($H27*0.8)-(U27*$I27*'Input sheet '!$F$32)-(U27*'Input sheet '!$F$34)","v":123.54072904581177},{"$f":"V27+'Input sheet '!$F$36+($H27*0.8)-(V27*$I27*'Input sheet '!$F$32)-(V27*'Input sheet '!$F$34)","v":124.40058942510683},{"$f":"W27+'Input sheet '!$F$36+($H27*0.8)-(W27*$I27*'Input sheet '!$F$32)-(W27*'Input sheet '!$F$34)","v":125.16481655246081},{"$f":"(($Q27*$D27*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q27*$D27*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q27*$D27*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O27*$P27*60*(1-'Input sheet '!$F$30))","v":171.47481346940734},176.15678834716959,180.96660059248731,185.90774069665324,190.9837944558752,196.19844557349631,null,1655618.8886701399,1895945.4272192072]
["GP","Richmond","SWL",196602.22862882543,200158.68163128808,1.0035920192177632,114.100001066923,3,0.22608695652173913,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,114.100001066923,{"$f":"S28+'Input sheet '!$F$36+($H28*0.8)-(S28*$I28*'Input sheet '!$F$32)-(S28*'Input sheet '!$F$34)","v":110.13960965634675},{"$f":"T28+'Input sheet '!$F$36+($H28*0.8)-(T28*$I28*'Input sheet '!$F$32)-(T28*'Input sheet '!$F$34)","v":106.57353547751919},{"$f":"U28+'Input sheet '!$F$36+($H28*0.8)-(U28*$I28*'Input sheet '!$F$32)-(U28*'Input sheet '!$F$34)","v":103.3625182495401},{"$f":"V28+'Input sheet '!$F$36+($H28*0.8)-(V28*$I28*'Input sheet '!$F$32)-(V28*'Input sheet '!$F$34)","v":100.47120664991198},{"$f":"W28+'Input sheet '!$F$36+($H28*0.8)-(W28*$I28*'Input sheet '!$F$32)-(W28*'Input sheet '!$F$34)","v":97.867769118246841},{"$f":"(($Q28*$D28*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q28*$D28*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q28*$D28*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O28*$P28*60*(1-'Input sheet '!$F$30))","v":111.99305523677735},114.29921838246908,116.65287008397618,119.05498822655264,121.50657083208436,124.00863647374314,null,1081312.2574585399,1197683.0020504436]
["GP","Southwark","SEL",310642.35231834929,332523.7542295084,1.0137068980329804,154.48000092804401,4,0.2013888888888889,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,154.48000092804401,{"$f":"S29+'Input sheet '!$F$36+($H29*0.8)-(S29*$I29*'Input sheet '!$F$32)-(S29*'Input sheet '!$F$34)","v":147.96685361743201},{"$f":"T29+'Input sheet '!$F$36+($H29*0.8)-(T29*$I29*'Input sheet '!$F$32)-(T29*'Input sheet '!$F$34)","v":142.07403835796617},{"$f":"U29+'Input sheet '!$F$36+($H29*0.8)-(U29*$I29*'Input sheet '!$F$32)-(U29*'Input sheet '!$F$34)","v":136.74247282963626},{"$f":"V29+'Input sheet '!$F$36+($H29*0.8)-(V29*$I29*'Input sheet '!$F$32)-(V29*'Input sheet '!$F$34)","v":131.91870189311916},{"$f":"W29+'Input sheet '!$F$36+($H29*0.8)-(W29*$I29*'Input sheet '!$F$32)-(W29*'Input sheet '!$F$34)","v":127.55436163989604},{"$f":"(($Q29*$D29*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q29*$D29*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q29*$D29*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O29*$P29*60*(1-'Input sheet '!$F$30))","v":176.95519712420253},182.38894231870134,187.98954097282484,193.76211663874415,199.71195019702449,205.84448468769216,null,1708532.9377509211,1989711.5876907695]
["GP","Sutton","SWL",201750.79630500407,205926.30357408666,1.0041054244629077,98.000000655651107,13,0.25225225225225228,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,98.000000655651107,{"$f":"S30+'Input sheet '!$F$36+($H30*0.8)-(S30*$I30*'Input sheet '!$F$32)-(S30*'Input sheet '!$F$34)","v":103.19387446124276},{"$f":"T30+'Input sheet '!$F$36+($H30*0.8)-(T30*$I30*'Input sheet '!$F$32)-(T30*'Input sheet '!$F$34)","v":107.84683672455839},{"$f":"U30+'Input sheet '!$F$36+($H30*0.8)-(U30*$I30*'Input sheet '!$F$32)-(U30*'Input sheet '!$F$34)","v":112.01522021522601},{"$f":"V30+'Input sheet '!$F$36+($H30*0.8)-(V30*$I30*'Input sheet '!$F$32)-(V30*'Input sheet '!$F$34)","v":115.74949097479347},{"$f":"W30+'Input sheet '!$F$36+($H30*0.8)-(W30*$I30*'Input sheet '!$F$32)-(W30*'Input sheet '!$F$34)","v":119.09485930210327},{"$f":"(($Q30*$D30*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q30*$D30*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q30*$D30*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O30*$P30*60*(1-'Input sheet '!$F$30))","v":114.92590003802913},117.35145994011343,119.82821231349142,122.35723759699907,124.93963903259258,127.57654314661791,null,1109629.3796775225,1232194.5341351114]
["GP","Tower Hamlets","NEL",297804.95656073472,337617.38503284066,1.0254124261745767,168.35000135004501,17,0.17391304347826086,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,168.35000135004501,{"$f":"S31+'Input sheet '!$F$36+($H31*0.8)-(S31*$I31*'Input sheet '!$F$32)-(S31*'Input sheet '!$F$34)","v":171.72530557578006},{"$f":"T31+'Input sheet '!$F$36+($H31*0.8)-(T31*$I31*'Input sheet '!$F$32)-(T31*'Input sheet '!$F$34)","v":174.79536489762256},{"$f":"U31+'Input sheet '!$F$36+($H31*0.8)-(U31*$I31*'Input sheet '!$F$32)-(U31*'Input sheet '!$F$34)","v":177.58778407209843},{"$f":"V31+'Input sheet '!$F$36+($H31*0.8)-(V31*$I31*'Input sheet '!$F$32)-(V31*'Input sheet '!$F$34)","v":180.12767142557823},{"$f":"W31+'Input sheet '!$F$36+($H31*0.8)-(W31*$I31*'Input sheet '!$F$32)-(W31*'Input sheet '!$F$34)","v":182.43786461839551},{"$f":"(($Q31*$D31*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q31*$D31*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q31*$D31*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O31*$P31*60*(1-'Input sheet '!$F$30))","v":169.64246632656136},176.83741490570975,184.33751871030114,192.15572011380644,200.30551040715588,208.80095307966027,null,1637927.2610840409,2020190.1808856898]
["GP","Waltham Forest","NEL",274139.40783516795,284554.60958926653,1.0074855617380374,129.40000014379601,28,0.33035714285714285,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,129.40000014379601,{"$f":"S32+'Input sheet '!$F$36+($H32*0.8)-(S32*$I32*'Input sheet '!$F$32)-(S32*'Input sheet '!$F$34)","v":141.55506262685503},{"$f":"T32+'Input sheet '!$F$36+($H32*0.8)-(T32*$I32*'Input sheet '!$F$32)-(T32*'Input sheet '!$F$34)","v":152.27810681112868},{"$f":"U32+'Input sheet '!$F$36+($H32*0.8)-(U32*$I32*'Input sheet '!$F$32)-(U32*'Input sheet '!$F$34)","v":161.73784235244258},{"$f":"V32+'Input sheet '!$F$36+($H32*0.8)-(V32*$I32*'Input sheet '!$F$32)-(V32*'Input sheet '!$F$34)","v":170.08310280029545},{"$f":"W32+'Input sheet '!$F$36+($H32*0.8)-(W32*$I32*'Input sheet '!$F$32)-(W32*'Input sheet '!$F$34)","v":177.44518725163567},{"$f":"(($Q32*$D32*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q32*$D32*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q32*$D32*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O32*$P32*60*(1-'Input sheet '!$F$30))","v":156.16155553467601},159.98525894382826,163.90258787887325,167.91583481340547,172.02734835352317,176.23953461226421,null,1507766.7430934238,1702680.1749621988]
["GP","Wandsworth","SWL",318253.47081985278,331558.56375972618,1.008224902904844,206.190002217889,25,0.19502074688796683,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,206.190002217889,{"$f":"S33+'Input sheet '!$F$36+($H33*0.8)-(S33*$I33*'Input sheet '!$F$32)-(S33*'Input sheet '!$F$34)","v":211.78161964397691},{"$f":"T33+'Input sheet '!$F$36+($H33*0.8)-(T33*$I33*'Input sheet '!$F$32)-(T33*'Input sheet '!$F$34)","v":216.84690577831873},{"$f":"U33+'Input sheet '!$F$36+($H33*0.8)-(U33*$I33*'Input sheet '!$F$32)-(U33*'Input sheet '!$F$34)","v":221.43540346470394},{"$f":"V33+'Input sheet '!$F$36+($H33*0.8)-(V33*$I33*'Input sheet '!$F$32)-(V33*'Input sheet '!$F$34)","v":225.59199214687484},{"$f":"W33+'Input sheet '!$F$36+($H33*0.8)-(W33*$I33*'Input sheet '!$F$32)-(W33*'Input sheet '!$F$34)","v":229.35732682798746},{"$f":"(($Q33*$D33*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q33*$D33*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q33*$D33*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O33*$P33*60*(1-'Input sheet '!$F$30))","v":181.29081641345186},185.86385965502106,190.5522574683385,195.35891966127616,200.28682944132706,205.33904526710356,null,1750394.0895091903,1983936.2088264709]
["GP","West London (K&C & QPP)","NWL",158447.20423250666,161987.1734447788,1.0044289216766666,134.87000161409401,16,0.31578947368421051,0.17499999999999999,0.06,12.5,10,45,200,10.5,5.5,1.7000000000000001E-2,134.87000161409401,{"$f":"S34+'Input sheet '!$F$36+($H34*0.8)-(S34*$I34*'Input sheet '!$F$32)-(S34*'Input sheet '!$F$34)","v":137.1244593227853},{"$f":"T34+'Input sheet '!$F$36+($H34*0.8)-(T34*$I34*'Input sheet '!$F$32)-(T34*'Input sheet '!$F$34)","v":139.11906111663271},{"$f":"U34+'Input sheet '!$F$36+($H34*0.8)-(U34*$I34*'Input sheet '!$F$32)-(U34*'Input sheet '!$F$34)","v":140.88375880897874},{"$f":"V34+'Input sheet '!$F$36+($H34*0.8)-(V34*$I34*'Input sheet '!$F$32)-(V34*'Input sheet '!$F$34)","v":142.44505187257542},{"$f":"W34+'Input sheet '!$F$36+($H34*0.8)-(W34*$I34*'Input sheet '!$F$32)-(W34*'Input sheet '!$F$34)","v":143.82638536726279},{"$f":"(($Q34*$D34*'Input sheet '!$C$25*'Input sheet '!$D$25*'Input sheet '!$M$11)+($Q34*$D34*'Input sheet '!$C$26*'Input sheet '!$D$26*'Input sheet '!$M$11)+($Q34*$D34*'Input sheet '!$C$27*'Input sheet '!$D$27*'Input sheet '!$M$11))/($O34*$P34*60*(1-'Input sheet '!$F$30))","v":90.258318125302921},92.192456555077683,94.16804148577593,96.185961071219708,98.247122497409777,100.35245239036463,null,871459.62327878666,969277.3883392812]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S3:S34)","v":4520.6900221034894},null,null,null,null,{"$f":"SUM(X3:X34)","v":4634.4559988102747},{"$f":"SUM(Y3:Y34)","v":4984.8037577663972},null,null,null,null,{"$f":"SUM(AD3:AD34)","v":5689.5413130548231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X35-S35)/S35","v":2.516562209541845E-2},null,null,null,null,null,{"$f":"(AD35-Y35)/Y35","v":0.14137719146725375}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2016,2017,2018,2019,2020,2021,null,null,null,null,2016,2017,2018,2019,2020,2021]
["Nurse","Barking & Dagenham","NEL",205773.00919779594,222143.38148233082,1.015427670862397,39.9499996751547,"NA",0.40816326530612246,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,{"$f":"G39","v":39.9499996751547},{"$f":"S39+'Input sheet '!$F$55-(S39*$I39*'Input sheet '!$F$51)-(S39*'Input sheet '!$F$53)","v":51.305581337441609},{"$f":"T39+'Input sheet '!$F$55-(T39*$I39*'Input sheet '!$F$51)-(T39*'Input sheet '!$F$53)","v":61.625255856250504},{"$f":"U39+'Input sheet '!$F$55-(U39*$I39*'Input sheet '!$F$51)-(U39*'Input sheet '!$F$53)","v":71.003523332221121},{"$f":"V39+'Input sheet '!$F$55-(V39*$I39*'Input sheet '!$F$51)-(V39*'Input sheet '!$F$53)","v":79.526263142526659},{"$f":"W39+'Input sheet '!$F$55-(W39*$I39*'Input sheet '!$F$51)-(W39*'Input sheet '!$F$53)","v":87.271520361973728},{"$f":"(($Q39*$D39*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q39*$D39*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q39*$D39*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O39*$P39*60*(1-'Input sheet '!$F$49))","v":41.261775281849708},{"$f":"Y39*(F39+R39)","v":42.599798549887716},{"$f":"Z39*(F39+R39)","v":43.981210796067892},{"$f":"AA39*(F39+R39)","v":45.40741902389248},{"$f":"AB39*(F39+R39)","v":46.879875862710207},{"$f":"AC39*(F39+R39)","v":48.400081047256201},null,null,null,"Nurse Supply",{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C39:$C70,'Input sheet '!$H$11,'Data back sheet '!S39:S70),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$39:$AD$70,18,FALSE))","v":47.239999756217003},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C39:$C70,'Input sheet '!$H$11,'Data back sheet '!T39:T70),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$39:$AD$70,19,FALSE))","v":57.722674779528752},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C39:$C70,'Input sheet '!$H$11,'Data back sheet '!U39:U70),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$39:$AD$70,20,FALSE))","v":67.202944003736306},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C39:$C70,'Input sheet '!$H$11,'Data back sheet '!V39:V70),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$39:$AD$70,21,FALSE))","v":75.776662483379027},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C39:$C70,'Input sheet '!$H$11,'Data back sheet '!W39:W70),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$39:$AD$70,22,FALSE))","v":83.530519133405903},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C39:$C70,'Input sheet '!$H$11,'Data back sheet '!X39:X70),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$39:$AD$70,23,FALSE))","v":90.542913241273965}]
