{"text_format":"1","workbook":"xlsx","n_sheets":35,"sheets":["Front_Cover","Content","Introduction","Glossary","Assumptions","Intervention_Summary","References","Cost_Shifting_Analysis_Input","Optional_Input","Optional_Input (2)","Cost_Shifting_Analysis_Results","Data_Sources","Default_Financing","CS_Calc.1","CS_Calc.2","CS_Calc.3","CS_Calc.4","CS_Calc.5","CS_Calc.6","CS_Calc.7","CS_Calc.8","Default_Values","Dropdowns0","Dropdowns1","Int_Descriptions","Int_Descriptive_Out-comes_puts","Summary_Int_Numerical_Calc.","Int_Numerical_Outcomes_Calc.1","Int_Numerical_Outcomes_Calc.2","Int._Charts","Int_Numerical_Outcomes_Data","PHE_Data","PHE_Data_Notes","Population_CCG","Residential&Nursing_Home"],"not_rendered":{"charts":4,"images":1,"macros":1,"external_links":0,"defined_names":10,"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":"Front_Cover","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Content","index":1,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"CONTENT",null,"DESCRIPTION"]
[]
[null,"Introduction",null,"A brief description of what this tool does and where the user will select a locality (CCG or England) and an underlying cause of death"]
[]
[null,"Glossary",null,"Definitions of activities"]
[]
[null,"Assumptions",null,"A list of assumptions used in the cost-shifting analysis"]
[]
[null,"Intervention Summary",null,"The interventions available are the interventions identified in a literature review that was conducted. Once an intervention is selected, a summary of the intervention will appear"]
[]
[null,"References",null,"References for the interventions present in the intervention summary"]
[]
[null,"Cost-Shifting Analysis Input",null,"The mandatory input for the cost-shifting analysis calculations"]
[]
[null,"Optional Input",null,"The default values of the unit costs and parameters used in the calculations in this tool, but the user can override these default values if he or she feels that overriding these values will better reflect their locality"]
[]
[null,"Cost-Shifting Analysis Results",null,"The results of the cost-shifting analysis calculations"]

{"sheet":"Introduction","index":2,"n_rows":42,"n_cols":2,"rows_kept":42,"cut":false,"hidden":false,"merged":[[11,2,11,3],[13,1,39,11],[41,1,41,11]]}
[]
[null,"INTRODUCTION"]
[]
[]
[]
[]
[]
[]
[]
[null,"Select a CCG and an underlying cause of death"]
[1.1000000000000001,"CCG"]
[1.2,"Illness Category"]
[]
[null,"A literature review has been conducted regarding interventions related to end-of-life care. The first part of the tool is a summary (Intervention Summary) that has been developed so the user can select an intervention from a drop-down menu and view the evidence gathered via the literature review, the summary of which will appear on the page.\nIn several cases, the aims of the interventions are to improve patient experience by reducing secondary care utilisation. Secondary care is likely to be more costly when compared to primary, community and social care. However, a reduction in secondary care utilisation is likely to result in increases in the use of primary, community and social care services. Hence, the second part of the tool is designed to estimate the net financial implications of the interventions, given an expected reduction in secondary care utilisation, the interventions’ investment costs, and any subsequent increase in primary, community and social care utilisation. It is important to note that, when assessing the financial implications, this tool does not consider the means and practicality of implementing interventions in a local context.\nFor the purposes of this tool, the primary, community and social care services considered are:\n\n• residential home care;\n• nursing home care;\n• inpatient days in hospice care;\n• GP consultations;\n• out-of-hours GP consultations (urgent and emergency);\n• district nurse visits;\n• care at home provided by a home care worker;\n• informal care (spouse/family, etc.);\n• community palliative nursing contact (e.g. as provided by Marie Curie);\n• specialist community palliative care contact team (community-based hospice care); and\n• voluntary care from a third sector organisation.\n\nThis list is not exhaustive. However, it includes a broad range of alternatives to secondary care services for end of life care, with a similarly broad range of costs.\nThe results generated by the activity- and cost-shifting analysis are displayed in the cost-shifting analysis results tabs. These need to be carefully interpreted and with caution: whether the potential savings can be turned into genuine financial savings depends on factors such as local operational decisions. For example, some fixed (and/or variable) costs may not be reduced immediately: the interventions may result in decreased secondary care activities, which will not necessarily lead to cash release due to fixed costs (building, facilities etc.)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In addition to this tool, more information can be found in PHE's Fingertips Tool at https://fingertips.phe.org.uk/profile/end-of-life, accessed on 5th January, 2017"]

{"sheet":"Glossary","index":3,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,"GLOSSARY"]
[]
[null,"Terms","Definitions","Reference"]
[null,"Ordinary Admission","A patient not admitted electively, and any patient admitted electively with the expectation that they will remain in hospital for at least one night, including a patient admitted with this intention who leaves hospital for any reason without staying overnight. A patient admitted electively with the intent of not staying overnight, but who does not return home as scheduled, should be counted as an ordinary admission.","Patient classification description, Health and Social Care Information Centre"]
[null,"District Nurse","Clinical care of patients at home","Understanding the cost of end of life care in different settings (2012), Marie Curie Cancer Care PSSRU 2010, p. 159"]
[null,"Care at Home Provided by a Home Care Worker","Home care: a home care worker for face-to-face contact.","PSSRU 2015, p.117"]
[null,"Informal Care","Care carried out by volunteers. Volunteers' hour of lost employment.","Jeff Round, Louise Jones and Steve Morris, Palliative Medicine Vol. 29(10) 899–907 (2015)"]
[null,"Inpatient Bed-day in Hospice Care","Specialist in-patient palliative care for adults per bed day.","Understanding the cost of end of life care in different settings, Marie Curie Cancer Care (2012)"]
[null,"Residential Home","Care home without nursing service.","Laing & Buisson Care of Older People, UK Market Report 2014/15 extracted from http://www.payingforcare.org/care-home-fees"]
[null,"Nursing Home","Care home with nursing service.","Laing & Buisson Care of Older People, UK Market Report 2014/15 extracted from http://www.payingforcare.org/care-home-fees"]
[null,"Community Palliative Nursing Visits(e.g. as provided by Marie Curie)","Specialist palliative care of patients at home.","Understanding the cost of end of life care in different settings, Marie Curie Cancer Care (2012)"]
[null,"Specialist Community Palliative Care Contact Team Visits (community-based hospice care)","Due to absence of evidence and variation in definition, the role of a specialist community /palliative care contact team might vary from one user to another. Therefore this MUST be defined by the user."]
[null,"Monetary Value","A monetary value is a cost. In this tool's context, it is used to refer to the cost of delivering an activity."]
[null,"Net Present Value","The difference between the present value of cash inflows and the present value of cash outflow. \nThe present value also called 'discounted value' is the current worth of a future sum of money. "]

{"sheet":"Assumptions","index":4,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[[9,1,9,2],[11,1,11,3],[3,1,3,3]]}
[]
[null,"COST-SHIFTING ANALYSIS"]
[]
[1,"For Residential and Nursing Homes, although Local Authorities would pay the full cost of their share of the cost (the nursing care cost is paid for by NHS England), the Local Authorities are \"re-imbursed\" by the patients who are deemed to be able to afford part of the cost. Patients contribute approximately 33% and 40% of Local Authorities' share of the residential and nursing home costs respectively."]
[]
[2,"For each activity reduced, the potential saving is what it costs to deliver this activity, known as monetary value of the activity in this tool"]
[]
[3,"The savings obtained as a result of reduced secondary care utilisation are directly transferable for spending in primary, community and social care."]
[]
[null,"OPTIONAL INPUT (Unit Costs and Parameters)"]
[]
[1,"Unit costs for emergency and non-emergency admissions are on a per death basis with a sample of 73243. In order to convert them into per activity or time basis, the per-death costs are multiplied by the number of deaths nationally to obtain the total cost, and this is then divided by the total number of activity nationally."]
[]
[2,"A discount rate of 3.5% is used as the default value for time-related monetary calculations; this is the standard treasury rate"]
[]
[3,"An annual activity growth rate of 3% is used as the default value"]

{"sheet":"Intervention_Summary","index":5,"n_rows":20,"n_cols":12,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,1,0,2],[19,4,19,5],[18,4,18,5],[17,4,17,5],[16,4,16,5],[15,4,15,5],[14,4,14,5],[13,4,13,5],[12,4,12,5]]}
[null,"INTERVENTION SUMMARY",null,null,null,null,null,null,null,null,"CF",{"$f":"IF(D6=\"Electronic Palliative Care Co-ordination Systems (EPaCCS)\",\"Y\",\"N\")","v":"N"}]
[]
[null,"To access the drop-down menu, select the relevant cell and a downward-pointing arrow will appear on the bottom-right of the relevant cell"]
[null,null,null,"Select an intervention"]
[null,"CCG","Illness Category","Intervention"]
[null,{"$f":"IF(Introduction!$C$11=\"\",\"Please select a CCG in the Introduction tab\",Introduction!$C$11)","v":"Please select a CCG in the Introduction tab"},{"$f":"IF(Introduction!$C$12=\"\",\"Please select an illness category in the Introduction tab\",Introduction!$C$12)","v":"Please select an illness category in the Introduction tab"}]
[]
[]
[null,"Category of Intervention","Description","Activities Involved","Reference Number"]
[null,{"$f":"IFERROR(INDEX(Int_Descriptions!B:B,MATCH(Intervention_Summary!$D$6,Int_Descriptions!$A:$A,0)),\"Please select an intervention in cell D6\")","v":"Please select an intervention in cell D6"},{"$f":"IFERROR(INDEX(Int_Descriptions!C:C,MATCH(Intervention_Summary!$D$6,Int_Descriptions!$A:$A,0)),\"Please select an intervention in cell D6\")","v":"Please select an intervention in cell D6"},{"$f":"IF(ISNA(INDEX(Int_Descriptions!D:D,MATCH(Intervention_Summary!$D$6,Int_Descriptions!$A:$A,0))),\"\",IF(IFERROR(INDEX(Int_Descriptions!D:D,MATCH(Intervention_Summary!$D$6,Int_Descriptions!$A:$A,0)),\"Please select an intervention\")=\"\",\"\",IFERROR(INDEX(Int_Descriptions!D:D,MATCH(Intervention_Summary!$D$6,Int_Descriptions!$A:$A,0)),\"Please select an intervention\")))","v":""},{"$f":"IF(ISNA(INDEX(Int_Descriptions!E:E,MATCH(Intervention_Summary!$D$6,Int_Descriptions!$A:$A,0))),\"\",IF(IFERROR(INDEX(Int_Descriptions!E:E,MATCH(Intervention_Summary!$D$6,Int_Descriptions!$A:$A,0)),\"Please select an intervention\")=\"\",\"\",IFERROR(INDEX(Int_Descriptions!E:E,MATCH(Intervention_Summary!$D$6,Int_Descriptions!$A:$A,0)),\"Please select an intervention\")))","v":""}]
[null,{"$f":"IF(Intervention_Summary!$D$6=Dropdowns0!$C$4,\"The selected intervention is targeted only at cancer patients\",\"\")","v":""},null,null,"Click here for the References page"]
[]
[null,"Type of Output/Outcome","Outputs","Outcomes","Investment and estimated cost savings"]
[null,{"$f":"IFERROR(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$B$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($B$13:$B13)-1),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C13)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C13)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D13)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D13)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E13)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E13)-1),\"\"),\"\")","v":""}]
[null,{"$f":"IFERROR(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$B$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($B$13:$B14)-1),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C14)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C14)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D14)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D14)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E14)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E14)-1),\"\"),\"\")","v":""}]
[null,{"$f":"IFERROR(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$B$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($B$13:$B15)-1),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C15)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C15)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D15)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D15)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E15)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E15)-1),\"\"),\"\")","v":""}]
[null,{"$f":"IFERROR(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$B$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($B$13:$B16)-1),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C16)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C16)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D16)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D16)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E16)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E16)-1),\"\"),\"\")","v":""}]
[null,{"$f":"IFERROR(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$B$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($B$13:$B17)-1),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C17)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C17)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D17)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D17)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E17)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E17)-1),\"\"),\"\")","v":""}]
[null,{"$f":"IFERROR(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$B$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($B$13:$B18)-1),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C18)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C18)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D18)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D18)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E18)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E18)-1),\"\"),\"\")","v":""}]
[null,{"$f":"IFERROR(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$B$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($B$13:$B19)-1),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C19)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$C$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($C$13:$C19)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D19)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($D$13:$D19)-1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0),COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E19)-1)=1,INDEX(OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$E$13,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),MATCH(Intervention_Summary!$D$6,OFFSET('Int_Descriptive_Out-comes_puts'!$A$1,MATCH(Intervention_Summary!$D$6,'Int_Descriptive_Out-comes_puts'!$A:$A,0)-1,MATCH(Intervention_Summary!$D$5,'Int_Descriptive_Out-comes_puts'!$1:$1,0)-1,COUNTIFS('Int_Descriptive_Out-comes_puts'!$A:$A,Intervention_Summary!$D$6)),0)+COUNTA($E$13:$E19)-1),\"\"),\"\")","v":""}]

{"sheet":"References","index":6,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Reference Number","Reference name","Intervention discussed in paper"]
[33,"Deloitte. 2012. The economic impact of care in the home services; A report commissioned by the British Red Cross. British Red Cross","British Red Cross Schemes"]
[23,"Noble, B., King, N., Hughes, P., Winslow, M., Melvin, J., Brooks, J., Bravington, A., Ingleton, C.,  Bath, P. 2012. Evaluation of the Midhurst Macmillan Specialist Palliative Care Service (Real Choice Project): A community consultant-led palliative care service.","Consultant led multi-disciplinary team\n(Example from Midhurst)"]
[47,"NHS Improving Quality. 2013. Economic Evaluation of the Electronic Palliative Care Coordination System (EPaCCS) Early Implementer Sites. NHS Improving Quality","Electronic Palliative Care Co-ordination Systems (EPaCCS)",null,"Return to Intervention_Summary"]
[24," GSF - Overview of the work of the National GSF Centre in End of Life care.","Gold Standards Framework (GSF) training: All 10 existing programmes"]
[21,"Stobbart-Rowlands, 2015. Bradford, Airedale and Craven GSF Care Homes Training Programme Evaluation Report.","Gold Standards Framework (GSF) training: Care Home (example from Bradford, Airedal and Craven)"]
[20,"Clifford, C., Thomas, K., Armstrong-Wilson,J. End of Life Care in Primary Care: The Gold Standards Framework, Going for Gold service improvement programme and Accreditation process (Paper currently in publication).","Gold Standards Framework (GSF) training: Primary care"]
[36,"Wood C, Salter J. 2013. A time and a place; what people want at the end of life. Sue Ryder ","Hospice at home (Example from Leckhampton Court Hospice at home service)"]
[28,"Addicott R, Dewar S. 2008. Improving choice at end of life; A descriptive analysis of the impact and cost of the Marie Curie Delivering Choice programme in Lincolnshire. King’s Fund","Marie Curie Delivering Choice Programme (DCP)\n(Example from Lincolnshire)"]
[26,"Wye L, Lasseter G, Percival J, Simmonds B, Duncan L, Purdy S. 2012. Independent Evaluation of the Marie Curie Cancer Care Delivering Choice Programme in Somerset and North Somerset. University of Bristol","Marie Curie Delivering Choice Programme (DCP)\n(Example from Somerset)"]
[27,"Chitnis X, Georghiou T, Steventon A, Bardsley M. 2012. The impact of the Marie Curie Nursing Service on place of death and hospital use at the end of life; Research report. Nuffield Trust","Marie Curie Nursing Service (MCNS)"]
[40,"Georghiou T, Bardsley M. 2014. Exploring the cost of care at the end of life; Research report. Nuffield Trust","Marie Curie Nursing Service (MCNS)"]
[19,"Amador, S., Goodman, C., King, D., Ng, Y.T., Elmore, N., Mathie, E., Machen, I., Knapp, M., 2014. Exploring resource use and associated costs in end-of-life care for older people with dementia in residential care homes. Int J Geriatr Psychiatry 29, 758–766.","Modified Appreciative Inquiry intervention (example from 6 residential care homes in the East of England)"]
[15,"Higginson I, McCrone P, Hart SR, Burman R, Silber E, Edmonds PM. 2009. Is Short-Term Palliative Care Cost-Effective in Multiple Sclerosis? A Randomized Phase II Trial. Journal of Pain and Symptom Management; 38:6: 816-826","Multi-professional palliative care team (PCT) for people with multiple sclerosis (Example from South East London)"]
[17,"Sue Ryder. 2013. Partnership for Excellence in Palliative Support (PEPS). Evaluation of pilot. Sue Ryder Evaluation Series: Report No. 2 ","Partnership for Excellence in Palliative Support (PEPS)"]
[36,"Wood C, Salter J. 2013. A time and a place; what people want at the end of life. Sue Ryder ","Partnership for Excellence in Palliative Support (PEPS) (Example from initiative led by Sue Ryder and NHS Bedfordshire)"]
[18,"York Health Economic Consortium, 2016. Economic Evaluation of the Gold Line: Health Foundation Shared Purpose project, Airedale NHS Foundation Trust","The Gold Line (Example from Airedale, Wharfedale and Craven CCG area)."]
[]
["Return to Intervention_Summary"]

{"sheet":"Cost_Shifting_Analysis_Input","index":7,"n_rows":132,"n_cols":44,"rows_kept":132,"cut":false,"hidden":false,"merged":[[131,4,131,5],[1,1,1,2],[92,2,92,3],[108,2,108,3],[53,2,53,4],[54,2,54,4],[48,4,48,5],[35,4,35,5],[63,5,63,6],[75,5,75,6]]}
[" "]
[null,"COST-SHIFTING ANALYSIS MANDATORY INPUT"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1. Selected CCG and Illness Category"]
[]
[null,1.1000000000000001,"CCG",{"$f":"IF(Introduction!$C$11=\"\",\"Please select a CCG in the Introduction tab\",Introduction!$C$11)","v":"Please select a CCG in the Introduction tab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(Cost_Shifting_Analysis_Input!$D$19,OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0))*(1+Default_Values!$Q$8)^CS_Calc.2!$A3","v":{"$error":"#N/A"}}]
[]
[null,1.2,"Illness Category",{"$f":"IF(Introduction!$C$12=\"\",\"Please select an illness category in the Introduction tab\",Introduction!$C$12)","v":"Please select an illness category in the Introduction tab"}]
[]
[]
[]
[]
[]
[null,null,"2. Expected Reduction in Secondary Care Utilisation"]
[]
[null,2.1,"Please select an interventions for which data is available or enter your own values"]
[]
[null,null,"If interventions are selected in cell D27, the reductions apply only to emergency admissions. To override the percentage reduction(s) for emergency and non-emergency admissions, enter indicative percentage reduction(s) in column E in table 2.2..",null,"If \"User to Enter Values\" is selected in the cell D27's drop-down menu, enter a percentage of reduction you plan to achieve based on your understanding of the interventions and their logic models."]
[null,2.2000000000000002,"End-of-Life Secondary Care Utilisation","Average Annual Number of Activities from 2013 to 2015","Percentage of Reduction in Secondary Care Utilisation Based on a selected Intervention","User Input of Percentage Reduction"]
[null,null,"Number of Emergency Admissions",{"$f":"IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$C$2,IFERROR(CS_Calc.1!$C$3,\"Please select a CCG and/or illness category\"),IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$E$2,IFERROR(CS_Calc.1!$E$3,\"Please select a CCG and/or illness category\"),\"Please select an option in input 2.1\"))","v":"Please select a CCG and/or illness category"},{"$f":"IF(IFERROR(IF(Cost_Shifting_Analysis_Input!$D$27=Dropdowns1!$E$4,\"\",INDEX(Dropdowns1!$E:$K,MATCH(Cost_Shifting_Analysis_Input!$D$27,Dropdowns1!$E:$E,0),MATCH(Cost_Shifting_Analysis_Input!$C31,Dropdowns1!$E$1:$K$1,0),1)),\"\")=0,\"Not available\",IFERROR(IF(Cost_Shifting_Analysis_Input!$D$27=Dropdowns1!$E$4,\"\",INDEX(Dropdowns1!$E:$K,MATCH(Cost_Shifting_Analysis_Input!$D$27,Dropdowns1!$E:$E,0),MATCH(Cost_Shifting_Analysis_Input!$C31,Dropdowns1!$E$1:$K$1,0),1)),\"\"))","v":""}]
[null,null,"Average Length of Inpatient Stay from Emergency Admissions (in Days)",{"$f":"IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$D$2,IFERROR(CS_Calc.1!$D$3/CS_Calc.1!$C$3,\"Please select a CCG and/or illness category\"),IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$F$2,IFERROR(CS_Calc.1!$F$3/CS_Calc.1!$E$3,\"Please select a CCG and/or illness category\"),\"Please select an option in input 2.1\"))","v":"Please select a CCG and/or illness category"},{"$f":"IF(IFERROR(IF(Cost_Shifting_Analysis_Input!$D$27=Dropdowns1!$E$4,\"\",INDEX(Dropdowns1!$E:$K,MATCH(Cost_Shifting_Analysis_Input!$D$27,Dropdowns1!$E:$E,0),MATCH(Cost_Shifting_Analysis_Input!$C32,Dropdowns1!$E$1:$K$1,0),1)),\"\")=0,\"Not available\",IFERROR(IF(Cost_Shifting_Analysis_Input!$D$27=Dropdowns1!$E$4,\"\",INDEX(Dropdowns1!$E:$K,MATCH(Cost_Shifting_Analysis_Input!$D$27,Dropdowns1!$E:$E,0),MATCH(Cost_Shifting_Analysis_Input!$C32,Dropdowns1!$E$1:$K$1,0),1)),\"\"))","v":""}]
[null,null,"Number of Non-Emergency Admissions",{"$f":"IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$C$2,IFERROR(CS_Calc.1!$C$3,\"Please select a CCG and/or illness category\"),IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$E$2,IFERROR(CS_Calc.1!$E$3,\"Please select a CCG and/or illness category\"),\"Please select an option in input 2.1\"))","v":"Please select a CCG and/or illness category"},{"$f":"IF(IFERROR(IF(Cost_Shifting_Analysis_Input!$D$27=Dropdowns1!$E$4,\"\",INDEX(Dropdowns1!$E:$K,MATCH(Cost_Shifting_Analysis_Input!$D$27,Dropdowns1!$E:$E,0),MATCH(Cost_Shifting_Analysis_Input!$C33,Dropdowns1!$E$1:$K$1,0),1)),\"\")=0,\"Not available\",IFERROR(IF(Cost_Shifting_Analysis_Input!$D$27=Dropdowns1!$E$4,\"\",INDEX(Dropdowns1!$E:$K,MATCH(Cost_Shifting_Analysis_Input!$D$27,Dropdowns1!$E:$E,0),MATCH(Cost_Shifting_Analysis_Input!$C33,Dropdowns1!$E$1:$K$1,0),1)),\"\"))","v":""}]
[null,null,"Average Length of Inpatient Stay from Non-Emergency Admissions (in Days)",{"$f":"IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$D$2,IFERROR(CS_Calc.1!$D$3/CS_Calc.1!$C$3,\"Please select a CCG and/or illness category\"),IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$F$2,IFERROR(CS_Calc.1!$F$3/CS_Calc.1!$E$3,\"Please select a CCG and/or illness category\"),\"Please select an option in input 2.1\"))","v":"Please select a CCG and/or illness category"},{"$f":"IF(IFERROR(IF(Cost_Shifting_Analysis_Input!$D$27=Dropdowns1!$E$4,\"\",INDEX(Dropdowns1!$E:$K,MATCH(Cost_Shifting_Analysis_Input!$D$27,Dropdowns1!$E:$E,0),MATCH(Cost_Shifting_Analysis_Input!$C34,Dropdowns1!$E$1:$K$1,0),1)),\"\")=0,\"Not available\",IFERROR(IF(Cost_Shifting_Analysis_Input!$D$27=Dropdowns1!$E$4,\"\",INDEX(Dropdowns1!$E:$K,MATCH(Cost_Shifting_Analysis_Input!$D$27,Dropdowns1!$E:$E,0),MATCH(Cost_Shifting_Analysis_Input!$C34,Dropdowns1!$E$1:$K$1,0),1)),\"\"))","v":""}]
[]
[null,2.2999999999999998,"In how many years do you expect the benefits to come on stream?",null,"Default setting is 1 year (immediate impact) assuming now is year 0. If desired, enter the number of years after intervention that the benefits will come on stream"]
[null,2.4,"How long do you expect the project to span, in years?",null,"No default setting. This must be between 1 and 10 inclusive."]
[]
[null,null,null,null,{"$f":"IF(OR(Cost_Shifting_Analysis_Input!$F$31>=1,Cost_Shifting_Analysis_Input!$F$32>=1,Cost_Shifting_Analysis_Input!$F$33>=1,Cost_Shifting_Analysis_Input!$F$34>=1),\"The percentage of reduction entered for each type of utilisation cannot be greater than or equal to 100%\",\"\")","v":""}]
[]
[]
[]
[null,null,"3. Activity Increases in Primary, Community and Social Care"]
[null,null,"Based on inputs from input 2 around the expected reduction in secondary care utilisation and at the year when the interventions' benefits are expected to come on stream."]
[null,null,"Annual Total Number of Days in Hospital Averted at the Year When Benefits are Expected to Come On Stream Based on the 2013-2015 Data",{"$f":"IFERROR(INDEX(CS_Calc.1!$U:$U,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))+INDEX(CS_Calc.1!$V:$V,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))+INDEX(CS_Calc.1!$W:$W,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))+INDEX(CS_Calc.1!$X:$X,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0)),0)","v":0}]
[]
[null,null,"What proportion of the days do patients spend at the below accommodation whilst out of hospital? Enter the proportion of days in percentages"]
[null,3.1,"Location of Patient Stays for Days in Hospital Averted","Proportion of Days",{"$f":"IF(SUM($D$49:$D$52)=1,\"\",\"Please ensure the proportion of days to be re-allocated add up to 100%\")","v":"Please ensure the proportion of days to be re-allocated add up to 100%"}]
[null,null,"Home",null,"This option does not attract a residential cost but in input 3.2, there are options to increase their care received."]
[null,null,"Residential Home",null,"This option have a cost of care associated with them; the costs are documented on the Optional Input page)"]
[null,null,"Nursing Home",null,"This option have a cost of care associated with them; the costs are documented on the Optional Input page)"]
[null,null,"Hospice",null,"This option have a cost of care associated with them; the costs are documented on the Optional Input page)"]
[]
[null,null,"Reducing the number of activities in secondary care will increase activity level in primary, community and social care. For the days spent at HOME when out of secondary care, based on the user's understanding of the logic model, which of the following primary, community and social care activities will increase?"]
[null,null,"The unit for specialist community palliative care contact team (community-based hospice care) should be related to the unit cost's unit to be entered on the optional input page (mandatory if non-zero). For example, if the unit cost is in cost per visit, the user should enter the frequency in number of visits."]
[]
[null,null,"For those who avoid admissions and stay at HOME,  the average inpatient days avoided per patient is",{"$f":"IFERROR(Cost_Shifting_Analysis_Input!$D$49*(INDEX(CS_Calc.1!$U:$U,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))+INDEX(CS_Calc.1!$W:$W,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0)))/(INDEX(CS_Calc.1!$O:$O,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))+INDEX(CS_Calc.1!$Q:$Q,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))),0)","v":0},{"$f":"IFERROR(Cost_Shifting_Analysis_Input!$D$49*(INDEX(CS_Calc.1!$U:$U,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))+INDEX(CS_Calc.1!$W:$W,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0)))^2/(INDEX(CS_Calc.1!$U:$U,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))*INDEX(CS_Calc.1!$O:$O,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))+INDEX(CS_Calc.1!$W:$W,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))*INDEX(CS_Calc.1!$Q:$Q,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))),0)","v":0}]
[]
[null,3.2,{"$f":"CONCATENATE(\"For a Typical Patient Staying at HOME Who Avoided Admissions, the Additional Services to be Utilised during the \",ROUND(Cost_Shifting_Analysis_Input!$D$57,0),\" day(s)\")","v":"For a Typical Patient Staying at HOME Who Avoided Admissions, the Additional Services to be Utilised during the 0 day(s)"},"Number of Visits","Number of Hours"]
[null,null,"GP Consultations"]
[null,null,"Out-of-Hours GP Consultations (Urgent and Emergency)"]
[null,null,"District Nurse"]
[null,null,"Care at Home provided by a Home Care Worker"]
[null,null,"Informal Care (Spouse/Family etc.)",null,null,"Informal care hours accounts for the lost employment opportunity. For example, a person has to abandon employment in order to care for an end-of-life patient."]
[null,null,"Community Palliative Nursing Visit (e.g. as provided by Marie Curie)"]
[null,null,"Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)",null,{"$f":"IF(OR($D$66=0,$D$66=\"\"),\"\",\"Please remember to enter its unit cost in the optional-input page\")","v":""}]
[null,null,"Volunteer from a Third Sector Organisation "]
[]
[null,null,"For those who has reduced average length of stay (still admitted),  the average inpatient days avoided per patient is",{"$f":"IFERROR(Cost_Shifting_Analysis_Input!$D$49*(IF(INDEX(CS_Calc.1!$V:$V,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))>0,INDEX(CS_Calc.1!$V:$V,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0)),0)+IF(INDEX(CS_Calc.1!$X:$X,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))>0,INDEX(CS_Calc.1!$X:$X,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0)),0))/(INDEX(CS_Calc.1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))-INDEX(CS_Calc.1!$O:$O,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))+(INDEX(CS_Calc.1!$E:$E,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))-INDEX(CS_Calc.1!$Q:$Q,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0)))),0)","v":0},{"$f":"IFERROR((INDEX(CS_Calc.1!$V:$V,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))+INDEX(CS_Calc.1!$X:$X,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0)))^2/(INDEX(CS_Calc.1!$V:$V,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))*(INDEX(CS_Calc.1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))-INDEX(CS_Calc.1!$O:$O,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0)))+INDEX(CS_Calc.1!$X:$X,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))*(INDEX(CS_Calc.1!$E:$E,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0))-INDEX(CS_Calc.1!$Q:$Q,MATCH(Cost_Shifting_Analysis_Input!$D$36,CS_Calc.1!$A:$A,0)))),0)","v":0}]
[]
[null,3.3,{"$f":"CONCATENATE(\"For a Typical Patient Staying at HOME, the Additional Services to be Utilised during the \",ROUND(Cost_Shifting_Analysis_Input!$D$69,0),\" day(s)\")","v":"For a Typical Patient Staying at HOME, the Additional Services to be Utilised during the 0 day(s)"},"Number of Visits","Number of Hours"]
[null,null,"GP Consultations"]
[null,null,"Out-of-Hours GP Consultations (Urgent and Emergency)"]
[null,null,"District Nurse"]
[null,null,"Care at Home provided by a Home Care Worker"]
[null,null,"Informal Care (Spouse/Family etc.)",null,null,"Informal care hours accounts for the lost employment opportunity. For example, a person has to abandon employment in order to care for an end-of-life patient."]
[null,null,"Community Palliative Nursing Visit (e.g. as provided by Marie Curie)"]
[null,null,"Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)",null,{"$f":"IF(OR($D$78=0,$D$78=\"\"),\"\",\"Please remember to enter its unit cost in the optional-input page\")","v":""}]
[null,null,"Volunteer from a Third Sector Organisation "]
[]
[null,null,"Patients who stay in either a residential or nursing home are either self-funding their care, or local authorities and/or NHS England partially or wholly fund their care."]
[null,null,"Due to the funding structures for residential and nursing homes, this table shows the proportion of people who are supported by Local Authorities and that of patients self-funding"]
[null,null,"To override the default proportions, the user can enter their own proportions in the corresponding cells"]
[null,3.4,"Location","Default Proportion of Patients Receiving Local Anuthority Support","Default Proportion of Patients Self-Funding","User-Input Proportion of Patients Receiving Local Anuthority Support","User-Input Proportion of Patients Self-Funding"]
[null,null,"Residential Home",{"$f":"Default_Values!C46","v":0.5},{"$f":"Default_Values!D46","v":0.5}]
[null,null,"Nursing Home",{"$f":"Default_Values!C47","v":0.5},{"$f":"Default_Values!D47","v":0.5}]
[]
[]
[]
[]
[]
[null,null,"4. Investment"]
[null,null,"Enter an investment value in the relevant cell in table 4.1 based on how much the interventions are expected to cost each organisation IF KNOWN, if NOT KNOWN, enter the total in the User-Input row in input 4.2 below and leave input 4.1 BLANK"]
[null,4.0999999999999996,"Funding Organisations","Initial (One-Off) Investment Cost","Estimated Operational Cost per Year"]
[null,null,"NHS England"]
[null,null,"CCG"]
[null,null,"Local Authority"]
[null,null,"Voluntary Sector"]
[]
[null,null,"If the user has entered the investment by funding organisation in input 4.1, leave input 4.2 BLANK"]
[null,4.2,"Total investment","Initial (One-Off) Investment Cost","Estimated Operational Cost per Year"]
[null,null,"Based on the Values Entered Above",{"$f":"Default_Values!$T$4","v":0},{"$f":"Default_Values!$T$5","v":0}]
[null,null,"User Input if Funding Organisations are Unknown"]
[]
[]
[]
[]
[null,null,"5. Financial Contribution of Funding Organisations Towards Different Activities"]
[null,null,"Enter the percentage contribution towards cost by each funding organisation for co-financing arrangements. If the activity is not co-financed, enter 100% for the funding organisation. Ensure the sum of percentages for each row is 100%"]
[null,null,"Self- or family-funded in input 5.1 represents the opportunity cost of informal care and out-of-pocket payment for self-funded community and social care"]
[]
[null,5.0999999999999996,"End-of-Life Primary, Community and Social Care Utilisation","NHS England","CCG","Local Authority","Voluntary Sector","Self- or Family-Funded"]
[null,null,"GP Consultations",1]
[null,null,"Out-of-Hours GP Consultations (Urgent and Emergency)",1]
[null,null,"District Nurse",null,null,1]
[null,null,"Care at Home provided by a Home Care Worker",null,null,1]
[null,null,"Informal Care (Spouse/Family etc.)",null,null,null,null,1]
[null,null,"Hospice Care",null,0.32,null,0.68]
[null,null,"Residential Home (Local Authority-Funded)",null,null,{"$f":"Default_Financing!E11","v":0.67426291594985455},null,{"$f":"Default_Financing!G11","v":0.32573708405014545},"This is the population average of those who receive some form of financial support, some patients will not contribute at all but some patients will contribute more."]
[null,null,"Residential Home (Self-Funded)",null,null,null,null,1]
[null,null,"Nursing Home (Local Authority- and NHS England-Funded)",{"$f":"Default_Financing!C13","v":0.2315095520832525},null,{"$f":"Default_Financing!E13","v":0.46099851170109524},null,{"$f":"Default_Financing!G13","v":0.30749193621565224},"This is the population average of those who receive some form of financial support, some patients will not contribute at all but some patients will contribute more."]
[null,null,"Nursing Home (NHS England- and Self-Funded)",0.18855795427286354,null,null,null,0.81144204572713641]
[null,null,"Community Palliative Nursing Visit (e.g. as provided by Marie Curie)",null,0.32,null,0.68]
[null,null,"Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)",null,0.32,null,0.68,null,"The user MUST enter the unit cost in the optional-input page"]
[null,null,"Volunteer from a Third Sector Organisation ",null,null,1]
[]
[]
[]
[]
[]
[null,null,"Click here for the Cost-Shifting Analysis Results page",null,"Click here for the Optional Input page"]
[null,null,null,null,"Go to the optional input page if the user wishes to input their own unit costs, annual activity growth rate, and/or discount rate."]

{"sheet":"Optional_Input","index":8,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[null,"OPTIONAL INPUT "]
[]
[null,"For both cost-shifting analysis",null,"Enter a unit cost if you wish to override the default value"]
[null,"Cost of Services","Default Unit Cost","User Input Unit Cost","Source","Comments"]
[null,"Inpatient Day in End-of-Life Emergency Admission",{"$f":"Default_Values!$G5","v":253.90516329468653},null,"PSSRU 2015 in conjunction with end-of-life care data provided by PHE (summary HES, Mortality Statistics by CCG 2013-2015 PHE Data Lake: Linked Hospital Episode Statistics-ONS Mortality Data and ONS Mortality Database)"]
[null,"Inpatient Day in End-of-Life Non-Emergency Admission",{"$f":"Default_Values!$G9","v":307.34574419009937},null,"PSSRU 2015 in conjunction with end-of-life care data provided by PHE (summary HES, Mortality Statistics by CCG 2013-2015 PHE Data Lake: Linked Hospital Episode Statistics-ONS Mortality Data and ONS Mortality Database)"]
["Not end-of-life specific","Accident & Emergency Attendance",{"$f":"Default_Values!$H10","v":0}]
["Not end-of-life specific","Outpatient Appointment",{"$f":"Default_Values!$H11","v":0}]
[null,"GP Consultation",{"$f":"Default_Values!$C17","v":44},null,"PSSRU 2015","The unit cost for a GP consultation varies depending on duration and mode. The default unit cost is for a GP contact (not telephone contact) lasting 11.7 minutes (with qualifications and including direct care staff costs)."]
[null,"Out-of-Hours GP Consultation (Urgent and Emergency)",{"$f":"Default_Values!$C18","v":68.965517241379317},null,"Adapted from Out-of-hours GP services in England, National Audit Office (2014)","Based on the cost of out-of-hours GP services and the number cases handled"]
[null,"Hourly cost of District Nurse Contact",{"$f":"Default_Values!$C19","v":78},null,"Understanding the cost of end of life care in different settings (2012), Marie Curie Cancer Care PSSRU 2010, p. 159"]
[null,"Hourly cost of Care at Home provided by a Home Care Worker",{"$f":"Default_Values!$C20","v":24},null,"PSSRU 2015, p.117","As the PSS EX1 return (Personal Social Services: Expenditure and Unit Costs return) does not distinguish between client groups for home care, the cost of home care for adults and older people has been used for all client groups. This cost is likely to be an under-estimate for certain client groups"]
[null,"Hourly cost of Informal Care (Spouse/Family etc.)",{"$f":"Default_Values!$C21","v":7.2},null,"https://www.gov.uk/national-minimum-wage-rates, accessed on 16th November, 2016","The national minimum wage per hour"]
[null,"Inpatient Day in Hospice Care",{"$f":"Default_Values!$C22","v":425},null,"Understanding the cost of end of life care in different settings, Marie Curie Cancer Care (2012)"]
[null,"Week in Residential Home (Local Authority-Funded)",{"$f":"Default_Values!$C23","v":518.66815605004228},null,"Adapted from PSSRU 2015 and data provided by the Department of Health"]
[null,"Week in Residential Home (Self-Funded)",{"$f":"Default_Values!$C24","v":671.33184394995772},null,"Adapted from PSSRU 2015 and data provided by the Department of Health"]
[null,"Nursing Care Cost per Week: the nursing care aspect of the cost of a Nursing Home",{"$f":"Default_Values!$C16","v":156.25},null,"Review of the Agency Cost Element of NHS Funded Nursing Care in England, 27 May 2016, Mazars LLP\nhttp://www.mazars.co.uk/Home/Our-Sectors/Public-Services/Health/NHS-Funded-Nursing-Care-Review","Nursing home cost is assumed to be the combination nursing care cost and residential home cost"]
[null,"Week in Nursing Home (Local Authority- and NHS England-Funded)",{"$f":"Default_Values!$C25","v":674.91815605004228},null,"Adapted from PSSRU 2015 and data provided by the Department of Health"]
[null,"Week in Nursing Home (NHS England- and Self-Funded)",{"$f":"Default_Values!$C26","v":827.58184394995772},null,"Adapted from PSSRU 2015 and data provided by the Department of Health"]
[null,"Hourly cost of Community Palliative Nursing Visit (e.g. as provided by Marie Curie)",{"$f":"Default_Values!$C27","v":77},null,"Understanding the cost of end of life care in different settings, Marie Curie Cancer Care (2012)"]
[null,"Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)",{"$f":"Default_Values!$C28","v":0},null,"MUST be entered by the user as Cost per Visit"]
[null,"Hourly cost of a Volunteer from a Third Sector Organisation ",{"$f":"Default_Values!$C29","v":7.2},null,"https://www.gov.uk/national-minimum-wage-rates, accessed on 16th November, 2016","The national minimum wage per hour"]
[]
[null,null,null,"Enter a percentage if you wish to override the default value"]
[null,"Parameter","Default","User Input"]
[null,"Discount Rate",{"$f":"Default_Values!$P$4","v":3.5000000000000003E-2}]
[null,"Annual Activity Growth Rate",{"$f":"Default_Values!$P$8","v":0.03}]
[]
[null,"Click here for the Cost-Shifting Analysis Input page"]
[]
[null,"Click here for the Cost-Shifting Analysis Results page"]

{"sheet":"Optional_Input (2)","index":9,"n_rows":29,"n_cols":6,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[]
[null,"OPTIONAL INPUT "]
[]
[null,"For both cost-shifting analysis",null,"Enter a unit cost if you wish to override the default value"]
[null,"Cost of Services","Default Unit Cost","User Input Unit Cost","Source","Comments"]
[null,"Inpatient Day in End-of-Life Emergency Admission",{"$f":"Default_Values!$G5","v":253.90516329468653},null,"PSSRU 2015 in conjunction with end-of-life care data provided by PHE (summary HES, Mortality Statistics by CCG 2013-2015 PHE Data Lake: Linked Hospital Episode Statistics-ONS Mortality Data and ONS Mortality Database)"]
[null,"Inpatient Day in End-of-Life Admission",{"$f":"Default_Values!$G7","v":263.55391475961886},null,"PSSRU 2015 in conjunction with end-of-life care data provided by PHE (summary HES, Mortality Statistics by CCG 2013-2015 PHE Data Lake: Linked Hospital Episode Statistics-ONS Mortality Data and ONS Mortality Database)"]
["Not end-of-life specific","Accident & Emergency Attendance",{"$f":"Default_Values!$H10","v":0}]
["Not end-of-life specific","Outpatient Appointment",{"$f":"Default_Values!$H11","v":0}]
[null,"GP Consultation",{"$f":"Default_Values!$C17","v":44},null,"PSSRU 2015","The unit cost for a GP consultation varies depending on duration and mode. The default unit cost is for a GP consultation lasting 11.7 minutes (with qualifications and including direct care staff costs)."]
[null,"Out-of-Hours GP Consultation (Urgent and Emergency)",{"$f":"Default_Values!$C18","v":68.965517241379317},null,"Adapted from Out-of-hours GP services in England, National Audit Office (2014)","Based on the cost of out-of-hours GP services and the number cases handled"]
[null,"Hourly cost of District Nurse Contact",{"$f":"Default_Values!$C19","v":78},null,"Understanding the cost of end of life care in different settings (2012), Marie Curie Cancer Care PSSRU 2010, p. 159"]
[null,"Hourly cost of Care at Home provided by a Home Care Worker",{"$f":"Default_Values!$C20","v":24},null,"PSSRU 2015, p.117"]
[null,"Hourly cost of Informal Care (Spouse/Family etc.)",{"$f":"Default_Values!$C21","v":7.2},null,"Jeff Round, Louise Jones and Steve Morris, Palliative Medicine Vol. 29(10) 899–907 (2015)","The Annual Survey of Hours and Earnings (2015) recommends a median gross weekly earnings of £528 for UK full time (£13.20 per hour)"]
[null,"Inpatient Day in Hospice Care",{"$f":"Default_Values!$C22","v":425},null,"Understanding the cost of end of life care in different settings, Marie Curie Cancer Care (2012)"]
[null,"Week in Residential Home",{"$f":"Default_Values!$C23","v":518.66815605004228},null,"Laing & Buisson Care of Older People, UK Market Report 2014/15 extracted from http://www.payingforcare.org/care-home-fees"]
[null,"Week in Nursing Home",{"$f":"Default_Values!$C25","v":674.91815605004228},null,"Laing & Buisson Care of Older People, UK Market Report 2014/15 extracted from http://www.payingforcare.org/care-home-fees"]
[null,"Hourly cost of Community Palliative Nursing Contact (e.g. as provided by Marie Curie)",{"$f":"Default_Values!$C27","v":77},null,"Understanding the cost of end of life care in different settings, Marie Curie Cancer Care (2012)"]
[null,"Specialist Community Palliative Care Contact Team (Community-Based Hospice Care)",{"$f":"Default_Values!$C28","v":0},null,"MUST be entered by the user","The number of activities displayed on the results page will have a unit based on the unit cost entered by the user"]
[null,"Hourly cost of a Volunteer from a Third Sector Organisation ",{"$f":"Default_Values!$C29","v":7.2},null,"Jeff Round, Louise Jones and Steve Morris, Palliative Medicine Vol. 29(10) 899–907 (2015)","The Annual Survey of Hours and Earnings (2015) recommends a median gross weekly earnings of £528 for UK full time (£13.20 per hour)"]
[]
[null,null,null,"Enter a percentage if you wish to override the default value"]
[null,"Parameter","Default","User Input"]
[null,"Discount Rate",{"$f":"Default_Values!$P$4","v":3.5000000000000003E-2}]
[null,"Annual Activity Growth Rate",{"$f":"Default_Values!$P$8","v":0.03}]
[]
[null,"Click here for the Cost-Shifting Analysis Input page"]
[]
[null,"Click here for the Cost-Shifting Analysis Results page"]

{"sheet":"Cost_Shifting_Analysis_Results","index":10,"n_rows":117,"n_cols":8,"rows_kept":117,"cut":false,"hidden":false,"merged":[[18,2,18,4],[78,2,78,4],[38,2,38,4]]}
[]
[null,null,"COST-SHIFTING ANALYSIS RESULTS"]
[]
[null,null,"The potential \"costs\" and \"savings\" generated in this analysis are the monetary values of the activities; calculated using reference costs."]
[null,null,"How these savings, if any, are realised is a matter of local operational decision."]
[]
[null,null,"1. Selected CCG and illness category"]
[null,null,"CCG",{"$f":"IF(Introduction!$C$11=\"\",\"\",Introduction!$C$11)","v":""}]
[]
[null,null,"Illness Category",{"$f":"IF(Introduction!$C$12=\"\",\"\",Introduction!$C$12)","v":""}]
[null,null,"The number of deaths in 2013-2014 based on the selected CCG and illness category. Source: PHE."]
[null,null,"Number of Deaths","Percentage of Deaths in Hospital","Current Annual Cost of Number of Days Spent in Hospitals Arising from Emergency and Non-Emergency Admissions"]
[null,null,{"$f":"IFERROR(Default_Values!$P$9,0)","v":0},{"$f":"IFERROR(Default_Values!$P$10,0)","v":0},{"$f":"IFERROR(SUM(CS_Calc.1!$J$3,CS_Calc.1!$L$3),0)","v":0}]
[]
[]
[]
[null,null,"2. The expected increase in primary, community and social care activities"]
[]
[null,null,"The table below shows the expected increase in activity level in primary, community and social care."]
[null,null,"Primary, Community and Social Care Service","Comment",{"$f":"CONCATENATE(\"Expected average monthly activity increase for all patients in the \",Cost_Shifting_Analysis_Input!$D$37,\" years during which the intervention(s) will be implemented\")","v":"Expected average monthly activity increase for all patients in the  years during which the intervention(s) will be implemented"},{"$f":"CONCATENATE(\"Expected average annual activity increase for all patients in the \",Cost_Shifting_Analysis_Input!$D$37,\" years during which the intervention(s) will be implemented\")","v":"Expected average annual activity increase for all patients in the  years during which the intervention(s) will be implemented"},{"$f":"CONCATENATE(\"Expected total increase in activity (cumulative) for all patients in the \",Cost_Shifting_Analysis_Input!$D$37,\" years during which the intervention(s) will be implemented\")","v":"Expected total increase in activity (cumulative) for all patients in the  years during which the intervention(s) will be implemented"},{"$f":"CONCATENATE(\"Total increase in cost (cumulative) for all patients in the \",Cost_Shifting_Analysis_Input!$D$37,\" years after the implementation of intervention(s)\")","v":"Total increase in cost (cumulative) for all patients in the  years after the implementation of intervention(s)"}]
[null,null,"Home","Number of weeks at home",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F21/12,0)","v":0},{"$f":"IFERROR($G21/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.2!$B:$B,CS_Calc.2!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37)/7,0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C21,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"Residential Home (Local Authority-Funded)","Number of weeks in residential home",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F22/12,0)","v":0},{"$f":"IFERROR($G22/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.2!$C:$C,CS_Calc.2!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37)/7,0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C22,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"Residential Home (Self-Funded)","Number of weeks in residential home",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F23/12,0)","v":0},{"$f":"IFERROR($G23/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.2!$D:$D,CS_Calc.2!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37)/7,0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C23,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"Nursing Home (Local Authority- and NHS England-Funded)","Number of weeks in nursing home",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F24/12,0)","v":0},{"$f":"IFERROR($G24/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.2!$E:$E,CS_Calc.2!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37)/7,0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C24,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"Nursing Home (NHS England- and Self-Funded)","Number of weeks in nursing home",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F25/12,0)","v":0},{"$f":"IFERROR($G25/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.2!$F:$F,CS_Calc.2!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37)/7,0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C25,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"Hospice Care","Number of days in hospice care",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F26/12,0)","v":0},{"$f":"IFERROR($G26/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.2!$G:$G,CS_Calc.2!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37),0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C26,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"GP Consultations","Number of GP consultations",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F27/12,0)","v":0},{"$f":"IFERROR($G27/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.3!$C:$C,CS_Calc.3!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37),0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C27,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"Out-of-Hours GP Consultations (Urgent and Emergency)","Number of out-of-hours consultations",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F28/12,0)","v":0},{"$f":"IFERROR($G28/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.3!$D:$D,CS_Calc.3!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37),0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C28,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"District Nurses","Number of hours of district nursing care",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F29/12,0)","v":0},{"$f":"IFERROR($G29/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.3!$E:$E,CS_Calc.3!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37),0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C29,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"Care at Home provided by a Home Care Worker","Number of hours of care at home",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F30/12,0)","v":0},{"$f":"IFERROR($G30/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.3!$F:$F,CS_Calc.3!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37),0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C30,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"Informal Care (Spouse/Family etc.)","Number of hours of informal care",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F31/12,0)","v":0},{"$f":"IFERROR($G31/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.3!$G:$G,CS_Calc.3!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37),0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C31,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"Community Palliative Nursing Visit (e.g. as provided by Marie Curie)","Number of hours of specialist palliative community nurse visits",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F32/12,0)","v":0},{"$f":"IFERROR($G32/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.3!$H:$H,CS_Calc.3!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37),0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C32,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)","Number of visits",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F33/12,0)","v":0},{"$f":"IFERROR($G33/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.3!$I:$I,CS_Calc.3!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37),0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C33,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[null,null,"Volunteer from a Third Sector Organisation ","Number of hours spent by a volunteer from a third sector organisation ",{"$f":"IFERROR(Cost_Shifting_Analysis_Results!F34/12,0)","v":0},{"$f":"IFERROR($G34/(Cost_Shifting_Analysis_Input!$D$37-Default_Values!$Q$5+1),0)","v":0},{"$f":"IFERROR(SUMIFS(CS_Calc.3!$J:$J,CS_Calc.3!$A:$A,\"<=\"&Cost_Shifting_Analysis_Input!$D$37),0)","v":0},{"$f":"IFERROR(INDEX(CS_Calc.5!$H$2:$U$13,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A$2:$A$13,0),MATCH(Cost_Shifting_Analysis_Results!$C34,CS_Calc.5!$H$2:$U$2,0),1),0)","v":0}]
[]
[]
[]
[null,null,"3. The overall change in financial position of funding organisations"]
[null,null,"WARNING: If the investment on the cost-shifting-analysis-input page was NOT entered by funding organisation but as a TOTAL investment, the investment cost will NOT be included in the change in financial position for each organisation (3.1 and 3.2), but they will include the investment by organisation if the investments were entered by organisation. HOWEVER, the overall investment value will be included in the net-present-value box 3.3 below, whether or not the investment values were entered in input 4.1 or 4.2."]
[null,null,"Positive values denote potential savings"]
[null,3.1,{"$f":"CONCATENATE(\"Net Present Value of Public Sector organisations \",Cost_Shifting_Analysis_Input!$D$37,\" years after implementing interventions\")","v":"Net Present Value of Public Sector organisations  years after implementing interventions"},{"$f":"INDEX(CS_Calc.7!$X:$X,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.7!$A:$A,0))+INDEX(CS_Calc.7!$Y:$Y,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.7!$A:$A,0))+INDEX(CS_Calc.7!$Z:$Z,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.7!$A:$A,0))","v":0}]
[]
[null,null,{"$f":"CONCATENATE(\"At the intervention-ending year, \",Cost_Shifting_Analysis_Input!$D$37,\" years after the implementation of interventions\")","v":"At the intervention-ending year,  years after the implementation of interventions"}]
[null,3.2,"Funding Organisations","Change in Financial Position from Start of Intervention to Expected Break-Even Year","Average Annual Change in Financial Position from Start of Intervention to Expected Break-Even Year"]
[null,null,"NHS England",{"$f":"INDEX(CS_Calc.7!$X:$AB,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.7!$A:$A,0),MATCH(Cost_Shifting_Analysis_Results!$C45,CS_Calc.7!$X$2:$AB$2,0),1)","v":0},{"$f":"Cost_Shifting_Analysis_Results!$D45/Cost_Shifting_Analysis_Input!$D$37","v":{"$error":"#DIV/0!"}}]
[null,null,"CCG",{"$f":"INDEX(CS_Calc.7!$X:$AB,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.7!$A:$A,0),MATCH(Cost_Shifting_Analysis_Results!$C46,CS_Calc.7!$X$2:$AB$2,0),1)","v":0},{"$f":"Cost_Shifting_Analysis_Results!$D46/Cost_Shifting_Analysis_Input!$D$37","v":{"$error":"#DIV/0!"}}]
[null,null,"Local Authority",{"$f":"INDEX(CS_Calc.7!$X:$AB,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.7!$A:$A,0),MATCH(Cost_Shifting_Analysis_Results!$C47,CS_Calc.7!$X$2:$AB$2,0),1)","v":0},{"$f":"Cost_Shifting_Analysis_Results!$D47/Cost_Shifting_Analysis_Input!$D$37","v":{"$error":"#DIV/0!"}}]
[null,null,"Voluntary Sector",{"$f":"INDEX(CS_Calc.7!$X:$AB,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.7!$A:$A,0),MATCH(Cost_Shifting_Analysis_Results!$C48,CS_Calc.7!$X$2:$AB$2,0),1)","v":0},{"$f":"Cost_Shifting_Analysis_Results!$D48/Cost_Shifting_Analysis_Input!$D$37","v":{"$error":"#DIV/0!"}}]
[null,null,"Self- or Family-Funded",{"$f":"INDEX(CS_Calc.7!$X:$AB,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.7!$A:$A,0),MATCH(Cost_Shifting_Analysis_Results!$C49,CS_Calc.7!$X$2:$AB$2,0),1)","v":0},{"$f":"Cost_Shifting_Analysis_Results!$D49/Cost_Shifting_Analysis_Input!$D$37","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"A negative net present value means that it has a negative net cost implication for the discount rate and assumptions applied."]
[null,3.3,{"$f":"CONCATENATE(\"Net Present Value \",Cost_Shifting_Analysis_Input!$D$37,\" years after implementing the interventions\")","v":"Net Present Value  years after implementing the interventions"},{"$f":"INDEX(CS_Calc.7!$AC:$AC,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.7!$A:$A,0))","v":0}]
[]
[]
[]
[null,null,"Chart 1: Projection of Overall Cost Over the Next 10 Years"]
[null,null,"(Assuming the effect of the intervention(s) remains the same beyond the planned period of the intervention(s)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"The percentages of reduction in secondary care are applied from the year when the benefits start to come on stream. If the net present value (green) at the specified intervention-ending year is not greater than zero, the interventions have a negative financial implication."]
[]
[null,null,"Chart 2: The Distribution of Cost For the Intervention Period at the Planned End-Year of the Intervention."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Click here to return to the cost-shifting-analysis-input page",null,null,"Click here to return to the optional-input page"]

{"sheet":"Data_Sources","index":11,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":true,"merged":[[3,1,3,5],[9,1,9,5]]}
[]
[null,"Data Sources"]
[]
[1,"Summary HES, Mortality Statistics by CCG 2013-2015\nPHE Data Lake:\n1. Linked Hospital Episode Statistics-ONS Mortality Data\n2. ONS Mortality Database"]
[]
[2,"PSSRU 2015"]
[]
[3,"PSSRU 2010"]
[]
[4,"Laing & Buisson Care of Older People, UK Market Report 2014/15 \nhttp://www.payingforcare.org/care-home-fees"]
[]
[5,"Hospice UK sponsored by haysmacintyre, Hospice Accounts: Analysis of the accounts of UK independent voluntary hospices for the year ended 31 March 2013"]

{"sheet":"Default_Financing","index":12,"n_rows":17,"n_cols":8,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Default Co-Financing Contribution"]
[]
[null,"End-of-Life Primary, Community and Social Care Utilisation","NHS England","CCG","Local Authority","Voluntary Sector","Self- or Family-Funded","Reference"]
[null,"GP Consultations",{"$f":"Default_Values!$Q$17","v":1}]
[null,"Out-of-Hours GP Consultations (Urgent and Emergency)",{"$f":"Default_Values!$Q$18","v":1}]
[null,"District Nurse",null,null,1]
[null,"Care at Home provided by a Home Care Worker",null,null,1,null,null,"PSSRU 2015, p.117"]
[null,"Informal Care (Spouse/Family etc.)",null,null,null,null,1]
[null,"Hospice Care",null,0.32,null,0.68,null,"Hospice UK sponsored by haysmacintyre, Hospice Accounts: Analysis of the accounts of UK independent voluntary hospices for the year ended 31 March 2013"]
[null,"Residential Home (Local Authority-Funded)",null,null,{"$f":"1-$G$11","v":0.67426291594985455},null,{"$f":"Default_Values!$E$52","v":0.32573708405014545},"Adapted from PSSRU 2015, data provided by the Department of Health, and Personal Social Services: Expenditure and Unit Costs, England - 2015-16, 26 Octobre 2016, NHS Digital, http://www.content.digital.nhs.uk/catalogue/PUB22240"]
[null,"Residential Home (Self-Funded)",null,null,null,null,1,"Adapted from PSSRU 2015, data provided by the Department of Health, and Personal Social Services: Expenditure and Unit Costs, England - 2015-16, 26 Octobre 2016, NHS Digital, http://www.content.digital.nhs.uk/catalogue/PUB22240"]
[null,"Nursing Home (Local Authority- and NHS England-Funded)",{"$f":"Default_Values!$L$47/SUM(Default_Values!$J$47,Default_Values!$L$47)","v":0.2315095520832525},null,{"$f":"(1-Default_Values!$E$53)*Default_Values!$J$47/SUM(Default_Values!$J$47,Default_Values!$L$47)","v":0.46099851170109524},null,{"$f":"Default_Values!$E$53*(1-Default_Financing!$C$13)","v":0.30749193621565224},"Adapted from PSSRU 2015, data provided by the Department of Health, and Personal Social Services: Expenditure and Unit Costs, England - 2015-16, 26 Octobre 2016, NHS Digital, http://www.content.digital.nhs.uk/catalogue/PUB22240"]
[null,"Nursing Home (NHS England- and Self-Funded)",{"$f":"Default_Values!$L$47/SUM(Default_Values!$K$47:$L$47)","v":0.18880307868311347},null,null,null,{"$f":"Default_Values!$K$47/SUM(Default_Values!$K$47:$L$47)","v":0.81119692131688648},"Adapted from PSSRU 2015, data provided by the Department of Health, and Personal Social Services: Expenditure and Unit Costs, England - 2015-16, 26 Octobre 2016, NHS Digital, http://www.content.digital.nhs.uk/catalogue/PUB22240"]
[null,"Community Palliative Nursing Visit (e.g. as provided by Marie Curie)",null,0.32,null,0.68,null,"Hospice UK sponsored by haysmacintyre, Hospice Accounts: Analysis of the accounts of UK independent voluntary hospices for the year ended 31 March 2013"]
[null,"Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)",null,0.32,null,0.68]
[null,"Volunteer from a Third Sector Organisation ",null,null,1,null,null,"Hospice UK sponsored by haysmacintyre, Hospice Accounts: Analysis of the accounts of UK independent voluntary hospices for the year ended 31 March 2014"]