["Nurse","Barnet","NCL",385107.65722786763,409895.37418397202,1.0125539510542096,77.079999193549199,"NA",0.38709677419354838,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,{"$f":"G40","v":77.079999193549199},{"$f":"S40+'Input sheet '!$F$55-(S40*$I40*'Input sheet '!$F$51)-(S40*'Input sheet '!$F$53)","v":85.291986361343092},{"$f":"T40+'Input sheet '!$F$55-(T40*$I40*'Input sheet '!$F$51)-(T40*'Input sheet '!$F$53)","v":92.780788852747392},{"$f":"U40+'Input sheet '!$F$55-(U40*$I40*'Input sheet '!$F$51)-(U40*'Input sheet '!$F$53)","v":99.610093576360285},{"$f":"V40+'Input sheet '!$F$55-(V40*$I40*'Input sheet '!$F$51)-(V40*'Input sheet '!$F$53)","v":105.83797888399049},{"$f":"W40+'Input sheet '!$F$55-(W40*$I40*'Input sheet '!$F$51)-(W40*'Input sheet '!$F$53)","v":111.51740848549713},{"$f":"(($Q40*$D40*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q40*$D40*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q40*$D40*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O40*$P40*60*(1-'Input sheet '!$F$49))","v":77.222108350379713},{"$f":"Y40*(F40+R40)","v":79.504326760869702},{"$f":"Z40*(F40+R40)","v":81.85399374255833},{"$f":"AA40*(F40+R40)","v":84.273102667217472},{"$f":"AB40*(F40+R40)","v":86.763705818630797},{"$f":"AC40*(F40+R40)","v":89.327916133676453},null,null,null,"Nurse Demand",{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C39:$C70,'Input sheet '!$H$11,'Data back sheet '!Y39:Y70),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$39:$AD$70,24,FALSE))","v":41.536019747779505},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C39:$C70,'Input sheet '!$H$11,'Data back sheet '!Z39:Z70),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$39:$AD$70,25,FALSE))","v":42.442490207885314},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C39:$C70,'Input sheet '!$H$11,'Data back sheet '!AA39:AA70),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$39:$AD$70,26,FALSE))","v":43.368743225396329},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C39:$C70,'Input sheet '!$H$11,'Data back sheet '!AB39:AB70),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$39:$AD$70,27,FALSE))","v":44.315210529303975},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C39:$C70,'Input sheet '!$H$11,'Data back sheet '!AC39:AC70),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$39:$AD$70,28,FALSE))","v":45.282333270532241},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C39:$C70,'Input sheet '!$H$11,'Data back sheet '!AD39:AD70),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$39:$AD$70,29,FALSE))","v":46.27056222755931}]
["Nurse","Bexley","SEL",243302.5946654997,248378.10743593232,1.0041377966701761,56.179999992251403,"NA",0.31428571428571428,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,56.179999992251403,{"$f":"S41+'Input sheet '!$F$55-(S41*$I41*'Input sheet '!$F$51)-(S41*'Input sheet '!$F$53)","v":66.846114278563434},{"$f":"T41+'Input sheet '!$F$55-(T41*$I41*'Input sheet '!$F$51)-(T41*'Input sheet '!$F$53)","v":76.689414034217108},{"$f":"U41+'Input sheet '!$F$55-(U41*$I41*'Input sheet '!$F$51)-(U41*'Input sheet '!$F$53)","v":85.773373523006086},{"$f":"V41+'Input sheet '!$F$55-(V41*$I41*'Input sheet '!$F$51)-(V41*'Input sheet '!$F$53)","v":94.156570422659897},{"$f":"W41+'Input sheet '!$F$55-(W41*$I41*'Input sheet '!$F$51)-(W41*'Input sheet '!$F$53)","v":101.89306356148327},{"$f":"(($Q41*$D41*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q41*$D41*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q41*$D41*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O41*$P41*60*(1-'Input sheet '!$F$49))","v":48.787239034488223},49.818493773298506,50.871546965092918,51.94685938113836,53.044901532391087,54.166153875372281]
["Nurse","Brent","NWL",328567.72756406281,345659.87338337739,1.0101940645966765,62.329999268054998,"NA",0.54166666666666663,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,62.329999268054998,{"$f":"S42+'Input sheet '!$F$55-(S42*$I42*'Input sheet '!$F$51)-(S42*'Input sheet '!$F$53)","v":70.395786849483883},{"$f":"T42+'Input sheet '!$F$55-(T42*$I42*'Input sheet '!$F$51)-(T42*'Input sheet '!$F$53)","v":77.564255562478806},{"$f":"U42+'Input sheet '!$F$55-(U42*$I42*'Input sheet '!$F$51)-(U42*'Input sheet '!$F$53)","v":83.935232131153029},{"$f":"V42+'Input sheet '!$F$55-(V42*$I42*'Input sheet '!$F$51)-(V42*'Input sheet '!$F$53)","v":89.597437556562255},{"$f":"W42+'Input sheet '!$F$55-(W42*$I42*'Input sheet '!$F$51)-(W42*'Input sheet '!$F$53)","v":94.629722628394703},{"$f":"(($Q42*$D42*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q42*$D42*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q42*$D42*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O42*$P42*60*(1-'Input sheet '!$F$49))","v":65.884674537585511},67.676346632891608,69.51674157489353,71.407184335831644,73.349035919327022,75.343694340221134]
["Nurse","Bromley","SEL",326559.5853084338,333607.56805070851,1.0042797173545257,59.579998973757,"NA",0.44,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,59.579998973757,{"$f":"S43+'Input sheet '!$F$55-(S43*$I43*'Input sheet '!$F$51)-(S43*'Input sheet '!$F$53)","v":68.860319072276326},{"$f":"T43+'Input sheet '!$F$55-(T43*$I43*'Input sheet '!$F$51)-(T43*'Input sheet '!$F$53)","v":77.249728441337794},{"$f":"U43+'Input sheet '!$F$55-(U43*$I43*'Input sheet '!$F$51)-(U43*'Input sheet '!$F$53)","v":84.833754510969371},{"$f":"V43+'Input sheet '!$F$55-(V43*$I43*'Input sheet '!$F$51)-(V43*'Input sheet '!$F$53)","v":91.689714077916307},{"$f":"W43+'Input sheet '!$F$55-(W43*$I43*'Input sheet '!$F$51)-(W43*'Input sheet '!$F$53)","v":97.887501526436353},{"$f":"(($Q43*$D43*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q43*$D43*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q43*$D43*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O43*$P43*60*(1-'Input sheet '!$F$49))","v":65.482000179034927},66.87543863465379,68.298529066759144,69.75190246102963,71.236203230340777,72.752089500491977]
["Nurse","Camden","NCL",240595.18761568028,249811.74199355792,1.0075466939171021,51.549999777227598,"NA",0.24390243902439024,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,51.549999777227598,{"$f":"S44+'Input sheet '!$F$55-(S44*$I44*'Input sheet '!$F$51)-(S44*'Input sheet '!$F$53)","v":63.117524182304876},{"$f":"T44+'Input sheet '!$F$55-(T44*$I44*'Input sheet '!$F$51)-(T44*'Input sheet '!$F$53)","v":73.91482074284896},{"$f":"U44+'Input sheet '!$F$55-(U44*$I44*'Input sheet '!$F$51)-(U44*'Input sheet '!$F$53)","v":83.993175361678766},{"$f":"V44+'Input sheet '!$F$55-(V44*$I44*'Input sheet '!$F$51)-(V44*'Input sheet '!$F$53)","v":93.400459051010898},{"$f":"W44+'Input sheet '!$F$55-(W44*$I44*'Input sheet '!$F$51)-(W44*'Input sheet '!$F$53)","v":102.18135531419969},{"$f":"(($Q44*$D44*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q44*$D44*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q44*$D44*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O44*$P44*60*(1-'Input sheet '!$F$49))","v":48.244347516685885},49.428586748408271,50.641895138076372,51.884986237412704,53.158591113475524,54.46345877860238]
["Nurse","Central London (Westminster)","NWL",239861.52740131211,250416.29464483997,1.0086497797931231,47.109999656677203,"NA",0.42857142857142855,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,47.109999656677203,{"$f":"S45+'Input sheet '!$F$55-(S45*$I45*'Input sheet '!$F$51)-(S45*'Input sheet '!$F$53)","v":57.66819968904764},{"$f":"T45+'Input sheet '!$F$55-(T45*$I45*'Input sheet '!$F$51)-(T45*'Input sheet '!$F$53)","v":67.230912289794574},{"$f":"U45+'Input sheet '!$F$55-(U45*$I45*'Input sheet '!$F$51)-(U45*'Input sheet '!$F$53)","v":75.891997702471087},{"$f":"V45+'Input sheet '!$F$55-(V45*$I45*'Input sheet '!$F$51)-(V45*'Input sheet '!$F$53)","v":83.73646649052381},{"$f":"W45+'Input sheet '!$F$55-(W45*$I45*'Input sheet '!$F$51)-(W45*'Input sheet '!$F$53)","v":90.841313935702999},{"$f":"(($Q45*$D45*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q45*$D45*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q45*$D45*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O45*$P45*60*(1-'Input sheet '!$F$49))","v":48.097233359117283},49.330916803437091,50.596243956438123,51.89402647227989,53.225096823872363,54.590308836872339]
["Nurse","City & Hackney","NEL",279460,298024,1.0129460539573998,61.349999874830203,"NA",0.36974789915966383,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,61.349999874830203,{"$f":"S46+'Input sheet '!$F$55-(S46*$I46*'Input sheet '!$F$51)-(S46*'Input sheet '!$F$53)","v":71.106894843510688},{"$f":"T46+'Input sheet '!$F$55-(T46*$I46*'Input sheet '!$F$51)-(T46*'Input sheet '!$F$53)","v":80.029944250582076},{"$f":"U46+'Input sheet '!$F$55-(U46*$I46*'Input sheet '!$F$51)-(U46*'Input sheet '!$F$53)","v":88.190410359586949},{"$f":"V46+'Input sheet '!$F$55-(V46*$I46*'Input sheet '!$F$51)-(V46*'Input sheet '!$F$53)","v":95.653465205326455},{"$f":"W46+'Input sheet '!$F$55-(W46*$I46*'Input sheet '!$F$51)-(W46*'Input sheet '!$F$53)","v":102.47871107811494},{"$f":"(($Q46*$D46*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q46*$D46*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q46*$D46*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O46*$P46*60*(1-'Input sheet '!$F$49))","v":56.037552083333338},57.715655641661435,59.444011779693327,61.224125363892327,63.057546325534048,64.945871010219719]
["Nurse","Croydon","SWL",383407.61972583208,399552.08416668023,1.0082832025684092,88.079999580979305,"NA",0.38888888888888884,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,88.079999580979305,{"$f":"S47+'Input sheet '!$F$55-(S47*$I47*'Input sheet '!$F$51)-(S47*'Input sheet '!$F$53)","v":95.299599617992797},{"$f":"T47+'Input sheet '!$F$55-(T47*$I47*'Input sheet '!$F$51)-(T47*'Input sheet '!$F$53)","v":101.88146831840344},{"$f":"U47+'Input sheet '!$F$55-(U47*$I47*'Input sheet '!$F$51)-(U47*'Input sheet '!$F$53)","v":107.88193861694447},{"$f":"V47+'Input sheet '!$F$55-(V47*$I47*'Input sheet '!$F$51)-(V47*'Input sheet '!$F$53)","v":113.35236737244772},{"$f":"W47+'Input sheet '!$F$55-(W47*$I47*'Input sheet '!$F$51)-(W47*'Input sheet '!$F$53)","v":118.33957492121482},{"$f":"(($Q47*$D47*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q47*$D47*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q47*$D47*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O47*$P47*60*(1-'Input sheet '!$F$49))","v":76.881215413773617},78.825018756785553,80.817967673472012,82.861304721327542,84.956303873679545,87.104271313981101]
["Nurse","Ealing","NWL",348532.50761086139,364118.82879069319,1.0087881434893804,86.889999710023403,"NA",0.45205479452054798,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,86.889999710023403,{"$f":"S48+'Input sheet '!$F$55-(S48*$I48*'Input sheet '!$F$51)-(S48*'Input sheet '!$F$53)","v":93.39144357400194},{"$f":"T48+'Input sheet '!$F$55-(T48*$I48*'Input sheet '!$F$51)-(T48*'Input sheet '!$F$53)","v":99.25699279155846},{"$f":"U48+'Input sheet '!$F$55-(U48*$I48*'Input sheet '!$F$51)-(U48*'Input sheet '!$F$53)","v":104.54884308564439},{"$f":"V48+'Input sheet '!$F$55-(V48*$I48*'Input sheet '!$F$51)-(V48*'Input sheet '!$F$53)","v":109.32310692630877},{"$f":"W48+'Input sheet '!$F$55-(W48*$I48*'Input sheet '!$F$51)-(W48*'Input sheet '!$F$53)","v":113.63040852283144},{"$f":"(($Q48*$D48*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q48*$D48*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q48*$D48*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O48*$P48*60*(1-'Input sheet '!$F$49))","v":69.88802886988627},71.690311386572844,73.539071423408146,75.435507549350788,77.380849242227683,79.376357685816359]
["Nurse","Enfield","NCL",330967.75695051916,341277.20653224899,1.0061536785243599,52.769999608397498,"NA",0.45283018867924524,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,52.769999608397498,{"$f":"S49+'Input sheet '!$F$55-(S49*$I49*'Input sheet '!$F$51)-(S49*'Input sheet '!$F$53)","v":62.602522288254427},{"$f":"T49+'Input sheet '!$F$55-(T49*$I49*'Input sheet '!$F$51)-(T49*'Input sheet '!$F$53)","v":71.472199822668742},{"$f":"U49+'Input sheet '!$F$55-(U49*$I49*'Input sheet '!$F$51)-(U49*'Input sheet '!$F$53)","v":79.473318368335711},{"$f":"V49+'Input sheet '!$F$55-(V49*$I49*'Input sheet '!$F$51)-(V49*'Input sheet '!$F$53)","v":86.690931154530759},{"$f":"W49+'Input sheet '!$F$55-(W49*$I49*'Input sheet '!$F$51)-(W49*'Input sheet '!$F$53)","v":93.201762613171994},{"$f":"(($Q49*$D49*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q49*$D49*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q49*$D49*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O49*$P49*60*(1-'Input sheet '!$F$49))","v":66.365930430182232},67.902545848332693,69.474739565890587,71.083335351362834,72.729176046527542,74.413124008050403]
["Nurse","Greenwich","SEL",275868.4929970568,300643.75647960498,1.0173491284187914,59.1199995167553,"NA",0.4390243902439025,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,59.1199995167553,{"$f":"S50+'Input sheet '!$F$55-(S50*$I50*'Input sheet '!$F$51)-(S50*'Input sheet '!$F$53)","v":68.453131270393143},{"$f":"T50+'Input sheet '!$F$55-(T50*$I50*'Input sheet '!$F$51)-(T50*'Input sheet '!$F$53)","v":76.89164819984083},{"$f":"U50+'Input sheet '!$F$55-(U50*$I50*'Input sheet '!$F$51)-(U50*'Input sheet '!$F$53)","v":84.521302408978045},{"$f":"V50+'Input sheet '!$F$55-(V50*$I50*'Input sheet '!$F$51)-(V50*'Input sheet '!$F$53)","v":91.419626348800392},{"$f":"W50+'Input sheet '!$F$55-(W50*$I50*'Input sheet '!$F$51)-(W50*'Input sheet '!$F$53)","v":97.656720701220252},{"$f":"(($Q50*$D50*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q50*$D50*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q50*$D50*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O50*$P50*60*(1-'Input sheet '!$F$49))","v":55.317380106180664},57.217483899238957,59.182854601494043,61.21573407439142,63.31844118536327,65.493374452916996]
["Nurse","Hammersmith & Fulham","NWL",183353.76720927597,192209.96511626421,1.0094788225525733,45.3899995684624,"NA",0.19354838709677419,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,45.3899995684624,{"$f":"S51+'Input sheet '!$F$55-(S51*$I51*'Input sheet '!$F$51)-(S51*'Input sheet '!$F$53)","v":57.710525400388647},{"$f":"T51+'Input sheet '!$F$55-(T51*$I51*'Input sheet '!$F$51)-(T51*'Input sheet '!$F$53)","v":69.303742771914088},{"$f":"U51+'Input sheet '!$F$55-(U51*$I51*'Input sheet '!$F$51)-(U51*'Input sheet '!$F$53)","v":80.212586343765608},{"$f":"V51+'Input sheet '!$F$55-(V51*$I51*'Input sheet '!$F$51)-(V51*'Input sheet '!$F$53)","v":90.477456246698154},{"$f":"W51+'Input sheet '!$F$55-(W51*$I51*'Input sheet '!$F$51)-(W51*'Input sheet '!$F$53)","v":100.1363677005221},{"$f":"(($Q51*$D51*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q51*$D51*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q51*$D51*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O51*$P51*60*(1-'Input sheet '!$F$49))","v":36.766250195610027},37.739777210463096,38.739082074392591,39.764847354490001,40.817773691419703,41.898580277985893]
["Nurse","Haringey","NCL",274802.7843973618,290455.06707108615,1.0111406392615778,62.149998918175697,"NA",0.339622641509434,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,62.149998918175697,{"$f":"S52+'Input sheet '!$F$55-(S52*$I52*'Input sheet '!$F$51)-(S52*'Input sheet '!$F$53)","v":72.11936693027053},{"$f":"T52+'Input sheet '!$F$55-(T52*$I52*'Input sheet '!$F$51)-(T52*'Input sheet '!$F$53)","v":81.281780437235426},{"$f":"U52+'Input sheet '!$F$55-(U52*$I52*'Input sheet '!$F$51)-(U52*'Input sheet '!$F$53)","v":89.702557077315802},{"$f":"V52+'Input sheet '!$F$55-(V52*$I52*'Input sheet '!$F$51)-(V52*'Input sheet '!$F$53)","v":97.441727457284017},{"$f":"W52+'Input sheet '!$F$55-(W52*$I52*'Input sheet '!$F$51)-(W52*'Input sheet '!$F$53)","v":104.55446310272274},{"$f":"(($Q52*$D52*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q52*$D52*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q52*$D52*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O52*$P52*60*(1-'Input sheet '!$F$49))","v":55.103683329679313},56.654336204244032,58.248625441971804,59.88777899801709,61.573059382977377,63.305764635305444]
["Nurse","Harrow","NWL",250702.93204115107,258522.41370275957,1.0061616446046897,55.529999990016201,"NA",0.39436619718309857,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,55.529999990016201,{"$f":"S53+'Input sheet '!$F$55-(S53*$I53*'Input sheet '!$F$51)-(S53*'Input sheet '!$F$53)","v":65.579226751469676},{"$f":"T53+'Input sheet '!$F$55-(T53*$I53*'Input sheet '!$F$51)-(T53*'Input sheet '!$F$53)","v":74.732515408697793},{"$f":"U53+'Input sheet '!$F$55-(U53*$I53*'Input sheet '!$F$51)-(U53*'Input sheet '!$F$53)","v":83.069743260288533},{"$f":"V53+'Input sheet '!$F$55-(V53*$I53*'Input sheet '!$F$51)-(V53*'Input sheet '!$F$53)","v":90.663666149899427},{"$f":"W53+'Input sheet '!$F$55-(W53*$I53*'Input sheet '!$F$51)-(W53*'Input sheet '!$F$53)","v":97.580553379070366},{"$f":"(($Q53*$D53*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q53*$D53*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q53*$D53*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O53*$P53*60*(1-'Input sheet '!$F$49))","v":50.27116085200165},51.4355236135209,52.626854931513392,53.845779442099662,55.092936249000076,56.368979258628237]
["Nurse","Havering","NEL",251610.734911262,265446.81046712177,1.0107637756459356,61.839999616146102,"NA",0.44,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,61.839999616146102,{"$f":"S54+'Input sheet '!$F$55-(S54*$I54*'Input sheet '!$F$51)-(S54*'Input sheet '!$F$53)","v":70.903359652996073},{"$f":"T54+'Input sheet '!$F$55-(T54*$I54*'Input sheet '!$F$51)-(T54*'Input sheet '!$F$53)","v":79.096637126308451},{"$f":"U54+'Input sheet '!$F$55-(U54*$I54*'Input sheet '!$F$51)-(U54*'Input sheet '!$F$53)","v":86.503359962182827},{"$f":"V54+'Input sheet '!$F$55-(V54*$I54*'Input sheet '!$F$51)-(V54*'Input sheet '!$F$53)","v":93.199037405813272},{"$f":"W54+'Input sheet '!$F$55-(W54*$I54*'Input sheet '!$F$51)-(W54*'Input sheet '!$F$53)","v":99.251929814855202},{"$f":"(($Q54*$D54*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q54*$D54*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q54*$D54*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O54*$P54*60*(1-'Input sheet '!$F$49))","v":50.453194240018689},51.853965405519368,53.293627267390306,54.773259578200239,56.293972068525974,57.856905279255088]
["Nurse","Hillingdon","NWL",299473.6782694399,307062.04563130351,1.0050172046477892,57.479999758303201,"NA",0.5185185185185186,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,57.479999758303201,{"$f":"S55+'Input sheet '!$F$55-(S55*$I55*'Input sheet '!$F$51)-(S55*'Input sheet '!$F$53)","v":66.284933117686066},{"$f":"T55+'Input sheet '!$F$55-(T55*$I55*'Input sheet '!$F$51)-(T55*'Input sheet '!$F$53)","v":74.140890326113222},{"$f":"U55+'Input sheet '!$F$55-(U55*$I55*'Input sheet '!$F$51)-(U55*'Input sheet '!$F$53)","v":81.150149924298802},{"$f":"V55+'Input sheet '!$F$55-(V55*$I55*'Input sheet '!$F$51)-(V55*'Input sheet '!$F$53)","v":87.403967099124372},{"$f":"W55+'Input sheet '!$F$55-(W55*$I55*'Input sheet '!$F$51)-(W55*'Input sheet '!$F$53)","v":92.983761756218755},{"$f":"(($Q55*$D55*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q55*$D55*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q55*$D55*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O55*$P55*60*(1-'Input sheet '!$F$49))","v":60.05071152798665},61.372860332943681,62.724119158714281,64.105128926584001,65.516544669133509,66.959035840929843]
["Nurse","Hounslow","NWL",272101.64540674444,282830.22144227696,1.0077642064469214,65.019998859614105,"NA",0.41509433962264153,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,65.019998859614105,{"$f":"S56+'Input sheet '!$F$55-(S56*$I56*'Input sheet '!$F$51)-(S56*'Input sheet '!$F$53)","v":74.020983870491222},{"$f":"T56+'Input sheet '!$F$55-(T56*$I56*'Input sheet '!$F$51)-(T56*'Input sheet '!$F$53)","v":82.191500641685522},{"$f":"U56+'Input sheet '!$F$55-(U56*$I56*'Input sheet '!$F$51)-(U56*'Input sheet '!$F$53)","v":89.608171620216808},{"$f":"V56+'Input sheet '!$F$55-(V56*$I56*'Input sheet '!$F$51)-(V56*'Input sheet '!$F$53)","v":96.340549748087383},{"$f":"W56+'Input sheet '!$F$55-(W56*$I56*'Input sheet '!$F$51)-(W56*'Input sheet '!$F$53)","v":102.45177072416008},{"$f":"(($Q56*$D56*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q56*$D56*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q56*$D56*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O56*$P56*60*(1-'Input sheet '!$F$49))","v":54.562048688331586},55.913234526216407,57.29788140913876,58.716817973325888,60.170893375523633,61.660977801170795]
["Nurse","Islington","NCL",228397.18729749118,241248.22402836956,1.0110081922801202,47.6899997889996,"NA",0.30882352941176472,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,47.6899997889996,{"$f":"S57+'Input sheet '!$F$55-(S57*$I57*'Input sheet '!$F$51)-(S57*'Input sheet '!$F$53)","v":59.050130687456836},{"$f":"T57+'Input sheet '!$F$55-(T57*$I57*'Input sheet '!$F$51)-(T57*'Input sheet '!$F$53)","v":69.543216301164165},{"$f":"U57+'Input sheet '!$F$55-(U57*$I57*'Input sheet '!$F$51)-(U57*'Input sheet '!$F$53)","v":79.235432586413552},{"$f":"V57+'Input sheet '!$F$55-(V57*$I57*'Input sheet '!$F$51)-(V57*'Input sheet '!$F$53)","v":88.187904716950527},{"$f":"W57+'Input sheet '!$F$55-(W57*$I57*'Input sheet '!$F$51)-(W57*'Input sheet '!$F$53)","v":96.457092577524449},{"$f":"(($Q57*$D57*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q57*$D57*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q57*$D57*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O57*$P57*60*(1-'Input sheet '!$F$49))","v":45.798394327882356},47.081124562338445,48.399781751844706,49.755372145466218,51.148930175485368,52.581519246762802]