{"sheet":"CS_Calc.1","index":13,"n_rows":13,"n_cols":41,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,"Patients","Current activity level per year with a yearly growth of 3%","Total days not average",null,"Total days not average",null,null,"Cost of activity level after year in column A with a yearly growth of 3%","Total days not average",null,"Total days not average",null,null,"Reduction in activity envisaged in the years from now based on percentage of reduction",null,null,null,null,null,"Days in hospital averted in the years from now",null,null,null,null,null,"Average yearly non-discounted savings generated from reduced number of activities",null,null,null,null,null,"Yearly non-discounted investment for intervention(s)",null,"Net present value of net savings","Net present value of yearly savings generated from reduced number of activities and selected timeframe"]
["Year","Number of Patients","Number of Emergency Admissions","Average Length of Inpatient Stay from Emergency Admissions (in Days)","Number of Non-Emergency Admissions","Average Length of Inpatient Stay from Non-Emergency Admissions (in Days)","Accident & Emergency Attendance","Outpatient Appointment","Number of Emergency Admissions","Average Length of Inpatient Stay from Emergency Admissions (in Days)","Number of Non-Emergency Admissions","Average Length of Inpatient Stay from Non-Emergency Admissions (in Days)","Accident & Emergency Attendance","Outpatient Appointment","Number of Emergency Admissions","Average Length of Inpatient Stay from Emergency Admissions (in Days)","Number of Non-Emergency Admissions","Average Length of Inpatient Stay from Non-Emergency Admissions (in Days)","Accident & Emergency Attendance","Outpatient Appointment","Number of Emergency Admissions","Average Length of Inpatient Stay from Emergency Admissions (in Days)","Number of Non-Emergency Admissions","Average Length of Inpatient Stay from Non-Emergency Admissions (in Days)","Accident & Emergency Attendance","Outpatient Appointment","Number of Emergency Admissions","Average Length of Inpatient Stay from Emergency Admissions (in Days)","Number of Non-Emergency Admissions","Average Length of Inpatient Stay from Non-Emergency Admissions (in Days)","Accident & Emergency Attendance","Outpatient Appointment","Investment for Intervention(s)","Savings from Secondary Care","Net present value of net savings","Number of Emergency Admissions","Average Length of Inpatient Stay from Emergency Admissions (in Days)","Number of Non-Emergency Admissions","Average Length of Inpatient Stay from Non-Emergency Admissions (in Days)","Accident & Emergency Attendance","Outpatient Appointment"]
[0,{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A3","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A3","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$Q:$Q,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$Q$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A3","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$K:$K,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$K$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A3-CS_Calc.1!$C3","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$L:$L,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$L$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A3-CS_Calc.1!$D3","v":{"$error":"#N/A"}},null,null,null,{"$f":"D3*Default_Values!$H$5","v":{"$error":"#N/A"}},null,{"$f":"F3*Default_Values!$H$9","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$O$2,IF(CS_Calc.1!$A3<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,Cost_Shifting_Analysis_Input!$E$31)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,IF(Cost_Shifting_Analysis_Input!$E$31=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$31)),0)*CS_Calc.1!C3),0)","v":0},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$P$2,IF(CS_Calc.1!$A3<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,Cost_Shifting_Analysis_Input!$E$32)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,IF(Cost_Shifting_Analysis_Input!$E$32=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$32)),0)*(CS_Calc.1!D3/CS_Calc.1!C3)),0)","v":0},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$Q$2,IF(CS_Calc.1!$A3<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!E3),0)","v":0},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$R$2,IF(CS_Calc.1!$A3<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*(CS_Calc.1!F3/E3)),0)","v":0},{"$f":"IF(CS_Calc.1!$A3<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!G3)","v":0},{"$f":"IF(CS_Calc.1!$A3<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*CS_Calc.1!H3)","v":0},{"$f":"IF(CS_Calc.1!$A3<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!O3*(CS_Calc.1!D3/CS_Calc.1!C3))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A3<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$C3-CS_Calc.1!$O3)*CS_Calc.1!P3)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A3<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!Q3*(CS_Calc.1!F3/CS_Calc.1!E3))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A3<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$E3-CS_Calc.1!$Q3)*CS_Calc.1!R3)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(CS_Calc.1!$A3<Default_Values!$Q$5,0,CS_Calc.1!U3*Default_Values!$H$5)","v":0},{"$f":"IF(CS_Calc.1!$A3<Default_Values!$Q$5,0,CS_Calc.1!V3*Default_Values!$H$5)","v":0},{"$f":"IF(CS_Calc.1!$A3<Default_Values!$Q$5,0,CS_Calc.1!W3*Default_Values!$H$9)","v":0},{"$f":"IF(CS_Calc.1!$A3<Default_Values!$Q$5,0,CS_Calc.1!X3*Default_Values!$H$9)","v":0},{"$f":"IF(CS_Calc.1!$A3<Default_Values!$Q$5,0,CS_Calc.1!S3*Default_Values!$H$10)","v":0},{"$f":"IF(CS_Calc.1!$A3<Default_Values!$Q$5,0,CS_Calc.1!T3*Default_Values!$H$11)","v":0},{"$f":"Default_Values!$U$4","v":0},{"$f":"SUM(CS_Calc.1!$AA3:$AF3)","v":0},{"$f":"CS_Calc.1!$AH$3","v":0},{"$f":"CS_Calc.1!AA3","v":0},{"$f":"CS_Calc.1!AB3","v":0},{"$f":"CS_Calc.1!AC3","v":0},{"$f":"CS_Calc.1!AD3","v":0},{"$f":"CS_Calc.1!AE3","v":0},{"$f":"CS_Calc.1!AF3","v":0}]
[1,{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A4","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A4","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$Q:$Q,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$Q$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A4","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$K:$K,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$K$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A4-CS_Calc.1!$C4","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$L:$L,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$L$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A4-CS_Calc.1!$D4","v":{"$error":"#N/A"}},null,null,null,{"$f":"D4*Default_Values!$H$5","v":{"$error":"#N/A"}},null,{"$f":"F4*Default_Values!$H$9","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$O$2,IF(CS_Calc.1!$A4<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,Cost_Shifting_Analysis_Input!$E$31)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,IF(Cost_Shifting_Analysis_Input!$E$31=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$31)),0)*CS_Calc.1!C4),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$P$2,IF(CS_Calc.1!$A4<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,Cost_Shifting_Analysis_Input!$E$32)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,IF(Cost_Shifting_Analysis_Input!$E$32=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$32)),0)*(CS_Calc.1!D4/CS_Calc.1!C4)),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$Q$2,IF(CS_Calc.1!$A4<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!E4),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$R$2,IF(CS_Calc.1!$A4<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*(CS_Calc.1!F4/E4)),0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A4<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!G4)","v":0},{"$f":"IF(CS_Calc.1!$A4<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*CS_Calc.1!H4)","v":0},{"$f":"IF(CS_Calc.1!$A4<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!O4*(CS_Calc.1!D4/CS_Calc.1!C4))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A4<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$C4-CS_Calc.1!$O4)*CS_Calc.1!P4)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A4<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!Q4*(CS_Calc.1!F4/CS_Calc.1!E4))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A4<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$E4-CS_Calc.1!$Q4)*CS_Calc.1!R4)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(CS_Calc.1!$A4<Default_Values!$Q$5,0,CS_Calc.1!U4*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A4<Default_Values!$Q$5,0,CS_Calc.1!V4*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A4<Default_Values!$Q$5,0,CS_Calc.1!W4*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A4<Default_Values!$Q$5,0,CS_Calc.1!X4*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A4<Default_Values!$Q$5,0,CS_Calc.1!S4*Default_Values!$H$10)","v":0},{"$f":"IF(CS_Calc.1!$A4<Default_Values!$Q$5,0,CS_Calc.1!T4*Default_Values!$H$11)","v":0},{"$f":"Default_Values!$U$5","v":0},{"$f":"SUM(CS_Calc.1!$AA4:$AF4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!$AH$3+NPV(Default_Values!$Q$4,CS_Calc.1!AH$4:'CS_Calc.1'!AH4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AJ$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AK$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AL$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AM$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AN$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE4)","v":0},{"$f":"CS_Calc.1!AO$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF4)","v":0}]
[2,{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A5","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A5","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$Q:$Q,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$Q$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A5","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$K:$K,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$K$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A5-CS_Calc.1!$C5","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$L:$L,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$L$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A5-CS_Calc.1!$D5","v":{"$error":"#N/A"}},null,null,null,{"$f":"D5*Default_Values!$H$5","v":{"$error":"#N/A"}},null,{"$f":"F5*Default_Values!$H$9","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$O$2,IF(CS_Calc.1!$A5<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,Cost_Shifting_Analysis_Input!$E$31)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,IF(Cost_Shifting_Analysis_Input!$E$31=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$31)),0)*CS_Calc.1!C5),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$P$2,IF(CS_Calc.1!$A5<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,Cost_Shifting_Analysis_Input!$E$32)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,IF(Cost_Shifting_Analysis_Input!$E$32=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$32)),0)*(CS_Calc.1!D5/CS_Calc.1!C5)),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$Q$2,IF(CS_Calc.1!$A5<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!E5),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$R$2,IF(CS_Calc.1!$A5<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*(CS_Calc.1!F5/E5)),0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A5<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!G5)","v":0},{"$f":"IF(CS_Calc.1!$A5<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*CS_Calc.1!H5)","v":0},{"$f":"IF(CS_Calc.1!$A5<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!O5*(CS_Calc.1!D5/CS_Calc.1!C5))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A5<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$C5-CS_Calc.1!$O5)*CS_Calc.1!P5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A5<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!Q5*(CS_Calc.1!F5/CS_Calc.1!E5))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A5<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$E5-CS_Calc.1!$Q5)*CS_Calc.1!R5)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(CS_Calc.1!$A5<Default_Values!$Q$5,0,CS_Calc.1!U5*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A5<Default_Values!$Q$5,0,CS_Calc.1!V5*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A5<Default_Values!$Q$5,0,CS_Calc.1!W5*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A5<Default_Values!$Q$5,0,CS_Calc.1!X5*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A5<Default_Values!$Q$5,0,CS_Calc.1!S5*Default_Values!$H$10)","v":0},{"$f":"IF(CS_Calc.1!$A5<Default_Values!$Q$5,0,CS_Calc.1!T5*Default_Values!$H$11)","v":0},{"$f":"Default_Values!$U$5","v":0},{"$f":"SUM(CS_Calc.1!$AA5:$AF5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!$AH$3+NPV(Default_Values!$Q$4,CS_Calc.1!AH$4:'CS_Calc.1'!AH5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AJ$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AK$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AL$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AM$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AN$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE5)","v":0},{"$f":"CS_Calc.1!AO$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF5)","v":0}]
[3,{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A6","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A6","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$Q:$Q,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$Q$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A6","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$K:$K,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$K$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A6-CS_Calc.1!$C6","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$L:$L,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$L$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A6-CS_Calc.1!$D6","v":{"$error":"#N/A"}},null,null,null,{"$f":"D6*Default_Values!$H$5","v":{"$error":"#N/A"}},null,{"$f":"F6*Default_Values!$H$9","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$O$2,IF(CS_Calc.1!$A6<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,Cost_Shifting_Analysis_Input!$E$31)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,IF(Cost_Shifting_Analysis_Input!$E$31=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$31)),0)*CS_Calc.1!C6),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$P$2,IF(CS_Calc.1!$A6<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,Cost_Shifting_Analysis_Input!$E$32)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,IF(Cost_Shifting_Analysis_Input!$E$32=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$32)),0)*(CS_Calc.1!D6/CS_Calc.1!C6)),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$Q$2,IF(CS_Calc.1!$A6<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!E6),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$R$2,IF(CS_Calc.1!$A6<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*(CS_Calc.1!F6/E6)),0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A6<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!G6)","v":0},{"$f":"IF(CS_Calc.1!$A6<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*CS_Calc.1!H6)","v":0},{"$f":"IF(CS_Calc.1!$A6<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!O6*(CS_Calc.1!D6/CS_Calc.1!C6))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A6<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$C6-CS_Calc.1!$O6)*CS_Calc.1!P6)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A6<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!Q6*(CS_Calc.1!F6/CS_Calc.1!E6))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A6<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$E6-CS_Calc.1!$Q6)*CS_Calc.1!R6)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(CS_Calc.1!$A6<Default_Values!$Q$5,0,CS_Calc.1!U6*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A6<Default_Values!$Q$5,0,CS_Calc.1!V6*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A6<Default_Values!$Q$5,0,CS_Calc.1!W6*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A6<Default_Values!$Q$5,0,CS_Calc.1!X6*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A6<Default_Values!$Q$5,0,CS_Calc.1!S6*Default_Values!$H$10)","v":0},{"$f":"IF(CS_Calc.1!$A6<Default_Values!$Q$5,0,CS_Calc.1!T6*Default_Values!$H$11)","v":0},{"$f":"Default_Values!$U$5","v":0},{"$f":"SUM(CS_Calc.1!$AA6:$AF6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!$AH$3+NPV(Default_Values!$Q$4,CS_Calc.1!AH$4:'CS_Calc.1'!AH6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AJ$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AK$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AL$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AM$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AN$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE6)","v":0},{"$f":"CS_Calc.1!AO$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF6)","v":0}]
[4,{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A7","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A7","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$Q:$Q,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$Q$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A7","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$K:$K,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$K$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A7-CS_Calc.1!$C7","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$L:$L,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$L$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A7-CS_Calc.1!$D7","v":{"$error":"#N/A"}},null,null,null,{"$f":"D7*Default_Values!$H$5","v":{"$error":"#N/A"}},null,{"$f":"F7*Default_Values!$H$9","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$O$2,IF(CS_Calc.1!$A7<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,Cost_Shifting_Analysis_Input!$E$31)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,IF(Cost_Shifting_Analysis_Input!$E$31=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$31)),0)*CS_Calc.1!C7),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$P$2,IF(CS_Calc.1!$A7<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,Cost_Shifting_Analysis_Input!$E$32)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,IF(Cost_Shifting_Analysis_Input!$E$32=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$32)),0)*(CS_Calc.1!D7/CS_Calc.1!C7)),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$Q$2,IF(CS_Calc.1!$A7<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!E7),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$R$2,IF(CS_Calc.1!$A7<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*(CS_Calc.1!F7/E7)),0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A7<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!G7)","v":0},{"$f":"IF(CS_Calc.1!$A7<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*CS_Calc.1!H7)","v":0},{"$f":"IF(CS_Calc.1!$A7<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!O7*(CS_Calc.1!D7/CS_Calc.1!C7))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A7<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$C7-CS_Calc.1!$O7)*CS_Calc.1!P7)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A7<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!Q7*(CS_Calc.1!F7/CS_Calc.1!E7))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A7<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$E7-CS_Calc.1!$Q7)*CS_Calc.1!R7)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(CS_Calc.1!$A7<Default_Values!$Q$5,0,CS_Calc.1!U7*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A7<Default_Values!$Q$5,0,CS_Calc.1!V7*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A7<Default_Values!$Q$5,0,CS_Calc.1!W7*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A7<Default_Values!$Q$5,0,CS_Calc.1!X7*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A7<Default_Values!$Q$5,0,CS_Calc.1!S7*Default_Values!$H$10)","v":0},{"$f":"IF(CS_Calc.1!$A7<Default_Values!$Q$5,0,CS_Calc.1!T7*Default_Values!$H$11)","v":0},{"$f":"Default_Values!$U$5","v":0},{"$f":"SUM(CS_Calc.1!$AA7:$AF7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!$AH$3+NPV(Default_Values!$Q$4,CS_Calc.1!AH$4:'CS_Calc.1'!AH7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AJ$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AK$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AL$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AM$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AN$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE7)","v":0},{"$f":"CS_Calc.1!AO$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF7)","v":0}]
[5,{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A8","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A8","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$Q:$Q,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$Q$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A8","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$K:$K,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$K$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A8-CS_Calc.1!$C8","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$L:$L,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$L$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A8-CS_Calc.1!$D8","v":{"$error":"#N/A"}},null,null,null,{"$f":"D8*Default_Values!$H$5","v":{"$error":"#N/A"}},null,{"$f":"F8*Default_Values!$H$9","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$O$2,IF(CS_Calc.1!$A8<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,Cost_Shifting_Analysis_Input!$E$31)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,IF(Cost_Shifting_Analysis_Input!$E$31=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$31)),0)*CS_Calc.1!C8),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$P$2,IF(CS_Calc.1!$A8<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,Cost_Shifting_Analysis_Input!$E$32)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,IF(Cost_Shifting_Analysis_Input!$E$32=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$32)),0)*(CS_Calc.1!D8/CS_Calc.1!C8)),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$Q$2,IF(CS_Calc.1!$A8<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!E8),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$R$2,IF(CS_Calc.1!$A8<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*(CS_Calc.1!F8/E8)),0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A8<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!G8)","v":0},{"$f":"IF(CS_Calc.1!$A8<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*CS_Calc.1!H8)","v":0},{"$f":"IF(CS_Calc.1!$A8<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!O8*(CS_Calc.1!D8/CS_Calc.1!C8))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A8<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$C8-CS_Calc.1!$O8)*CS_Calc.1!P8)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A8<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!Q8*(CS_Calc.1!F8/CS_Calc.1!E8))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A8<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$E8-CS_Calc.1!$Q8)*CS_Calc.1!R8)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(CS_Calc.1!$A8<Default_Values!$Q$5,0,CS_Calc.1!U8*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A8<Default_Values!$Q$5,0,CS_Calc.1!V8*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A8<Default_Values!$Q$5,0,CS_Calc.1!W8*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A8<Default_Values!$Q$5,0,CS_Calc.1!X8*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A8<Default_Values!$Q$5,0,CS_Calc.1!S8*Default_Values!$H$10)","v":0},{"$f":"IF(CS_Calc.1!$A8<Default_Values!$Q$5,0,CS_Calc.1!T8*Default_Values!$H$11)","v":0},{"$f":"Default_Values!$U$5","v":0},{"$f":"SUM(CS_Calc.1!$AA8:$AF8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!$AH$3+NPV(Default_Values!$Q$4,CS_Calc.1!AH$4:'CS_Calc.1'!AH8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AJ$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AK$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AL$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AM$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AN$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE8)","v":0},{"$f":"CS_Calc.1!AO$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF8)","v":0}]
[6,{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A9","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A9","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$Q:$Q,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$Q$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A9","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$K:$K,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$K$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A9-CS_Calc.1!$C9","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$L:$L,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$L$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A9-CS_Calc.1!$D9","v":{"$error":"#N/A"}},null,null,null,{"$f":"D9*Default_Values!$H$5","v":{"$error":"#N/A"}},null,{"$f":"F9*Default_Values!$H$9","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$O$2,IF(CS_Calc.1!$A9<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,Cost_Shifting_Analysis_Input!$E$31)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,IF(Cost_Shifting_Analysis_Input!$E$31=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$31)),0)*CS_Calc.1!C9),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$P$2,IF(CS_Calc.1!$A9<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,Cost_Shifting_Analysis_Input!$E$32)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,IF(Cost_Shifting_Analysis_Input!$E$32=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$32)),0)*(CS_Calc.1!D9/CS_Calc.1!C9)),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$Q$2,IF(CS_Calc.1!$A9<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!E9),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$R$2,IF(CS_Calc.1!$A9<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*(CS_Calc.1!F9/E9)),0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A9<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!G9)","v":0},{"$f":"IF(CS_Calc.1!$A9<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*CS_Calc.1!H9)","v":0},{"$f":"IF(CS_Calc.1!$A9<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!O9*(CS_Calc.1!D9/CS_Calc.1!C9))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A9<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$C9-CS_Calc.1!$O9)*CS_Calc.1!P9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A9<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!Q9*(CS_Calc.1!F9/CS_Calc.1!E9))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A9<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$E9-CS_Calc.1!$Q9)*CS_Calc.1!R9)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(CS_Calc.1!$A9<Default_Values!$Q$5,0,CS_Calc.1!U9*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A9<Default_Values!$Q$5,0,CS_Calc.1!V9*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A9<Default_Values!$Q$5,0,CS_Calc.1!W9*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A9<Default_Values!$Q$5,0,CS_Calc.1!X9*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A9<Default_Values!$Q$5,0,CS_Calc.1!S9*Default_Values!$H$10)","v":0},{"$f":"IF(CS_Calc.1!$A9<Default_Values!$Q$5,0,CS_Calc.1!T9*Default_Values!$H$11)","v":0},{"$f":"Default_Values!$U$5","v":0},{"$f":"SUM(CS_Calc.1!$AA9:$AF9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!$AH$3+NPV(Default_Values!$Q$4,CS_Calc.1!AH$4:'CS_Calc.1'!AH9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AJ$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AK$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AL$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AM$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AN$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE9)","v":0},{"$f":"CS_Calc.1!AO$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF9)","v":0}]
[7,{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A10","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A10","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$Q:$Q,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$Q$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A10","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$K:$K,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$K$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A10-CS_Calc.1!$C10","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$L:$L,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$L$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A10-CS_Calc.1!$D10","v":{"$error":"#N/A"}},null,null,null,{"$f":"D10*Default_Values!$H$5","v":{"$error":"#N/A"}},null,{"$f":"F10*Default_Values!$H$9","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$O$2,IF(CS_Calc.1!$A10<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,Cost_Shifting_Analysis_Input!$E$31)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,IF(Cost_Shifting_Analysis_Input!$E$31=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$31)),0)*CS_Calc.1!C10),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$P$2,IF(CS_Calc.1!$A10<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,Cost_Shifting_Analysis_Input!$E$32)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,IF(Cost_Shifting_Analysis_Input!$E$32=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$32)),0)*(CS_Calc.1!D10/CS_Calc.1!C10)),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$Q$2,IF(CS_Calc.1!$A10<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!E10),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$R$2,IF(CS_Calc.1!$A10<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*(CS_Calc.1!F10/E10)),0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A10<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!G10)","v":0},{"$f":"IF(CS_Calc.1!$A10<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*CS_Calc.1!H10)","v":0},{"$f":"IF(CS_Calc.1!$A10<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!O10*(CS_Calc.1!D10/CS_Calc.1!C10))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A10<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$C10-CS_Calc.1!$O10)*CS_Calc.1!P10)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A10<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!Q10*(CS_Calc.1!F10/CS_Calc.1!E10))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A10<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$E10-CS_Calc.1!$Q10)*CS_Calc.1!R10)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(CS_Calc.1!$A10<Default_Values!$Q$5,0,CS_Calc.1!U10*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A10<Default_Values!$Q$5,0,CS_Calc.1!V10*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A10<Default_Values!$Q$5,0,CS_Calc.1!W10*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A10<Default_Values!$Q$5,0,CS_Calc.1!X10*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A10<Default_Values!$Q$5,0,CS_Calc.1!S10*Default_Values!$H$10)","v":0},{"$f":"IF(CS_Calc.1!$A10<Default_Values!$Q$5,0,CS_Calc.1!T10*Default_Values!$H$11)","v":0},{"$f":"Default_Values!$U$5","v":0},{"$f":"SUM(CS_Calc.1!$AA10:$AF10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!$AH$3+NPV(Default_Values!$Q$4,CS_Calc.1!AH$4:'CS_Calc.1'!AH10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AJ$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AK$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AL$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AM$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AN$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE10)","v":0},{"$f":"CS_Calc.1!AO$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF10)","v":0}]
[8,{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A11","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A11","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$Q:$Q,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$Q$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A11","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$K:$K,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$K$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A11-CS_Calc.1!$C11","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$L:$L,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$L$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A11-CS_Calc.1!$D11","v":{"$error":"#N/A"}},null,null,null,{"$f":"D11*Default_Values!$H$5","v":{"$error":"#N/A"}},null,{"$f":"F11*Default_Values!$H$9","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$O$2,IF(CS_Calc.1!$A11<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,Cost_Shifting_Analysis_Input!$E$31)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,IF(Cost_Shifting_Analysis_Input!$E$31=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$31)),0)*CS_Calc.1!C11),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$P$2,IF(CS_Calc.1!$A11<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,Cost_Shifting_Analysis_Input!$E$32)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,IF(Cost_Shifting_Analysis_Input!$E$32=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$32)),0)*(CS_Calc.1!D11/CS_Calc.1!C11)),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$Q$2,IF(CS_Calc.1!$A11<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!E11),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$R$2,IF(CS_Calc.1!$A11<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*(CS_Calc.1!F11/E11)),0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A11<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!G11)","v":0},{"$f":"IF(CS_Calc.1!$A11<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*CS_Calc.1!H11)","v":0},{"$f":"IF(CS_Calc.1!$A11<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!O11*(CS_Calc.1!D11/CS_Calc.1!C11))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A11<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$C11-CS_Calc.1!$O11)*CS_Calc.1!P11)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A11<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!Q11*(CS_Calc.1!F11/CS_Calc.1!E11))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A11<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$E11-CS_Calc.1!$Q11)*CS_Calc.1!R11)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(CS_Calc.1!$A11<Default_Values!$Q$5,0,CS_Calc.1!U11*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A11<Default_Values!$Q$5,0,CS_Calc.1!V11*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A11<Default_Values!$Q$5,0,CS_Calc.1!W11*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A11<Default_Values!$Q$5,0,CS_Calc.1!X11*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A11<Default_Values!$Q$5,0,CS_Calc.1!S11*Default_Values!$H$10)","v":0},{"$f":"IF(CS_Calc.1!$A11<Default_Values!$Q$5,0,CS_Calc.1!T11*Default_Values!$H$11)","v":0},{"$f":"Default_Values!$U$5","v":0},{"$f":"SUM(CS_Calc.1!$AA11:$AF11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!$AH$3+NPV(Default_Values!$Q$4,CS_Calc.1!AH$4:'CS_Calc.1'!AH11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AJ$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AK$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AL$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AM$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AN$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE11)","v":0},{"$f":"CS_Calc.1!AO$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF11)","v":0}]
[9,{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A12","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A12","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$Q:$Q,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$Q$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A12","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$K:$K,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$K$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A12-CS_Calc.1!$C12","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$L:$L,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$L$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A12-CS_Calc.1!$D12","v":{"$error":"#N/A"}},null,null,null,{"$f":"D12*Default_Values!$H$5","v":{"$error":"#N/A"}},null,{"$f":"F12*Default_Values!$H$9","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$O$2,IF(CS_Calc.1!$A12<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,Cost_Shifting_Analysis_Input!$E$31)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,IF(Cost_Shifting_Analysis_Input!$E$31=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$31)),0)*CS_Calc.1!C12),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$P$2,IF(CS_Calc.1!$A12<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,Cost_Shifting_Analysis_Input!$E$32)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,IF(Cost_Shifting_Analysis_Input!$E$32=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$32)),0)*(CS_Calc.1!D12/CS_Calc.1!C12)),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$Q$2,IF(CS_Calc.1!$A12<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!E12),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$R$2,IF(CS_Calc.1!$A12<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*(CS_Calc.1!F12/E12)),0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A12<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!G12)","v":0},{"$f":"IF(CS_Calc.1!$A12<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*CS_Calc.1!H12)","v":0},{"$f":"IF(CS_Calc.1!$A12<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!O12*(CS_Calc.1!D12/CS_Calc.1!C12))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A12<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$C12-CS_Calc.1!$O12)*CS_Calc.1!P12)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A12<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!Q12*(CS_Calc.1!F12/CS_Calc.1!E12))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A12<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$E12-CS_Calc.1!$Q12)*CS_Calc.1!R12)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(CS_Calc.1!$A12<Default_Values!$Q$5,0,CS_Calc.1!U12*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A12<Default_Values!$Q$5,0,CS_Calc.1!V12*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A12<Default_Values!$Q$5,0,CS_Calc.1!W12*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A12<Default_Values!$Q$5,0,CS_Calc.1!X12*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A12<Default_Values!$Q$5,0,CS_Calc.1!S12*Default_Values!$H$10)","v":0},{"$f":"IF(CS_Calc.1!$A12<Default_Values!$Q$5,0,CS_Calc.1!T12*Default_Values!$H$11)","v":0},{"$f":"Default_Values!$U$5","v":0},{"$f":"SUM(CS_Calc.1!$AA12:$AF12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!$AH$3+NPV(Default_Values!$Q$4,CS_Calc.1!AH$4:'CS_Calc.1'!AH12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AJ$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AK$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AL$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AM$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AN$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE12)","v":0},{"$f":"CS_Calc.1!AO$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF12)","v":0}]
[10,{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A13","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A13","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$Q:$Q,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$Q$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A13","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$K:$K,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$K$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A13-CS_Calc.1!$C13","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$L:$L,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$L$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))*(1+Default_Values!$Q$8)^CS_Calc.1!$A13-CS_Calc.1!$D13","v":{"$error":"#N/A"}},null,null,null,{"$f":"D13*Default_Values!$H$5","v":{"$error":"#N/A"}},null,{"$f":"F13*Default_Values!$H$9","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Cost_Shifting_Analysis_Input!$C$31=CS_Calc.1!$O$2,IF(CS_Calc.1!$A13<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,Cost_Shifting_Analysis_Input!$E$31)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$31<>\"\",Cost_Shifting_Analysis_Input!$F$31,IF(Cost_Shifting_Analysis_Input!$E$31=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$31)),0)*CS_Calc.1!C13),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$32=CS_Calc.1!$P$2,IF(CS_Calc.1!$A13<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,Cost_Shifting_Analysis_Input!$E$32)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$32<>\"\",Cost_Shifting_Analysis_Input!$F$32,IF(Cost_Shifting_Analysis_Input!$E$32=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$32)),0)*(CS_Calc.1!D13/CS_Calc.1!C13)),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$33=CS_Calc.1!$Q$2,IF(CS_Calc.1!$A13<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!E13),0)","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Input!$C$34=CS_Calc.1!$R$2,IF(CS_Calc.1!$A13<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*(CS_Calc.1!F13/E13)),0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A13<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,Cost_Shifting_Analysis_Input!$E$33)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$33<>\"\",Cost_Shifting_Analysis_Input!$F$33,IF(Cost_Shifting_Analysis_Input!$E$33=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$33)),0)*CS_Calc.1!G13)","v":0},{"$f":"IF(CS_Calc.1!$A13<Default_Values!$Q$5,0,IF(IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,Cost_Shifting_Analysis_Input!$E$34)<>\"\",IF(Cost_Shifting_Analysis_Input!$F$34<>\"\",Cost_Shifting_Analysis_Input!$F$34,IF(Cost_Shifting_Analysis_Input!$E$34=\"Not available\",0,Cost_Shifting_Analysis_Input!$E$34)),0)*CS_Calc.1!H13)","v":0},{"$f":"IF(CS_Calc.1!$A13<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!O13*(CS_Calc.1!D13/CS_Calc.1!C13))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A13<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$C13-CS_Calc.1!$O13)*CS_Calc.1!P13)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A13<Cost_Shifting_Analysis_Input!$D$36,0,CS_Calc.1!Q13*(CS_Calc.1!F13/CS_Calc.1!E13))","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A13<Cost_Shifting_Analysis_Input!$D$36,0,(CS_Calc.1!$E13-CS_Calc.1!$Q13)*CS_Calc.1!R13)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(CS_Calc.1!$A13<Default_Values!$Q$5,0,CS_Calc.1!U13*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A13<Default_Values!$Q$5,0,CS_Calc.1!V13*Default_Values!$H$5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A13<Default_Values!$Q$5,0,CS_Calc.1!W13*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A13<Default_Values!$Q$5,0,CS_Calc.1!X13*Default_Values!$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.1!$A13<Default_Values!$Q$5,0,CS_Calc.1!S13*Default_Values!$H$10)","v":0},{"$f":"IF(CS_Calc.1!$A13<Default_Values!$Q$5,0,CS_Calc.1!T13*Default_Values!$H$11)","v":0},{"$f":"Default_Values!$U$5","v":0},{"$f":"SUM(CS_Calc.1!$AA13:$AF13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!$AH$3+NPV(Default_Values!$Q$4,CS_Calc.1!AH$4:'CS_Calc.1'!AH13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AJ$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AK$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AL$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AM$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AN$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE13)","v":0},{"$f":"CS_Calc.1!AO$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF13)","v":0}]

{"sheet":"CS_Calc.2","index":14,"n_rows":13,"n_cols":18,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,"Days Spent at the location when out of hospital",null,null,null,null,null,"Non-discounted cost of accommodation",null,null,null,null,null,"Non-discounted cost to funding organisations"]
["Year","Home","Residential home (Local Authority-Funded)","Residential home (Self-Funded)","Nursing home (Local Authority- and NHS England-Funded)","Nursing home (NHS England- and Self-Funded)","Hospice Care","Home","Residential home (Local Authority-Funded)","Residential home (Self-Funded)","Nursing home (Local Authority- and NHS England-Funded)","Nursing home (NHS England- and Self-Funded)","Hospice Care","NHS England","CCG","Local Authority","Voluntary Sector","Self- or Family-Funded"]
[0,{"$f":"Cost_Shifting_Analysis_Input!$D$49*SUM(CS_Calc.1!$U3:$X3)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$E$46*SUM(CS_Calc.1!$U3:$X3)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$F$46*SUM(CS_Calc.1!$U3:$X3)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$E$47*SUM(CS_Calc.1!$U3:$X3)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$F$47*SUM(CS_Calc.1!$U3:$X3)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$52*SUM(CS_Calc.1!$U3:$X3)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A3<Default_Values!$Q$5,0,B3*0)","v":0},{"$f":"IF(CS_Calc.2!$A3<Default_Values!$Q$5,0,(CS_Calc.2!C3/7)*Default_Values!$D$23)","v":0},{"$f":"IF(CS_Calc.2!$A3<Default_Values!$Q$5,0,(CS_Calc.2!D3/7)*Default_Values!$D$24)","v":0},{"$f":"IF(CS_Calc.2!$A3<Default_Values!$Q$5,0,(CS_Calc.2!E3/7)*Default_Values!$D$25)","v":0},{"$f":"IF(CS_Calc.2!$A3<Default_Values!$Q$5,0,(CS_Calc.2!F3/7)*Default_Values!$D$26)","v":0},{"$f":"IF(CS_Calc.2!$A3<Default_Values!$Q$5,0,CS_Calc.2!G3*Default_Values!$D$22)","v":0},{"$f":"IF(CS_Calc.2!$A3<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A3<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A3<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A3<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A3<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0}]
[1,{"$f":"Cost_Shifting_Analysis_Input!$D$49*SUM(CS_Calc.1!$U4:$X4)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$E$46*SUM(CS_Calc.1!$U4:$X4)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$F$46*SUM(CS_Calc.1!$U4:$X4)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$E$47*SUM(CS_Calc.1!$U4:$X4)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$F$47*SUM(CS_Calc.1!$U4:$X4)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$52*SUM(CS_Calc.1!$U4:$X4)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A4<Default_Values!$Q$5,0,B4*0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A4<Default_Values!$Q$5,0,(CS_Calc.2!C4/7)*Default_Values!$D$23)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A4<Default_Values!$Q$5,0,(CS_Calc.2!D4/7)*Default_Values!$D$24)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A4<Default_Values!$Q$5,0,(CS_Calc.2!E4/7)*Default_Values!$D$25)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A4<Default_Values!$Q$5,0,(CS_Calc.2!F4/7)*Default_Values!$D$26)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A4<Default_Values!$Q$5,0,CS_Calc.2!G4*Default_Values!$D$22)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A4<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A4<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A4<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A4<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A4<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0}]
[2,{"$f":"Cost_Shifting_Analysis_Input!$D$49*SUM(CS_Calc.1!$U5:$X5)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$E$46*SUM(CS_Calc.1!$U5:$X5)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$F$46*SUM(CS_Calc.1!$U5:$X5)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$E$47*SUM(CS_Calc.1!$U5:$X5)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$F$47*SUM(CS_Calc.1!$U5:$X5)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$52*SUM(CS_Calc.1!$U5:$X5)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A5<Default_Values!$Q$5,0,B5*0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A5<Default_Values!$Q$5,0,(CS_Calc.2!C5/7)*Default_Values!$D$23)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A5<Default_Values!$Q$5,0,(CS_Calc.2!D5/7)*Default_Values!$D$24)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A5<Default_Values!$Q$5,0,(CS_Calc.2!E5/7)*Default_Values!$D$25)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A5<Default_Values!$Q$5,0,(CS_Calc.2!F5/7)*Default_Values!$D$26)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A5<Default_Values!$Q$5,0,CS_Calc.2!G5*Default_Values!$D$22)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A5<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A5<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A5<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A5<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A5<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0}]
[3,{"$f":"Cost_Shifting_Analysis_Input!$D$49*SUM(CS_Calc.1!$U6:$X6)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$E$46*SUM(CS_Calc.1!$U6:$X6)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$F$46*SUM(CS_Calc.1!$U6:$X6)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$E$47*SUM(CS_Calc.1!$U6:$X6)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$F$47*SUM(CS_Calc.1!$U6:$X6)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$52*SUM(CS_Calc.1!$U6:$X6)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A6<Default_Values!$Q$5,0,B6*0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A6<Default_Values!$Q$5,0,(CS_Calc.2!C6/7)*Default_Values!$D$23)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A6<Default_Values!$Q$5,0,(CS_Calc.2!D6/7)*Default_Values!$D$24)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A6<Default_Values!$Q$5,0,(CS_Calc.2!E6/7)*Default_Values!$D$25)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A6<Default_Values!$Q$5,0,(CS_Calc.2!F6/7)*Default_Values!$D$26)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A6<Default_Values!$Q$5,0,CS_Calc.2!G6*Default_Values!$D$22)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A6<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A6<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A6<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A6<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A6<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0}]
[4,{"$f":"Cost_Shifting_Analysis_Input!$D$49*SUM(CS_Calc.1!$U7:$X7)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$E$46*SUM(CS_Calc.1!$U7:$X7)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$F$46*SUM(CS_Calc.1!$U7:$X7)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$E$47*SUM(CS_Calc.1!$U7:$X7)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$F$47*SUM(CS_Calc.1!$U7:$X7)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$52*SUM(CS_Calc.1!$U7:$X7)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A7<Default_Values!$Q$5,0,B7*0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A7<Default_Values!$Q$5,0,(CS_Calc.2!C7/7)*Default_Values!$D$23)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A7<Default_Values!$Q$5,0,(CS_Calc.2!D7/7)*Default_Values!$D$24)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A7<Default_Values!$Q$5,0,(CS_Calc.2!E7/7)*Default_Values!$D$25)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A7<Default_Values!$Q$5,0,(CS_Calc.2!F7/7)*Default_Values!$D$26)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A7<Default_Values!$Q$5,0,CS_Calc.2!G7*Default_Values!$D$22)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A7<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A7<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A7<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A7<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A7<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0}]
[5,{"$f":"Cost_Shifting_Analysis_Input!$D$49*SUM(CS_Calc.1!$U8:$X8)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$E$46*SUM(CS_Calc.1!$U8:$X8)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$F$46*SUM(CS_Calc.1!$U8:$X8)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$E$47*SUM(CS_Calc.1!$U8:$X8)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$F$47*SUM(CS_Calc.1!$U8:$X8)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$52*SUM(CS_Calc.1!$U8:$X8)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A8<Default_Values!$Q$5,0,B8*0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A8<Default_Values!$Q$5,0,(CS_Calc.2!C8/7)*Default_Values!$D$23)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A8<Default_Values!$Q$5,0,(CS_Calc.2!D8/7)*Default_Values!$D$24)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A8<Default_Values!$Q$5,0,(CS_Calc.2!E8/7)*Default_Values!$D$25)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A8<Default_Values!$Q$5,0,(CS_Calc.2!F8/7)*Default_Values!$D$26)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A8<Default_Values!$Q$5,0,CS_Calc.2!G8*Default_Values!$D$22)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A8<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A8<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A8<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A8<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A8<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0}]
[6,{"$f":"Cost_Shifting_Analysis_Input!$D$49*SUM(CS_Calc.1!$U9:$X9)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$E$46*SUM(CS_Calc.1!$U9:$X9)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$F$46*SUM(CS_Calc.1!$U9:$X9)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$E$47*SUM(CS_Calc.1!$U9:$X9)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$F$47*SUM(CS_Calc.1!$U9:$X9)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$52*SUM(CS_Calc.1!$U9:$X9)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A9<Default_Values!$Q$5,0,B9*0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A9<Default_Values!$Q$5,0,(CS_Calc.2!C9/7)*Default_Values!$D$23)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A9<Default_Values!$Q$5,0,(CS_Calc.2!D9/7)*Default_Values!$D$24)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A9<Default_Values!$Q$5,0,(CS_Calc.2!E9/7)*Default_Values!$D$25)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A9<Default_Values!$Q$5,0,(CS_Calc.2!F9/7)*Default_Values!$D$26)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A9<Default_Values!$Q$5,0,CS_Calc.2!G9*Default_Values!$D$22)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A9<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A9<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A9<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A9<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A9<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0}]
[7,{"$f":"Cost_Shifting_Analysis_Input!$D$49*SUM(CS_Calc.1!$U10:$X10)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$E$46*SUM(CS_Calc.1!$U10:$X10)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$F$46*SUM(CS_Calc.1!$U10:$X10)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$E$47*SUM(CS_Calc.1!$U10:$X10)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$F$47*SUM(CS_Calc.1!$U10:$X10)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$52*SUM(CS_Calc.1!$U10:$X10)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A10<Default_Values!$Q$5,0,B10*0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A10<Default_Values!$Q$5,0,(CS_Calc.2!C10/7)*Default_Values!$D$23)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A10<Default_Values!$Q$5,0,(CS_Calc.2!D10/7)*Default_Values!$D$24)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A10<Default_Values!$Q$5,0,(CS_Calc.2!E10/7)*Default_Values!$D$25)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A10<Default_Values!$Q$5,0,(CS_Calc.2!F10/7)*Default_Values!$D$26)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A10<Default_Values!$Q$5,0,CS_Calc.2!G10*Default_Values!$D$22)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A10<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A10<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A10<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A10<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A10<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0}]
[8,{"$f":"Cost_Shifting_Analysis_Input!$D$49*SUM(CS_Calc.1!$U11:$X11)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$E$46*SUM(CS_Calc.1!$U11:$X11)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$F$46*SUM(CS_Calc.1!$U11:$X11)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$E$47*SUM(CS_Calc.1!$U11:$X11)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$F$47*SUM(CS_Calc.1!$U11:$X11)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$52*SUM(CS_Calc.1!$U11:$X11)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A11<Default_Values!$Q$5,0,B11*0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A11<Default_Values!$Q$5,0,(CS_Calc.2!C11/7)*Default_Values!$D$23)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A11<Default_Values!$Q$5,0,(CS_Calc.2!D11/7)*Default_Values!$D$24)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A11<Default_Values!$Q$5,0,(CS_Calc.2!E11/7)*Default_Values!$D$25)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A11<Default_Values!$Q$5,0,(CS_Calc.2!F11/7)*Default_Values!$D$26)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A11<Default_Values!$Q$5,0,CS_Calc.2!G11*Default_Values!$D$22)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A11<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A11<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A11<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A11<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A11<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0}]
[9,{"$f":"Cost_Shifting_Analysis_Input!$D$49*SUM(CS_Calc.1!$U12:$X12)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$E$46*SUM(CS_Calc.1!$U12:$X12)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$F$46*SUM(CS_Calc.1!$U12:$X12)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$E$47*SUM(CS_Calc.1!$U12:$X12)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$F$47*SUM(CS_Calc.1!$U12:$X12)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$52*SUM(CS_Calc.1!$U12:$X12)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A12<Default_Values!$Q$5,0,B12*0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A12<Default_Values!$Q$5,0,(CS_Calc.2!C12/7)*Default_Values!$D$23)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A12<Default_Values!$Q$5,0,(CS_Calc.2!D12/7)*Default_Values!$D$24)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A12<Default_Values!$Q$5,0,(CS_Calc.2!E12/7)*Default_Values!$D$25)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A12<Default_Values!$Q$5,0,(CS_Calc.2!F12/7)*Default_Values!$D$26)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A12<Default_Values!$Q$5,0,CS_Calc.2!G12*Default_Values!$D$22)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A12<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A12<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A12<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A12<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A12<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0}]
[10,{"$f":"Cost_Shifting_Analysis_Input!$D$49*SUM(CS_Calc.1!$U13:$X13)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$E$46*SUM(CS_Calc.1!$U13:$X13)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$50*Default_Values!$F$46*SUM(CS_Calc.1!$U13:$X13)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$E$47*SUM(CS_Calc.1!$U13:$X13)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$51*Default_Values!$F$47*SUM(CS_Calc.1!$U13:$X13)","v":{"$error":"#N/A"}},{"$f":"Cost_Shifting_Analysis_Input!$D$52*SUM(CS_Calc.1!$U13:$X13)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A13<Default_Values!$Q$5,0,B13*0)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A13<Default_Values!$Q$5,0,(CS_Calc.2!C13/7)*Default_Values!$D$23)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A13<Default_Values!$Q$5,0,(CS_Calc.2!D13/7)*Default_Values!$D$24)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A13<Default_Values!$Q$5,0,(CS_Calc.2!E13/7)*Default_Values!$D$25)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A13<Default_Values!$Q$5,0,(CS_Calc.2!F13/7)*Default_Values!$D$26)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A13<Default_Values!$Q$5,0,CS_Calc.2!G13*Default_Values!$D$22)","v":{"$error":"#N/A"}},{"$f":"IF(CS_Calc.2!$A13<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!N$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A13<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!O$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A13<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!P$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A13<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!Q$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0},{"$f":"IF(CS_Calc.2!$A13<Default_Values!$Q$5,0,IFERROR(CS_Calc.2!$H13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$I13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$J13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$J$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$K13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$K$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$L13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$L$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.2!$M13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.2!$M$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.2!R$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0))","v":0}]