["Nurse","Kingston","SWL",173853.37089221022,181326.68402094112,1.0084531357969715,45.169999822974198,"NA",0.25263157894736843,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,45.169999822974198,{"$f":"S58+'Input sheet '!$F$55-(S58*$I58*'Input sheet '!$F$51)-(S58*'Input sheet '!$F$53)","v":57.103194571835424},{"$f":"T58+'Input sheet '!$F$55-(T58*$I58*'Input sheet '!$F$51)-(T58*'Input sheet '!$F$53)","v":68.22618820353712},{"$f":"U58+'Input sheet '!$F$55-(U58*$I58*'Input sheet '!$F$51)-(U58*'Input sheet '!$F$53)","v":78.593989109718024},{"$f":"V58+'Input sheet '!$F$55-(V58*$I58*'Input sheet '!$F$51)-(V58*'Input sheet '!$F$53)","v":88.257870901742422},{"$f":"W58+'Input sheet '!$F$55-(W58*$I58*'Input sheet '!$F$51)-(W58*'Input sheet '!$F$53)","v":97.26562598262413},{"$f":"(($Q58*$D58*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q58*$D58*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q58*$D58*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O58*$P58*60*(1-'Input sheet '!$F$49))","v":34.861222809115077},35.748550247323962,36.658462951313957,37.591535786921995,38.548358252123229,39.529534849464824]
["Nurse","Lambeth","SEL",325454.64366660413,342398.229975497,1.0102019620458513,74.160000070929499,"NA",0.26865671641791045,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,74.160000070929499,{"$f":"S59+'Input sheet '!$F$55-(S59*$I59*'Input sheet '!$F$51)-(S59*'Input sheet '!$F$53)","v":83.946662752510434},{"$f":"T59+'Input sheet '!$F$55-(T59*$I59*'Input sheet '!$F$51)-(T59*'Input sheet '!$F$53)","v":93.045337654535444},{"$f":"U59+'Input sheet '!$F$55-(U59*$I59*'Input sheet '!$F$51)-(U59*'Input sheet '!$F$53)","v":101.50438929105989},{"$f":"V59+'Input sheet '!$F$55-(V59*$I59*'Input sheet '!$F$51)-(V59*'Input sheet '!$F$53)","v":109.36878222298688},{"$f":"W59+'Input sheet '!$F$55-(W59*$I59*'Input sheet '!$F$51)-(W59*'Input sheet '!$F$53)","v":116.68032006969931},{"$f":"(($Q59*$D59*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q59*$D59*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q59*$D59*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O59*$P59*60*(1-'Input sheet '!$F$49))","v":65.260436360230528},67.035648273197211,68.859149433243758,70.732253402636459,72.656309475112508,74.632703647846142]
["Nurse","Lewisham","SEL",299817.38443429477,316842.37965073227,1.0111074050824238,66.3899996727705,"NA",0.48648648648648646,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,66.3899996727705,{"$f":"S60+'Input sheet '!$F$55-(S60*$I60*'Input sheet '!$F$51)-(S60*'Input sheet '!$F$53)","v":74.553624030790616},{"$f":"T60+'Input sheet '!$F$55-(T60*$I60*'Input sheet '!$F$51)-(T60*'Input sheet '!$F$53)","v":81.876615718430827},{"$f":"U60+'Input sheet '!$F$55-(U60*$I60*'Input sheet '!$F$51)-(U60*'Input sheet '!$F$53)","v":88.445537180938359},{"$f":"V60+'Input sheet '!$F$55-(V60*$I60*'Input sheet '!$F$51)-(V60*'Input sheet '!$F$53)","v":94.338037271225517},{"$f":"W60+'Input sheet '!$F$55-(W60*$I60*'Input sheet '!$F$51)-(W60*'Input sheet '!$F$53)","v":99.623769108972297},{"$f":"(($Q60*$D60*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q60*$D60*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q60*$D60*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O60*$P60*60*(1-'Input sheet '!$F$49))","v":60.119631774585145},61.809438618279557,63.546741547440746,65.332875553782742,67.169213152172489,69.057165435308264]
["Nurse","Merton","SWL",207140.66991100428,212185.04386589944,1.004823719884818,47.239999756217003,"NA",0.4375,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,47.239999756217003,{"$f":"S61+'Input sheet '!$F$55-(S61*$I61*'Input sheet '!$F$51)-(S61*'Input sheet '!$F$53)","v":57.722674779528752},{"$f":"T61+'Input sheet '!$F$55-(T61*$I61*'Input sheet '!$F$51)-(T61*'Input sheet '!$F$53)","v":67.202944003736306},{"$f":"U61+'Input sheet '!$F$55-(U61*$I61*'Input sheet '!$F$51)-(U61*'Input sheet '!$F$53)","v":75.776662483379027},{"$f":"V61+'Input sheet '!$F$55-(V61*$I61*'Input sheet '!$F$51)-(V61*'Input sheet '!$F$53)","v":83.530519133405903},{"$f":"W61+'Input sheet '!$F$55-(W61*$I61*'Input sheet '!$F$51)-(W61*'Input sheet '!$F$53)","v":90.542913241273965},{"$f":"(($Q61*$D61*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q61*$D61*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q61*$D61*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O61*$P61*60*(1-'Input sheet '!$F$49))","v":41.536019747779505},42.442490207885314,43.368743225396329,44.315210529303975,45.282333270532241,46.27056222755931]
["Nurse","Newham","NEL",337378.18068655772,362819.62761119858,1.0146464874690126,74.259999111294704,"NA",0.39130434782608697,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,74.259999111294704,{"$f":"S62+'Input sheet '!$F$55-(S62*$I62*'Input sheet '!$F$51)-(S62*'Input sheet '!$F$53)","v":82.673460059684217},{"$f":"T62+'Input sheet '!$F$55-(T62*$I62*'Input sheet '!$F$51)-(T62*'Input sheet '!$F$53)","v":90.340683602216572},{"$f":"U62+'Input sheet '!$F$55-(U62*$I62*'Input sheet '!$F$51)-(U62*'Input sheet '!$F$53)","v":97.327857752280835},{"$f":"V62+'Input sheet '!$F$55-(V62*$I62*'Input sheet '!$F$51)-(V62*'Input sheet '!$F$53)","v":103.69529993425245},{"$f":"W62+'Input sheet '!$F$55-(W62*$I62*'Input sheet '!$F$51)-(W62*'Input sheet '!$F$53)","v":109.49797767921442},{"$f":"(($Q62*$D62*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q62*$D62*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q62*$D62*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O62*$P62*60*(1-'Input sheet '!$F$49))","v":67.651353939752454},69.792281664468561,72.000962231596958,74.279539780616034,76.630226305487312,79.055303802011508]
["Nurse","Redbridge","NEL",301021.61612184363,316853.40487205359,1.0103041549544975,47.7199996039271,"NA",0.35294117647058826,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,47.7199996039271,{"$f":"S63+'Input sheet '!$F$55-(S63*$I63*'Input sheet '!$F$51)-(S63*'Input sheet '!$F$53)","v":58.762046695601384},{"$f":"T63+'Input sheet '!$F$55-(T63*$I63*'Input sheet '!$F$51)-(T63*'Input sheet '!$F$53)","v":68.888253410848563},{"$f":"U63+'Input sheet '!$F$55-(U63*$I63*'Input sheet '!$F$51)-(U63*'Input sheet '!$F$53)","v":78.174580627948771},{"$f":"V63+'Input sheet '!$F$55-(V63*$I63*'Input sheet '!$F$51)-(V63*'Input sheet '!$F$53)","v":86.690688940571846},{"$f":"W63+'Input sheet '!$F$55-(W63*$I63*'Input sheet '!$F$51)-(W63*'Input sheet '!$F$53)","v":94.500461210795009},{"$f":"(($Q63*$D63*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q63*$D63*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q63*$D63*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O63*$P63*60*(1-'Input sheet '!$F$49))","v":60.36110531609885},62.009214288874354,63.702323484424419,65.441661595804661,67.228490864496294,69.064107996417519]
["Nurse","Richmond","SWL",196602.22862882543,200158.68163128808,1.0035920192177632,35.689999848604202,"NA",0.5,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,35.689999848604202,{"$f":"S64+'Input sheet '!$F$55-(S64*$I64*'Input sheet '!$F$51)-(S64*'Input sheet '!$F$53)","v":46.942549864500762},{"$f":"T64+'Input sheet '!$F$55-(T64*$I64*'Input sheet '!$F$51)-(T64*'Input sheet '!$F$53)","v":57.013582128728181},{"$f":"U64+'Input sheet '!$F$55-(U64*$I64*'Input sheet '!$F$51)-(U64*'Input sheet '!$F$53)","v":66.027156005211737},{"$f":"V64+'Input sheet '!$F$55-(V64*$I64*'Input sheet '!$F$51)-(V64*'Input sheet '!$F$53)","v":74.094304624664503},{"$f":"W64+'Input sheet '!$F$55-(W64*$I64*'Input sheet '!$F$51)-(W64*'Input sheet '!$F$53)","v":81.314402639074729},{"$f":"(($Q64*$D64*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q64*$D64*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q64*$D64*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O64*$P64*60*(1-'Input sheet '!$F$49))","v":39.422842719842606},40.234638654748458,41.063151107146794,41.90872430388707,42.77170956014465,43.652465425383731]
["Nurse","Southwark","SEL",310642.35231834929,332523.7542295084,1.0137068980329804,70.049999654293103,"NA",0.41818181818181821,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,70.049999654293103,{"$f":"S65+'Input sheet '!$F$55-(S65*$I65*'Input sheet '!$F$51)-(S65*'Input sheet '!$F$53)","v":78.554454231804101},{"$f":"T65+'Input sheet '!$F$55-(T65*$I65*'Input sheet '!$F$51)-(T65*'Input sheet '!$F$53)","v":86.270313930309541},{"$f":"U65+'Input sheet '!$F$55-(U65*$I65*'Input sheet '!$F$51)-(U65*'Input sheet '!$F$53)","v":93.270703002226298},{"$f":"V65+'Input sheet '!$F$55-(V65*$I65*'Input sheet '!$F$51)-(V65*'Input sheet '!$F$53)","v":99.621965087474408},{"$f":"W65+'Input sheet '!$F$55-(W65*$I65*'Input sheet '!$F$51)-(W65*'Input sheet '!$F$53)","v":105.38429196118132},{"$f":"(($Q65*$D65*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q65*$D65*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q65*$D65*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O65*$P65*60*(1-'Input sheet '!$F$49))","v":62.290263355502326},64.203004120807222,66.17447922175586,68.206492207603887,70.300902009010045,72.459624638627261]
["Nurse","Sutton","SWL",201750.79630500407,205926.30357408666,1.0041054244629077,40.939999908208797,"NA",0.1954022988505747,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,40.939999908208797,{"$f":"S66+'Input sheet '!$F$55-(S66*$I66*'Input sheet '!$F$51)-(S66*'Input sheet '!$F$53)","v":53.511834396411587},{"$f":"T66+'Input sheet '!$F$55-(T66*$I66*'Input sheet '!$F$51)-(T66*'Input sheet '!$F$53)","v":65.338029046003726},{"$f":"U66+'Input sheet '!$F$55-(U66*$I66*'Input sheet '!$F$51)-(U66*'Input sheet '!$F$53)","v":76.46280801293041},{"$f":"V66+'Input sheet '!$F$55-(V66*$I66*'Input sheet '!$F$51)-(V66*'Input sheet '!$F$53)","v":86.927772503197986},{"$f":"W66+'Input sheet '!$F$55-(W66*$I66*'Input sheet '!$F$51)-(W66*'Input sheet '!$F$53)","v":96.772056340939358},{"$f":"(($Q66*$D66*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q66*$D66*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q66*$D66*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O66*$P66*60*(1-'Input sheet '!$F$49))","v":40.455237800743014},41.309062766275559,42.180908070122697,43.071154039173521,43.980189027277561,44.908409584657164]
["Nurse","Tower Hamlets","NEL",297804.95656073472,337617.38503284066,1.0254124261745767,77.329999990761294,"NA",0.54098360655737709,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,77.329999990761294,{"$f":"S67+'Input sheet '!$F$55-(S67*$I67*'Input sheet '!$F$51)-(S67*'Input sheet '!$F$53)","v":83.734960647525867},{"$f":"T67+'Input sheet '!$F$55-(T67*$I67*'Input sheet '!$F$51)-(T67*'Input sheet '!$F$53)","v":89.428025677194313},{"$f":"U67+'Input sheet '!$F$55-(U67*$I67*'Input sheet '!$F$51)-(U67*'Input sheet '!$F$53)","v":94.488320528155327},{"$f":"V67+'Input sheet '!$F$55-(V67*$I67*'Input sheet '!$F$51)-(V67*'Input sheet '!$F$53)","v":98.986176049780042},{"$f":"W67+'Input sheet '!$F$55-(W67*$I67*'Input sheet '!$F$51)-(W67*'Input sheet '!$F$53)","v":102.98410599047662},{"$f":"(($Q67*$D67*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q67*$D67*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q67*$D67*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O67*$P67*60*(1-'Input sheet '!$F$49))","v":59.716098060355662},62.248802660774274,64.888925408080155,67.641022166497962,70.509842025507453,73.500335494995355]
["Nurse","Waltham Forest","NEL",274139.40783516795,284554.60958926653,1.0074855617380374,55.7699994593859,"NA",0.35164835164835168,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,55.7699994593859,{"$f":"S68+'Input sheet '!$F$55-(S68*$I68*'Input sheet '!$F$51)-(S68*'Input sheet '!$F$53)","v":66.155185218405947},{"$f":"T68+'Input sheet '!$F$55-(T68*$I68*'Input sheet '!$F$51)-(T68*'Input sheet '!$F$53)","v":75.681025386597184},{"$f":"U68+'Input sheet '!$F$55-(U68*$I68*'Input sheet '!$F$51)-(U68*'Input sheet '!$F$53)","v":84.418628450761176},{"$f":"V68+'Input sheet '!$F$55-(V68*$I68*'Input sheet '!$F$51)-(V68*'Input sheet '!$F$53)","v":92.433218865769618},{"$f":"W68+'Input sheet '!$F$55-(W68*$I68*'Input sheet '!$F$51)-(W68*'Input sheet '!$F$53)","v":99.784623942041648},{"$f":"(($Q68*$D68*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q68*$D68*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q68*$D68*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O68*$P68*60*(1-'Input sheet '!$F$49))","v":54.970662508614417},56.316650059249909,57.695594871155116,59.10830392138557,60.555603946283327,62.038341925294183]
["Nurse","Wandsworth","SWL",318253.47081985278,331558.56375972618,1.008224902904844,82.109999641776099,"NA",0.37209302325581395,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,82.109999641776099,{"$f":"S69+'Input sheet '!$F$55-(S69*$I69*'Input sheet '!$F$51)-(S69*'Input sheet '!$F$53)","v":90.063815951586477},{"$f":"T69+'Input sheet '!$F$55-(T69*$I69*'Input sheet '!$F$51)-(T69*'Input sheet '!$F$53)","v":97.33508383853173},{"$f":"U69+'Input sheet '!$F$55-(U69*$I69*'Input sheet '!$F$51)-(U69*'Input sheet '!$F$53)","v":103.98237548122518},{"$f":"V69+'Input sheet '!$F$55-(V69*$I69*'Input sheet '!$F$51)-(V69*'Input sheet '!$F$53)","v":110.05923674806888},{"$f":"W69+'Input sheet '!$F$55-(W69*$I69*'Input sheet '!$F$51)-(W69*'Input sheet '!$F$53)","v":115.61461852480437},{"$f":"(($Q69*$D69*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q69*$D69*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q69*$D69*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O69*$P69*60*(1-'Input sheet '!$F$49))","v":63.816451180022568},65.426214964770352,67.076584884688131,68.768585225592915,70.503266110811978,72.281704152931582]
["Nurse","West London (K&C & QPP)","NWL",158447.20423250666,161987.1734447788,1.0044289216766666,52.959999658167398,"NA",0.28571428571428575,0.15,0.02,20,10,60,210,8,5.5,1.7000000000000001E-2,52.959999658167398,{"$f":"S70+'Input sheet '!$F$55-(S70*$I70*'Input sheet '!$F$51)-(S70*'Input sheet '!$F$53)","v":64.101485397358047},{"$f":"T70+'Input sheet '!$F$55-(T70*$I70*'Input sheet '!$F$51)-(T70*'Input sheet '!$F$53)","v":74.431234318407675},{"$f":"U70+'Input sheet '!$F$55-(U70*$I70*'Input sheet '!$F$51)-(U70*'Input sheet '!$F$53)","v":84.008387246637966},{"$f":"V70+'Input sheet '!$F$55-(V70*$I70*'Input sheet '!$F$51)-(V70*'Input sheet '!$F$53)","v":92.887776175811481},{"$f":"W70+'Input sheet '!$F$55-(W70*$I70*'Input sheet '!$F$51)-(W70*'Input sheet '!$F$53)","v":101.12023819728807},{"$f":"(($Q70*$D70*'Input sheet '!$C$44*'Input sheet '!$D$44*'Input sheet '!$M$12)+($Q70*$D70*'Input sheet '!$C$45*'Input sheet '!$D$45*'Input sheet '!$M$12)+($Q70*$D70*'Input sheet '!$C$46*'Input sheet '!$D$46*'Input sheet '!$M$12))/($O70*$P70*60*(1-'Input sheet '!$F$49))","v":31.771965432039099},32.452804390796025,33.148232994274572,33.858563882828776,34.584116396358326,35.325216717872607]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S39:S70)","v":1906.879987526685},null,null,null,null,{"$f":"SUM(X39:X70)","v":3216.0304075936992},{"$f":"SUM(Y39:Y70)","v":1754.7082193286888},null,null,null,null,{"$f":"SUM(AD39:AD70)","v":2002.7839392218846}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X71-S71)/S71","v":0.68654054194834002},null,null,null,null,null,{"$f":"(AD71-Y71)/Y71","v":0.14137719146725369}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2016,2017,2018,2019,2020,2021,null,null,null,null,2016,2017,2018,2019,2020,2021]
["Other","Barking & Dagenham","NEL",205773.00919779594,222143.38148233082,1.015427670862397,15.3000000715256,"NA",0.2,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,{"$f":"G75","v":15.3000000715256},{"$f":"S75+'Input sheet '!$F$75-(S75*$I75*'Input sheet '!$F$71)-(S75*'Input sheet '!$F$73)","v":19.535000067949323},{"$f":"T75+'Input sheet '!$F$75-(T75*$I75*'Input sheet '!$F$71)-(T75*'Input sheet '!$F$73)","v":23.558250064551856},{"$f":"U75+'Input sheet '!$F$75-(U75*$I75*'Input sheet '!$F$71)-(U75*'Input sheet '!$F$73)","v":27.380337561324264},{"$f":"V75+'Input sheet '!$F$75-(V75*$I75*'Input sheet '!$F$71)-(V75*'Input sheet '!$F$73)","v":31.011320683258056},{"$f":"W75+'Input sheet '!$F$75-(W75*$I75*'Input sheet '!$F$71)-(W75*'Input sheet '!$F$73)","v":34.460754649095158},{"$f":"(($Q75*$D75*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q75*$D75*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q75*$D75*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O75*$P75*60*(1-'Input sheet '!$F$69))","v":18.42662713667238},{"$f":"Y75*($F75+$R75)","v":19.024159736564503},{"$f":"Z75*($F75+$R75)","v":19.641068926935482},20.277983045483797,20.935550805436012,21.61444195627768,null,null,null,"Other Supply",{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C75:$C106,'Input sheet '!$H$11,'Data back sheet '!S75:S106),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$75:$AD$106,18,FALSE))","v":17.3100000023842},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C75:$C106,'Input sheet '!$H$11,'Data back sheet '!T75:T106),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$75:$AD$106,19,FALSE))","v":21.397290911349398},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C75:$C106,'Input sheet '!$H$11,'Data back sheet '!U75:U106),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$75:$AD$106,20,FALSE))","v":25.269070117841885},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C75:$C106,'Input sheet '!$H$11,'Data back sheet '!V75:V106),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$75:$AD$106,21,FALSE))","v":28.936700966173859},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C75:$C106,'Input sheet '!$H$11,'Data back sheet '!W75:W106),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$75:$AD$106,22,FALSE))","v":32.410947642502876},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C75:$C106,'Input sheet '!$H$11,'Data back sheet '!X75:X106),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$75:$AD$106,23,FALSE))","v":35.702006766807266}]
["Other","Barnet","NCL",385107.65722786763,409895.37418397202,1.0125539510542096,35.470000326633503,"NA",0.12903225806451613,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,{"$f":"G76","v":35.470000326633503},{"$f":"S76+'Input sheet '!$F$75-(S76*$I76*'Input sheet '!$F$71)-(S76*'Input sheet '!$F$73)","v":38.948222893265033},{"$f":"T76+'Input sheet '!$F$75-(T76*$I76*'Input sheet '!$F$71)-(T76*'Input sheet '!$F$73)","v":42.277218491715274},{"$f":"U76+'Input sheet '!$F$75-(U76*$I76*'Input sheet '!$F$71)-(U76*'Input sheet '!$F$73)","v":45.463389440296524},{"$f":"V76+'Input sheet '!$F$75-(V76*$I76*'Input sheet '!$F$71)-(V76*'Input sheet '!$F$73)","v":48.512863377212838},{"$f":"W76+'Input sheet '!$F$75-(W76*$I76*'Input sheet '!$F$71)-(W76*'Input sheet '!$F$73)","v":51.431505045222742},{"$f":"(($Q76*$D76*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q76*$D76*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q76*$D76*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O76*$P76*60*(1-'Input sheet '!$F$69))","v":34.485743464995501},{"$f":"Y76*($F76+$R76)","v":35.504933439428008},36.554244504479833,37.63456685738884,38.746817004238487,39.891938537488166,null,null,null,"Other Demand",{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C75:$C106,'Input sheet '!$H$11,'Data back sheet '!Y75:Y106),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$75:$AD$106,24,FALSE))","v":18.549098854950753},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C75:$C106,'Input sheet '!$H$11,'Data back sheet '!Z75:Z106),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$75:$AD$106,25,FALSE))","v":18.953909192476996},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C75:$C106,'Input sheet '!$H$11,'Data back sheet '!AA75:AA106),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$75:$AD$106,26,FALSE))","v":19.367553997415889},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C75:$C106,'Input sheet '!$H$11,'Data back sheet '!AB75:AB106),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$75:$AD$106,27,FALSE))","v":19.790226070709579},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C75:$C106,'Input sheet '!$H$11,'Data back sheet '!AC75:AC106),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$75:$AD$106,28,FALSE))","v":20.222122420933964},{"$f":"IF('Input sheet '!$H$14=\"All\",SUMIF('Data back sheet '!$C75:$C106,'Input sheet '!$H$11,'Data back sheet '!AD75:AD106),VLOOKUP('Input sheet '!$H$14,'Data back sheet '!$B$75:$AD$106,29,FALSE))","v":20.663444356124923}]
["Other","Bexley","SEL",243302.5946654997,248378.10743593232,1.0041377966701761,19.369999825954402,"NA",0.32142857142857145,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,{"$f":"G77","v":19.369999825954402},{"$f":"S77+'Input sheet '!$F$75-(S77*$I77*'Input sheet '!$F$71)-(S77*'Input sheet '!$F$73)","v":23.166292693912951},{"$f":"T77+'Input sheet '!$F$75-(T77*$I77*'Input sheet '!$F$71)-(T77*'Input sheet '!$F$73)","v":26.726673076505502},{"$f":"U77+'Input sheet '!$F$75-(U77*$I77*'Input sheet '!$F$71)-(U77*'Input sheet '!$F$73)","v":30.065801249608374},{"$f":"V77+'Input sheet '!$F$75-(V77*$I77*'Input sheet '!$F$71)-(V77*'Input sheet '!$F$73)","v":33.197426457668421},{"$f":"W77+'Input sheet '!$F$75-(W77*$I77*'Input sheet '!$F$71)-(W77*'Input sheet '!$F$73)","v":36.134443527799029},{"$f":"(($Q77*$D77*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q77*$D77*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q77*$D77*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O77*$P77*60*(1-'Input sheet '!$F$69))","v":21.787338440371691},{"$f":"Y77*($F77+$R77)","v":22.247874770308577},22.718145823546898,23.198357370688441,23.688719531872131,24.18944686871367]
["Other","Brent","NWL",328567.72756406281,345659.87338337739,1.0101940645966765,48.010000389069297,"NA",0.13846153846153847,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,48.010000389069297,{"$f":"S78+'Input sheet '!$F$75-(S78*$I78*'Input sheet '!$F$71)-(S78*'Input sheet '!$F$73)","v":50.904946525856261},{"$f":"T78+'Input sheet '!$F$75-(T78*$I78*'Input sheet '!$F$71)-(T78*'Input sheet '!$F$73)","v":53.67296040895333},{"$f":"U78+'Input sheet '!$F$75-(U78*$I78*'Input sheet '!$F$71)-(U78*'Input sheet '!$F$73)","v":56.319607529483832},{"$f":"V78+'Input sheet '!$F$75-(V78*$I78*'Input sheet '!$F$71)-(V78*'Input sheet '!$F$73)","v":58.850209353191083},{"$f":"W78+'Input sheet '!$F$75-(W78*$I78*'Input sheet '!$F$71)-(W78*'Input sheet '!$F$73)","v":61.269854020012708},{"$f":"(($Q78*$D78*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q78*$D78*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q78*$D78*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O78*$P78*60*(1-'Input sheet '!$F$69))","v":29.422687788693654},{"$f":"Y78*($F78+$R78)","v":30.222810261027231},31.044691315558701,31.888922656577883,32.756112079219278,33.646883907037541]