{"sheet":"CS_Calc.3","index":15,"n_rows":13,"n_cols":27,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,"HOME/Number of Admission","Number of Visits","Number of Visits","Number of Hours","Number of Hours","Number of Hours","Number of Hours","Number of Visits","Number of Hours","Home/Average length of stay","Number of Visits","Number of Visits","Number of Hours","Number of Hours","Number of Hours","Number of Hours","Number of Visits","Number of Hours","Total"]
["Year",null,"GP Consultations","Out-of-Hours GP Consultations (Urgent and Emergency)","District Nurse","Care at Home provided by a Home Care Worker","Informal Care (Spouse/Family etc.)","Community Palliative Nursing Visit (e.g. as provided by Marie Curie)","Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)","Volunteer from a Third Sector Organisation ",null,"GP Consultations","Out-of-Hours GP Consultations (Urgent and Emergency)","District Nurse","Care at Home provided by a Home Care Worker","Informal Care (Spouse/Family etc.)","Community Palliative Nursing Visit (e.g. as provided by Marie Curie)","Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)","Volunteer from a Third Sector Organisation ","GP Consultations","Out-of-Hours GP Consultations (Urgent and Emergency)","District Nurse","Care at Home provided by a Home Care Worker","Informal Care (Spouse/Family etc.)","Community Palliative Nursing Visit (e.g. as provided by Marie Curie)","Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)","Volunteer from a Third Sector Organisation "]
[0,null,{"$f":"IFERROR((((CS_Calc.1!$U3+CS_Calc.1!$W3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U3+CS_Calc.1!$W3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U3+CS_Calc.1!$W3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U3+CS_Calc.1!$W3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U3+CS_Calc.1!$W3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U3+CS_Calc.1!$W3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U3+CS_Calc.1!$W3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U3+CS_Calc.1!$W3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},null,{"$f":"IFERROR((((CS_Calc.1!$V3+CS_Calc.1!$X3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V3+CS_Calc.1!$X3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V3+CS_Calc.1!$X3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V3+CS_Calc.1!$X3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V3+CS_Calc.1!$X3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V3+CS_Calc.1!$X3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V3+CS_Calc.1!$X3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V3+CS_Calc.1!$X3)/SUM(CS_Calc.1!$U3:$X3))*CS_Calc.2!$B3/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"SUM(C3,L3)","v":0},0,0,0,0,0,0,0]
[1,null,{"$f":"IFERROR((((CS_Calc.1!$U4+CS_Calc.1!$W4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U4+CS_Calc.1!$W4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U4+CS_Calc.1!$W4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U4+CS_Calc.1!$W4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U4+CS_Calc.1!$W4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U4+CS_Calc.1!$W4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U4+CS_Calc.1!$W4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U4+CS_Calc.1!$W4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},null,{"$f":"IFERROR((((CS_Calc.1!$V4+CS_Calc.1!$X4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V4+CS_Calc.1!$X4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V4+CS_Calc.1!$X4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V4+CS_Calc.1!$X4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V4+CS_Calc.1!$X4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V4+CS_Calc.1!$X4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V4+CS_Calc.1!$X4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V4+CS_Calc.1!$X4)/SUM(CS_Calc.1!$U4:$X4))*CS_Calc.2!$B4/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"SUM(C4,L4)","v":0},{"$f":"SUM(D4,M4)","v":0},{"$f":"SUM(E4,N4)","v":0},{"$f":"SUM(F4,O4)","v":0},{"$f":"SUM(G4,P4)","v":0},{"$f":"SUM(H4,Q4)","v":0},{"$f":"SUM(I4,R4)","v":0},{"$f":"SUM(J4,S4)","v":0}]
[2,null,{"$f":"IFERROR((((CS_Calc.1!$U5+CS_Calc.1!$W5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U5+CS_Calc.1!$W5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U5+CS_Calc.1!$W5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U5+CS_Calc.1!$W5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U5+CS_Calc.1!$W5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U5+CS_Calc.1!$W5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U5+CS_Calc.1!$W5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U5+CS_Calc.1!$W5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},null,{"$f":"IFERROR((((CS_Calc.1!$V5+CS_Calc.1!$X5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V5+CS_Calc.1!$X5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V5+CS_Calc.1!$X5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V5+CS_Calc.1!$X5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V5+CS_Calc.1!$X5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V5+CS_Calc.1!$X5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V5+CS_Calc.1!$X5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V5+CS_Calc.1!$X5)/SUM(CS_Calc.1!$U5:$X5))*CS_Calc.2!$B5/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},0,0,0,0,0,0,0,0]
[3,null,{"$f":"IFERROR((((CS_Calc.1!$U6+CS_Calc.1!$W6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U6+CS_Calc.1!$W6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U6+CS_Calc.1!$W6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U6+CS_Calc.1!$W6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U6+CS_Calc.1!$W6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U6+CS_Calc.1!$W6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U6+CS_Calc.1!$W6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U6+CS_Calc.1!$W6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},null,{"$f":"IFERROR((((CS_Calc.1!$V6+CS_Calc.1!$X6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V6+CS_Calc.1!$X6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V6+CS_Calc.1!$X6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V6+CS_Calc.1!$X6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V6+CS_Calc.1!$X6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V6+CS_Calc.1!$X6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V6+CS_Calc.1!$X6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V6+CS_Calc.1!$X6)/SUM(CS_Calc.1!$U6:$X6))*CS_Calc.2!$B6/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},0,0,0,0,0,0,0,0]
[4,null,{"$f":"IFERROR((((CS_Calc.1!$U7+CS_Calc.1!$W7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U7+CS_Calc.1!$W7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U7+CS_Calc.1!$W7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U7+CS_Calc.1!$W7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U7+CS_Calc.1!$W7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U7+CS_Calc.1!$W7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U7+CS_Calc.1!$W7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U7+CS_Calc.1!$W7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},null,{"$f":"IFERROR((((CS_Calc.1!$V7+CS_Calc.1!$X7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V7+CS_Calc.1!$X7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V7+CS_Calc.1!$X7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V7+CS_Calc.1!$X7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V7+CS_Calc.1!$X7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V7+CS_Calc.1!$X7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V7+CS_Calc.1!$X7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V7+CS_Calc.1!$X7)/SUM(CS_Calc.1!$U7:$X7))*CS_Calc.2!$B7/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},0,0,0,0,0,0,0,0]
[5,null,{"$f":"IFERROR((((CS_Calc.1!$U8+CS_Calc.1!$W8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U8+CS_Calc.1!$W8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U8+CS_Calc.1!$W8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U8+CS_Calc.1!$W8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U8+CS_Calc.1!$W8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U8+CS_Calc.1!$W8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U8+CS_Calc.1!$W8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U8+CS_Calc.1!$W8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},null,{"$f":"IFERROR((((CS_Calc.1!$V8+CS_Calc.1!$X8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V8+CS_Calc.1!$X8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V8+CS_Calc.1!$X8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V8+CS_Calc.1!$X8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V8+CS_Calc.1!$X8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V8+CS_Calc.1!$X8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V8+CS_Calc.1!$X8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V8+CS_Calc.1!$X8)/SUM(CS_Calc.1!$U8:$X8))*CS_Calc.2!$B8/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},0,0,0,0,0,0,0,0]
[6,null,{"$f":"IFERROR((((CS_Calc.1!$U9+CS_Calc.1!$W9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U9+CS_Calc.1!$W9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U9+CS_Calc.1!$W9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U9+CS_Calc.1!$W9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U9+CS_Calc.1!$W9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U9+CS_Calc.1!$W9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U9+CS_Calc.1!$W9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U9+CS_Calc.1!$W9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},null,{"$f":"IFERROR((((CS_Calc.1!$V9+CS_Calc.1!$X9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V9+CS_Calc.1!$X9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V9+CS_Calc.1!$X9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V9+CS_Calc.1!$X9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V9+CS_Calc.1!$X9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V9+CS_Calc.1!$X9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V9+CS_Calc.1!$X9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V9+CS_Calc.1!$X9)/SUM(CS_Calc.1!$U9:$X9))*CS_Calc.2!$B9/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},0,0,0,0,0,0,0,0]
[7,null,{"$f":"IFERROR((((CS_Calc.1!$U10+CS_Calc.1!$W10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U10+CS_Calc.1!$W10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U10+CS_Calc.1!$W10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U10+CS_Calc.1!$W10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U10+CS_Calc.1!$W10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U10+CS_Calc.1!$W10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U10+CS_Calc.1!$W10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U10+CS_Calc.1!$W10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},null,{"$f":"IFERROR((((CS_Calc.1!$V10+CS_Calc.1!$X10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V10+CS_Calc.1!$X10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V10+CS_Calc.1!$X10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V10+CS_Calc.1!$X10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V10+CS_Calc.1!$X10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V10+CS_Calc.1!$X10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V10+CS_Calc.1!$X10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V10+CS_Calc.1!$X10)/SUM(CS_Calc.1!$U10:$X10))*CS_Calc.2!$B10/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},0,0,0,0,0,0,0,0]
[8,null,{"$f":"IFERROR((((CS_Calc.1!$U11+CS_Calc.1!$W11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U11+CS_Calc.1!$W11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U11+CS_Calc.1!$W11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U11+CS_Calc.1!$W11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U11+CS_Calc.1!$W11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U11+CS_Calc.1!$W11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U11+CS_Calc.1!$W11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U11+CS_Calc.1!$W11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},null,{"$f":"IFERROR((((CS_Calc.1!$V11+CS_Calc.1!$X11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V11+CS_Calc.1!$X11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V11+CS_Calc.1!$X11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V11+CS_Calc.1!$X11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V11+CS_Calc.1!$X11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V11+CS_Calc.1!$X11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V11+CS_Calc.1!$X11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V11+CS_Calc.1!$X11)/SUM(CS_Calc.1!$U11:$X11))*CS_Calc.2!$B11/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},0,0,0,0,0,0,0,0]
[9,null,{"$f":"IFERROR((((CS_Calc.1!$U12+CS_Calc.1!$W12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U12+CS_Calc.1!$W12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U12+CS_Calc.1!$W12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U12+CS_Calc.1!$W12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U12+CS_Calc.1!$W12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U12+CS_Calc.1!$W12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U12+CS_Calc.1!$W12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U12+CS_Calc.1!$W12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},null,{"$f":"IFERROR((((CS_Calc.1!$V12+CS_Calc.1!$X12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V12+CS_Calc.1!$X12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V12+CS_Calc.1!$X12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V12+CS_Calc.1!$X12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V12+CS_Calc.1!$X12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V12+CS_Calc.1!$X12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V12+CS_Calc.1!$X12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V12+CS_Calc.1!$X12)/SUM(CS_Calc.1!$U12:$X12))*CS_Calc.2!$B12/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},0,0,0,0,0,0,0,0]
[10,null,{"$f":"IFERROR((((CS_Calc.1!$U13+CS_Calc.1!$W13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U13+CS_Calc.1!$W13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U13+CS_Calc.1!$W13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U13+CS_Calc.1!$W13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U13+CS_Calc.1!$W13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U13+CS_Calc.1!$W13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U13+CS_Calc.1!$W13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$U13+CS_Calc.1!$W13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$57)*INDEX(Cost_Shifting_Analysis_Input!$C$59:$E$67,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$59:$C$67,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$59:$E$59,0)),0)","v":0},null,{"$f":"IFERROR((((CS_Calc.1!$V13+CS_Calc.1!$X13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!C$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!C$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V13+CS_Calc.1!$X13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!D$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!D$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V13+CS_Calc.1!$X13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!E$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!E$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V13+CS_Calc.1!$X13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!F$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!F$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V13+CS_Calc.1!$X13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!G$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!G$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V13+CS_Calc.1!$X13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!H$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!H$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V13+CS_Calc.1!$X13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!I$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!I$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},{"$f":"IFERROR((((CS_Calc.1!$V13+CS_Calc.1!$X13)/SUM(CS_Calc.1!$U13:$X13))*CS_Calc.2!$B13/Cost_Shifting_Analysis_Input!$D$69)*INDEX(Cost_Shifting_Analysis_Input!$C$71:$E$79,MATCH(CS_Calc.3!J$2,Cost_Shifting_Analysis_Input!$C$71:$C$79,0),MATCH(CS_Calc.3!J$1,Cost_Shifting_Analysis_Input!$C$71:$E$71,0)),0)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"CS_Calc.4","index":16,"n_rows":13,"n_cols":17,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,"Non-discounted cost of services for days spent at home",null,null,null,null,null,null,null,"Total non-discounted cost for home"]
["Year","GP Consultations","Out-of-Hours GP Consultations (Urgent and Emergency)","District Nurse","Care at Home provided by a Home Care Worker","Informal Care (Spouse/Family etc.)","Community Palliative Nursing Visit (e.g. as provided by Marie Curie)","Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)","Volunteer from a Third Sector Organisation ","GP Consultations","Out-of-Hours GP Consultations (Urgent and Emergency)","District Nurse","Care at Home provided by a Home Care Worker","Informal Care (Spouse/Family etc.)","Community Palliative Nursing Visit (e.g. as provided by Marie Curie)","Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)","Volunteer from a Third Sector Organisation "]
[0,{"$f":"CS_Calc.3!T3*Default_Values!$D$17","v":0},{"$f":"CS_Calc.3!U3*Default_Values!$D$18","v":0},{"$f":"CS_Calc.3!V3*Default_Values!$D$19","v":0},{"$f":"CS_Calc.3!W3*Default_Values!$D$20","v":0},{"$f":"CS_Calc.3!X3*Default_Values!$D$21","v":0},{"$f":"CS_Calc.3!Y3*Default_Values!$D$27","v":0},{"$f":"CS_Calc.3!Z3*Default_Values!$D$28","v":0},{"$f":"CS_Calc.3!AA3*Default_Values!$D$29","v":0},{"$f":"CS_Calc.4!B3","v":0},{"$f":"CS_Calc.4!C3","v":0},{"$f":"CS_Calc.4!D3","v":0},{"$f":"CS_Calc.4!E3","v":0},{"$f":"CS_Calc.4!F3","v":0},{"$f":"CS_Calc.4!G3","v":0},{"$f":"CS_Calc.4!H3","v":0},{"$f":"CS_Calc.4!I3","v":0}]
[1,{"$f":"CS_Calc.3!T4*Default_Values!$D$17","v":0},{"$f":"CS_Calc.3!U4*Default_Values!$D$18","v":0},{"$f":"CS_Calc.3!V4*Default_Values!$D$19","v":0},{"$f":"CS_Calc.3!W4*Default_Values!$D$20","v":0},{"$f":"CS_Calc.3!X4*Default_Values!$D$21","v":0},{"$f":"CS_Calc.3!Y4*Default_Values!$D$27","v":0},{"$f":"CS_Calc.3!Z4*Default_Values!$D$28","v":0},{"$f":"CS_Calc.3!AA4*Default_Values!$D$29","v":0},{"$f":"CS_Calc.4!B4","v":0},{"$f":"CS_Calc.4!C4","v":0},{"$f":"CS_Calc.4!D4","v":0},{"$f":"CS_Calc.4!E4","v":0},{"$f":"CS_Calc.4!F4","v":0},{"$f":"CS_Calc.4!G4","v":0},{"$f":"CS_Calc.4!H4","v":0},{"$f":"CS_Calc.4!I4","v":0}]
[2,{"$f":"CS_Calc.3!T5*Default_Values!$D$17","v":0},{"$f":"CS_Calc.3!U5*Default_Values!$D$18","v":0},{"$f":"CS_Calc.3!V5*Default_Values!$D$19","v":0},{"$f":"CS_Calc.3!W5*Default_Values!$D$20","v":0},{"$f":"CS_Calc.3!X5*Default_Values!$D$21","v":0},{"$f":"CS_Calc.3!Y5*Default_Values!$D$27","v":0},{"$f":"CS_Calc.3!Z5*Default_Values!$D$28","v":0},{"$f":"CS_Calc.3!AA5*Default_Values!$D$29","v":0},{"$f":"CS_Calc.4!B5","v":0},{"$f":"CS_Calc.4!C5","v":0},{"$f":"CS_Calc.4!D5","v":0},{"$f":"CS_Calc.4!E5","v":0},{"$f":"CS_Calc.4!F5","v":0},{"$f":"CS_Calc.4!G5","v":0},{"$f":"CS_Calc.4!H5","v":0},{"$f":"CS_Calc.4!I5","v":0}]
[3,{"$f":"CS_Calc.3!T6*Default_Values!$D$17","v":0},{"$f":"CS_Calc.3!U6*Default_Values!$D$18","v":0},{"$f":"CS_Calc.3!V6*Default_Values!$D$19","v":0},{"$f":"CS_Calc.3!W6*Default_Values!$D$20","v":0},{"$f":"CS_Calc.3!X6*Default_Values!$D$21","v":0},{"$f":"CS_Calc.3!Y6*Default_Values!$D$27","v":0},{"$f":"CS_Calc.3!Z6*Default_Values!$D$28","v":0},{"$f":"CS_Calc.3!AA6*Default_Values!$D$29","v":0},{"$f":"CS_Calc.4!B6","v":0},{"$f":"CS_Calc.4!C6","v":0},{"$f":"CS_Calc.4!D6","v":0},{"$f":"CS_Calc.4!E6","v":0},{"$f":"CS_Calc.4!F6","v":0},{"$f":"CS_Calc.4!G6","v":0},{"$f":"CS_Calc.4!H6","v":0},{"$f":"CS_Calc.4!I6","v":0}]
[4,{"$f":"CS_Calc.3!T7*Default_Values!$D$17","v":0},{"$f":"CS_Calc.3!U7*Default_Values!$D$18","v":0},{"$f":"CS_Calc.3!V7*Default_Values!$D$19","v":0},{"$f":"CS_Calc.3!W7*Default_Values!$D$20","v":0},{"$f":"CS_Calc.3!X7*Default_Values!$D$21","v":0},{"$f":"CS_Calc.3!Y7*Default_Values!$D$27","v":0},{"$f":"CS_Calc.3!Z7*Default_Values!$D$28","v":0},{"$f":"CS_Calc.3!AA7*Default_Values!$D$29","v":0},{"$f":"CS_Calc.4!B7","v":0},{"$f":"CS_Calc.4!C7","v":0},{"$f":"CS_Calc.4!D7","v":0},{"$f":"CS_Calc.4!E7","v":0},{"$f":"CS_Calc.4!F7","v":0},{"$f":"CS_Calc.4!G7","v":0},{"$f":"CS_Calc.4!H7","v":0},{"$f":"CS_Calc.4!I7","v":0}]
[5,{"$f":"CS_Calc.3!T8*Default_Values!$D$17","v":0},{"$f":"CS_Calc.3!U8*Default_Values!$D$18","v":0},{"$f":"CS_Calc.3!V8*Default_Values!$D$19","v":0},{"$f":"CS_Calc.3!W8*Default_Values!$D$20","v":0},{"$f":"CS_Calc.3!X8*Default_Values!$D$21","v":0},{"$f":"CS_Calc.3!Y8*Default_Values!$D$27","v":0},{"$f":"CS_Calc.3!Z8*Default_Values!$D$28","v":0},{"$f":"CS_Calc.3!AA8*Default_Values!$D$29","v":0},{"$f":"CS_Calc.4!B8","v":0},{"$f":"CS_Calc.4!C8","v":0},{"$f":"CS_Calc.4!D8","v":0},{"$f":"CS_Calc.4!E8","v":0},{"$f":"CS_Calc.4!F8","v":0},{"$f":"CS_Calc.4!G8","v":0},{"$f":"CS_Calc.4!H8","v":0},{"$f":"CS_Calc.4!I8","v":0}]
[6,{"$f":"CS_Calc.3!T9*Default_Values!$D$17","v":0},{"$f":"CS_Calc.3!U9*Default_Values!$D$18","v":0},{"$f":"CS_Calc.3!V9*Default_Values!$D$19","v":0},{"$f":"CS_Calc.3!W9*Default_Values!$D$20","v":0},{"$f":"CS_Calc.3!X9*Default_Values!$D$21","v":0},{"$f":"CS_Calc.3!Y9*Default_Values!$D$27","v":0},{"$f":"CS_Calc.3!Z9*Default_Values!$D$28","v":0},{"$f":"CS_Calc.3!AA9*Default_Values!$D$29","v":0},{"$f":"CS_Calc.4!B9","v":0},{"$f":"CS_Calc.4!C9","v":0},{"$f":"CS_Calc.4!D9","v":0},{"$f":"CS_Calc.4!E9","v":0},{"$f":"CS_Calc.4!F9","v":0},{"$f":"CS_Calc.4!G9","v":0},{"$f":"CS_Calc.4!H9","v":0},{"$f":"CS_Calc.4!I9","v":0}]
[7,{"$f":"CS_Calc.3!T10*Default_Values!$D$17","v":0},{"$f":"CS_Calc.3!U10*Default_Values!$D$18","v":0},{"$f":"CS_Calc.3!V10*Default_Values!$D$19","v":0},{"$f":"CS_Calc.3!W10*Default_Values!$D$20","v":0},{"$f":"CS_Calc.3!X10*Default_Values!$D$21","v":0},{"$f":"CS_Calc.3!Y10*Default_Values!$D$27","v":0},{"$f":"CS_Calc.3!Z10*Default_Values!$D$28","v":0},{"$f":"CS_Calc.3!AA10*Default_Values!$D$29","v":0},{"$f":"CS_Calc.4!B10","v":0},{"$f":"CS_Calc.4!C10","v":0},{"$f":"CS_Calc.4!D10","v":0},{"$f":"CS_Calc.4!E10","v":0},{"$f":"CS_Calc.4!F10","v":0},{"$f":"CS_Calc.4!G10","v":0},{"$f":"CS_Calc.4!H10","v":0},{"$f":"CS_Calc.4!I10","v":0}]
[8,{"$f":"CS_Calc.3!T11*Default_Values!$D$17","v":0},{"$f":"CS_Calc.3!U11*Default_Values!$D$18","v":0},{"$f":"CS_Calc.3!V11*Default_Values!$D$19","v":0},{"$f":"CS_Calc.3!W11*Default_Values!$D$20","v":0},{"$f":"CS_Calc.3!X11*Default_Values!$D$21","v":0},{"$f":"CS_Calc.3!Y11*Default_Values!$D$27","v":0},{"$f":"CS_Calc.3!Z11*Default_Values!$D$28","v":0},{"$f":"CS_Calc.3!AA11*Default_Values!$D$29","v":0},{"$f":"CS_Calc.4!B11","v":0},{"$f":"CS_Calc.4!C11","v":0},{"$f":"CS_Calc.4!D11","v":0},{"$f":"CS_Calc.4!E11","v":0},{"$f":"CS_Calc.4!F11","v":0},{"$f":"CS_Calc.4!G11","v":0},{"$f":"CS_Calc.4!H11","v":0},{"$f":"CS_Calc.4!I11","v":0}]
[9,{"$f":"CS_Calc.3!T12*Default_Values!$D$17","v":0},{"$f":"CS_Calc.3!U12*Default_Values!$D$18","v":0},{"$f":"CS_Calc.3!V12*Default_Values!$D$19","v":0},{"$f":"CS_Calc.3!W12*Default_Values!$D$20","v":0},{"$f":"CS_Calc.3!X12*Default_Values!$D$21","v":0},{"$f":"CS_Calc.3!Y12*Default_Values!$D$27","v":0},{"$f":"CS_Calc.3!Z12*Default_Values!$D$28","v":0},{"$f":"CS_Calc.3!AA12*Default_Values!$D$29","v":0},{"$f":"CS_Calc.4!B12","v":0},{"$f":"CS_Calc.4!C12","v":0},{"$f":"CS_Calc.4!D12","v":0},{"$f":"CS_Calc.4!E12","v":0},{"$f":"CS_Calc.4!F12","v":0},{"$f":"CS_Calc.4!G12","v":0},{"$f":"CS_Calc.4!H12","v":0},{"$f":"CS_Calc.4!I12","v":0}]
[10,{"$f":"CS_Calc.3!T13*Default_Values!$D$17","v":0},{"$f":"CS_Calc.3!U13*Default_Values!$D$18","v":0},{"$f":"CS_Calc.3!V13*Default_Values!$D$19","v":0},{"$f":"CS_Calc.3!W13*Default_Values!$D$20","v":0},{"$f":"CS_Calc.3!X13*Default_Values!$D$21","v":0},{"$f":"CS_Calc.3!Y13*Default_Values!$D$27","v":0},{"$f":"CS_Calc.3!Z13*Default_Values!$D$28","v":0},{"$f":"CS_Calc.3!AA13*Default_Values!$D$29","v":0},{"$f":"CS_Calc.4!B13","v":0},{"$f":"CS_Calc.4!C13","v":0},{"$f":"CS_Calc.4!D13","v":0},{"$f":"CS_Calc.4!E13","v":0},{"$f":"CS_Calc.4!F13","v":0},{"$f":"CS_Calc.4!G13","v":0},{"$f":"CS_Calc.4!H13","v":0},{"$f":"CS_Calc.4!I13","v":0}]