["Other","Bromley","SEL",326559.5853084338,333607.56805070851,1.0042797173545257,20.0600002408028,"NA",0.22727272727272727,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,20.0600002408028,{"$f":"S79+'Input sheet '!$F$75-(S79*$I79*'Input sheet '!$F$71)-(S79*'Input sheet '!$F$73)","v":24.002291137196835},{"$f":"T79+'Input sheet '!$F$75-(T79*$I79*'Input sheet '!$F$71)-(T79*'Input sheet '!$F$73)","v":27.736715786326457},{"$f":"U79+'Input sheet '!$F$75-(U79*$I79*'Input sheet '!$F$71)-(U79*'Input sheet '!$F$73)","v":31.274234408501968},{"$f":"V79+'Input sheet '!$F$75-(V79*$I79*'Input sheet '!$F$71)-(V79*'Input sheet '!$F$73)","v":34.625229321508229},{"$f":"W79+'Input sheet '!$F$75-(W79*$I79*'Input sheet '!$F$71)-(W79*'Input sheet '!$F$73)","v":37.7995354118287},{"$f":"(($Q79*$D79*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q79*$D79*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q79*$D79*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O79*$P79*60*(1-'Input sheet '!$F$69))","v":29.242862024731078},{"$f":"Y79*($F79+$R79)","v":29.865141863254745},30.500663640857617,31.149709142260523,31.812566148483508,32.489528564445386]
["Other","Camden","NCL",240595.18761568028,249811.74199355792,1.0075466939171021,28.300000198185401,"NA",0.13636363636363635,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,28.300000198185401,{"$f":"S80+'Input sheet '!$F$75-(S80*$I80*'Input sheet '!$F$71)-(S80*'Input sheet '!$F$73)","v":32.065091098628223},{"$f":"T80+'Input sheet '!$F$75-(T80*$I80*'Input sheet '!$F$71)-(T80*'Input sheet '!$F$73)","v":35.665887123415352},{"$f":"U80+'Input sheet '!$F$75-(U80*$I80*'Input sheet '!$F$71)-(U80*'Input sheet '!$F$73)","v":39.109557503484503},{"$f":"V80+'Input sheet '!$F$75-(V80*$I80*'Input sheet '!$F$71)-(V80*'Input sheet '!$F$73)","v":42.402958630605184},{"$f":"W80+'Input sheet '!$F$75-(W80*$I80*'Input sheet '!$F$71)-(W80*'Input sheet '!$F$73)","v":45.552647708542409},{"$f":"(($Q80*$D80*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q80*$D80*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q80*$D80*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O80*$P80*60*(1-'Input sheet '!$F$69))","v":21.544894689324313},{"$f":"Y80*($F80+$R80)","v":22.07375062473935},22.615588224927265,23.170726146839769,23.739490869403237,24.322216885522316]
["Other","Central London (Westminster)","NWL",239861.52740131211,250416.29464483997,1.0086497797931231,24.640000075101899,"NA",0.33333333333333337,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,24.640000075101899,{"$f":"S81+'Input sheet '!$F$75-(S81*$I81*'Input sheet '!$F$71)-(S81*'Input sheet '!$F$73)","v":28.079466737012112},{"$f":"T81+'Input sheet '!$F$75-(T81*$I81*'Input sheet '!$F$71)-(T81*'Input sheet '!$F$73)","v":31.301100510334678},{"$f":"U81+'Input sheet '!$F$75-(U81*$I81*'Input sheet '!$F$71)-(U81*'Input sheet '!$F$73)","v":34.318697478013483},{"$f":"V81+'Input sheet '!$F$75-(V81*$I81*'Input sheet '!$F$71)-(V81*'Input sheet '!$F$73)","v":37.145179971072629},{"$f":"W81+'Input sheet '!$F$75-(W81*$I81*'Input sheet '!$F$71)-(W81*'Input sheet '!$F$73)","v":39.792651906238028},{"$f":"(($Q81*$D81*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q81*$D81*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q81*$D81*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O81*$P81*60*(1-'Input sheet '!$F$69))","v":21.479196650170024},{"$f":"Y81*($F81+$R81)","v":22.03013331438007},22.59520138270706,23.174763322554764,23.769190898536039,24.37886541094419]
["Other","City & Hackney","NEL",279460,298024,1.0129460539573998,38.929999858140903,"NA",0.36734693877551022,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,38.929999858140903,{"$f":"S82+'Input sheet '!$F$75-(S82*$I82*'Input sheet '!$F$71)-(S82*'Input sheet '!$F$73)","v":41.332018234954766},{"$f":"T82+'Input sheet '!$F$75-(T82*$I82*'Input sheet '!$F$71)-(T82*'Input sheet '!$F$73)","v":43.573738650703703},{"$f":"U82+'Input sheet '!$F$75-(U82*$I82*'Input sheet '!$F$71)-(U82*'Input sheet '!$F$73)","v":45.665858540748573},{"$f":"V82+'Input sheet '!$F$75-(V82*$I82*'Input sheet '!$F$71)-(V82*'Input sheet '!$F$73)","v":47.618361450376163},{"$f":"W82+'Input sheet '!$F$75-(W82*$I82*'Input sheet '!$F$71)-(W82*'Input sheet '!$F$73)","v":49.440564676034739},{"$f":"(($Q82*$D82*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q82*$D82*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q82*$D82*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O82*$P82*60*(1-'Input sheet '!$F$69))","v":25.025173319327731},{"$f":"Y82*($F82+$R82)","v":25.7745785098416},26.546425428626552,27.341386116888291,28.160152740814727,29.003438194239781]
["Other","Croydon","SWL",383407.61972583208,399552.08416668023,1.0082832025684092,42.480000186711599,"NA",0.20634920634920637,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,42.480000186711599,{"$f":"S83+'Input sheet '!$F$75-(S83*$I83*'Input sheet '!$F$71)-(S83*'Input sheet '!$F$73)","v":45.329028748686042},{"$f":"T83+'Input sheet '!$F$75-(T83*$I83*'Input sheet '!$F$71)-(T83*'Input sheet '!$F$73)","v":48.033796975538287},{"$f":"U83+'Input sheet '!$F$75-(U83*$I83*'Input sheet '!$F$71)-(U83*'Input sheet '!$F$73)","v":50.601609477888019},{"$f":"V83+'Input sheet '!$F$75-(V83*$I83*'Input sheet '!$F$71)-(V83*'Input sheet '!$F$73)","v":53.03940099797591},{"$f":"W83+'Input sheet '!$F$75-(W83*$I83*'Input sheet '!$F$71)-(W83*'Input sheet '!$F$73)","v":55.35375513791967},{"$f":"(($Q83*$D83*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q83*$D83*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q83*$D83*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O83*$P83*60*(1-'Input sheet '!$F$69))","v":34.3335079638941},{"$f":"Y83*($F83+$R83)","v":35.20156900062932},36.091577400398059,37.004088062825737,37.939669917177412,38.898906277071987]
["Other","Ealing","NWL",348532.50761086139,364118.82879069319,1.0087881434893804,48.679999999701998,"NA",0.16666666666666669,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,48.679999999701998,{"$f":"S84+'Input sheet '!$F$75-(S84*$I84*'Input sheet '!$F$71)-(S84*'Input sheet '!$F$73)","v":51.408266666382573},{"$f":"T84+'Input sheet '!$F$75-(T84*$I84*'Input sheet '!$F$71)-(T84*'Input sheet '!$F$73)","v":54.009214221951389},{"$f":"U84+'Input sheet '!$F$75-(U84*$I84*'Input sheet '!$F$71)-(U84*'Input sheet '!$F$73)","v":56.488784224926988},{"$f":"V84+'Input sheet '!$F$75-(V84*$I84*'Input sheet '!$F$71)-(V84*'Input sheet '!$F$73)","v":58.852640961097059},{"$f":"W84+'Input sheet '!$F$75-(W84*$I84*'Input sheet '!$F$71)-(W84*'Input sheet '!$F$73)","v":61.106184382912531},{"$f":"(($Q84*$D84*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q84*$D84*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q84*$D84*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O84*$P84*60*(1-'Input sheet '!$F$69))","v":31.210500287632279},{"$f":"Y84*($F84+$R84)","v":32.015361147425082},32.840977874559215,33.687885724319912,34.556633755232518,35.447785185022418]
["Other","Enfield","NCL",330967.75695051916,341277.20653224899,1.0061536785243599,17.600000105798198,"NA",0.30303030303030304,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,17.600000105798198,{"$f":"S85+'Input sheet '!$F$75-(S85*$I85*'Input sheet '!$F$71)-(S85*'Input sheet '!$F$73)","v":21.538666766084912},{"$f":"T85+'Input sheet '!$F$75-(T85*$I85*'Input sheet '!$F$71)-(T85*'Input sheet '!$F$73)","v":25.239819891402821},{"$f":"U85+'Input sheet '!$F$75-(U85*$I85*'Input sheet '!$F$71)-(U85*'Input sheet '!$F$73)","v":28.717782267648527},{"$f":"V85+'Input sheet '!$F$75-(V85*$I85*'Input sheet '!$F$71)-(V85*'Input sheet '!$F$73)","v":31.986012973326694},{"$f":"W85+'Input sheet '!$F$75-(W85*$I85*'Input sheet '!$F$71)-(W85*'Input sheet '!$F$73)","v":35.057159463723053},{"$f":"(($Q85*$D85*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q85*$D85*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q85*$D85*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O85*$P85*60*(1-'Input sheet '!$F$69))","v":29.637606386587986},{"$f":"Y85*($F85+$R85)","v":30.323825997094556},31.025934115859908,31.744298620296494,32.479295905532119,33.231311081626366]
["Other","Greenwich","SEL",275868.4929970568,300643.75647960498,1.0173491284187914,23.6800002679229,"NA",0.29629629629629628,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,23.6800002679229,{"$f":"S86+'Input sheet '!$F$75-(S86*$I86*'Input sheet '!$F$71)-(S86*'Input sheet '!$F$73)","v":27.267970622317126},{"$f":"T86+'Input sheet '!$F$75-(T86*$I86*'Input sheet '!$F$71)-(T86*'Input sheet '!$F$73)","v":30.641991633356731},{"$f":"U86+'Input sheet '!$F$75-(U86*$I86*'Input sheet '!$F$71)-(U86*'Input sheet '!$F$73)","v":33.814821021145463},{"$f":"V86+'Input sheet '!$F$75-(V86*$I86*'Input sheet '!$F$71)-(V86*'Input sheet '!$F$73)","v":36.79845576766234},{"$f":"W86+'Input sheet '!$F$75-(W86*$I86*'Input sheet '!$F$71)-(W86*'Input sheet '!$F$73)","v":39.604177479294329},{"$f":"(($Q86*$D86*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q86*$D86*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q86*$D86*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O86*$P86*60*(1-'Input sheet '!$F$69))","v":24.703559903360397},{"$f":"Y86*($F86+$R86)","v":25.552105654882226},26.429798213392299,27.337638746306855,28.276662810270274,29.24794153239511]
["Other","Hammersmith & Fulham","NWL",183353.76720927597,192209.96511626421,1.0094788225525733,32.120000228285797,"NA",0.08,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,32.120000228285797,{"$f":"S87+'Input sheet '!$F$75-(S87*$I87*'Input sheet '!$F$71)-(S87*'Input sheet '!$F$73)","v":35.899440219610938},{"$f":"T87+'Input sheet '!$F$75-(T87*$I87*'Input sheet '!$F$71)-(T87*'Input sheet '!$F$73)","v":39.535261491265722},{"$f":"U87+'Input sheet '!$F$75-(U87*$I87*'Input sheet '!$F$71)-(U87*'Input sheet '!$F$73)","v":43.032921554597621},{"$f":"V87+'Input sheet '!$F$75-(V87*$I87*'Input sheet '!$F$71)-(V87*'Input sheet '!$F$73)","v":46.397670535522913},{"$f":"W87+'Input sheet '!$F$75-(W87*$I87*'Input sheet '!$F$71)-(W87*'Input sheet '!$F$73)","v":49.634559055173042},{"$f":"(($Q87*$D87*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q87*$D87*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q87*$D87*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O87*$P87*60*(1-'Input sheet '!$F$69))","v":16.419021695998719},{"$f":"Y87*($F87+$R87)","v":16.853778057973919},17.300046256511461,17.758131111488936,18.228345514055381,18.711010640349045]