{"sheet":"CS_Calc.5","index":17,"n_rows":13,"n_cols":21,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,"Net present value of secondary care activity costs",null,null,null,null,null,"Net present value of activity costs",null,null,null,null,null,"Net present value of activity costs"]
["Year","Number of Emergency Admissions","Average Length of Inpatient Stay from Emergency Admissions (in Days)","Number of Non-Emergency Admissions","Average Length of Inpatient Stay from Non-Emergency Admissions (in Days)","Accident & Emergency Attendance","Outpatient Appointment","Home","Residential home (Local Authority-Funded)","Residential home (Self-Funded)","Nursing home (Local Authority- and NHS England-Funded)","Nursing home (NHS England- and Self-Funded)","Hospice Care","GP Consultations","Out-of-Hours GP Consultations (Urgent and Emergency)","District Nurses","Care at Home provided by a Home Care Worker","Informal Care (Spouse/Family etc.)","Community Palliative Nursing Visit (e.g. as provided by Marie Curie)","Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)","Volunteer from a Third Sector Organisation "]
[0,{"$f":"CS_Calc.1!AA$3","v":0},{"$f":"CS_Calc.1!AB$3","v":0},{"$f":"CS_Calc.1!AC$3","v":0},{"$f":"CS_Calc.1!AD$3","v":0},{"$f":"CS_Calc.1!AE$3","v":0},{"$f":"CS_Calc.1!AF$3","v":0},{"$f":"CS_Calc.2!H$3","v":0},{"$f":"CS_Calc.2!I$3","v":0},{"$f":"CS_Calc.2!J$3","v":0},{"$f":"CS_Calc.2!K$3","v":0},{"$f":"CS_Calc.2!L$3","v":0},{"$f":"CS_Calc.2!M$3","v":0},{"$f":"CS_Calc.4!J$3","v":0},{"$f":"CS_Calc.4!K$3","v":0},{"$f":"CS_Calc.4!L$3","v":0},{"$f":"CS_Calc.4!M$3","v":0},{"$f":"CS_Calc.4!N$3","v":0},{"$f":"CS_Calc.4!O$3","v":0},{"$f":"CS_Calc.4!P$3","v":0},{"$f":"CS_Calc.4!Q$3","v":0}]
[1,{"$f":"CS_Calc.1!AA$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AB$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AC$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AD$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AE$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE4)","v":0},{"$f":"CS_Calc.1!AF$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF4)","v":0},{"$f":"CS_Calc.2!H$3+NPV(Default_Values!$Q$4,CS_Calc.2!H$4:H4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!I$3+NPV(Default_Values!$Q$4,CS_Calc.2!I$4:I4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!J$3+NPV(Default_Values!$Q$4,CS_Calc.2!J$4:J4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!K$3+NPV(Default_Values!$Q$4,CS_Calc.2!K$4:K4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!L$3+NPV(Default_Values!$Q$4,CS_Calc.2!L$4:L4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!M$3+NPV(Default_Values!$Q$4,CS_Calc.2!M$4:M4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.4!J$3+NPV(Default_Values!$Q$4,CS_Calc.4!J$4:J4)","v":0},{"$f":"CS_Calc.4!K$3+NPV(Default_Values!$Q$4,CS_Calc.4!K$4:K4)","v":0},{"$f":"CS_Calc.4!L$3+NPV(Default_Values!$Q$4,CS_Calc.4!L$4:L4)","v":0},{"$f":"CS_Calc.4!M$3+NPV(Default_Values!$Q$4,CS_Calc.4!M$4:M4)","v":0},{"$f":"CS_Calc.4!N$3+NPV(Default_Values!$Q$4,CS_Calc.4!N$4:N4)","v":0},{"$f":"CS_Calc.4!O$3+NPV(Default_Values!$Q$4,CS_Calc.4!O$4:O4)","v":0},{"$f":"CS_Calc.4!P$3+NPV(Default_Values!$Q$4,CS_Calc.4!P$4:P4)","v":0},{"$f":"CS_Calc.4!Q$3+NPV(Default_Values!$Q$4,CS_Calc.4!Q$4:Q4)","v":0}]
[2,{"$f":"CS_Calc.1!AA$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AB$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AC$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AD$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AE$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE5)","v":0},{"$f":"CS_Calc.1!AF$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF5)","v":0},{"$f":"CS_Calc.2!H$3+NPV(Default_Values!$Q$4,CS_Calc.2!H$4:H5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!I$3+NPV(Default_Values!$Q$4,CS_Calc.2!I$4:I5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!J$3+NPV(Default_Values!$Q$4,CS_Calc.2!J$4:J5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!K$3+NPV(Default_Values!$Q$4,CS_Calc.2!K$4:K5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!L$3+NPV(Default_Values!$Q$4,CS_Calc.2!L$4:L5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!M$3+NPV(Default_Values!$Q$4,CS_Calc.2!M$4:M5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.4!J$3+NPV(Default_Values!$Q$4,CS_Calc.4!J$4:J5)","v":0},{"$f":"CS_Calc.4!K$3+NPV(Default_Values!$Q$4,CS_Calc.4!K$4:K5)","v":0},{"$f":"CS_Calc.4!L$3+NPV(Default_Values!$Q$4,CS_Calc.4!L$4:L5)","v":0},{"$f":"CS_Calc.4!M$3+NPV(Default_Values!$Q$4,CS_Calc.4!M$4:M5)","v":0},{"$f":"CS_Calc.4!N$3+NPV(Default_Values!$Q$4,CS_Calc.4!N$4:N5)","v":0},{"$f":"CS_Calc.4!O$3+NPV(Default_Values!$Q$4,CS_Calc.4!O$4:O5)","v":0},{"$f":"CS_Calc.4!P$3+NPV(Default_Values!$Q$4,CS_Calc.4!P$4:P5)","v":0},{"$f":"CS_Calc.4!Q$3+NPV(Default_Values!$Q$4,CS_Calc.4!Q$4:Q5)","v":0}]
[3,{"$f":"CS_Calc.1!AA$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AB$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AC$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AD$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AE$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE6)","v":0},{"$f":"CS_Calc.1!AF$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF6)","v":0},{"$f":"CS_Calc.2!H$3+NPV(Default_Values!$Q$4,CS_Calc.2!H$4:H6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!I$3+NPV(Default_Values!$Q$4,CS_Calc.2!I$4:I6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!J$3+NPV(Default_Values!$Q$4,CS_Calc.2!J$4:J6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!K$3+NPV(Default_Values!$Q$4,CS_Calc.2!K$4:K6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!L$3+NPV(Default_Values!$Q$4,CS_Calc.2!L$4:L6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!M$3+NPV(Default_Values!$Q$4,CS_Calc.2!M$4:M6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.4!J$3+NPV(Default_Values!$Q$4,CS_Calc.4!J$4:J6)","v":0},{"$f":"CS_Calc.4!K$3+NPV(Default_Values!$Q$4,CS_Calc.4!K$4:K6)","v":0},{"$f":"CS_Calc.4!L$3+NPV(Default_Values!$Q$4,CS_Calc.4!L$4:L6)","v":0},{"$f":"CS_Calc.4!M$3+NPV(Default_Values!$Q$4,CS_Calc.4!M$4:M6)","v":0},{"$f":"CS_Calc.4!N$3+NPV(Default_Values!$Q$4,CS_Calc.4!N$4:N6)","v":0},{"$f":"CS_Calc.4!O$3+NPV(Default_Values!$Q$4,CS_Calc.4!O$4:O6)","v":0},{"$f":"CS_Calc.4!P$3+NPV(Default_Values!$Q$4,CS_Calc.4!P$4:P6)","v":0},{"$f":"CS_Calc.4!Q$3+NPV(Default_Values!$Q$4,CS_Calc.4!Q$4:Q6)","v":0}]
[4,{"$f":"CS_Calc.1!AA$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AB$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AC$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AD$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AE$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE7)","v":0},{"$f":"CS_Calc.1!AF$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF7)","v":0},{"$f":"CS_Calc.2!H$3+NPV(Default_Values!$Q$4,CS_Calc.2!H$4:H7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!I$3+NPV(Default_Values!$Q$4,CS_Calc.2!I$4:I7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!J$3+NPV(Default_Values!$Q$4,CS_Calc.2!J$4:J7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!K$3+NPV(Default_Values!$Q$4,CS_Calc.2!K$4:K7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!L$3+NPV(Default_Values!$Q$4,CS_Calc.2!L$4:L7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!M$3+NPV(Default_Values!$Q$4,CS_Calc.2!M$4:M7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.4!J$3+NPV(Default_Values!$Q$4,CS_Calc.4!J$4:J7)","v":0},{"$f":"CS_Calc.4!K$3+NPV(Default_Values!$Q$4,CS_Calc.4!K$4:K7)","v":0},{"$f":"CS_Calc.4!L$3+NPV(Default_Values!$Q$4,CS_Calc.4!L$4:L7)","v":0},{"$f":"CS_Calc.4!M$3+NPV(Default_Values!$Q$4,CS_Calc.4!M$4:M7)","v":0},{"$f":"CS_Calc.4!N$3+NPV(Default_Values!$Q$4,CS_Calc.4!N$4:N7)","v":0},{"$f":"CS_Calc.4!O$3+NPV(Default_Values!$Q$4,CS_Calc.4!O$4:O7)","v":0},{"$f":"CS_Calc.4!P$3+NPV(Default_Values!$Q$4,CS_Calc.4!P$4:P7)","v":0},{"$f":"CS_Calc.4!Q$3+NPV(Default_Values!$Q$4,CS_Calc.4!Q$4:Q7)","v":0}]
[5,{"$f":"CS_Calc.1!AA$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AB$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AC$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AD$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AE$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE8)","v":0},{"$f":"CS_Calc.1!AF$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF8)","v":0},{"$f":"CS_Calc.2!H$3+NPV(Default_Values!$Q$4,CS_Calc.2!H$4:H8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!I$3+NPV(Default_Values!$Q$4,CS_Calc.2!I$4:I8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!J$3+NPV(Default_Values!$Q$4,CS_Calc.2!J$4:J8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!K$3+NPV(Default_Values!$Q$4,CS_Calc.2!K$4:K8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!L$3+NPV(Default_Values!$Q$4,CS_Calc.2!L$4:L8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!M$3+NPV(Default_Values!$Q$4,CS_Calc.2!M$4:M8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.4!J$3+NPV(Default_Values!$Q$4,CS_Calc.4!J$4:J8)","v":0},{"$f":"CS_Calc.4!K$3+NPV(Default_Values!$Q$4,CS_Calc.4!K$4:K8)","v":0},{"$f":"CS_Calc.4!L$3+NPV(Default_Values!$Q$4,CS_Calc.4!L$4:L8)","v":0},{"$f":"CS_Calc.4!M$3+NPV(Default_Values!$Q$4,CS_Calc.4!M$4:M8)","v":0},{"$f":"CS_Calc.4!N$3+NPV(Default_Values!$Q$4,CS_Calc.4!N$4:N8)","v":0},{"$f":"CS_Calc.4!O$3+NPV(Default_Values!$Q$4,CS_Calc.4!O$4:O8)","v":0},{"$f":"CS_Calc.4!P$3+NPV(Default_Values!$Q$4,CS_Calc.4!P$4:P8)","v":0},{"$f":"CS_Calc.4!Q$3+NPV(Default_Values!$Q$4,CS_Calc.4!Q$4:Q8)","v":0}]
[6,{"$f":"CS_Calc.1!AA$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AB$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AC$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AD$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AE$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE9)","v":0},{"$f":"CS_Calc.1!AF$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF9)","v":0},{"$f":"CS_Calc.2!H$3+NPV(Default_Values!$Q$4,CS_Calc.2!H$4:H9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!I$3+NPV(Default_Values!$Q$4,CS_Calc.2!I$4:I9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!J$3+NPV(Default_Values!$Q$4,CS_Calc.2!J$4:J9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!K$3+NPV(Default_Values!$Q$4,CS_Calc.2!K$4:K9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!L$3+NPV(Default_Values!$Q$4,CS_Calc.2!L$4:L9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!M$3+NPV(Default_Values!$Q$4,CS_Calc.2!M$4:M9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.4!J$3+NPV(Default_Values!$Q$4,CS_Calc.4!J$4:J9)","v":0},{"$f":"CS_Calc.4!K$3+NPV(Default_Values!$Q$4,CS_Calc.4!K$4:K9)","v":0},{"$f":"CS_Calc.4!L$3+NPV(Default_Values!$Q$4,CS_Calc.4!L$4:L9)","v":0},{"$f":"CS_Calc.4!M$3+NPV(Default_Values!$Q$4,CS_Calc.4!M$4:M9)","v":0},{"$f":"CS_Calc.4!N$3+NPV(Default_Values!$Q$4,CS_Calc.4!N$4:N9)","v":0},{"$f":"CS_Calc.4!O$3+NPV(Default_Values!$Q$4,CS_Calc.4!O$4:O9)","v":0},{"$f":"CS_Calc.4!P$3+NPV(Default_Values!$Q$4,CS_Calc.4!P$4:P9)","v":0},{"$f":"CS_Calc.4!Q$3+NPV(Default_Values!$Q$4,CS_Calc.4!Q$4:Q9)","v":0}]
[7,{"$f":"CS_Calc.1!AA$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AB$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AC$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AD$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AE$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE10)","v":0},{"$f":"CS_Calc.1!AF$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF10)","v":0},{"$f":"CS_Calc.2!H$3+NPV(Default_Values!$Q$4,CS_Calc.2!H$4:H10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!I$3+NPV(Default_Values!$Q$4,CS_Calc.2!I$4:I10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!J$3+NPV(Default_Values!$Q$4,CS_Calc.2!J$4:J10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!K$3+NPV(Default_Values!$Q$4,CS_Calc.2!K$4:K10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!L$3+NPV(Default_Values!$Q$4,CS_Calc.2!L$4:L10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!M$3+NPV(Default_Values!$Q$4,CS_Calc.2!M$4:M10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.4!J$3+NPV(Default_Values!$Q$4,CS_Calc.4!J$4:J10)","v":0},{"$f":"CS_Calc.4!K$3+NPV(Default_Values!$Q$4,CS_Calc.4!K$4:K10)","v":0},{"$f":"CS_Calc.4!L$3+NPV(Default_Values!$Q$4,CS_Calc.4!L$4:L10)","v":0},{"$f":"CS_Calc.4!M$3+NPV(Default_Values!$Q$4,CS_Calc.4!M$4:M10)","v":0},{"$f":"CS_Calc.4!N$3+NPV(Default_Values!$Q$4,CS_Calc.4!N$4:N10)","v":0},{"$f":"CS_Calc.4!O$3+NPV(Default_Values!$Q$4,CS_Calc.4!O$4:O10)","v":0},{"$f":"CS_Calc.4!P$3+NPV(Default_Values!$Q$4,CS_Calc.4!P$4:P10)","v":0},{"$f":"CS_Calc.4!Q$3+NPV(Default_Values!$Q$4,CS_Calc.4!Q$4:Q10)","v":0}]
[8,{"$f":"CS_Calc.1!AA$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AB$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AC$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AD$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AE$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE11)","v":0},{"$f":"CS_Calc.1!AF$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF11)","v":0},{"$f":"CS_Calc.2!H$3+NPV(Default_Values!$Q$4,CS_Calc.2!H$4:H11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!I$3+NPV(Default_Values!$Q$4,CS_Calc.2!I$4:I11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!J$3+NPV(Default_Values!$Q$4,CS_Calc.2!J$4:J11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!K$3+NPV(Default_Values!$Q$4,CS_Calc.2!K$4:K11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!L$3+NPV(Default_Values!$Q$4,CS_Calc.2!L$4:L11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!M$3+NPV(Default_Values!$Q$4,CS_Calc.2!M$4:M11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.4!J$3+NPV(Default_Values!$Q$4,CS_Calc.4!J$4:J11)","v":0},{"$f":"CS_Calc.4!K$3+NPV(Default_Values!$Q$4,CS_Calc.4!K$4:K11)","v":0},{"$f":"CS_Calc.4!L$3+NPV(Default_Values!$Q$4,CS_Calc.4!L$4:L11)","v":0},{"$f":"CS_Calc.4!M$3+NPV(Default_Values!$Q$4,CS_Calc.4!M$4:M11)","v":0},{"$f":"CS_Calc.4!N$3+NPV(Default_Values!$Q$4,CS_Calc.4!N$4:N11)","v":0},{"$f":"CS_Calc.4!O$3+NPV(Default_Values!$Q$4,CS_Calc.4!O$4:O11)","v":0},{"$f":"CS_Calc.4!P$3+NPV(Default_Values!$Q$4,CS_Calc.4!P$4:P11)","v":0},{"$f":"CS_Calc.4!Q$3+NPV(Default_Values!$Q$4,CS_Calc.4!Q$4:Q11)","v":0}]
[9,{"$f":"CS_Calc.1!AA$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AB$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AC$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AD$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AE$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE12)","v":0},{"$f":"CS_Calc.1!AF$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF12)","v":0},{"$f":"CS_Calc.2!H$3+NPV(Default_Values!$Q$4,CS_Calc.2!H$4:H12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!I$3+NPV(Default_Values!$Q$4,CS_Calc.2!I$4:I12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!J$3+NPV(Default_Values!$Q$4,CS_Calc.2!J$4:J12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!K$3+NPV(Default_Values!$Q$4,CS_Calc.2!K$4:K12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!L$3+NPV(Default_Values!$Q$4,CS_Calc.2!L$4:L12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!M$3+NPV(Default_Values!$Q$4,CS_Calc.2!M$4:M12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.4!J$3+NPV(Default_Values!$Q$4,CS_Calc.4!J$4:J12)","v":0},{"$f":"CS_Calc.4!K$3+NPV(Default_Values!$Q$4,CS_Calc.4!K$4:K12)","v":0},{"$f":"CS_Calc.4!L$3+NPV(Default_Values!$Q$4,CS_Calc.4!L$4:L12)","v":0},{"$f":"CS_Calc.4!M$3+NPV(Default_Values!$Q$4,CS_Calc.4!M$4:M12)","v":0},{"$f":"CS_Calc.4!N$3+NPV(Default_Values!$Q$4,CS_Calc.4!N$4:N12)","v":0},{"$f":"CS_Calc.4!O$3+NPV(Default_Values!$Q$4,CS_Calc.4!O$4:O12)","v":0},{"$f":"CS_Calc.4!P$3+NPV(Default_Values!$Q$4,CS_Calc.4!P$4:P12)","v":0},{"$f":"CS_Calc.4!Q$3+NPV(Default_Values!$Q$4,CS_Calc.4!Q$4:Q12)","v":0}]
[10,{"$f":"CS_Calc.1!AA$3+NPV(Default_Values!$Q$4,CS_Calc.1!AA$4:AA13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AB$3+NPV(Default_Values!$Q$4,CS_Calc.1!AB$4:AB13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AC$3+NPV(Default_Values!$Q$4,CS_Calc.1!AC$4:AC13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AD$3+NPV(Default_Values!$Q$4,CS_Calc.1!AD$4:AD13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.1!AE$3+NPV(Default_Values!$Q$4,CS_Calc.1!AE$4:AE13)","v":0},{"$f":"CS_Calc.1!AF$3+NPV(Default_Values!$Q$4,CS_Calc.1!AF$4:AF13)","v":0},{"$f":"CS_Calc.2!H$3+NPV(Default_Values!$Q$4,CS_Calc.2!H$4:H13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!I$3+NPV(Default_Values!$Q$4,CS_Calc.2!I$4:I13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!J$3+NPV(Default_Values!$Q$4,CS_Calc.2!J$4:J13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!K$3+NPV(Default_Values!$Q$4,CS_Calc.2!K$4:K13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!L$3+NPV(Default_Values!$Q$4,CS_Calc.2!L$4:L13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.2!M$3+NPV(Default_Values!$Q$4,CS_Calc.2!M$4:M13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.4!J$3+NPV(Default_Values!$Q$4,CS_Calc.4!J$4:J13)","v":0},{"$f":"CS_Calc.4!K$3+NPV(Default_Values!$Q$4,CS_Calc.4!K$4:K13)","v":0},{"$f":"CS_Calc.4!L$3+NPV(Default_Values!$Q$4,CS_Calc.4!L$4:L13)","v":0},{"$f":"CS_Calc.4!M$3+NPV(Default_Values!$Q$4,CS_Calc.4!M$4:M13)","v":0},{"$f":"CS_Calc.4!N$3+NPV(Default_Values!$Q$4,CS_Calc.4!N$4:N13)","v":0},{"$f":"CS_Calc.4!O$3+NPV(Default_Values!$Q$4,CS_Calc.4!O$4:O13)","v":0},{"$f":"CS_Calc.4!P$3+NPV(Default_Values!$Q$4,CS_Calc.4!P$4:P13)","v":0},{"$f":"CS_Calc.4!Q$3+NPV(Default_Values!$Q$4,CS_Calc.4!Q$4:Q13)","v":0}]

{"sheet":"CS_Calc.6","index":18,"n_rows":13,"n_cols":6,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,"Non-discounted cost to funding organisations (Home)"]
["Year","NHS England","CCG","Local Authority","Voluntary Sector","Self- or Family-Funded"]
[0,{"$f":"IFERROR(CS_Calc.4!$B3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I3*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0}]
[1,{"$f":"IFERROR(CS_Calc.4!$B4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I4*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0}]
[2,{"$f":"IFERROR(CS_Calc.4!$B5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I5*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0}]
[3,{"$f":"IFERROR(CS_Calc.4!$B6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I6*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0}]
[4,{"$f":"IFERROR(CS_Calc.4!$B7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I7*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0}]
[5,{"$f":"IFERROR(CS_Calc.4!$B8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I8*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0}]
[6,{"$f":"IFERROR(CS_Calc.4!$B9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I9*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0}]
[7,{"$f":"IFERROR(CS_Calc.4!$B10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I10*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0}]
[8,{"$f":"IFERROR(CS_Calc.4!$B11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I11*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0}]
[9,{"$f":"IFERROR(CS_Calc.4!$B12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I12*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0}]
[10,{"$f":"IFERROR(CS_Calc.4!$B13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!B$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!C$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!D$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!E$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0},{"$f":"IFERROR(CS_Calc.4!$B13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$B$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$C13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$C$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$D13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$D$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$E13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$E$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$F13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$F$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$G13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$G$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$H13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$H$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)+IFERROR(CS_Calc.4!$I13*INDEX(Cost_Shifting_Analysis_Input!$C$112:$H$125,MATCH(CS_Calc.4!$I$2,Cost_Shifting_Analysis_Input!$C$112:$C$125,0),MATCH(CS_Calc.6!F$2,Cost_Shifting_Analysis_Input!$C$112:$H$112,0)),0)","v":0}]

{"sheet":"CS_Calc.7","index":19,"n_rows":13,"n_cols":29,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Years After Intervention","Investment by year of various funding organisations",null,null,null,null,"If investment not entered by organisation","NPV","Total non-discounted cost to funding organisations accommodation and services (excluding investment)",null,null,null,null,"Total non-discounted savings to funding organisations (excluding investment)",null,null,null,null,"Net non-discounted yearly cash flow of funding organisations",null,null,null,null,"Net present value of funding organisations",null,null,null,null,"Net present value of funding organisations at a given year"]
["Year","NHS England","CCG","Local Authority","Voluntary Sector","Self- or Family-Funded","Total Investment","Total Investment","NHS England","CCG","Local Authority","Voluntary Sector","Self- or Family-Funded","NHS England","CCG","Local Authority","Voluntary Sector","Self- or Family-Funded","NHS England","CCG","Local Authority","Voluntary Sector","Self- or Family-Funded","NHS England","CCG","Local Authority","Voluntary Sector","Self- or Family-Funded","Total"]
[0,{"$f":"Cost_Shifting_Analysis_Input!$D$95","v":0},{"$f":"Cost_Shifting_Analysis_Input!$D$96","v":0},{"$f":"Cost_Shifting_Analysis_Input!$D$97","v":0},{"$f":"Cost_Shifting_Analysis_Input!$D$98","v":0},null,{"$f":"IF(AND(OR(Cost_Shifting_Analysis_Input!$D$95=0,Cost_Shifting_Analysis_Input!$D$95=\"\"),OR(Cost_Shifting_Analysis_Input!$E$95=0,Cost_Shifting_Analysis_Input!$E$95=\"\"),OR(Cost_Shifting_Analysis_Input!$D$96=0,Cost_Shifting_Analysis_Input!$D$96=\"\"),OR(Cost_Shifting_Analysis_Input!$E$96=0,Cost_Shifting_Analysis_Input!$E$96=\"\"),OR(Cost_Shifting_Analysis_Input!$D$97=0,Cost_Shifting_Analysis_Input!$D$97=\"\"),OR(Cost_Shifting_Analysis_Input!$E$97=0,Cost_Shifting_Analysis_Input!$E$97=\"\"),OR(Cost_Shifting_Analysis_Input!$D$98=0,Cost_Shifting_Analysis_Input!$D$98=\"\"),OR(Cost_Shifting_Analysis_Input!$E$98=0,Cost_Shifting_Analysis_Input!$E$98=\"\")),Cost_Shifting_Analysis_Input!$D$103,0)","v":0},{"$f":"CS_Calc.7!$G$3","v":0},{"$f":"CS_Calc.2!N3+CS_Calc.6!B3","v":0},{"$f":"CS_Calc.2!O3+CS_Calc.6!C3","v":0},{"$f":"CS_Calc.2!P3+CS_Calc.6!D3","v":0},{"$f":"CS_Calc.2!Q3+CS_Calc.6!E3","v":0},{"$f":"CS_Calc.2!R3+CS_Calc.6!F3","v":0},null,{"$f":"CS_Calc.1!$AH3","v":0},null,null,null,{"$f":"N3-I3-B3","v":0},{"$f":"O3-J3-C3","v":0},{"$f":"P3-K3-D3","v":0},{"$f":"Q3-L3-E3","v":0},{"$f":"R3-M3-F3","v":0},{"$f":"CS_Calc.7!S$3","v":0},{"$f":"CS_Calc.7!T$3","v":0},{"$f":"CS_Calc.7!U$3","v":0},{"$f":"CS_Calc.7!V$3","v":0},{"$f":"CS_Calc.7!W$3","v":0},{"$f":"SUM($X3:$AB3)-$H3","v":0}]
[1,{"$f":"Cost_Shifting_Analysis_Input!$E$95","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$96","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$97","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$98","v":0},null,{"$f":"IF(AND(OR(Cost_Shifting_Analysis_Input!$D$95=0,Cost_Shifting_Analysis_Input!$D$95=\"\"),OR(Cost_Shifting_Analysis_Input!$E$95=0,Cost_Shifting_Analysis_Input!$E$95=\"\"),OR(Cost_Shifting_Analysis_Input!$D$96=0,Cost_Shifting_Analysis_Input!$D$96=\"\"),OR(Cost_Shifting_Analysis_Input!$E$96=0,Cost_Shifting_Analysis_Input!$E$96=\"\"),OR(Cost_Shifting_Analysis_Input!$D$97=0,Cost_Shifting_Analysis_Input!$D$97=\"\"),OR(Cost_Shifting_Analysis_Input!$E$97=0,Cost_Shifting_Analysis_Input!$E$97=\"\"),OR(Cost_Shifting_Analysis_Input!$D$98=0,Cost_Shifting_Analysis_Input!$D$98=\"\"),OR(Cost_Shifting_Analysis_Input!$E$98=0,Cost_Shifting_Analysis_Input!$E$98=\"\")),Cost_Shifting_Analysis_Input!$E$103,0)","v":0},{"$f":"CS_Calc.7!G$3+NPV(Default_Values!$Q$4,CS_Calc.7!G$4:G4)","v":0},{"$f":"CS_Calc.2!N4+CS_Calc.6!B4","v":0},{"$f":"CS_Calc.2!O4+CS_Calc.6!C4","v":0},{"$f":"CS_Calc.2!P4+CS_Calc.6!D4","v":0},{"$f":"CS_Calc.2!Q4+CS_Calc.6!E4","v":0},{"$f":"CS_Calc.2!R4+CS_Calc.6!F4","v":0},null,{"$f":"CS_Calc.1!$AH4","v":{"$error":"#N/A"}},null,null,null,{"$f":"N4-I4-B4","v":0},{"$f":"O4-J4-C4","v":{"$error":"#N/A"}},{"$f":"P4-K4-D4","v":0},{"$f":"Q4-L4-E4","v":0},{"$f":"R4-M4-F4","v":0},{"$f":"CS_Calc.7!S$3+NPV(Default_Values!$Q$4,CS_Calc.7!S$4:S4)","v":0},{"$f":"CS_Calc.7!T$3+NPV(Default_Values!$Q$4,CS_Calc.7!T$4:T4)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.7!U$3+NPV(Default_Values!$Q$4,CS_Calc.7!U$4:U4)","v":0},{"$f":"CS_Calc.7!V$3+NPV(Default_Values!$Q$4,CS_Calc.7!V$4:V4)","v":0},{"$f":"CS_Calc.7!W$3+NPV(Default_Values!$Q$4,CS_Calc.7!W$4:W4)","v":0},{"$f":"SUM($X4:$AB4)-$H4","v":{"$error":"#N/A"}}]
[2,{"$f":"Cost_Shifting_Analysis_Input!$E$95","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$96","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$97","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$98","v":0},null,{"$f":"IF(AND(OR(Cost_Shifting_Analysis_Input!$D$95=0,Cost_Shifting_Analysis_Input!$D$95=\"\"),OR(Cost_Shifting_Analysis_Input!$E$95=0,Cost_Shifting_Analysis_Input!$E$95=\"\"),OR(Cost_Shifting_Analysis_Input!$D$96=0,Cost_Shifting_Analysis_Input!$D$96=\"\"),OR(Cost_Shifting_Analysis_Input!$E$96=0,Cost_Shifting_Analysis_Input!$E$96=\"\"),OR(Cost_Shifting_Analysis_Input!$D$97=0,Cost_Shifting_Analysis_Input!$D$97=\"\"),OR(Cost_Shifting_Analysis_Input!$E$97=0,Cost_Shifting_Analysis_Input!$E$97=\"\"),OR(Cost_Shifting_Analysis_Input!$D$98=0,Cost_Shifting_Analysis_Input!$D$98=\"\"),OR(Cost_Shifting_Analysis_Input!$E$98=0,Cost_Shifting_Analysis_Input!$E$98=\"\")),Cost_Shifting_Analysis_Input!$E$103,0)","v":0},{"$f":"CS_Calc.7!G$3+NPV(Default_Values!$Q$4,CS_Calc.7!G$4:G5)","v":0},{"$f":"CS_Calc.2!N5+CS_Calc.6!B5","v":0},{"$f":"CS_Calc.2!O5+CS_Calc.6!C5","v":0},{"$f":"CS_Calc.2!P5+CS_Calc.6!D5","v":0},{"$f":"CS_Calc.2!Q5+CS_Calc.6!E5","v":0},{"$f":"CS_Calc.2!R5+CS_Calc.6!F5","v":0},null,{"$f":"CS_Calc.1!$AH5","v":{"$error":"#N/A"}},null,null,null,0,{"$error":"#N/A"},0,0,0,{"$f":"CS_Calc.7!S$3+NPV(Default_Values!$Q$4,CS_Calc.7!S$4:S5)","v":0},{"$f":"CS_Calc.7!T$3+NPV(Default_Values!$Q$4,CS_Calc.7!T$4:T5)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.7!U$3+NPV(Default_Values!$Q$4,CS_Calc.7!U$4:U5)","v":0},{"$f":"CS_Calc.7!V$3+NPV(Default_Values!$Q$4,CS_Calc.7!V$4:V5)","v":0},{"$f":"CS_Calc.7!W$3+NPV(Default_Values!$Q$4,CS_Calc.7!W$4:W5)","v":0},{"$error":"#N/A"}]
[3,{"$f":"Cost_Shifting_Analysis_Input!$E$95","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$96","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$97","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$98","v":0},null,{"$f":"IF(AND(OR(Cost_Shifting_Analysis_Input!$D$95=0,Cost_Shifting_Analysis_Input!$D$95=\"\"),OR(Cost_Shifting_Analysis_Input!$E$95=0,Cost_Shifting_Analysis_Input!$E$95=\"\"),OR(Cost_Shifting_Analysis_Input!$D$96=0,Cost_Shifting_Analysis_Input!$D$96=\"\"),OR(Cost_Shifting_Analysis_Input!$E$96=0,Cost_Shifting_Analysis_Input!$E$96=\"\"),OR(Cost_Shifting_Analysis_Input!$D$97=0,Cost_Shifting_Analysis_Input!$D$97=\"\"),OR(Cost_Shifting_Analysis_Input!$E$97=0,Cost_Shifting_Analysis_Input!$E$97=\"\"),OR(Cost_Shifting_Analysis_Input!$D$98=0,Cost_Shifting_Analysis_Input!$D$98=\"\"),OR(Cost_Shifting_Analysis_Input!$E$98=0,Cost_Shifting_Analysis_Input!$E$98=\"\")),Cost_Shifting_Analysis_Input!$E$103,0)","v":0},{"$f":"CS_Calc.7!G$3+NPV(Default_Values!$Q$4,CS_Calc.7!G$4:G6)","v":0},{"$f":"CS_Calc.2!N6+CS_Calc.6!B6","v":0},{"$f":"CS_Calc.2!O6+CS_Calc.6!C6","v":0},{"$f":"CS_Calc.2!P6+CS_Calc.6!D6","v":0},{"$f":"CS_Calc.2!Q6+CS_Calc.6!E6","v":0},{"$f":"CS_Calc.2!R6+CS_Calc.6!F6","v":0},null,{"$f":"CS_Calc.1!$AH6","v":{"$error":"#N/A"}},null,null,null,0,{"$error":"#N/A"},0,0,0,{"$f":"CS_Calc.7!S$3+NPV(Default_Values!$Q$4,CS_Calc.7!S$4:S6)","v":0},{"$f":"CS_Calc.7!T$3+NPV(Default_Values!$Q$4,CS_Calc.7!T$4:T6)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.7!U$3+NPV(Default_Values!$Q$4,CS_Calc.7!U$4:U6)","v":0},{"$f":"CS_Calc.7!V$3+NPV(Default_Values!$Q$4,CS_Calc.7!V$4:V6)","v":0},{"$f":"CS_Calc.7!W$3+NPV(Default_Values!$Q$4,CS_Calc.7!W$4:W6)","v":0},{"$error":"#N/A"}]
[4,{"$f":"Cost_Shifting_Analysis_Input!$E$95","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$96","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$97","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$98","v":0},null,{"$f":"IF(AND(OR(Cost_Shifting_Analysis_Input!$D$95=0,Cost_Shifting_Analysis_Input!$D$95=\"\"),OR(Cost_Shifting_Analysis_Input!$E$95=0,Cost_Shifting_Analysis_Input!$E$95=\"\"),OR(Cost_Shifting_Analysis_Input!$D$96=0,Cost_Shifting_Analysis_Input!$D$96=\"\"),OR(Cost_Shifting_Analysis_Input!$E$96=0,Cost_Shifting_Analysis_Input!$E$96=\"\"),OR(Cost_Shifting_Analysis_Input!$D$97=0,Cost_Shifting_Analysis_Input!$D$97=\"\"),OR(Cost_Shifting_Analysis_Input!$E$97=0,Cost_Shifting_Analysis_Input!$E$97=\"\"),OR(Cost_Shifting_Analysis_Input!$D$98=0,Cost_Shifting_Analysis_Input!$D$98=\"\"),OR(Cost_Shifting_Analysis_Input!$E$98=0,Cost_Shifting_Analysis_Input!$E$98=\"\")),Cost_Shifting_Analysis_Input!$E$103,0)","v":0},{"$f":"CS_Calc.7!G$3+NPV(Default_Values!$Q$4,CS_Calc.7!G$4:G7)","v":0},{"$f":"CS_Calc.2!N7+CS_Calc.6!B7","v":0},{"$f":"CS_Calc.2!O7+CS_Calc.6!C7","v":0},{"$f":"CS_Calc.2!P7+CS_Calc.6!D7","v":0},{"$f":"CS_Calc.2!Q7+CS_Calc.6!E7","v":0},{"$f":"CS_Calc.2!R7+CS_Calc.6!F7","v":0},null,{"$f":"CS_Calc.1!$AH7","v":{"$error":"#N/A"}},null,null,null,0,{"$error":"#N/A"},0,0,0,{"$f":"CS_Calc.7!S$3+NPV(Default_Values!$Q$4,CS_Calc.7!S$4:S7)","v":0},{"$f":"CS_Calc.7!T$3+NPV(Default_Values!$Q$4,CS_Calc.7!T$4:T7)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.7!U$3+NPV(Default_Values!$Q$4,CS_Calc.7!U$4:U7)","v":0},{"$f":"CS_Calc.7!V$3+NPV(Default_Values!$Q$4,CS_Calc.7!V$4:V7)","v":0},{"$f":"CS_Calc.7!W$3+NPV(Default_Values!$Q$4,CS_Calc.7!W$4:W7)","v":0},{"$error":"#N/A"}]
[5,{"$f":"Cost_Shifting_Analysis_Input!$E$95","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$96","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$97","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$98","v":0},null,{"$f":"IF(AND(OR(Cost_Shifting_Analysis_Input!$D$95=0,Cost_Shifting_Analysis_Input!$D$95=\"\"),OR(Cost_Shifting_Analysis_Input!$E$95=0,Cost_Shifting_Analysis_Input!$E$95=\"\"),OR(Cost_Shifting_Analysis_Input!$D$96=0,Cost_Shifting_Analysis_Input!$D$96=\"\"),OR(Cost_Shifting_Analysis_Input!$E$96=0,Cost_Shifting_Analysis_Input!$E$96=\"\"),OR(Cost_Shifting_Analysis_Input!$D$97=0,Cost_Shifting_Analysis_Input!$D$97=\"\"),OR(Cost_Shifting_Analysis_Input!$E$97=0,Cost_Shifting_Analysis_Input!$E$97=\"\"),OR(Cost_Shifting_Analysis_Input!$D$98=0,Cost_Shifting_Analysis_Input!$D$98=\"\"),OR(Cost_Shifting_Analysis_Input!$E$98=0,Cost_Shifting_Analysis_Input!$E$98=\"\")),Cost_Shifting_Analysis_Input!$E$103,0)","v":0},{"$f":"CS_Calc.7!G$3+NPV(Default_Values!$Q$4,CS_Calc.7!G$4:G8)","v":0},{"$f":"CS_Calc.2!N8+CS_Calc.6!B8","v":0},{"$f":"CS_Calc.2!O8+CS_Calc.6!C8","v":0},{"$f":"CS_Calc.2!P8+CS_Calc.6!D8","v":0},{"$f":"CS_Calc.2!Q8+CS_Calc.6!E8","v":0},{"$f":"CS_Calc.2!R8+CS_Calc.6!F8","v":0},null,{"$f":"CS_Calc.1!$AH8","v":{"$error":"#N/A"}},null,null,null,0,{"$error":"#N/A"},0,0,0,{"$f":"CS_Calc.7!S$3+NPV(Default_Values!$Q$4,CS_Calc.7!S$4:S8)","v":0},{"$f":"CS_Calc.7!T$3+NPV(Default_Values!$Q$4,CS_Calc.7!T$4:T8)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.7!U$3+NPV(Default_Values!$Q$4,CS_Calc.7!U$4:U8)","v":0},{"$f":"CS_Calc.7!V$3+NPV(Default_Values!$Q$4,CS_Calc.7!V$4:V8)","v":0},{"$f":"CS_Calc.7!W$3+NPV(Default_Values!$Q$4,CS_Calc.7!W$4:W8)","v":0},{"$error":"#N/A"}]
[6,{"$f":"Cost_Shifting_Analysis_Input!$E$95","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$96","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$97","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$98","v":0},null,{"$f":"IF(AND(OR(Cost_Shifting_Analysis_Input!$D$95=0,Cost_Shifting_Analysis_Input!$D$95=\"\"),OR(Cost_Shifting_Analysis_Input!$E$95=0,Cost_Shifting_Analysis_Input!$E$95=\"\"),OR(Cost_Shifting_Analysis_Input!$D$96=0,Cost_Shifting_Analysis_Input!$D$96=\"\"),OR(Cost_Shifting_Analysis_Input!$E$96=0,Cost_Shifting_Analysis_Input!$E$96=\"\"),OR(Cost_Shifting_Analysis_Input!$D$97=0,Cost_Shifting_Analysis_Input!$D$97=\"\"),OR(Cost_Shifting_Analysis_Input!$E$97=0,Cost_Shifting_Analysis_Input!$E$97=\"\"),OR(Cost_Shifting_Analysis_Input!$D$98=0,Cost_Shifting_Analysis_Input!$D$98=\"\"),OR(Cost_Shifting_Analysis_Input!$E$98=0,Cost_Shifting_Analysis_Input!$E$98=\"\")),Cost_Shifting_Analysis_Input!$E$103,0)","v":0},{"$f":"CS_Calc.7!G$3+NPV(Default_Values!$Q$4,CS_Calc.7!G$4:G9)","v":0},{"$f":"CS_Calc.2!N9+CS_Calc.6!B9","v":0},{"$f":"CS_Calc.2!O9+CS_Calc.6!C9","v":0},{"$f":"CS_Calc.2!P9+CS_Calc.6!D9","v":0},{"$f":"CS_Calc.2!Q9+CS_Calc.6!E9","v":0},{"$f":"CS_Calc.2!R9+CS_Calc.6!F9","v":0},null,{"$f":"CS_Calc.1!$AH9","v":{"$error":"#N/A"}},null,null,null,0,{"$error":"#N/A"},0,0,0,{"$f":"CS_Calc.7!S$3+NPV(Default_Values!$Q$4,CS_Calc.7!S$4:S9)","v":0},{"$f":"CS_Calc.7!T$3+NPV(Default_Values!$Q$4,CS_Calc.7!T$4:T9)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.7!U$3+NPV(Default_Values!$Q$4,CS_Calc.7!U$4:U9)","v":0},{"$f":"CS_Calc.7!V$3+NPV(Default_Values!$Q$4,CS_Calc.7!V$4:V9)","v":0},{"$f":"CS_Calc.7!W$3+NPV(Default_Values!$Q$4,CS_Calc.7!W$4:W9)","v":0},{"$error":"#N/A"}]
[7,{"$f":"Cost_Shifting_Analysis_Input!$E$95","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$96","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$97","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$98","v":0},null,{"$f":"IF(AND(OR(Cost_Shifting_Analysis_Input!$D$95=0,Cost_Shifting_Analysis_Input!$D$95=\"\"),OR(Cost_Shifting_Analysis_Input!$E$95=0,Cost_Shifting_Analysis_Input!$E$95=\"\"),OR(Cost_Shifting_Analysis_Input!$D$96=0,Cost_Shifting_Analysis_Input!$D$96=\"\"),OR(Cost_Shifting_Analysis_Input!$E$96=0,Cost_Shifting_Analysis_Input!$E$96=\"\"),OR(Cost_Shifting_Analysis_Input!$D$97=0,Cost_Shifting_Analysis_Input!$D$97=\"\"),OR(Cost_Shifting_Analysis_Input!$E$97=0,Cost_Shifting_Analysis_Input!$E$97=\"\"),OR(Cost_Shifting_Analysis_Input!$D$98=0,Cost_Shifting_Analysis_Input!$D$98=\"\"),OR(Cost_Shifting_Analysis_Input!$E$98=0,Cost_Shifting_Analysis_Input!$E$98=\"\")),Cost_Shifting_Analysis_Input!$E$103,0)","v":0},{"$f":"CS_Calc.7!G$3+NPV(Default_Values!$Q$4,CS_Calc.7!G$4:G10)","v":0},{"$f":"CS_Calc.2!N10+CS_Calc.6!B10","v":0},{"$f":"CS_Calc.2!O10+CS_Calc.6!C10","v":0},{"$f":"CS_Calc.2!P10+CS_Calc.6!D10","v":0},{"$f":"CS_Calc.2!Q10+CS_Calc.6!E10","v":0},{"$f":"CS_Calc.2!R10+CS_Calc.6!F10","v":0},null,{"$f":"CS_Calc.1!$AH10","v":{"$error":"#N/A"}},null,null,null,0,{"$error":"#N/A"},0,0,0,{"$f":"CS_Calc.7!S$3+NPV(Default_Values!$Q$4,CS_Calc.7!S$4:S10)","v":0},{"$f":"CS_Calc.7!T$3+NPV(Default_Values!$Q$4,CS_Calc.7!T$4:T10)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.7!U$3+NPV(Default_Values!$Q$4,CS_Calc.7!U$4:U10)","v":0},{"$f":"CS_Calc.7!V$3+NPV(Default_Values!$Q$4,CS_Calc.7!V$4:V10)","v":0},{"$f":"CS_Calc.7!W$3+NPV(Default_Values!$Q$4,CS_Calc.7!W$4:W10)","v":0},{"$error":"#N/A"}]
[8,{"$f":"Cost_Shifting_Analysis_Input!$E$95","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$96","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$97","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$98","v":0},null,{"$f":"IF(AND(OR(Cost_Shifting_Analysis_Input!$D$95=0,Cost_Shifting_Analysis_Input!$D$95=\"\"),OR(Cost_Shifting_Analysis_Input!$E$95=0,Cost_Shifting_Analysis_Input!$E$95=\"\"),OR(Cost_Shifting_Analysis_Input!$D$96=0,Cost_Shifting_Analysis_Input!$D$96=\"\"),OR(Cost_Shifting_Analysis_Input!$E$96=0,Cost_Shifting_Analysis_Input!$E$96=\"\"),OR(Cost_Shifting_Analysis_Input!$D$97=0,Cost_Shifting_Analysis_Input!$D$97=\"\"),OR(Cost_Shifting_Analysis_Input!$E$97=0,Cost_Shifting_Analysis_Input!$E$97=\"\"),OR(Cost_Shifting_Analysis_Input!$D$98=0,Cost_Shifting_Analysis_Input!$D$98=\"\"),OR(Cost_Shifting_Analysis_Input!$E$98=0,Cost_Shifting_Analysis_Input!$E$98=\"\")),Cost_Shifting_Analysis_Input!$E$103,0)","v":0},{"$f":"CS_Calc.7!G$3+NPV(Default_Values!$Q$4,CS_Calc.7!G$4:G11)","v":0},{"$f":"CS_Calc.2!N11+CS_Calc.6!B11","v":0},{"$f":"CS_Calc.2!O11+CS_Calc.6!C11","v":0},{"$f":"CS_Calc.2!P11+CS_Calc.6!D11","v":0},{"$f":"CS_Calc.2!Q11+CS_Calc.6!E11","v":0},{"$f":"CS_Calc.2!R11+CS_Calc.6!F11","v":0},null,{"$f":"CS_Calc.1!$AH11","v":{"$error":"#N/A"}},null,null,null,0,{"$error":"#N/A"},0,0,0,{"$f":"CS_Calc.7!S$3+NPV(Default_Values!$Q$4,CS_Calc.7!S$4:S11)","v":0},{"$f":"CS_Calc.7!T$3+NPV(Default_Values!$Q$4,CS_Calc.7!T$4:T11)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.7!U$3+NPV(Default_Values!$Q$4,CS_Calc.7!U$4:U11)","v":0},{"$f":"CS_Calc.7!V$3+NPV(Default_Values!$Q$4,CS_Calc.7!V$4:V11)","v":0},{"$f":"CS_Calc.7!W$3+NPV(Default_Values!$Q$4,CS_Calc.7!W$4:W11)","v":0},{"$error":"#N/A"}]
[9,{"$f":"Cost_Shifting_Analysis_Input!$E$95","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$96","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$97","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$98","v":0},null,{"$f":"IF(AND(OR(Cost_Shifting_Analysis_Input!$D$95=0,Cost_Shifting_Analysis_Input!$D$95=\"\"),OR(Cost_Shifting_Analysis_Input!$E$95=0,Cost_Shifting_Analysis_Input!$E$95=\"\"),OR(Cost_Shifting_Analysis_Input!$D$96=0,Cost_Shifting_Analysis_Input!$D$96=\"\"),OR(Cost_Shifting_Analysis_Input!$E$96=0,Cost_Shifting_Analysis_Input!$E$96=\"\"),OR(Cost_Shifting_Analysis_Input!$D$97=0,Cost_Shifting_Analysis_Input!$D$97=\"\"),OR(Cost_Shifting_Analysis_Input!$E$97=0,Cost_Shifting_Analysis_Input!$E$97=\"\"),OR(Cost_Shifting_Analysis_Input!$D$98=0,Cost_Shifting_Analysis_Input!$D$98=\"\"),OR(Cost_Shifting_Analysis_Input!$E$98=0,Cost_Shifting_Analysis_Input!$E$98=\"\")),Cost_Shifting_Analysis_Input!$E$103,0)","v":0},{"$f":"CS_Calc.7!G$3+NPV(Default_Values!$Q$4,CS_Calc.7!G$4:G12)","v":0},{"$f":"CS_Calc.2!N12+CS_Calc.6!B12","v":0},{"$f":"CS_Calc.2!O12+CS_Calc.6!C12","v":0},{"$f":"CS_Calc.2!P12+CS_Calc.6!D12","v":0},{"$f":"CS_Calc.2!Q12+CS_Calc.6!E12","v":0},{"$f":"CS_Calc.2!R12+CS_Calc.6!F12","v":0},null,{"$f":"CS_Calc.1!$AH12","v":{"$error":"#N/A"}},null,null,null,0,{"$error":"#N/A"},0,0,0,{"$f":"CS_Calc.7!S$3+NPV(Default_Values!$Q$4,CS_Calc.7!S$4:S12)","v":0},{"$f":"CS_Calc.7!T$3+NPV(Default_Values!$Q$4,CS_Calc.7!T$4:T12)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.7!U$3+NPV(Default_Values!$Q$4,CS_Calc.7!U$4:U12)","v":0},{"$f":"CS_Calc.7!V$3+NPV(Default_Values!$Q$4,CS_Calc.7!V$4:V12)","v":0},{"$f":"CS_Calc.7!W$3+NPV(Default_Values!$Q$4,CS_Calc.7!W$4:W12)","v":0},{"$error":"#N/A"}]
[10,{"$f":"Cost_Shifting_Analysis_Input!$E$95","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$96","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$97","v":0},{"$f":"Cost_Shifting_Analysis_Input!$E$98","v":0},null,{"$f":"IF(AND(OR(Cost_Shifting_Analysis_Input!$D$95=0,Cost_Shifting_Analysis_Input!$D$95=\"\"),OR(Cost_Shifting_Analysis_Input!$E$95=0,Cost_Shifting_Analysis_Input!$E$95=\"\"),OR(Cost_Shifting_Analysis_Input!$D$96=0,Cost_Shifting_Analysis_Input!$D$96=\"\"),OR(Cost_Shifting_Analysis_Input!$E$96=0,Cost_Shifting_Analysis_Input!$E$96=\"\"),OR(Cost_Shifting_Analysis_Input!$D$97=0,Cost_Shifting_Analysis_Input!$D$97=\"\"),OR(Cost_Shifting_Analysis_Input!$E$97=0,Cost_Shifting_Analysis_Input!$E$97=\"\"),OR(Cost_Shifting_Analysis_Input!$D$98=0,Cost_Shifting_Analysis_Input!$D$98=\"\"),OR(Cost_Shifting_Analysis_Input!$E$98=0,Cost_Shifting_Analysis_Input!$E$98=\"\")),Cost_Shifting_Analysis_Input!$E$103,0)","v":0},{"$f":"CS_Calc.7!G$3+NPV(Default_Values!$Q$4,CS_Calc.7!G$4:G13)","v":0},{"$f":"CS_Calc.2!N13+CS_Calc.6!B13","v":0},{"$f":"CS_Calc.2!O13+CS_Calc.6!C13","v":0},{"$f":"CS_Calc.2!P13+CS_Calc.6!D13","v":0},{"$f":"CS_Calc.2!Q13+CS_Calc.6!E13","v":0},{"$f":"CS_Calc.2!R13+CS_Calc.6!F13","v":0},null,{"$f":"CS_Calc.1!$AH13","v":{"$error":"#N/A"}},null,null,null,0,{"$error":"#N/A"},0,0,0,{"$f":"CS_Calc.7!S$3+NPV(Default_Values!$Q$4,CS_Calc.7!S$4:S13)","v":0},{"$f":"CS_Calc.7!T$3+NPV(Default_Values!$Q$4,CS_Calc.7!T$4:T13)","v":{"$error":"#N/A"}},{"$f":"CS_Calc.7!U$3+NPV(Default_Values!$Q$4,CS_Calc.7!U$4:U13)","v":0},{"$f":"CS_Calc.7!V$3+NPV(Default_Values!$Q$4,CS_Calc.7!V$4:V13)","v":0},{"$f":"CS_Calc.7!W$3+NPV(Default_Values!$Q$4,CS_Calc.7!W$4:W13)","v":0},{"$error":"#N/A"}]

{"sheet":"CS_Calc.8","index":20,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,"At the end of the selected timeframe, where the decrease in cost in secondary care equals to the increase in non-secondary care"]
[]
[null,"Service Utilisation","Names","Decrease in cost in secondary care","Increase in cost in primary, community and social care"]
[null,"Number of Emergency Admissions","Number of Emergency Admissions",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C5,CS_Calc.5!$B$2:$G$2,0),1)","v":0},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C5,CS_Calc.5!$H$2:$U$2,0),1)","v":{"$error":"#N/A"}}]
[null,"Average Length of Inpatient Stay from Emergency Admissions (in Days)","Average Length of Inpatient Stay from Emergency Admissions (in Days)",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C6,CS_Calc.5!$B$2:$G$2,0),1)","v":0},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C6,CS_Calc.5!$H$2:$U$2,0),1)","v":{"$error":"#N/A"}}]
[null,"Number of Non-Emergency Admissions","Number of Non-Emergency Admissions",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C7,CS_Calc.5!$B$2:$G$2,0),1)","v":0},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C7,CS_Calc.5!$H$2:$U$2,0),1)","v":{"$error":"#N/A"}}]
[null,"Average Length of Inpatient Stay from Non-Emergency Admissions (in Days)","Average Length of Inpatient Stay from Non-Emergency Admissions (in Days)",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C8,CS_Calc.5!$B$2:$G$2,0),1)","v":0},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C8,CS_Calc.5!$H$2:$U$2,0),1)","v":{"$error":"#N/A"}}]
[null,"Accident & Emergency Attendance","Accident & Emergency Attendance",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C9,CS_Calc.5!$B$2:$G$2,0),1)","v":0},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C9,CS_Calc.5!$H$2:$U$2,0),1)","v":{"$error":"#N/A"}}]
[null,"Outpatient Appointment","Outpatient Appointment",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C10,CS_Calc.5!$B$2:$G$2,0),1)","v":0},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C10,CS_Calc.5!$H$2:$U$2,0),1)","v":{"$error":"#N/A"}}]
[null,"Residential home (Local Authority-Funded)","Residential home (Local Authority-Funded)",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C11,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C11,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]
[null,"Residential home (Self-Funded)","Residential home (Self-Funded)",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C12,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C12,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]
[null,"Nursing home (Local Authority- and NHS England-Funded)","Nursing home (Local Authority- and NHS England-Funded)",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C13,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C13,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]
[null,"Nursing home (NHS England- and Self-Funded)","Nursing home (NHS England- and Self-Funded)",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C14,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C14,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]
[null,"Hospice Care","Hospice Care",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C15,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C15,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]
[null,"GP Consultations","GP Consultations",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C16,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C16,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]
[null,"Out-of-Hours GP Consultations (Urgent and Emergency)","Out-of-Hours GP Consultations (Urgent and Emergency)",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C17,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C17,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]
[null,"District Nurses","District Nurses",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C18,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C18,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]
[null,"Care at Home provided by a Home Care Worker","Care at Home provided by a Home Care Worker",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C19,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C19,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]
[null,"Informal Care (Spouse/Family etc.)","Informal Care (Spouse/Family etc.)",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C20,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C20,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]
[null,"Community Palliative Nursing Visit (e.g. as provided by Marie Curie)","Community Palliative Nursing Visit (e.g. as provided by Marie Curie)",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C21,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C21,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]
[null,"Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)","Specialist Community Palliative Care Contact Team Visits (Community-Based Hospice Care)",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C22,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C22,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]
[null,"Volunteer from a Third Sector Organisation ","Volunteer from a Third Sector Organisation ",{"$f":"INDEX(CS_Calc.5!$B:$G,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C23,CS_Calc.5!$B$2:$G$2,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(CS_Calc.5!$H:$U,MATCH(Cost_Shifting_Analysis_Input!$D$37,CS_Calc.5!$A:$A,0),MATCH(CS_Calc.8!$C23,CS_Calc.5!$H$2:$U$2,0),1)","v":0}]

{"sheet":"Default_Values","index":21,"n_rows":53,"n_cols":21,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Source: PSSRU 2015, number of people in sample is 73243"]
[null,"Activity","PSSRU Total Cost per decedent","Number of decedent for all CCGs","Estimated Total Cost","Number of activities for all CCGs","Default Unit Cost","Value in Use","Units",null,null,null,null,null,"Parameter","Default","User Input",null,"Investment","By Organisation","User Input"]
[null,"End-of-Life Emergency Admission",5013,{"$f":"SUM(PHE_Data!$D:$D)","v":941820},{"$f":"Default_Values!$C4*Default_Values!$D4","v":4721343660},{"$f":"SUM(PHE_Data!$P:$P)","v":1617340},{"$f":"Default_Values!$E4/Default_Values!$F4","v":2919.202925791732},null,"per emergency admission",null,null,null,null,null,"Discount Rate",3.5000000000000003E-2,{"$f":"IF(Optional_Input!$D$27<>\"\",Optional_Input!$D$27,Default_Values!$P$4)","v":3.5000000000000003E-2},null,"Initial (One-Off) Investment Cost",{"$f":"SUM(Cost_Shifting_Analysis_Input!D95:$D$98)","v":0},{"$f":"IF(Cost_Shifting_Analysis_Input!$D$103<>\"\",Cost_Shifting_Analysis_Input!$D$103,Default_Values!$T$4)","v":0}]
[null,"End-of-Life Emergency Admission",5013,{"$f":"SUM(PHE_Data!$D:$D)","v":941820},{"$f":"SUM(PHE_Data!$Q:$Q)","v":18594910},{"$f":"Default_Values!$E$5/Default_Values!$D$5","v":19.743592193837465},{"$f":"Default_Values!$C$5/Default_Values!$F$5","v":253.90516329468653},{"$f":"IF(Optional_Input!$D6<>\"\",Optional_Input!$D6,Default_Values!$G5)","v":253.90516329468653},"per day in emergency admission",null,null,null,null,null,"In how many years do you wish the benefits to be measurable",1,{"$f":"IF(Cost_Shifting_Analysis_Input!$D$36<>\"\",Cost_Shifting_Analysis_Input!$D$36,Default_Values!$P$5)","v":1},null,"Estimated Operational Cost per Year",{"$f":"SUM(Cost_Shifting_Analysis_Input!$E$95:$E$98)","v":0},{"$f":"IF(Cost_Shifting_Analysis_Input!$E$103<>\"\",Cost_Shifting_Analysis_Input!$E$103,Default_Values!$T$5)","v":0}]
[null,"End-of-Life Ordinary Admission",null,null,null,null,{"$f":"(Default_Values!$F$4/(Default_Values!$F$4+Default_Values!$F$8))*Default_Values!$G$4+(Default_Values!$F$8/(Default_Values!$F$4+Default_Values!$F$8))*Default_Values!$G$8","v":3101.7202052545922},null,"per ordinary admission"]
[null,"End-of-Life Ordinary Admission",null,null,null,null,{"$f":"(Default_Values!$E$5/(Default_Values!$E$5+Default_Values!$E$9))*Default_Values!$G$5+((Default_Values!$E$9)/(Default_Values!$E$5+Default_Values!$E$9))*Default_Values!$G$9","v":263.55391475961886},{"$f":"IF(Optional_Input!$D7<>\"\",Optional_Input!$D7,Default_Values!$G7)","v":263.55391475961886},"per day in ordinary admission"]
[null,"End-of-Life non-emergency Admission",1337,{"$f":"SUM(PHE_Data!$D:$D)","v":941820},{"$f":"Default_Values!$C8*Default_Values!$D8","v":1259213340},{"$f":"SUM(PHE_Data!$K:$K)-SUM(PHE_Data!$P:$P)","v":310802},{"$f":"Default_Values!$E8/Default_Values!$F8","v":4051.4969015643401},null,"per ordinary admission",null,null,null,null,null,"Annual activity growth",0.03,{"$f":"IF(Optional_Input!$D$28<>\"\",Optional_Input!$D$28,Default_Values!$P$8)","v":0.03}]
[null,"End-of-Life non-emergency Admission",1337,{"$f":"SUM(PHE_Data!$D:$D)","v":941820},{"$f":"SUM(PHE_Data!$L:$L)-SUM(PHE_Data!$Q:$Q)","v":4097058},{"$f":"Default_Values!$E$9/Default_Values!$D$9","v":4.3501497101356943},{"$f":"Default_Values!$C$9/Default_Values!$F$9","v":307.34574419009937},{"$f":"IF(Optional_Input!$D7<>\"\",Optional_Input!$D7,Default_Values!$G9)","v":307.34574419009937},"per day in ordinary admission",null,null,null,null,null,"Number of Deaths",{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$D:$D,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))","v":{"$error":"#N/A"}},{"$f":"IF(Cost_Shifting_Analysis_Results!$F$12<>\"\",Cost_Shifting_Analysis_Results!$F$12,Default_Values!$P$9)","v":{"$error":"#N/A"}}]
[null,"End-of-Life Accident & Emergency Attendance",129,{"$f":"SUM(PHE_Data!$D:$D)","v":941820},null,null,null,{"$f":"IF(Optional_Input!$D8<>\"\",Optional_Input!$D8,Default_Values!$G10)","v":0},null,null,null,null,null,null,"Percentage of Deaths in Hospital",{"$f":"IF(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$G:$G,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)/SUMIFS(PHE_Data!$D:$D,PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17),(1/100)*INDEX(OFFSET(PHE_Data!$H$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),MATCH(INDEX(Dropdowns1!$C:$C,MATCH(Cost_Shifting_Analysis_Input!$D$19,Dropdowns1!$D:$D,0)),OFFSET(PHE_Data!$C$1,MATCH(Cost_Shifting_Analysis_Input!$D$17,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Cost_Shifting_Analysis_Input!$D$17)),0)))","v":{"$error":"#N/A"}}]
[null,"End-of-Life Outpatient Appointment",575,{"$f":"SUM(PHE_Data!$D:$D)","v":941820},null,null,null,{"$f":"IF(Optional_Input!$D9<>\"\",Optional_Input!$D9,Default_Values!$G11)","v":0}]
[null,"End-of-Life Residential and Nursing Home",2899,{"$f":"SUM(PHE_Data!$D:$D)","v":941820},{"$f":"Default_Values!C12*Default_Values!D12","v":2730336180}]
[]
[null,"Source: PSSRU 2015","Unit Costs"]
[null,"Distribution of Savings from Secondary Care into Non-Secondary Care","Default Cost","User Input","Unit",null,null,null,null,null,null,null,null,null,null,"Funding Organisation","NHS England","CCG","Local Authority","Voluntary","Self- or Family-Funded"]
[null,"Additionl Nursing care cost",156.25,{"$f":"IF(Optional_Input!$D18<>\"\",Optional_Input!$D18,Default_Values!$C16)","v":156.25},"per week"]
[null,"Cost per GP Consultations",44,{"$f":"IF(Optional_Input!$D10<>\"\",Optional_Input!$D10,Default_Values!$C17)","v":44},"per consultation","Source: PSSRU 2015",null,null,null,null,null,null,null,null,null,"Number of GP Consultations",1,{"$f":"Cost_Shifting_Analysis_Input!E113","v":0},{"$f":"Cost_Shifting_Analysis_Input!F113","v":0},{"$f":"Cost_Shifting_Analysis_Input!G113","v":0},{"$f":"Cost_Shifting_Analysis_Input!H113","v":0}]
[null,"Cost per Out-of-Hours GP Consultations",{"$f":"400000000/5800000","v":68.965517241379317},{"$f":"IF(Optional_Input!$D11<>\"\",Optional_Input!$D11,Default_Values!$C18)","v":68.965517241379317},"per consultation","Adapted from Out-of-hours GP services in England, National Audit Office (2014)",null,null,null,null,null,null,null,null,null,"Out-of-Hours GP Consultations (Urgent and Emergency)",1,{"$f":"Cost_Shifting_Analysis_Input!E114","v":0},{"$f":"Cost_Shifting_Analysis_Input!F114","v":0},{"$f":"Cost_Shifting_Analysis_Input!G114","v":0},{"$f":"Cost_Shifting_Analysis_Input!H114","v":0}]
[null,"Cost per Hour of District Nurse Contact",78,{"$f":"IF(Optional_Input!$D12<>\"\",Optional_Input!$D12,Default_Values!$C19)","v":78},"per contact hour","Source: PSSRU 2010",null,null,null,null,null,null,null,null,null,"Number of District Nurse Contact Hours",{"$f":"Cost_Shifting_Analysis_Input!D115","v":0},{"$f":"Cost_Shifting_Analysis_Input!E115","v":0},{"$f":"Cost_Shifting_Analysis_Input!F115","v":1},{"$f":"Cost_Shifting_Analysis_Input!G115","v":0},{"$f":"Cost_Shifting_Analysis_Input!H115","v":0}]
[null,"Cost per Hour of Home Care",24,{"$f":"IF(Optional_Input!$D13<>\"\",Optional_Input!$D13,Default_Values!$C20)","v":24},"per hour",null,null,null,null,null,null,null,null,null,null,"Number of Hours of Care at Home",{"$f":"Cost_Shifting_Analysis_Input!D116","v":0},{"$f":"Cost_Shifting_Analysis_Input!E116","v":0},{"$f":"Cost_Shifting_Analysis_Input!F116","v":1},{"$f":"Cost_Shifting_Analysis_Input!G116","v":0},{"$f":"Cost_Shifting_Analysis_Input!H116","v":0}]
[null,"Cost per Hour of Informal Care",7.2,{"$f":"IF(Optional_Input!$D14<>\"\",Optional_Input!$D14,Default_Values!$C21)","v":7.2},"per hour","https://www.gov.uk/national-minimum-wage-rates, accessed on 16th November, 2016",null,null,null,null,null,null,null,null,null,"Number of hours of Informal Care",{"$f":"Cost_Shifting_Analysis_Input!D117","v":0},{"$f":"Cost_Shifting_Analysis_Input!E117","v":0},{"$f":"Cost_Shifting_Analysis_Input!F117","v":0},{"$f":"Cost_Shifting_Analysis_Input!G117","v":0},{"$f":"Cost_Shifting_Analysis_Input!H117","v":1}]
[null,"Cost per Day in Hospice Care",425,{"$f":"IF(Optional_Input!$D15<>\"\",Optional_Input!$D15,Default_Values!$C22)","v":425},"per day",null,null,null,null,null,null,null,null,null,null,"Number of Days in Hospice Care",{"$f":"Cost_Shifting_Analysis_Input!D118","v":0},{"$f":"Cost_Shifting_Analysis_Input!E118","v":0.32},{"$f":"Cost_Shifting_Analysis_Input!F118","v":0},{"$f":"Cost_Shifting_Analysis_Input!G118","v":0.68},{"$f":"Cost_Shifting_Analysis_Input!H118","v":0}]
[null,"Cost per Week in Residential Home Care (Local Authority-Funded)",518.66815605004228,{"$f":"IF(Optional_Input!$D16<>\"\",Optional_Input!$D16,Default_Values!$C23)","v":518.66815605004228},"per week","Laing & Buisson Care of Older People, UK Market Report 2014/15 \nhttp://www.payingforcare.org/care-home-fees","Source: PSSRU 2015 and Department of Health Expert",null,null,null,null,null,null,null,null,"Number of Weeks in Residential Home (Local Authority-Funded)",{"$f":"Cost_Shifting_Analysis_Input!D119","v":0},{"$f":"Cost_Shifting_Analysis_Input!E119","v":0},{"$f":"Cost_Shifting_Analysis_Input!F119","v":0.67426291594985455},{"$f":"Cost_Shifting_Analysis_Input!G119","v":0},{"$f":"Cost_Shifting_Analysis_Input!H119","v":0.32573708405014545}]
[null,"Cost per Week in Residential Home Care (Self-Funded)",{"$f":"$K$46","v":671.33184394995772},{"$f":"IF(Optional_Input!$D17<>\"\",Optional_Input!$D17,Default_Values!$C24)","v":671.33184394995772},"per week",null,"Source: PSSRU 2015 and Department of Health Expert",null,null,null,null,null,null,null,null,"Number of Weeks in Residential Home (Self-Funded)",{"$f":"Cost_Shifting_Analysis_Input!D120","v":0},{"$f":"Cost_Shifting_Analysis_Input!E120","v":0},{"$f":"Cost_Shifting_Analysis_Input!F120","v":0},{"$f":"Cost_Shifting_Analysis_Input!G120","v":0},{"$f":"Cost_Shifting_Analysis_Input!H120","v":1}]
[null,"Cost per Week in Nursing Home Care (Local Authority- and NHS England-Funded)",{"$f":"$C$23+$D$16","v":674.91815605004228},{"$f":"IF(Optional_Input!$D19<>\"\",Optional_Input!$D19,Default_Values!$C25)","v":674.91815605004228},"per week","Laing & Buisson Care of Older People, UK Market Report 2014/15 \nhttp://www.payingforcare.org/care-home-fees","Source: PSSRU 2015 and Department of Health Expert",null,null,null,null,null,null,null,null,"Number of Weeks in Nursing Home (Local Authoritiy- and NHS Enlgand-Funded)",{"$f":"Cost_Shifting_Analysis_Input!D121","v":0.2315095520832525},{"$f":"Cost_Shifting_Analysis_Input!E121","v":0},{"$f":"Cost_Shifting_Analysis_Input!F121","v":0.46099851170109524},{"$f":"Cost_Shifting_Analysis_Input!G121","v":0},{"$f":"Cost_Shifting_Analysis_Input!H121","v":0.30749193621565224}]
[null,"Cost per Week in Nursing Home Care (NHS England- and Self-Funded)",{"$f":"$C$24+$D$16","v":827.58184394995772},{"$f":"IF(Optional_Input!$D20<>\"\",Optional_Input!$D20,Default_Values!$C26)","v":827.58184394995772},"per week",null,"Source: PSSRU 2015 and Department of Health Expert",null,null,null,null,null,null,null,null,"Number of Weeks in Nursing Home (Self-Funded))",{"$f":"Cost_Shifting_Analysis_Input!D122","v":0.18855795427286354},{"$f":"Cost_Shifting_Analysis_Input!E122","v":0},{"$f":"Cost_Shifting_Analysis_Input!F122","v":0},{"$f":"Cost_Shifting_Analysis_Input!G122","v":0},{"$f":"Cost_Shifting_Analysis_Input!H122","v":0.81144204572713641}]
[null,"Hour of Community Palliative Nursing Contact (e.g. Marie Curie)",77,{"$f":"IF(Optional_Input!$D21<>\"\",Optional_Input!$D21,Default_Values!$C27)","v":77},"per hour",null,null,null,null,null,null,null,null,null,null,"Number of Hours of Community Palliative Nursing Contact (e.g. as provided by Marie Curie)",{"$f":"Cost_Shifting_Analysis_Input!D123","v":0},{"$f":"Cost_Shifting_Analysis_Input!E123","v":0.32},{"$f":"Cost_Shifting_Analysis_Input!F123","v":0},{"$f":"Cost_Shifting_Analysis_Input!G123","v":0.68},{"$f":"Cost_Shifting_Analysis_Input!H123","v":0}]
[null,"Specialist Community Palliative Care Contact Team",null,{"$f":"IF(Optional_Input!$D22<>\"\",Optional_Input!$D22,Default_Values!$C28)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Specialist Community Palliative Care Contact Team (Community-Based Hospice Care)",{"$f":"Cost_Shifting_Analysis_Input!D124","v":0},{"$f":"Cost_Shifting_Analysis_Input!E124","v":0.32},{"$f":"Cost_Shifting_Analysis_Input!F124","v":0},{"$f":"Cost_Shifting_Analysis_Input!G124","v":0.68},{"$f":"Cost_Shifting_Analysis_Input!H124","v":0}]
[null,"Hour Spent by a Volunteer from a Third Sector Organisation ",7.2,{"$f":"IF(Optional_Input!$D23<>\"\",Optional_Input!$D23,Default_Values!$C29)","v":7.2},"per hour","https://www.gov.uk/national-minimum-wage-rates, accessed on 16th November, 2016",null,null,null,null,null,null,null,null,null,"Number of Hours Spent by a Volunteer from a Third Sector Organisation ",{"$f":"Cost_Shifting_Analysis_Input!D125","v":0},{"$f":"Cost_Shifting_Analysis_Input!E125","v":0},{"$f":"Cost_Shifting_Analysis_Input!F125","v":1},{"$f":"Cost_Shifting_Analysis_Input!G125","v":0},{"$f":"Cost_Shifting_Analysis_Input!H125","v":0}]
[]
[null,null,"Default Values"]
["45:4532:4432:43","Distribution of Savings from Secondary Care into Non-Secondary Care","GP Consultations","Out-of-Hours GP Consultations (Urgent and Emergency)","District Nurses","Care at Home provided by a Home Care Worker","Informal Care (Spouse/Family etc.)","Number of Inpatient Days in Hospice Care","Number of Weeks in Residential Home","Number of Weeks in Nursing Home","Number of Hours of Community Palliative Nursing Contact (e.g. as provided by Marie Curie)","Specialist Community Palliative Care Contact Team (Community-Based Hospice Care)","Number of Hours Spent by a Volunteer from a Third Sector Organisation ","Evenly Distributed","User to Enter Values"]
[null,"Number of GP Consultations",1,0,0,0,0,0,0,0,0,0,0,{"$f":"1/COUNTA(Default_Values!$B$33:$B$43)","v":9.0909090909090912E-2},{"$f":"IF(Cost_Shifting_Analysis_Input!#REF!<>Default_Values!$O$32,Cost_Shifting_Analysis_Input!#REF!,Cost_Shifting_Analysis_Input!#REF!)","v":{"$error":"#REF!"}}]
[null,"Number of Out-of-Hours GP Consultations (Urgent and Emergency)",0,1,0,0,0,0,0,0,0,0,0,{"$f":"1/COUNTA(Default_Values!$B$33:$B$43)","v":9.0909090909090912E-2},{"$f":"IF(Cost_Shifting_Analysis_Input!#REF!<>Default_Values!$O$32,Cost_Shifting_Analysis_Input!#REF!,Cost_Shifting_Analysis_Input!#REF!)","v":{"$error":"#REF!"}}]
[null,"Number of District Nurse Contact Hours",0,0,1,0,0,0,0,0,0,0,0,{"$f":"1/COUNTA(Default_Values!$B$33:$B$43)","v":9.0909090909090912E-2},{"$f":"IF(Cost_Shifting_Analysis_Input!#REF!<>Default_Values!$O$32,Cost_Shifting_Analysis_Input!#REF!,Cost_Shifting_Analysis_Input!#REF!)","v":{"$error":"#REF!"}}]
[null,"Number of Hours of Care at Home provided by a Home Care Worker",0,0,0,1,0,0,0,0,0,0,0,{"$f":"1/COUNTA(Default_Values!$B$33:$B$43)","v":9.0909090909090912E-2},{"$f":"IF(Cost_Shifting_Analysis_Input!#REF!<>Default_Values!$O$32,Cost_Shifting_Analysis_Input!#REF!,Cost_Shifting_Analysis_Input!#REF!)","v":{"$error":"#REF!"}}]
[null,"Number of Hours of Informal Care (Spouse/Family etc.)",0,0,0,0,1,0,0,0,0,0,0,{"$f":"1/COUNTA(Default_Values!$B$33:$B$43)","v":9.0909090909090912E-2},{"$f":"IF(Cost_Shifting_Analysis_Input!#REF!<>Default_Values!$O$32,Cost_Shifting_Analysis_Input!#REF!,Cost_Shifting_Analysis_Input!#REF!)","v":{"$error":"#REF!"}}]
[null,"Number of Inpatient Days in Hospice Care",0,0,0,0,0,1,0,0,0,0,0,{"$f":"1/COUNTA(Default_Values!$B$33:$B$43)","v":9.0909090909090912E-2},{"$f":"IF(Cost_Shifting_Analysis_Input!#REF!<>Default_Values!$O$32,Cost_Shifting_Analysis_Input!#REF!,Cost_Shifting_Analysis_Input!#REF!)","v":{"$error":"#REF!"}}]
[null,"Number of Weeks in Residential Home",0,0,0,0,0,0,1,0,0,0,0,{"$f":"1/COUNTA(Default_Values!$B$33:$B$43)","v":9.0909090909090912E-2},{"$f":"IF(Cost_Shifting_Analysis_Input!#REF!<>Default_Values!$O$32,Cost_Shifting_Analysis_Input!#REF!,Cost_Shifting_Analysis_Input!#REF!)","v":{"$error":"#REF!"}}]
[null,"Number of Weeks in Nursing Home",0,0,0,0,0,0,0,1,0,0,0,{"$f":"1/COUNTA(Default_Values!$B$33:$B$43)","v":9.0909090909090912E-2},{"$f":"IF(Cost_Shifting_Analysis_Input!#REF!<>Default_Values!$O$32,Cost_Shifting_Analysis_Input!#REF!,Cost_Shifting_Analysis_Input!#REF!)","v":{"$error":"#REF!"}}]
[null,"Number of Hours of Community Palliative Nursing Contact (e.g. as provided by Marie Curie)",0,0,0,0,0,0,0,0,1,0,0,{"$f":"1/COUNTA(Default_Values!$B$33:$B$43)","v":9.0909090909090912E-2},{"$f":"IF(Cost_Shifting_Analysis_Input!#REF!<>Default_Values!$O$32,Cost_Shifting_Analysis_Input!#REF!,Cost_Shifting_Analysis_Input!#REF!)","v":{"$error":"#REF!"}}]
[null,"Specialist Community Palliative Care Contact Team (Community-Based Hospice Care)",0,0,0,0,0,0,0,0,0,1,0,{"$f":"1/COUNTA(Default_Values!$B$33:$B$43)","v":9.0909090909090912E-2},{"$f":"IF(Cost_Shifting_Analysis_Input!#REF!<>Default_Values!$O$32,Cost_Shifting_Analysis_Input!#REF!,Cost_Shifting_Analysis_Input!#REF!)","v":{"$error":"#REF!"}}]
[null,"Number of Hours Spent by a Volunteer from a Third Sector Organisation ",0,0,0,0,0,0,0,0,0,0,1,{"$f":"1/COUNTA(Default_Values!$B$33:$B$43)","v":9.0909090909090912E-2},{"$f":"IF(Cost_Shifting_Analysis_Input!#REF!<>Default_Values!$O$32,Cost_Shifting_Analysis_Input!#REF!,Cost_Shifting_Analysis_Input!#REF!)","v":{"$error":"#REF!"}}]
[]
[null,"Location","Default Proportion of Patients Receiving Local Anuthority Support","Default Proportion of Patients Self-Funding","User-Input Proportion of Patients Receiving Local Anuthority Support","User-Input Proportion of Patients Self-Funding",null,null,"Av","LA","Self","NHS"]
[null,"Residential Home",0.5,0.5,{"$f":"IF(Cost_Shifting_Analysis_Input!F85<>\"\",Cost_Shifting_Analysis_Input!F85,Default_Values!C46)","v":0.5},{"$f":"IF(Cost_Shifting_Analysis_Input!G85<>\"\",Cost_Shifting_Analysis_Input!G85,Default_Values!D46)","v":0.5},null,"Residential home Average (LA & Self)",595,518.66815605004228,{"$f":"($I$46*($E$46+$F$46)-$E$46*$J$46)/$F$46","v":671.33184394995772},0]
[null,"Nursing Home",0.5,0.5,{"$f":"IF(Cost_Shifting_Analysis_Input!F86<>\"\",Cost_Shifting_Analysis_Input!F86,Default_Values!C47)","v":0.5},{"$f":"IF(Cost_Shifting_Analysis_Input!G86<>\"\",Cost_Shifting_Analysis_Input!G86,Default_Values!D47)","v":0.5},null,"Nursing home Average (LA, NHS, & Self)",821,518.66815605004228,{"$f":"$K$46","v":671.33184394995772},{"$f":"$D$16","v":156.25}]
[null,"Source: Department of health Expert"]
[]
[]
[null,null,"Total Expenditure","Total Income","%WeeklyLA Cost of Patient Contribution to re-imburse LA"]
[null,"Local Authority Residential Home Expenditure",6127003838.5720606,1995792364.3405111,{"$f":"D52/C52","v":0.32573708405014545},"Personal Social Services: Expenditure and Unit Costs, England - 2015-16, 26 Octobre 2016, NHS Digital, http://www.content.digital.nhs.uk/catalogue/PUB22240 "]
[null,"Local Authority Nursing Home Expenditure",2033965848.086935,813839779.68782389,{"$f":"D53/C53","v":0.40012460408481698},"Personal Social Services: Expenditure and Unit Costs, England - 2015-16, 26 Octobre 2016, NHS Digital, http://www.content.digital.nhs.uk/catalogue/PUB22240 "]