["Other","Haringey","NCL",274802.7843973618,290455.06707108615,1.0111406392615778,34.470000151544802,"NA",0.38461538461538458,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,34.470000151544802,{"$f":"S88+'Input sheet '!$F$75-(S88*$I88*'Input sheet '!$F$71)-(S88*'Input sheet '!$F$73)","v":37.110130910400578},{"$f":"T88+'Input sheet '!$F$75-(T88*$I88*'Input sheet '!$F$71)-(T88*'Input sheet '!$F$73)","v":39.569514255765462},{"$f":"U88+'Input sheet '!$F$75-(U88*$I88*'Input sheet '!$F$71)-(U88*'Input sheet '!$F$73)","v":41.860524433639981},{"$f":"V88+'Input sheet '!$F$75-(V88*$I88*'Input sheet '!$F$71)-(V88*'Input sheet '!$F$73)","v":43.994688530106167},{"$f":"W88+'Input sheet '!$F$75-(W88*$I88*'Input sheet '!$F$71)-(W88*'Input sheet '!$F$73)","v":45.982744469198899},{"$f":"(($Q88*$D88*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q88*$D88*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q88*$D88*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O88*$P88*60*(1-'Input sheet '!$F$69))","v":24.608127489364595},{"$f":"Y88*($F88+$R88)","v":25.300615927945717},26.012591433869765,26.744602385669101,27.497212593598547,28.271001733893915]
["Other","Harrow","NWL",250702.93204115107,258522.41370275957,1.0061616446046897,33.950000241398797,"NA",0.23529411764705885,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,33.950000241398797,{"$f":"S89+'Input sheet '!$F$75-(S89*$I89*'Input sheet '!$F$71)-(S89*'Input sheet '!$F$73)","v":37.132676699065101},{"$f":"T89+'Input sheet '!$F$75-(T89*$I89*'Input sheet '!$F$71)-(T89*'Input sheet '!$F$73)","v":40.144986358115148},{"$f":"U89+'Input sheet '!$F$75-(U89*$I89*'Input sheet '!$F$71)-(U89*'Input sheet '!$F$73)","v":42.996048853063101},{"$f":"V89+'Input sheet '!$F$75-(V89*$I89*'Input sheet '!$F$71)-(V89*'Input sheet '!$F$73)","v":45.694495649752078},{"$f":"W89+'Input sheet '!$F$75-(W89*$I89*'Input sheet '!$F$71)-(W89*'Input sheet '!$F$73)","v":48.248496176735941},{"$f":"(($Q89*$D89*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q89*$D89*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q89*$D89*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O89*$P89*60*(1-'Input sheet '!$F$69))","v":22.450026214819466},{"$f":"Y89*($F89+$R89)","v":22.970005743373079},23.502028852968767,24.046374492750392,24.603328072782748,25.173181613697125]
["Other","Havering","NEL",251610.734911262,265446.81046712177,1.0107637756459356,16.190000146627401,"NA",8.3333333333333343E-2,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,16.190000146627401,{"$f":"S90+'Input sheet '!$F$75-(S90*$I90*'Input sheet '!$F$71)-(S90*'Input sheet '!$F$73)","v":20.569383474340018},{"$f":"T90+'Input sheet '!$F$75-(T90*$I90*'Input sheet '!$F$71)-(T90*'Input sheet '!$F$73)","v":24.780890441156984},{"$f":"U90+'Input sheet '!$F$75-(U90*$I90*'Input sheet '!$F$71)-(U90*'Input sheet '!$F$73)","v":28.830956307579299},{"$f":"V90+'Input sheet '!$F$75-(V90*$I90*'Input sheet '!$F$71)-(V90*'Input sheet '!$F$73)","v":32.725769649122093},{"$f":"W90+'Input sheet '!$F$75-(W90*$I90*'Input sheet '!$F$71)-(W90*'Input sheet '!$F$73)","v":36.471281812572414},{"$f":"(($Q90*$D90*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q90*$D90*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q90*$D90*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O90*$P90*60*(1-'Input sheet '!$F$69))","v":22.531318436118788},{"$f":"Y90*($F90+$R90)","v":23.156872906186319},23.799795130215117,24.460567302629638,25.139685005392153,25.837657579691349]
["Other","Hillingdon","NWL",299473.6782694399,307062.04563130351,1.0050172046477892,16.3800002560019,"NA",0.33333333333333337,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,16.3800002560019,{"$f":"S91+'Input sheet '!$F$75-(S91*$I91*'Input sheet '!$F$71)-(S91*'Input sheet '!$F$73)","v":20.342600239788446},{"$f":"T91+'Input sheet '!$F$75-(T91*$I91*'Input sheet '!$F$71)-(T91*'Input sheet '!$F$73)","v":24.054235557935179},{"$f":"U91+'Input sheet '!$F$75-(U91*$I91*'Input sheet '!$F$71)-(U91*'Input sheet '!$F$73)","v":27.530800639265951},{"$f":"V91+'Input sheet '!$F$75-(V91*$I91*'Input sheet '!$F$71)-(V91*'Input sheet '!$F$73)","v":30.787183265445769},{"$f":"W91+'Input sheet '!$F$75-(W91*$I91*'Input sheet '!$F$71)-(W91*'Input sheet '!$F$73)","v":33.837328325300867},{"$f":"(($Q91*$D91*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q91*$D91*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q91*$D91*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O91*$P91*60*(1-'Input sheet '!$F$69))","v":26.817364571922006},{"$f":"Y91*($F91+$R91)","v":27.407807975816382},28.011251292967238,28.627980745125146,29.258288855843531,29.902474589226767]
["Other","Hounslow","NWL",272101.64540674444,282830.22144227696,1.0077642064469214,37.100000310689197,"NA",0.15,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,37.100000310689197,{"$f":"S92+'Input sheet '!$F$75-(S92*$I92*'Input sheet '!$F$71)-(S92*'Input sheet '!$F$73)","v":40.430500296708182},{"$f":"T92+'Input sheet '!$F$75-(T92*$I92*'Input sheet '!$F$71)-(T92*'Input sheet '!$F$73)","v":43.611127783356309},{"$f":"U92+'Input sheet '!$F$75-(U92*$I92*'Input sheet '!$F$71)-(U92*'Input sheet '!$F$73)","v":46.648627033105278},{"$f":"V92+'Input sheet '!$F$75-(V92*$I92*'Input sheet '!$F$71)-(V92*'Input sheet '!$F$73)","v":49.549438816615542},{"$f":"W92+'Input sheet '!$F$75-(W92*$I92*'Input sheet '!$F$71)-(W92*'Input sheet '!$F$73)","v":52.319714069867842},{"$f":"(($Q92*$D92*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q92*$D92*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q92*$D92*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O92*$P92*60*(1-'Input sheet '!$F$69))","v":24.366245032484205},{"$f":"Y92*($F92+$R92)","v":24.969655754804915},25.588009464825461,26.221676213778178,26.871035216920507,27.536475080474819]
["Other","Islington","NCL",228397.18729749118,241248.22402836956,1.0110081922801202,20.280000060796699,"NA",0.21875,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,20.280000060796699,{"$f":"S93+'Input sheet '!$F$75-(S93*$I93*'Input sheet '!$F$71)-(S93*'Input sheet '!$F$73)","v":24.227975057642869},{"$f":"T93+'Input sheet '!$F$75-(T93*$I93*'Input sheet '!$F$71)-(T93*'Input sheet '!$F$73)","v":27.971148851527648},{"$f":"U93+'Input sheet '!$F$75-(U93*$I93*'Input sheet '!$F$71)-(U93*'Input sheet '!$F$73)","v":31.52014550485465},{"$f":"V93+'Input sheet '!$F$75-(V93*$I93*'Input sheet '!$F$71)-(V93*'Input sheet '!$F$73)","v":34.885037956790313},{"$f":"W93+'Input sheet '!$F$75-(W93*$I93*'Input sheet '!$F$71)-(W93*'Input sheet '!$F$73)","v":38.07537661278181},{"$f":"(($Q93*$D93*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q93*$D93*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q93*$D93*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O93*$P93*60*(1-'Input sheet '!$F$69))","v":20.452584261671351},{"$f":"Y93*($F93+$R93)","v":21.025424174297601},21.614308297342415,22.219686000136175,22.842019238031881,23.48178290491688]
["Other","Kingston","SWL",173853.37089221022,181326.68402094112,1.0084531357969715,22.430000126361801,"NA",0.10344827586206896,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,22.430000126361801,{"$f":"S94+'Input sheet '!$F$75-(S94*$I94*'Input sheet '!$F$71)-(S94*'Input sheet '!$F$73)","v":26.525065638505136},{"$f":"T94+'Input sheet '!$F$75-(T94*$I94*'Input sheet '!$F$71)-(T94*'Input sheet '!$F$73)","v":30.454916438606823},{"$f":"U94+'Input sheet '!$F$75-(U94*$I94*'Input sheet '!$F$71)-(U94*'Input sheet '!$F$73)","v":34.226218085738893},{"$f":"V94+'Input sheet '!$F$75-(V94*$I94*'Input sheet '!$F$71)-(V94*'Input sheet '!$F$73)","v":37.845367218141838},{"$f":"W94+'Input sheet '!$F$75-(W94*$I94*'Input sheet '!$F$71)-(W94*'Input sheet '!$F$73)","v":41.318502402789221},{"$f":"(($Q94*$D94*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q94*$D94*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q94*$D94*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O94*$P94*60*(1-'Input sheet '!$F$69))","v":15.568277172858114},{"$f":"Y94*($F94+$R94)","v":15.964538645863762},16.370886215952929,16.787576605924347,17.214873072976999,17.653045575031108]
["Other","Lambeth","SEL",325454.64366660413,342398.229975497,1.0102019620458513,25.470000252127601,"NA",0.17857142857142858,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,25.470000252127601,{"$f":"S95+'Input sheet '!$F$75-(S95*$I95*'Input sheet '!$F$71)-(S95*'Input sheet '!$F$73)","v":29.251078811490064},{"$f":"T95+'Input sheet '!$F$75-(T95*$I95*'Input sheet '!$F$71)-(T95*'Input sheet '!$F$73)","v":32.851205754083033},{"$f":"U95+'Input sheet '!$F$75-(U95*$I95*'Input sheet '!$F$71)-(U95*'Input sheet '!$F$73)","v":36.279040907280489},{"$f":"V95+'Input sheet '!$F$75-(V95*$I95*'Input sheet '!$F$71)-(V95*'Input sheet '!$F$73)","v":39.542829663860637},{"$f":"W95+'Input sheet '!$F$75-(W95*$I95*'Input sheet '!$F$71)-(W95*'Input sheet '!$F$73)","v":42.650422815661592},{"$f":"(($Q95*$D95*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q95*$D95*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q95*$D95*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O95*$P95*60*(1-'Input sheet '!$F$69))","v":29.143916357749998},{"$f":"Y95*($F95+$R95)","v":29.936688064380977},30.751024716886757,31.587512924106544,32.446755251790925,33.329370656661169]
["Other","Lewisham","SEL",299817.38443429477,316842.37965073227,1.0111074050824238,21.050000119954301,"NA",7.3170731707317083E-2,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,21.050000119954301,{"$f":"S96+'Input sheet '!$F$75-(S96*$I96*'Input sheet '!$F$71)-(S96*'Input sheet '!$F$73)","v":25.264475725234057},{"$f":"T96+'Input sheet '!$F$75-(T96*$I96*'Input sheet '!$F$71)-(T96*'Input sheet '!$F$73)","v":29.321679435975323},{"$f":"U96+'Input sheet '!$F$75-(U96*$I96*'Input sheet '!$F$71)-(U96*'Input sheet '!$F$73)","v":33.227480178974297},{"$f":"V96+'Input sheet '!$F$75-(V96*$I96*'Input sheet '!$F$71)-(V96*'Input sheet '!$F$73)","v":36.987527869856471},{"$f":"W96+'Input sheet '!$F$75-(W96*$I96*'Input sheet '!$F$71)-(W96*'Input sheet '!$F$73)","v":40.607261585932555},{"$f":"(($Q96*$D96*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q96*$D96*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q96*$D96*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O96*$P96*60*(1-'Input sheet '!$F$69))","v":26.848142881327345},{"$f":"Y96*($F96+$R96)","v":27.602774509003602},28.378616873526965,29.176266153670092,29.996335285243905,30.839454432094456]
["Other","Merton","SWL",207140.66991100428,212185.04386589944,1.004823719884818,17.3100000023842,"NA",0.22727272727272727,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,17.3100000023842,{"$f":"S97+'Input sheet '!$F$75-(S97*$I97*'Input sheet '!$F$71)-(S97*'Input sheet '!$F$73)","v":21.397290911349398},{"$f":"T97+'Input sheet '!$F$75-(T97*$I97*'Input sheet '!$F$71)-(T97*'Input sheet '!$F$73)","v":25.269070117841885},{"$f":"U97+'Input sheet '!$F$75-(U97*$I97*'Input sheet '!$F$71)-(U97*'Input sheet '!$F$73)","v":28.936700966173859},{"$f":"V97+'Input sheet '!$F$75-(V97*$I97*'Input sheet '!$F$71)-(V97*'Input sheet '!$F$73)","v":32.410947642502876},{"$f":"W97+'Input sheet '!$F$75-(W97*$I97*'Input sheet '!$F$71)-(W97*'Input sheet '!$F$73)","v":35.702006766807266},{"$f":"(($Q97*$D97*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q97*$D97*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q97*$D97*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O97*$P97*60*(1-'Input sheet '!$F$69))","v":18.549098854950753},{"$f":"Y97*($F97+$R97)","v":18.953909192476996},19.367553997415889,19.790226070709579,20.222122420933964,20.663444356124923]