{"sheet":"Dropdowns0","index":22,"n_rows":7,"n_cols":9,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Category of Intervention",{"$f":"Intervention_Summary!B14","v":""},{"$f":"Dropdowns0!$A$3","v":"Care in community/at home"},{"$f":"Dropdowns0!$A$4","v":"Care home"},{"$f":"Dropdowns0!$A$5","v":"Training"},{"$f":"Dropdowns0!$A$6","v":"24 hours support"},{"$f":"Dropdowns0!$A$7","v":"Multi-disciplinary team"},"Electronic Palliative Care Co-ordination Systems (EPaCCS)","Value to Use"]
["IT","Partnership for Excellence in Palliative Support (PEPS) (Example from initiative led by Sue Ryder and NHS Bedfordshire)","Hospice at home (Example from Leckhampton Court Hospice at home service)","Modified Appreciative Inquiry intervention (example from 6 residential care homes in the East of England)","Gold Standards Framework (GSF) training: Primary care","The Gold Line (Example from Airedale, Wharfedale and Craven CCG area).","Multiprofessional palliative care team (PCT) for people with multiple ","£2,506 used by NICE and is the basis for QIPP calculation, which gives a saving of £399 per saved admission ending in death",399]
["Care in community/at home","Electronic Palliative Care Coordination Systems (EPaCCS)","Marie Curie Delivering Choice Programme (DCP)\n(Example from Somerset)",null,"Gold Standards Framework (GSF) training: All 10 existing programmes","Partnership for Excellence in Palliative Support (PEPS) (Example from initiative led by Sue Ryder and NHS Bedfordshire)","Consultant led multi-disciplinary team\n(Example from Midhurst)","£3,065 as used in the 'Reviewing end of life care costing information', which gives a saving of £958 per saved admission ending in death",958]
["Care home",null,"Marie Curie Delivering Choice Programme (DCP)\n(Example from Lincolnshire)",null,"Gold Standards Framework (GSF) training: Care Home (example from Bradford, Airedal and Craven)",null,null,"£3,587 is the average cost of an unscheduled admission ending in death in the EPaCCS report, which gives a saving of £1,480 per saved admission ending in death",1480]
["Training",null,"Marie Curie Nursing Service (MCNS)"]
["24 hours support",null,"British Red Cross Schemes"]
["Multi-disciplinary team"]

{"sheet":"Dropdowns1","index":23,"n_rows":211,"n_cols":12,"rows_kept":211,"cut":false,"hidden":false,"merged":[]}
["Intervention","CCG","Code","Underlying Cause of Death","Intervention","Number of Emergency Admissions","Average Length of Inpatient Stay from Emergency Admissions (in Days)","Number of Non-Emergency Admissions","Average Length of Inpatient Stay from Non-Emergency Admissions (in Days)","Accident & Emergency Attendance","Outpatient Appointment","Distribution of Savings from Secondary Care into Non-Secondary Care"]
["Partnership for Excellence in Palliative Support (PEPS) (Example from initiative led by Sue Ryder and NHS Bedfordshire)","NHS Airedale, Wharfedale and Craven CCG","Can","Cancer (ICD10 C00-C97)","The Partnership for Excellence in Palliative Support (PEPS)",{"$f":"Int_Numerical_Outcomes_Data!$E$4","v":0.3},{"$f":"Int_Numerical_Outcomes_Data!$E$5","v":0.3},null,null,null,null,"GP Consultations"]
["Electronic Palliative Care Coordination Systems (EPaCCS)","NHS Ashford CCG","Cir","Circulatory disease including heart disease and stroke (ICD10 I00-I99)","Marie Curie DCP (Delivering choice Programme) - Somerset",{"$f":"Int_Numerical_Outcomes_Data!$E$14","v":0.44500000000000001},null,null,null,{"$f":"Int_Numerical_Outcomes_Data!$E$15","v":0.46499999999999997},null,"Out of Hours GP Consultations (Urgent and Emergency)"]
["Hospice at home (Example from Leckhampton Court Hospice at home service)","NHS Aylesbury Vale CCG","Dem","Alzheimers disease and dementia (ICD10 F01, G30, R54)","User to Enter Values",null,null,null,null,null,null,"District Nurses"]
["Marie Curie Delivering Choice Programme (DCP)\n(Example from Somerset)","NHS Barking and Dagenham CCG","Res","Respiratory disease (ICD10 J00-J99)",null,null,null,null,null,null,null,"Care at Home provided by a Home Care Worker"]
["Marie Curie Delivering Choice Programme (DCP)\n(Example from Lincolnshire)","NHS Barnet CCG","Ext","External Causes (ICD10 V00-Y89 and U509)",null,null,null,null,null,null,null,"Informal Care (Spouse/Family etc.)"]
["Marie Curie Nursing Service (MCNS)","NHS Barnsley CCG","Oth","All others (Neo-natal deaths were excluded from the data)",null,null,null,null,null,null,null,"Number of Inpatient Days in Hospice Care"]
["Modified Appreciative Inquiry intervention (example from 6 residential care homes in the East of England)","NHS Basildon and Brentwood CCG","All","All of the above",null,null,null,null,null,null,null,"Number of Weeks in Residential Home"]
["Gold Standards Framework (GSF) training: Primary care","NHS Bassetlaw CCG",null,null,null,null,null,null,null,null,null,"Number of Weeks in Nursing Home"]
["Gold Standards Framework (GSF) training: All 10 existing programmes","NHS Bath and North East Somerset CCG",null,null,null,null,null,null,null,null,null,"Number of Hours of Community Palliative Nursing Contact (e.g. as provided by Marie Curie)"]
["Gold Standards Framework (GSF) training: Care Home (example from Bradford, Airedal and Craven)","NHS Bedfordshire CCG",null,null,null,null,null,null,null,null,null,"Specialist Community Palliative Care Contact Team (Community-Based Hospice Care)"]
["British Red Cross Schemes","NHS Bexley CCG",null,null,null,null,null,null,null,null,null,"Number of Hours Spent by a Volunteer from a Third Sector Organisation "]
["Multiprofessional palliative care team (PCT) for people with multiple sclerosis (Example from South East London)","NHS Birmingham CrossCity CCG",null,null,null,null,null,null,null,null,null,"Evenly Distributed"]
["Consultant led multi-disciplinary team\n(Example from Midhurst)","NHS Birmingham South and Central CCG",null,null,null,null,null,null,null,null,null,"User to Enter Values"]
["The Gold Line (Example from Airedale, Wharfedale and Craven CCG area).","NHS Blackburn with Darwen CCG"]
[null,"NHS Blackpool CCG"]
[null,"NHS Bolton CCG"]
[null,"NHS Bracknell and Ascot CCG"]
[null,"NHS Bradford City CCG"]
[null,"NHS Bradford Districts CCG"]
[null,"NHS Brent CCG"]
[null,"NHS Brighton and Hove CCG"]
[null,"NHS Bristol CCG"]
[null,"NHS Bromley CCG"]
[null,"NHS Bury CCG"]
[null,"NHS Calderdale CCG"]
[null,"NHS Cambridgeshire and Peterborough CCG"]
[null,"NHS Camden CCG"]
[null,"NHS Cannock Chase CCG"]
[null,"NHS Canterbury and Coastal CCG"]
[null,"NHS Castle Point and Rochford CCG"]
[null,"NHS Central London (Westminster) CCG"]
[null,"NHS Central Manchester CCG"]
[null,"NHS Chiltern CCG"]
[null,"NHS Chorley and South Ribble CCG"]
[null,"NHS City and Hackney CCG"]
[null,"NHS Coastal West Sussex CCG"]
[null,"NHS Corby CCG"]
[null,"NHS Coventry and Rugby CCG"]
[null,"NHS Crawley CCG"]
[null,"NHS Croydon CCG"]
[null,"NHS Cumbria CCG"]
[null,"NHS Darlington CCG"]
[null,"NHS Dartford, Gravesham and Swanley CCG"]
[null,"NHS Doncaster CCG"]
[null,"NHS Dorset CCG"]
[null,"NHS Dudley CCG"]
[null,"NHS Durham Dales, Easington and Sedgefield CCG"]
[null,"NHS Ealing CCG"]
[null,"NHS East and North Hertfordshire CCG"]
[null,"NHS East Lancashire CCG"]
[null,"NHS East Leicestershire and Rutland CCG"]
[null,"NHS East Riding of Yorkshire CCG"]
[null,"NHS East Staffordshire CCG"]
[null,"NHS East Surrey CCG"]
[null,"NHS Eastbourne, Hailsham and Seaford CCG"]
[null,"NHS Eastern Cheshire CCG"]
[null,"NHS Enfield CCG"]
[null,"NHS Erewash CCG"]
[null,"NHS Fareham and Gosport CCG"]
[null,"NHS Fylde & Wyre CCG"]
[null,"NHS Gloucestershire CCG"]
[null,"NHS Great Yarmouth and Waveney CCG"]
[null,"NHS Greater Huddersfield CCG"]
[null,"NHS Greater Preston CCG"]
[null,"NHS Greenwich CCG"]
[null,"NHS Guildford and Waverley CCG"]
[null,"NHS Halton CCG"]
[null,"NHS Hambleton, Richmondshire and Whitby CCG"]
[null,"NHS Hammersmith and Fulham CCG"]
[null,"NHS Hardwick CCG"]
[null,"NHS Haringey CCG"]
[null,"NHS Harrogate and Rural District CCG"]
[null,"NHS Harrow CCG"]
[null,"NHS Hartlepool and Stockton-on-Tees CCG"]
[null,"NHS Hastings and Rother CCG"]
[null,"NHS Havering CCG"]
[null,"NHS Herefordshire CCG"]
[null,"NHS Herts Valleys CCG"]
[null,"NHS Heywood, Middleton and Rochdale CCG"]
[null,"NHS High Weald Lewes Havens CCG"]
[null,"NHS Hillingdon CCG"]
[null,"NHS Horsham and Mid Sussex CCG"]
[null,"NHS Hounslow CCG"]
[null,"NHS Hull CCG"]
[null,"NHS Ipswich and East Suffolk CCG"]
[null,"NHS Isle of Wight CCG"]
[null,"NHS Islington CCG"]
[null,"NHS Kernow CCG"]
[null,"NHS Kingston CCG"]
[null,"NHS Knowsley CCG"]
[null,"NHS Lambeth CCG"]
[null,"NHS Lancashire North CCG"]
[null,"NHS Leeds North CCG"]
[null,"NHS Leeds South and East CCG"]
[null,"NHS Leeds West CCG"]
[null,"NHS Leicester City CCG"]
[null,"NHS Lewisham CCG"]
[null,"NHS Lincolnshire East CCG"]
[null,"NHS Lincolnshire West CCG"]
[null,"NHS Liverpool CCG"]
[null,"NHS Luton CCG"]
[null,"NHS Mansfield and Ashfield CCG"]
[null,"NHS Medway CCG"]
[null,"NHS Merton CCG"]
[null,"NHS Mid Essex CCG"]
[null,"NHS Milton Keynes CCG"]
[null,"NHS Nene CCG"]
[null,"NHS Newark & Sherwood CCG"]
[null,"NHS Newbury and District CCG"]
[null,"NHS Newcastle Gateshead CCG"]
[null,"NHS Newham CCG"]
[null,"NHS North & West Reading CCG"]
[null,"NHS North Derbyshire CCG"]
[null,"NHS North Durham CCG"]
[null,"NHS North East Essex CCG"]
[null,"NHS North East Hampshire and Farnham CCG"]
[null,"NHS North East Lincolnshire CCG"]
[null,"NHS North Hampshire CCG"]
[null,"NHS North Kirklees CCG"]
[null,"NHS North Lincolnshire CCG"]
[null,"NHS North Manchester CCG"]
[null,"NHS North Norfolk CCG"]
[null,"NHS North Somerset CCG"]
[null,"NHS North Staffordshire CCG"]
[null,"NHS North Tyneside CCG"]
[null,"NHS North West Surrey CCG"]
[null,"NHS Northern, Eastern and Western Devon CCG"]
[null,"NHS Northumberland CCG"]
[null,"NHS Norwich CCG"]
[null,"NHS Nottingham City CCG"]
[null,"NHS Nottingham North and East CCG"]
[null,"NHS Nottingham West CCG"]
[null,"NHS Oldham CCG"]
[null,"NHS Oxfordshire CCG"]
[null,"NHS Portsmouth CCG"]
[null,"NHS Redbridge CCG"]
[null,"NHS Redditch and Bromsgrove CCG"]
[null,"NHS Richmond CCG"]
[null,"NHS Rotherham CCG"]
[null,"NHS Rushcliffe CCG"]
[null,"NHS Salford CCG"]
[null,"NHS Sandwell and West Birmingham CCG"]
[null,"NHS Scarborough and Ryedale CCG"]
[null,"NHS Sheffield CCG"]
[null,"NHS Shropshire CCG"]
[null,"NHS Slough CCG"]
[null,"NHS Solihull CCG"]
[null,"NHS Somerset CCG"]
[null,"NHS South Cheshire CCG"]
[null,"NHS South Devon and Torbay CCG"]
[null,"NHS South East Staffordshire and Seisdon Peninsula"]
[null,"NHS South Eastern Hampshire CCG"]
[null,"NHS South Gloucestershire CCG"]
[null,"NHS South Kent Coast CCG"]
[null,"NHS South Lincolnshire CCG"]
[null,"NHS South Manchester CCG"]
[null,"NHS South Norfolk CCG"]
[null,"NHS South Reading CCG"]
[null,"NHS South Sefton CCG"]
[null,"NHS South Tees CCG"]
[null,"NHS South Tyneside CCG"]
[null,"NHS South Warwickshire CCG"]
[null,"NHS South West Lincolnshire CCG"]
[null,"NHS South Worcestershire CCG"]
[null,"NHS Southampton CCG"]
[null,"NHS Southend CCG"]
[null,"NHS Southern Derbyshire CCG"]
[null,"NHS Southport and Formby CCG"]
[null,"NHS Southwark CCG"]
[null,"NHS St Helens CCG"]
[null,"NHS Stafford and Surrounds CCG"]
[null,"NHS Stockport CCG"]
[null,"NHS Stoke on Trent CCG"]
[null,"NHS Sunderland CCG"]
[null,"NHS Surrey Downs CCG"]
[null,"NHS Surrey Heath CCG"]
[null,"NHS Sutton CCG"]
[null,"NHS Swale CCG"]
[null,"NHS Swindon CCG"]
[null,"NHS Tameside and Glossop CCG"]
[null,"NHS Telford and Wrekin CCG"]
[null,"NHS Thanet CCG"]
[null,"NHS Thurrock CCG"]
[null,"NHS Tower Hamlets CCG"]
[null,"NHS Trafford CCG"]
[null,"NHS Vale of York CCG"]
[null,"NHS Vale Royal CCG"]
[null,"NHS Wakefield CCG"]
[null,"NHS Walsall CCG"]
[null,"NHS Waltham Forest CCG"]
[null,"NHS Wandsworth CCG"]
[null,"NHS Warrington CCG"]
[null,"NHS Warwickshire North CCG"]
[null,"NHS West Cheshire CCG"]
[null,"NHS West Essex CCG"]
[null,"NHS West Hampshire CCG"]
[null,"NHS West Kent CCG"]
[null,"NHS West Lancashire CCG"]
[null,"NHS West Leicestershire CCG"]
[null,"NHS West London CCG"]
[null,"NHS West Norfolk CCG"]
[null,"NHS West Suffolk CCG"]
[null,"NHS Wigan Borough CCG"]
[null,"NHS Wiltshire CCG"]
[null,"NHS Windsor, Ascot and Maidenhead CCG"]
[null,"NHS Wirral CCG"]
[null,"NHS Wokingham CCG"]
[null,"NHS Wolverhampton CCG"]
[null,"NHS Wyre Forest CCG"]
[null,"England"]

{"sheet":"Int_Descriptions","index":24,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Intervention","Category of Intervention","Description","Activities Involved","References "]
["Partnership for Excellence in Palliative Support (PEPS) (Example from initiative led by Sue Ryder and NHS Bedfordshire)","IT","With PEPS, palliative care services are coordinated using a shared electronic record system, to which all care organisations have access.\nIt provides a single point of contact and a 24 hours telephone access to patients in need of palliative care . Once in contact, patients and family are directly directed to the most appropriate services and organisation (e.g. hospitals, local authorities, voluntary and community services and ambulance services). ","PEPS requires a 24-hour coordinated end of life care service between the different organisations of a specific region involved in end of life care. ","11; 30"]
["Electronic Palliative Care Coordination Systems (EPaCCS)","IT","EPaCCS enables the key medical information of a patient in need of palliative care to be  communicated accross healthcare professionals. The electronic system also facilitate conversations about end of life care wishes which enable to know and respect patients' choices in their preferred type of care and preferred place of death whenever possible.","It requires the communication of key medical information through the electronic system EPaCCS and necessitates healthcare and social care professionals to have a conversation with patients about their end-of-life care wishes.","41"]
["Hospice at home (Example from Leckhampton Court Hospice at home service)","Care in community/at home","After receiving a tailored training from the charity Sue Ryder, carers provide support (practical, personal and psychological) to individuals in need of end of life care and their family so that they can remain at home during their final weeks. The service is tailored to the specific needs of the individual and is complementary to the work of other professionals, with the district nurse remaining the patient’s key contact and care coordinator. \nNote: Results reported are not all specific to the Leckhampton Court.","It requires training carers so that they can provide hospice at home services tailored to patients' need. ","30"]
["Marie Curie Delivering Choice Programme (DCP)\n(Example from Somerset)","Care in community/at home","The national Marie Curie DCP has many projects running across England. The aim of the programme is to develop services so that palliative patients are cared for and die in their place of choice. By working in partnership with the local providers and commisioners, the DCP aims to develop 24-hour services that will meet the local needs and improve the coordination of care among stakeholders. ","The DCP programme has been implemented differently according to the region (Somerset and North Somerset). It required the following: \n• An end of Life Care facilitators (North Somerset);\n• A Care Coordination Centre (for both);\n• An Adastra electronic end of life care register (for both);\n• Generic Support Workers and key workers (for North Somerset);\n• An out of Hours Advice and Response Line  (for Somerset);\n• A discharge in reach nursing service (for Somerset).","20"]
["Marie Curie Delivering Choice Programme (DCP)\n(Example from Lincolnshire)","Care in community/at home","The national Marie Curie DCP has many projects running across England. The aim of the programme is to develop services so that palliative patients are cared for and die in their place of choice. In Lincolnshire, the DCP consists in quick and timely services for patients at their end of life and aims at increasing patients' choice. The programme provides 2 discharge nurses in the local hospitals who are in charge of facilitating speedy discharge of patients and a rapid response team (RRT) who provides nursing services in the community. ","• The 2 discharge community link nurses (DCLNs) facilitate speedy discharge of patients to their preferred place of care (e.g. speedy discharge is facilitated by coordinating packages of home care, providing support to patients and their carers,  communicating patient needs to community health care teams and, helping patient to get settled home).\n• Patients living in the community can then be supported by the RRT who provides guidance over the telephone and nursing services in person to patients requiring palliative care during twilight and out-of-hours periods. \n","22"]
["Marie Curie Nursing Service (MCNS)","Care in community/at home","MCNS provides home-based end of life nursing care across the UK. \nNote: A majority of patients receiving MCNS suffer from cancer.","The MCNS offers a number of different models of care that may involve either home visits or telephone support. It comprises of:\n• Overnight nursing care, booked in advance and also available at short notice;\n• Multi-visits, that are shorter episodes of care, usually with multiple visits per nursing shift;\n• Urgent support in response to crises occurring ‘out of hours’.","21;34"]
["Modified Appreciative Inquiry intervention (example from 6 residential care homes in the East of England)","Care home","The modified appreciative inquiry intervention is designed to foster collaborative working among care home staff and visiting health care professionals in order to facilitate codevelopment of context-specific innovations and to improve care for older people with dementia at end of life.\nNote: This intervention is quite context specific as it involves a restricted population and is based on a small sample size (Only 28 older people with dementia living in care home participated in the post and after intervention study).\n\n","Outputs from the intervention included:\n• A script for discussing end of life wishes with patients and family based on materials developed by the Dying Matters Coalition set up by the National Council for Palliative Care;\n• A tool to support discussions with emergency and out-of-hours (OOHs) services ;\n• A GP-led implementation and audit of advanced care planning.",21]
["Gold Standards Framework (GSF) training: Primary care","Training","GSF primary care training supports GPs to deliver end of life care support for their patients accross the UK. GSF trainings have been implemented in different places in the UK and the outcomes presented here are the average benefits of the first 10 GSF accredited GP practices.\nNote: Few details on the methodology are provided, results need to be considered carefully.","The main objectives of the GSF trainings are to: \n• Increase the proportion of dying patients identified at their end of life;\n• Offer patients discussion about their end of life care through advance Care Planning Discussion;\n• Improve carers support in the community and decrease hospitalisation; \n• Enable more patients to die in their preferred place of death.","14"]
["Gold Standards Framework (GSF) training: All 10 existing programmes","Training","The GSF gives training to all organisations providing and supporting end of life care to ensure better lives for people and to develop recognised standards of care. There are different trainings according to place of care considered: primary care, community hospital, acute hospital and care home. The outcomes presented here report the average benefits of the GSF programes as a whole. \nNote: Few details on the methodology are provided, results need to be considered carefully.","The main objectives of the GSF trainings are to: \n• Increase the proportion of dying patients identified at their end of life;\n• Offer patients discussion about their end of life care through advance Care Planning Discussion; \n• Improve carers support in the community and decrease hospitalisation; \n• Enable more patients to die in their preferred place of death.","18"]
["Gold Standards Framework (GSF) training: Care Home (example from Bradford, Airedal and Craven)","Training","The GSF Care Homes Training programme trains carers for supporting  older people in care home as they are at their end of life.\nNote: Results are reported from an after death analysis of 16 Care Homes. Few details on the methodology are provided, results need to be considered carefully.","The main objectives of the GSF trainings are to: \n• Increase the proportion of dying patients identified at their end of life;\n• Offer patients discussion about their end of life care through advance Care Planning Discussion; \n• Improve carers support in the community and decrease hospitalisation; \n• Enable more patients to die in their preferred place of death.",29]
["British Red Cross Schemes","Care in community/at home","Working with individuals following a crisis, the British Red Cross (BRC) schemes provide patients with practical and emotional support to give reassurance, improve wellbeing and increase resilience. This support reduces the likelihood of avoidable readmissions and supports people to live safely, with dignity and increased confidence in their homes.\nNote: Support from BCR varies accross locations and organisations. Results reported are qualitative and summarise the findings of 6 case studies (Camden, Herefordshire, Bristol, Blackpool, Torfaen, Nottingham)","BRC assists in the following type of interventions: \n•  Assisted discharge services;\n•  Community based services providing a link between isolated older people and local communities;\n•  Assisted services for older people to keep their independance and to make them remain at home.","27"]
["Multiprofessional palliative care team (PCT) for people with multiple sclerosis (Example from South East London)","Multi-disciplinary team","The multiprofessional PCT comprises of 1 part-time consultant in palliative medicine, 1 part-time clinical nurse specialist, 1 administrator, and 1 psychosocial worke provides palliative care services for people with multiple sclerosis (MS). \nNotes: This intervention has a small sample size and applies to a very specific population (52 patients with severe MS) therefore results need to be considered carefully. The results compares patients receiving PCT directly or patients receiving PCT 6 months after."," The PCT activities consist in visiting patients (in their own homes, in outpatient clinics, in nursing homes, or in hospital) in order to: \n• Undertake assessments;\n• Suggest ways to improve physical, emotional, social, and other problems;\n• Provide specialist welfare benefits advice and bereavement support;\n• Liaise with and act as a catalyst for local services.",10]
["Consultant led multi-disciplinary team\n(Example from Midhurst)","Multi-disciplinary team","The consultant led multi-disciplinary team aims to provide ‘hands on' care and advice at home, in community hospitals and in nursing/residential homes. ","The Specialist Palliative Care Service in Midhurst based their service on the Swedish Motala Model for advanced home care.","17"]
["The Gold Line (Example from Airedale, Wharfedale and Craven CCG area).","24 hours support","The Gold Line started operating in November 2013 for Airedale, Wharfedale and Craven CCG and in April 2014 for Bradford CCGs, and is a single point of contact for patients and carers, allowing access to help and advice 24 hours a day, 7  days a week.  Where possible, Gold Line aims to support patients in their preferred place of care.\nNote: The Gold Line has been implemented after EPaCCS and the training of clinicians for improving their communication skill with patients on the end of life register. The results however simply presents the additional effects of the Gold Line.\n","The Gold Line is viewed as a valuable adjunct to (and sometimes replacement for) mainstream services in both acute and community settings.  It provides a personalised service at a time of need and potential crisis.  It appears that overnight is a time when patients and family members reach out to the Gold Line to provide practical advice, support and calm reassurance.  It is this personalised support that can prevent or reduce a crisis, facilitate intervention, manage symptoms or prepare family members for an expected death.",12]