["Other","Newham","NEL",337378.18068655772,362819.62761119858,1.0146464874690126,37.030000373721101,"NA",0.25,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,37.030000373721101,{"$f":"S98+'Input sheet '!$F$75-(S98*$I98*'Input sheet '!$F$71)-(S98*'Input sheet '!$F$73)","v":39.993350353166441},{"$f":"T98+'Input sheet '!$F$75-(T98*$I98*'Input sheet '!$F$71)-(T98*'Input sheet '!$F$73)","v":42.793716083742289},{"$f":"U98+'Input sheet '!$F$75-(U98*$I98*'Input sheet '!$F$71)-(U98*'Input sheet '!$F$73)","v":45.440061699136464},{"$f":"V98+'Input sheet '!$F$75-(V98*$I98*'Input sheet '!$F$71)-(V98*'Input sheet '!$F$73)","v":47.94085830568396},{"$f":"W98+'Input sheet '!$F$75-(W98*$I98*'Input sheet '!$F$71)-(W98*'Input sheet '!$F$73)","v":50.304111098871338},{"$f":"(($Q98*$D98*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q98*$D98*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q98*$D98*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O98*$P98*60*(1-'Input sheet '!$F$69))","v":30.211649058328835},{"$f":"Y98*($F98+$R98)","v":31.167741631671444},32.154091176655555,33.171655220155074,34.22142159140612,35.304409380970348]
["Other","Redbridge","NEL",301021.61612184363,316853.40487205359,1.0103041549544975,23.5600002408028,"NA",0.2,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,23.5600002408028,{"$f":"S99+'Input sheet '!$F$75-(S99*$I99*'Input sheet '!$F$71)-(S99*'Input sheet '!$F$73)","v":27.38200022876266},{"$f":"T99+'Input sheet '!$F$75-(T99*$I99*'Input sheet '!$F$71)-(T99*'Input sheet '!$F$73)","v":31.012900217324532},{"$f":"U99+'Input sheet '!$F$75-(U99*$I99*'Input sheet '!$F$71)-(U99*'Input sheet '!$F$73)","v":34.462255206458302},{"$f":"V99+'Input sheet '!$F$75-(V99*$I99*'Input sheet '!$F$71)-(V99*'Input sheet '!$F$73)","v":37.739142446135389},{"$f":"W99+'Input sheet '!$F$75-(W99*$I99*'Input sheet '!$F$71)-(W99*'Input sheet '!$F$73)","v":40.852185323828621},{"$f":"(($Q99*$D99*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q99*$D99*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q99*$D99*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O99*$P99*60*(1-'Input sheet '!$F$69))","v":26.955979805028541},{"$f":"Y99*($F99+$R99)","v":27.691990054575346},28.448096442023875,29.224847675437381,30.022807444889107,30.842554831533398]
["Other","Richmond","SWL",196602.22862882543,200158.68163128808,1.0035920192177632,21.610000073909799,"NA",0.38095238095238093,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,21.610000073909799,{"$f":"S100+'Input sheet '!$F$75-(S100*$I100*'Input sheet '!$F$71)-(S100*'Input sheet '!$F$73)","v":25.138461973638798},{"$f":"T100+'Input sheet '!$F$75-(T100*$I100*'Input sheet '!$F$71)-(T100*'Input sheet '!$F$73)","v":28.426652420195772},{"$f":"U100+'Input sheet '!$F$75-(U100*$I100*'Input sheet '!$F$71)-(U100*'Input sheet '!$F$73)","v":31.490932755391967},{"$f":"V100+'Input sheet '!$F$75-(V100*$I100*'Input sheet '!$F$71)-(V100*'Input sheet '!$F$73)","v":34.346550191572419},{"$f":"W100+'Input sheet '!$F$75-(W100*$I100*'Input sheet '!$F$71)-(W100*'Input sheet '!$F$73)","v":37.007713678527253},{"$f":"(($Q100*$D100*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q100*$D100*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q100*$D100*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O100*$P100*60*(1-'Input sheet '!$F$69))","v":17.605399149797659},{"$f":"Y100*($F100+$R100)","v":17.967929867426683},18.337925824560152,18.715540745553408,19.100931520256673,19.494258269198976]
["Other","Southwark","SEL",310642.35231834929,332523.7542295084,1.0137068980329804,36.360000252723701,"NA",0.25,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,36.360000252723701,{"$f":"S101+'Input sheet '!$F$75-(S101*$I101*'Input sheet '!$F$71)-(S101*'Input sheet '!$F$73)","v":39.360200238823893},{"$f":"T101+'Input sheet '!$F$75-(T101*$I101*'Input sheet '!$F$71)-(T101*'Input sheet '!$F$73)","v":42.195389225688579},{"$f":"U101+'Input sheet '!$F$75-(U101*$I101*'Input sheet '!$F$71)-(U101*'Input sheet '!$F$73)","v":44.87464281827571},{"$f":"V101+'Input sheet '!$F$75-(V101*$I101*'Input sheet '!$F$71)-(V101*'Input sheet '!$F$73)","v":47.406537463270546},{"$f":"W101+'Input sheet '!$F$75-(W101*$I101*'Input sheet '!$F$71)-(W101*'Input sheet '!$F$73)","v":49.799177902790667},{"$f":"(($Q101*$D101*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q101*$D101*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q101*$D101*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O101*$P101*60*(1-'Input sheet '!$F$69))","v":27.817500562121094},{"$f":"Y101*($F101+$R101)","v":28.671689715414519},29.552108367939002,30.45956194625289,31.394880609065726,32.358920006685899]
["Other","Sutton","SWL",201750.79630500407,205926.30357408666,1.0041054244629077,14.740000009536701,"NA",9.0909090909090912E-2,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,14.740000009536701,{"$f":"S102+'Input sheet '!$F$75-(S102*$I102*'Input sheet '!$F$71)-(S102*'Input sheet '!$F$73)","v":19.163800009163904},{"$f":"T102+'Input sheet '!$F$75-(T102*$I102*'Input sheet '!$F$71)-(T102*'Input sheet '!$F$73)","v":23.414669645169315},{"$f":"U102+'Input sheet '!$F$75-(U102*$I102*'Input sheet '!$F$71)-(U102*'Input sheet '!$F$73)","v":27.499368922676332},{"$f":"V102+'Input sheet '!$F$75-(V102*$I102*'Input sheet '!$F$71)-(V102*'Input sheet '!$F$73)","v":31.424393592062621},{"$f":"W102+'Input sheet '!$F$75-(W102*$I102*'Input sheet '!$F$71)-(W102*'Input sheet '!$F$73)","v":35.195985478918352},{"$f":"(($Q102*$D102*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q102*$D102*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q102*$D102*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O102*$P102*60*(1-'Input sheet '!$F$69))","v":18.066444732144536},{"$f":"Y102*($F102+$R102)","v":18.447744716752108},18.837092199382525,19.23465702589742,19.640612626827433,20.055136093028171]
["Other","Tower Hamlets","NEL",297804.95656073472,337617.38503284066,1.0254124261745767,46.620000168681102,"NA",0.30769230769230771,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,46.620000168681102,{"$f":"S103+'Input sheet '!$F$75-(S103*$I103*'Input sheet '!$F$71)-(S103*'Input sheet '!$F$73)","v":48.786938619968943},{"$f":"T103+'Input sheet '!$F$75-(T103*$I103*'Input sheet '!$F$71)-(T103*'Input sheet '!$F$73)","v":50.822193888447757},{"$f":"U103+'Input sheet '!$F$75-(U103*$I103*'Input sheet '!$F$71)-(U103*'Input sheet '!$F$73)","v":52.733768259842087},{"$f":"V103+'Input sheet '!$F$75-(V103*$I103*'Input sheet '!$F$71)-(V103*'Input sheet '!$F$73)","v":54.529177727128605},{"$f":"W103+'Input sheet '!$F$75-(W103*$I103*'Input sheet '!$F$71)-(W103*'Input sheet '!$F$73)","v":56.215481542172327},{"$f":"(($Q103*$D103*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q103*$D103*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q103*$D103*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O103*$P103*60*(1-'Input sheet '!$F$69))","v":26.66793334748176},{"$f":"Y103*($F103+$R103)","v":27.798985101810359},28.978007505169046,30.207035109168356,31.488188755688803,32.823679236660588]
["Other","Waltham Forest","NEL",274139.40783516795,284554.60958926653,1.0074855617380374,22.240000307559999,"NA",0.18965517241379309,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,22.240000307559999,{"$f":"S104+'Input sheet '!$F$75-(S104*$I104*'Input sheet '!$F$71)-(S104*'Input sheet '!$F$73)","v":26.151007189051889},{"$f":"T104+'Input sheet '!$F$75-(T104*$I104*'Input sheet '!$F$71)-(T104*'Input sheet '!$F$73)","v":29.870509595656934},{"$f":"U104+'Input sheet '!$F$75-(U104*$I104*'Input sheet '!$F$71)-(U104*'Input sheet '!$F$73)","v":33.40788464304201},{"$f":"V104+'Input sheet '!$F$75-(V104*$I104*'Input sheet '!$F$71)-(V104*'Input sheet '!$F$73)","v":36.772050291555125},{"$f":"W104+'Input sheet '!$F$75-(W104*$I104*'Input sheet '!$F$71)-(W104*'Input sheet '!$F$73)","v":39.971487829003117},{"$f":"(($Q104*$D104*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q104*$D104*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q104*$D104*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O104*$P104*60*(1-'Input sheet '!$F$69))","v":24.54872323313873},{"$f":"Y104*($F104+$R104)","v":25.149812511453739},25.765619798403002,26.396505472695594,27.042838737115723,27.704997834585157]
["Other","Wandsworth","SWL",318253.47081985278,331558.56375972618,1.008224902904844,49.0100001767278,"NA",0.20588235294117649,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,49.0100001767278,{"$f":"S105+'Input sheet '!$F$75-(S105*$I105*'Input sheet '!$F$71)-(S105*'Input sheet '!$F$73)","v":51.530670756022744},{"$f":"T105+'Input sheet '!$F$75-(T105*$I105*'Input sheet '!$F$71)-(T105*'Input sheet '!$F$73)","v":53.923825058953355},{"$f":"U105+'Input sheet '!$F$75-(U105*$I105*'Input sheet '!$F$71)-(U105*'Input sheet '!$F$73)","v":56.195913908912182},{"$f":"V105+'Input sheet '!$F$75-(V105*$I105*'Input sheet '!$F$71)-(V105*'Input sheet '!$F$73)","v":58.353061793520155},{"$f":"W105+'Input sheet '!$F$75-(W105*$I105*'Input sheet '!$F$71)-(W105*'Input sheet '!$F$73)","v":60.401083373377375},{"$f":"(($Q105*$D105*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q105*$D105*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q105*$D105*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O105*$P105*60*(1-'Input sheet '!$F$69))","v":28.499063432134932},{"$f":"Y105*($F105+$R105)","v":29.217949540089524},29.954969480316912,30.710580676975468,31.485252092703551,32.27946451967653]
["Other","West London (K&C & QPP)","NWL",158447.20423250666,161987.1734447788,1.0044289216766666,32.030000060796702,"NA",0.24,0.1,0.02,17,10,45,210,8,5.5,1.7000000000000001E-2,32.030000060796702,{"$f":"S106+'Input sheet '!$F$75-(S106*$I106*'Input sheet '!$F$71)-(S106*'Input sheet '!$F$73)","v":35.300380057513678},{"$f":"T106+'Input sheet '!$F$75-(T106*$I106*'Input sheet '!$F$71)-(T106*'Input sheet '!$F$73)","v":38.394159534407933},{"$f":"U106+'Input sheet '!$F$75-(U106*$I106*'Input sheet '!$F$71)-(U106*'Input sheet '!$F$73)","v":41.320874919549908},{"$f":"V106+'Input sheet '!$F$75-(V106*$I106*'Input sheet '!$F$71)-(V106*'Input sheet '!$F$73)","v":44.089547673894209},{"$f":"W106+'Input sheet '!$F$75-(W106*$I106*'Input sheet '!$F$71)-(W106*'Input sheet '!$F$73)","v":46.70871209950392},{"$f":"(($Q106*$D106*'Input sheet '!$C$63*'Input sheet '!$D$63*'Input sheet '!$M$13)+($Q106*$D106*'Input sheet '!$C$64*'Input sheet '!$D$64*'Input sheet '!$M$13)+($Q106*$D106*'Input sheet '!$C$65*'Input sheet '!$D$65*'Input sheet '!$M$13))/($O106*$P106*60*(1-'Input sheet '!$F$69))","v":14.188680841198735},{"$f":"Y106*($F106+$R106)","v":14.492728971640002},14.803292525654431,15.120511121743464,15.44452737028247,15.775486937633387]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S75:S106)","v":922.47000510618079},null,null,null,null,{"$f":"SUM(X75:X106)","v":1428.3068658284374},{"$f":"SUM(Y75:Y106)","v":783.61519518640125},null,null,null,null,{"$f":"SUM(AD75:AD106)","v":894.40051067291859}]
[null,"Staff count","GP","Nurse","Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X107-S107)/S107","v":0.54835046984972946},null,null,null,null,null,{"$f":"(AD107-Y107)/Y107","v":0.14137719146725383}]
["Data Validation",{"$f":"SUM('Input sheet '!M11:M13)","v":0.99999999999999989},{"$f":"SUM('Input sheet '!C25:C27)","v":1},{"$f":"SUM('Input sheet '!C44:C46)","v":1},{"$f":"SUM('Input sheet '!C63:C65)","v":1}]