{"sheet":"Int_Descriptive_Out-comes_puts","index":25,"n_rows":42,"n_cols":8,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Intervention","Type of Output/Outcome","Outputs","Outputs (Blank or not)","Outcomes","Outcomes (Blank or not)","Investment and estimated cost savings","Cost Savings (Blank or not)"]
["Partnership for Excellence in Palliative Support (PEPS) (Example from initiative led by Sue Ryder and NHS Bedfordshire)","Place of death","65% of  deaths were supported at home and 11% happened in an acute hospital. \nNote: Place of death were not compared with a control group. ",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C2<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E2<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G2<>\"\",1,0)","v":0}]
["Partnership for Excellence in Palliative Support (PEPS) (Example from initiative led by Sue Ryder and NHS Bedfordshire)","Reduction in emergency admissions and cost per emergency admission","The number of emegency admissions was reduced by 30%.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C3<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E3<>\"\",1,0)","v":0},"Savings: The cost per emergency admisison decreased by £313.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!G3<>\"\",1,0)","v":1}]
["Partnership for Excellence in Palliative Support (PEPS) (Example from initiative led by Sue Ryder and NHS Bedfordshire)","Reduction in average length of stay per emergency admission","The average length of stay per emergency admissions was reduced by 30%.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C4<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E4<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G4<>\"\",1,0)","v":0}]
["Electronic Palliative Care Coordination Systems (EPaCCS)","Place of death","90 additional deaths per annum occured in usual place of residence per 200,000 population.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C5<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E5<>\"\",1,0)","v":0},"Investment cost: \nAverage set-up investment was £21,104 per 200,000 people and average recurring investment was £8235 per 200,000 people per year. \nSavings: Savings by reducing hospital admissions are £399 (conservative; QIPP), £958 (Reviewing end of life care costing information) and £1480 (average cost of an unscheduled admission ending in death), per additional death in usual place of residence by reducing hospital admissions.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!G5<>\"\",1,0)","v":1}]
["Hospice at home (Example from Leckhampton Court Hospice at home service)","Cost of Hospice care",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C6<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E6<>\"\",1,0)","v":0},"Investment: National hospice at home service serving up to 90,000 people a year were estimated to cost £152 million. ",{"$f":"IF('Int_Descriptive_Out-comes_puts'!G6<>\"\",1,0)","v":1}]
["Hospice at home (Example from Leckhampton Court Hospice at home service)","Number of hours of care delivered","From the Leckhampton Court Hospice at home service, each individual received on average, the equivalent of just under 10 days of care, with the hospice overall delivering 6,000 hours of care per annum.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C7<>\"\",1,0)","v":1}]
["Hospice at home (Example from Leckhampton Court Hospice at home service)","Place of death",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C8<>\"\",1,0)","v":0},"\nAn hospice at home service could improve the proportion of people dying at home up to 74% from 28%.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!E8<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G8<>\"\",1,0)","v":0}]
["Marie Curie Delivering Choice Programme (DCP)\n(Example from Somerset)","Reduction in emergency admissions","For both locations (North Somerset and Somerset), emergency admissions for patients receiving the DCP were:\n• Lower in the last month of life by respectively 50% and 39%;\n• Lower in the last week of life by respectively 80% and 68%.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C9<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E9<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G9<>\"\",1,0)","v":0}]
["Marie Curie Delivering Choice Programme (DCP)\n(Example from Somerset)","Reduction in acute and community care costs",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C10<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E10<>\"\",1,0)","v":0},"Savings:\nFor both locations (North Somerset and Somerset), acute and community care costs for patients enrolled in the DCP were:\n• lower in the last month of life by respectively 59% and 34% \n• lower in the last week of life by respectively 78% and 68% ",{"$f":"IF('Int_Descriptive_Out-comes_puts'!G10<>\"\",1,0)","v":1}]
["Marie Curie Delivering Choice Programme (DCP)\n(Example from Somerset)","Place of death","For both locations (North Somerset and Somerset), respectively 67% and 80% of patients enrolled in the DCP were less likely to die in hospital compared to the patients not receiving the DCP.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C11<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E11<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G11<>\"\",1,0)","v":0}]
["Marie Curie Delivering Choice Programme (DCP)\n(Example from Somerset)","Satisfation level from family carers and professionals ",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C12<>\"\",1,0)","v":0},"Results from a qualitative survey reported that:\n• Excellent quality, coordinated care has consistently been reported by family carers and professionals;\n• High satisfaction with all services directly in contact with patients has consistently been reported by family carers.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!E12<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G12<>\"\",1,0)","v":0}]
["Marie Curie Delivering Choice Programme (DCP)\n(Example from Lincolnshire)","Reduction in emergency admissions",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C13<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E13<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G13<>\"\",1,0)","v":0}]
["Marie Curie Delivering Choice Programme (DCP)\n(Example from Lincolnshire)","Place of death","Before the implementation of the DCP, 19% of deaths occured at home. After, the number of home deaths increased:\n• 42% of deaths among patients who accessed the programme occured at home;\n• 23% of death among all patients occured at home. ",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C14<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E14<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G14<>\"\",1,0)","v":0}]
["Marie Curie Delivering Choice Programme (DCP)\n(Example from Lincolnshire)","Number and length of stay of acute admissions","• In the last 8 weeks of life, patients who accessed the DCP had a lower average number of acute admissions (emergency and elective) compared to previous years (before DCP) and compared to the group of patients who did not access the DCP;\n• There was no difference however on the length of stay. ",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C15<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E15<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G15<>\"\",1,0)","v":0}]
["Marie Curie Nursing Service (MCNS)","Reduced cost per person in emergency admissions, elective admissions, A&E  and outpatient attendances.",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C16<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E16<>\"\",1,0)","v":0},"Savings:\nHospital cost per persons was significantly lower for patients who accessed the MCNS. MCNS enables to save per services and per person the following:\n• Emergency admissions: £830;\n• Elective admissions: £244;\n• A&E attendances: £22; \n• Outpatient attendances: £43.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!G16<>\"\",1,0)","v":1}]
["Marie Curie Nursing Service (MCNS)","Place of death","Patients who received MCNS care were:\n• More likely to die at home (77% compared to 35% in match control group);\n• Less likely to die in hospital (8% compared to 42% in match control group).",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C17<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E17<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G17<>\"\",1,0)","v":0}]
["Marie Curie Nursing Service (MCNS)","Reduction in emergency and A&E admissions ","12% of MCNS patients had an emergency admission and 8% had an A&E attendance at the end of life, compared to respectively 35%  and 30% in the match control group. ",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C18<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E18<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G18<>\"\",1,0)","v":0}]
["Marie Curie Nursing Service (MCNS)","Extra days spent at home","Thanks to the MCNS, each patient spent 2.5 extra days at home in their last 90 days of life. ",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C19<>\"\",1,0)","v":1}]
["Modified Appreciative Inquiry intervention (example from 6 residential care homes in the East of England)","Reduced hospital costs and community health cost per care home resident",null,null,null,null,"Savings:\nTotal cost was significantly lower after the intervention:\n• Total service cost fell by 43% (from £205 to £117 );\n• Hospital cost fell by 88% (from £51 to £6);\n• Community health cost feel by 89% (from £47 to £5); \n• No significant difference were reported for primary care costs."]
["Modified Appreciative Inquiry intervention (example from 6 residential care homes in the East of England)","Other benefits",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C21<>\"\",1,0)","v":0},"The intervention was perceived as having a positive impact on working relationships between care homes and visiting health care practitioners.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!E21<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G21<>\"\",1,0)","v":0}]
["Gold Standards Framework (GSF) training: Primary care","Other benefits","The GSF training among general practionners: \n• Increased the number of non-cancer patients on their register (from 18% to 47%); \n• Increased the number of care homes residents (from 22% to 40%); \n• Greatly improved systematic carer support offered (from 17% to 72%).",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C22<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E22<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G22<>\"\",1,0)","v":0}]
["Gold Standards Framework (GSF) training: Primary care","Indentification of patients in the last year of life and advance care planning (ACP) discussion","GSF training among general practionner enabled:\n• An earlier identification of patients in the last year of life: in GSF practices, 54% were recognised at their end of life compared to the national average of a quater. \n• An increase in the numbers of GPs offering and recording ACP discussions (average of 46%). "]
["Gold Standards Framework (GSF) training: Primary care","Place of death","After the GSF training, patients were more likely to die in their preferred place of care (from 44% to 59%).",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C24<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E24<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G24<>\"\",1,0)","v":0}]
["Gold Standards Framework (GSF) training: All 10 existing programmes","Identification of patients in the last year of life (Early recognition of patients)","GSF trainings facilitated the identification of patients in the last year of life. It is reported below the proportion of patients identified in their last year of life per place of training: \n• GP practices: 54%;\n• Acute Hospitals: 35%; \n• Community Hospitals: 45%;\n• Care home accredited: 100% (81% identified in dying stage).\n",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C25<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E25<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G25<>\"\",1,0)","v":0}]
["Gold Standards Framework (GSF) training: All 10 existing programmes","Advance care planning (ACP) discussion","\nGSF training facilitated Advance Care Planing (ACP) discussions. It is reported below the proportion of patients who has been offered ACP per place of training:  \n• GP practices: 64% (range: 40-100%);\n• Acute Hospitals: 92% (range: 85%-100%);  \n• Community Hospitals: 98%;\n• Care home accredited: 100% were offered ACP and there was a 95% uptake.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C26<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E26<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G26<>\"\",1,0)","v":0}]
["Gold Standards Framework (GSF) training: All 10 existing programmes","Carers support improvement and reduction in hospital length of stay ","\nGSF improved carer supports in each setting: \n• GP practices: 72% carers support; \n• Acute Hospitals: Carers support improved and length of stay was reduced; \n• Community Hospitals: Carers support improved;\n• Care home accredited:  97% carers support.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C27<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E27<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G27<>\"\",1,0)","v":0}]
["Gold Standards Framework (GSF) training: All 10 existing programmes","Use of current guidance","After GSF training, most of the organisations were using the current guidance on end of Life Care. It is reported below the results per different settings:\n• GP practices: 71% were using 5P plan final days;\n• Acute Hospitals: 80% were using 5P plan final days;\n• Community Hospitals: 97% were using 5P plan final days;\n• Care home accredited: 90% were using 5P plan final days.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C28<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E28<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G28<>\"\",1,0)","v":0}]
["Gold Standards Framework (GSF) training: All 10 existing programmes","Place of death",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C29<>\"\",1,0)","v":0},"Most of the patients died in their prefered place of death. It is reported below the death output per place of training: \n• GP practices: 63% of patients died where they chose and hospital deaths have been halved; \n• Acute Hospitals: More discharges home have been reported after GSF training; \n• Community Hospitals: More discharges home have been reported after GSF training; \n• Accredited Care home: 84% of patients died where they chose and hospital deaths and admissions have been halved.\n\n",{"$f":"IF('Int_Descriptive_Out-comes_puts'!E29<>\"\",1,0)","v":1},"\n",{"$f":"IF('Int_Descriptive_Out-comes_puts'!G29<>\"\",1,0)","v":1}]
["Gold Standards Framework (GSF) training: Care Home (example from Bradford, Airedal and Craven)","Advance care planning (ACP) discussions  and confidence of staff","• ACP discussions increased from around 47% to 71% and the level of attendance of ACP discussion increased from 65% to 92%; \n• Overall confidence of staff increased by 8.9% after the training. ",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C30<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E30<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G30<>\"\",1,0)","v":0}]
["Gold Standards Framework (GSF) training: Care Home","Crisis admissions in last stages of life","Crisis admissions in the last 6 months of life reduced significantly by around one third from 33 admissions for 70 resident deaths to 24 admissions for 72 deaths.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C31<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E31<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G31<>\"\",1,0)","v":0}]
["Gold Standards Framework (GSF) training: Care Home (example from Bradford, Airedal and Craven)","Place of death","• More patients died in their usual place of residence;\n• Home death rate increased (from 84.3% to 88.9%);\n• Preferred place of care were more likely to be recorded (from 10% to 78%)."]
["British Red Cross Schemes","Emergency admissions and hopital stay",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C33<>\"\",1,0)","v":0},"BCR succesfully achieved its objective and reduced hospital admissions and readmissions.\nNote: effects vary across programmes.\n",{"$f":"IF('Int_Descriptive_Out-comes_puts'!E33<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G33<>\"\",1,0)","v":0}]
["British Red Cross Schemes","Use of costly domiciliary and residential care",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C34<>\"\",1,0)","v":0},"BCR succesfully reduced or prevented the use of costly domiciliary and residential care.\nNote: effects vary across programmes.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!E34<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G34<>\"\",1,0)","v":0}]
["Multiprofessional palliative care team (PCT) for people with multiple sclerosis (Example from South East London)","Service usage","By the 12- week follow-up, among those who were receiving the intervention:\n• 39% reported having received palliative care nursing, with a mean of almost 3 contacts;\n• 22% reported seeing a specialist at home, most of whom were likely to be palliative care consultants.\n\nBy comparison with the control group, the intervention group was: \n• Less likely to see a specialist in hospital (35% compared to 76% in control);\n• Less likely to visit a GP (35% compared to 52% in control);\n• Less likely to receive informal care (65% compared to 76% in control).",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C35<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E35<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G35<>\"\",1,0)","v":0}]
["Multiprofessional palliative care team (PCT) for people with multiple sclerosis (Example from South East London)","Care giver burden",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C36<>\"\",1,0)","v":0},"At 12 weeks, caregiver burden (using the Zarit Caregiver Burden Interview (ZBI-12 scale)) was 4.47 points lower in the intervention group compared to the control group.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!E36<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G36<>\"\",1,0)","v":0}]
["Multiprofessional palliative care team (PCT) for people with multiple sclerosis (Example from South East London)","Reduction in pain",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C37<>\"\",1,0)","v":0},"There was a trend toward a reduction in pain for patients in the intervention group and an increase for those in the control group.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!E37<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G37<>\"\",1,0)","v":0}]
["Consultant led multi-disciplinary team\n(Example from Midhurst)","Place of care ","In their last 3 days: \n• 56.9% of patients were cared for at home;\n• 9.8% were cared for in a care home;\n• 17.6% were cared for in hospital; \n• 8.8% in a hospice; \n• 6.9% were cared for in more than one place.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C38<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E38<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G38<>\"\",1,0)","v":0}]
["Consultant led multi-disciplinary team\n(Example from Midhurst)","Place of death ","• 56.9% of deaths took place at home;\n• 10.8% of deaths took place in a care home;\n• Hospital was the place of death reported by 22.5% of respondents, \n• 9.8% of death occured un hospice.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C39<>\"\",1,0)","v":1},"In a qualitative survey:\n• 100 of the 102 respondents reported that their relative had spent time at home in their last three months;\n• A substantial majority (86.3%) of respondents felt that their relative had died in the right place.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!E39<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G39<>\"\",1,0)","v":0}]
["Consultant led multi-disciplinary team\n(Example from Midhurst)","Quality of care across services",null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!C40<>\"\",1,0)","v":0},"In a qualitative survey, quality of care has been assessed by patients/ family. Here are the results for the 3 different settings:\n• Among the 63 patients having received care in hospital, 47.6% reported care from hospital doctors to be excellent (23.8%) or good (23.8%);\n• All the 12 patients receiving care in hospice, \nreported hospice doctors and nurses to be excellent or good;\n• A smaller, but still substantial, majority (73.6%) reported GP care to be excellent (56.9%) or good (16.7%).",{"$f":"IF('Int_Descriptive_Out-comes_puts'!E40<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G40<>\"\",1,0)","v":0}]
["The Gold Line (Example from Airedale, Wharfedale and Craven CCG area).","Place of death ","Among all deaths:\n• Deaths in hospital fell from 36.8% before the implementation of the Gold Line (2011-2013)  to 35.3%  after (2014-2016). \n• 54.3% of patients died in their usual place of residence, in contrast with 52.4% at baseline. \nNote: Although this does not appear to be a large reduction of deaths in hospital, Airedale, Wharfedale and Craven CCG already had the lowest rate in the country so further progress is very good.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C41<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E41<>\"\",1,0)","v":0},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!G41<>\"\",1,0)","v":0}]
["The Gold Line (Example from Airedale, Wharfedale and Craven CCG area).","Reduction in emergency admission and cost of emergency admissions","23% reduction in admissions equivalent to a reduction of 390 bed days in a sample of 70 patients were reported between before and after the implementation of the Gold Line.",{"$f":"IF('Int_Descriptive_Out-comes_puts'!C42<>\"\",1,0)","v":1},null,{"$f":"IF('Int_Descriptive_Out-comes_puts'!E42<>\"\",1,0)","v":0},"Investment costs: \n• Costs per year of the Gold Line service per 1,000 patients was around £240,000.\n\nResults on cost savings are mitigated:\n• Even though the number of admissions is reduced, the total costs of unplanned admission was higher in the intervention group because the average cost per admission was higher in the intervention group (£7,607 in the intervention group versus £6,632 in the control). \nThe paper suggests that the difference in admission cost may be due to inflation of the payment by result tariff but this is unlikely to account for such a large difference in cost and it could be due to many reasons such as patients with unmet need being identified and admitted appropriately to hospital\n• The study nonetheless also uses an average tariff for non-elective admission (£2,350) and multiplies it by the total number of admissions, before and after the intervention. With this method they found a potential saving of £443,000 for the full set of patients who used the Gold Line (n=347).",{"$f":"IF('Int_Descriptive_Out-comes_puts'!G42<>\"\",1,0)","v":1}]

{"sheet":"Summary_Int_Numerical_Calc.","index":26,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Intervention","Description","Descriptive Outcomes or Outputs"]
["Partnership for Excellence in Palliative Support (PEPS)","Reduction in emergency admissions and cost per emergency admission","Number of emegency admissions reduced by 30% and the cost per emergency admisison decreased by £300"]
["Electronic Palliative Care Co-ordination Systems (EPaCCS)","Changes in place of death",{"$f":"CONCATENATE(Int_Numerical_Outcomes_Data!$C$6,\" is £\",Int_Numerical_Outcomes_Data!$E$6,\" \",Int_Numerical_Outcomes_Data!$F$6,\" and \",Int_Numerical_Outcomes_Data!$C$7,\" is £\",Int_Numerical_Outcomes_Data!$E$7,\" \",Int_Numerical_Outcomes_Data!$F$7,\". \",Int_Numerical_Outcomes_Data!$C$8,\" is £\",Int_Numerical_Outcomes_Data!$E$8,\" \",Int_Numerical_Outcomes_Data!$F$8)","v":"Average set-up investment is £21104 per 200,000 people and average recurring investment is £8235 per 200,000 people per year. Savings by reducing hospital admissions is £399 per additional death in usual place of residence by reducing hospital admissions"}]
["Marie Curie nursing service. Home-based end-of-life nursing care","2.5 extra days spent at home in the last 90 days","Primary care cost increased by £10 per person.\nCommunity care cost increased by £41 per person.\nSocial care increased by £21 per person.\nHospice inpatient cost reduced by £476 per person.\nSecondary care cost reduced by £1140 per person."]
["Marie Curie DCP (Delivering choice Programme) - Somerset","Reduction in emergency admissions","50%/39% lower in the last month of life and 80%/68% lower in the last week of life following the DCP (North Somerset/Somerset)"]
["Marie Curie DCP (Delivering choice Programme) - Somerset","Reduction acute and community care costs","59%/34% lower amongst patients enrolled in the DCP in the last month of life and  78%/68% in the last week of life (North Somerset/Somerset). PHE has not given us data for A&E"]
["Marie Curie DCP (Delivering choice Programme) - Lincolnshire","Reduction in accident and emergency attendances","Average cost of acute and community costs per patient with cancer in the final eight weeks of life:\n£5,401 before and after £5,324 programme"]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)","Reduced cost per person in:\nemergency admissions;\nelective admissions;\naccident and emergency attendances; and\noutpatient attendances.","Savings per person:\nemergency admissions - £830 per person;\nelective admissions - £244 per person;\naccident and emergency attendances - £22; and\noutpatient attendances - £43."]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)","Changes in place of death","76.7% of those who received MCNS care died at home, with 7.7% dying in hospital.\nIn contrast, 34.9% of the matched controls died at home, with 41.6% dying in hospital.\n\n76.7% of those who received MCNS care died at home, with 7.7% dying in hospital.\nIn contrast, 34.9% of the matched controls died at home, with 41.6% dying in hospital."]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)","Changes in service usage","11.7% of MCNS patients had an emergency admission at the end of life, compared to 35% of control.\n\n7.9% of MCNS patients had an A&E attendance, compared to 28.7% of control."]

{"sheet":"Int_Numerical_Outcomes_Calc.1","index":27,"n_rows":21,"n_cols":12,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
["Interventions"]
["The Partnership for Excellence in Palliative Support (PEPS)",null,"Electronic Palliative Care Co-ordination Systems (EPaCCS)",null,"Marie Curie nursing service. Home-based end-of-life nursing care",null,"Marie Curie DCP (Delivering choice Programme) - Somerset",null,"Marie Curie DCP (Delivering choice Programme) - Lincolnshire",null,"Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)"]
["Average number of emergency admissions per year",{"$f":"IF(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Intervention_Summary!$B$6),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),MATCH(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0)),OFFSET(PHE_Data!$C$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),0)))","v":{"$error":"#N/A"}},"Population",{"$f":"INDEX(Population_CCG!$E:$E,MATCH(Intervention_Summary!$B$6,Population_CCG!$D:$D,0))","v":{"$error":"#N/A"}},"Savings per person",{"$f":"SUM(Int_Numerical_Outcomes_Data!$E$9:$E$13)","v":1544},"Average number of emergency admissions per year",{"$f":"IF(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$P:$P,PHE_Data!$A:$A,Intervention_Summary!$B$6),INDEX(OFFSET(PHE_Data!$P$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),MATCH(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0)),OFFSET(PHE_Data!$C$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),0)))","v":{"$error":"#N/A"}},"Number of persons per year",{"$f":"IF(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$D:$D,PHE_Data!$A:$A,Intervention_Summary!$B$6),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),MATCH(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0)),OFFSET(PHE_Data!$C$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),0)))","v":{"$error":"#N/A"}},"Number of deaths per year",{"$f":"IF(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$D:$D,PHE_Data!$A:$A,Intervention_Summary!$B$6),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),MATCH(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0)),OFFSET(PHE_Data!$C$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),0)))","v":{"$error":"#N/A"}}]
["Average number of emergency admissions over a 4-months period (1/3 of a year)",{"$f":"(1/3)*Int_Numerical_Outcomes_Calc.1!$B$3","v":{"$error":"#N/A"}},"Initial set-up cost",{"$f":"Int_Numerical_Outcomes_Data!$E$6*Int_Numerical_Outcomes_Calc.1!$D$3/200000","v":{"$error":"#N/A"}},"Number of persons per year",{"$f":"IF(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$O:$O,PHE_Data!$A:$A,Intervention_Summary!$B$6),INDEX(OFFSET(PHE_Data!$O$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),MATCH(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0)),OFFSET(PHE_Data!$C$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),0)))","v":{"$error":"#N/A"}},"Average number of emergency admissions per month",{"$f":"Int_Numerical_Outcomes_Calc.1!$H$3/12","v":{"$error":"#N/A"}},"Savings from acute care and community care costs per year",{"$f":"Int_Numerical_Outcomes_Calc.1!$J$3*Int_Numerical_Outcomes_Data!$E$19","v":{"$error":"#N/A"}},"Number of people with an emergency admission",{"$f":"IF(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$O:$O,PHE_Data!$A:$A,Intervention_Summary!$B$6),INDEX(OFFSET(PHE_Data!$O$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),MATCH(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0)),OFFSET(PHE_Data!$C$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),0)))","v":{"$error":"#N/A"}}]
["Number of emergency admissions avoided with the intervention",{"$f":"Int_Numerical_Outcomes_Data!$E$4*Int_Numerical_Outcomes_Calc.1!$B$4","v":{"$error":"#N/A"}},"Recurring cost per year",{"$f":"Int_Numerical_Outcomes_Data!$E$7*Int_Numerical_Outcomes_Calc.1!$D$3/200000","v":{"$error":"#N/A"}},"Savings per year",{"$f":"Int_Numerical_Outcomes_Calc.1!$F$3*Int_Numerical_Outcomes_Calc.1!$F$4","v":{"$error":"#N/A"}},"Number of emergency admissions avoided with the intervention",{"$f":"Int_Numerical_Outcomes_Data!$E$14*Int_Numerical_Outcomes_Calc.1!$H$4","v":{"$error":"#N/A"}},null,null,"Number of people with an ordinary admission",{"$f":"IF(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$O:$O,PHE_Data!$A:$A,Intervention_Summary!$B$6),INDEX(OFFSET(PHE_Data!$J$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),MATCH(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0)),OFFSET(PHE_Data!$C$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),0)))","v":{"$error":"#N/A"}}]
["Savings per year from avoided emergency admisisons",{"$f":"Int_Numerical_Outcomes_Calc.1!$B$5*Default_Values!$H$4","v":{"$error":"#N/A"}},"Year 1 cost",{"$f":"Int_Numerical_Outcomes_Calc.1!$D$4+Int_Numerical_Outcomes_Calc.1!$D$5","v":{"$error":"#N/A"}},"The above includes all of the below",null,"Emergency admissions savings per year",{"$f":"Int_Numerical_Outcomes_Calc.1!$H$5*Default_Values!$H$4","v":{"$error":"#N/A"}},null,null,"Savings per person",{"$f":"SUM(Int_Numerical_Outcomes_Data!$E$20:$E$23)","v":1139}]
["Number of emergency admisisons remaining with intervention",{"$f":"(1-Int_Numerical_Outcomes_Data!$E$4)*Int_Numerical_Outcomes_Calc.1!$B$4","v":{"$error":"#N/A"}},"Savings per year",{"$f":"(90/200000)*Int_Numerical_Outcomes_Calc.1!$D$3*IF(Intervention_Summary!#REF!=\"\",Dropdowns0!$I$2,INDEX(Dropdowns0!$I:$I,MATCH(Intervention_Summary!#REF!,Dropdowns0!$H:$H,0)))","v":{"$error":"#N/A"}},"Number of persons per year with a hospital admission",{"$f":"IF(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$J:$J,PHE_Data!$A:$A,Intervention_Summary!$B$6),INDEX(OFFSET(PHE_Data!$J$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),MATCH(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0)),OFFSET(PHE_Data!$C$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),0)))","v":{"$error":"#N/A"}},null,null,null,null,"Savings per year",{"$f":"Int_Numerical_Outcomes_Calc.1!$L$3*Int_Numerical_Outcomes_Calc.1!$L$6","v":{"$error":"#N/A"}}]
["Savings per year from avoided reduced cost per emergency admisison",{"$f":"Int_Numerical_Outcomes_Calc.1!$B$7*Int_Numerical_Outcomes_Data!$E$3","v":{"$error":"#N/A"}},null,null,"Additional cost to primary care",{"$f":"-(Int_Numerical_Outcomes_Data!$E9*Int_Numerical_Outcomes_Calc.1!$F$7)","v":{"$error":"#N/A"}},"Number of persons per year",{"$f":"IF(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$D:$D,PHE_Data!$A:$A,Intervention_Summary!$B$6),INDEX(OFFSET(PHE_Data!$D$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),MATCH(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0)),OFFSET(PHE_Data!$C$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),0)))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Additional cost to community care",{"$f":"-(Int_Numerical_Outcomes_Data!$E10*Int_Numerical_Outcomes_Calc.1!$F$7)","v":{"$error":"#N/A"}},"Total A&E costs per month",{"$f":"Int_Numerical_Outcomes_Calc.1!$H$8*Default_Values!$C$10/12","v":{"$error":"#N/A"}}]
["Days in emergency admissions",{"$f":"IF(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0))=Dropdowns1!$C$8,SUMIFS(PHE_Data!$Q:$Q,PHE_Data!$A:$A,Intervention_Summary!$B$6),INDEX(OFFSET(PHE_Data!$Q$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),MATCH(INDEX(Dropdowns1!$C$2:$C$8,MATCH(Intervention_Summary!$C$6,Dropdowns1!$D$2:$D$8,0)),OFFSET(PHE_Data!$C$1,MATCH(Intervention_Summary!$B$6,PHE_Data!$A:$A,0)-1,0,COUNTIFS(PHE_Data!$A:$A,Intervention_Summary!$B$6)),0)))","v":{"$error":"#N/A"}},null,null,"Additional cost to social care",{"$f":"-(Int_Numerical_Outcomes_Data!$E11*Int_Numerical_Outcomes_Calc.1!$F$7)","v":{"$error":"#N/A"}},"A&E savings per year",{"$f":"Int_Numerical_Outcomes_Data!$E$15*Int_Numerical_Outcomes_Calc.1!$H$9","v":{"$error":"#N/A"}}]
["Reduced days in emergency admissions in a 4-month period (1/3 of a year)",{"$f":"(1/3)*Int_Numerical_Outcomes_Calc.1!$B$10","v":{"$error":"#N/A"}},null,null,"Savings from hospice inpatient care",{"$f":"Int_Numerical_Outcomes_Data!$E12*Int_Numerical_Outcomes_Calc.1!$F$7","v":{"$error":"#N/A"}}]
["Reduced days in emergency admissions with intervention",{"$f":"Int_Numerical_Outcomes_Data!$E$5*Int_Numerical_Outcomes_Calc.1!$B$11","v":{"$error":"#N/A"}},null,null,"Savings from secondary care",{"$f":"Int_Numerical_Outcomes_Data!$E13*Int_Numerical_Outcomes_Calc.1!$F$7","v":{"$error":"#N/A"}},"Savings from secondary care",{"$f":"SUM(Int_Numerical_Outcomes_Calc.1!$H$6,Int_Numerical_Outcomes_Calc.1!$H$10)","v":{"$error":"#N/A"}}]
["Savings per year from reduced length of stay of emergency admissions",{"$f":"Default_Values!$H$5*Int_Numerical_Outcomes_Calc.1!$B$12","v":{"$error":"#N/A"}},null,null,null,null,"Operational Cost per year",{"$f":"-Int_Numerical_Outcomes_Data!$E$16","v":347477.5}]
[null,null,null,null,"Assumption: extra days out of emergency admission are assumed to be spent at home instead"]
["Savings from secondary care",{"$f":"SUM(Int_Numerical_Outcomes_Calc.1!$B$6,Int_Numerical_Outcomes_Calc.1!$B$8,Int_Numerical_Outcomes_Calc.1!$B$13)","v":{"$error":"#N/A"}},null,null,"Assumption: people who have had an ordinary admission also had an emergency admission",null,"Savings per year",{"$f":"SUM(Int_Numerical_Outcomes_Calc.1!$H$6,Int_Numerical_Outcomes_Calc.1!$H$10)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Assumption: the fractional reduction in A&E attendances is equivalent to the fractional reduction in total cost"]
["Savings per year",{"$f":"SUM(Int_Numerical_Outcomes_Calc.1!$B$13,Int_Numerical_Outcomes_Calc.1!$B$8,Int_Numerical_Outcomes_Calc.1!$B$6)-SUM(Int_Numerical_Outcomes_Calc.1!$B$27,Int_Numerical_Outcomes_Calc.1!$B$28,Int_Numerical_Outcomes_Calc.1!$B$29)","v":{"$error":"#N/A"}},null,null,null,null,"Assumption: the number of emergency admissions of every person with at least one emergency admission per year is evenly spread across the year"]
[null,null,null,null,null,null,"Assumption: the people with at least an emergency admission had admissions in their last 4 months of life"]
["Assumption: the number of emergency admissions of every person with at least one emergency admission per year is evenly spread across the year",null,null,null,null,null,"Assumption: extra days out of emergency admission are assumed to be spent at home instead"]
["Assumption: the people with at least an emergency admission had admissions in their last 4 months of life"]
["Assumption: extra days out of emergency admission are assumed to be spent at home instead"]

{"sheet":"Int_Numerical_Outcomes_Calc.2","index":28,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
["Investment per year","Year"]
["Intervention",1,2,3,4,5,6,7,8,9,10]
["The Partnership for Excellence in Palliative Support (PEPS)"]
["Electronic Palliative Care Co-ordination Systems (EPaCCS)",{"$f":"Int_Numerical_Outcomes_Calc.1!$D$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$5","v":{"$error":"#N/A"}}]
["Marie Curie nursing service. Home-based end-of-life nursing care"]
["Marie Curie DCP (Delivering choice Programme) - Somerset",{"$f":"Int_Numerical_Outcomes_Calc.1!$H$13","v":347477.5},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$13","v":347477.5},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$13","v":347477.5},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$13","v":347477.5},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$13","v":347477.5},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$13","v":347477.5},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$13","v":347477.5},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$13","v":347477.5},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$13","v":347477.5},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$13","v":347477.5}]
["Marie Curie DCP (Delivering choice Programme) - Lincolnshire"]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)"]
[]
[]
["Investment Net Present Value","Year"]
["Intervention",1,2,3,4,5,6,7,8,9,10]
["The Partnership for Excellence in Palliative Support (PEPS)"]
["Electronic Palliative Care Co-ordination Systems (EPaCCS)",{"$f":"Int_Numerical_Outcomes_Calc.1!$D4+NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B4:'Int_Numerical_Outcomes_Calc.2'!B4)","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$4+NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B4:'Int_Numerical_Outcomes_Calc.2'!C4)","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$4+NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B4:'Int_Numerical_Outcomes_Calc.2'!D4)","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$4+NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B4:'Int_Numerical_Outcomes_Calc.2'!E4)","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$4+NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B4:'Int_Numerical_Outcomes_Calc.2'!F4)","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$4+NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B4:'Int_Numerical_Outcomes_Calc.2'!G4)","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$4+NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B4:'Int_Numerical_Outcomes_Calc.2'!H4)","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$4+NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B4:'Int_Numerical_Outcomes_Calc.2'!I4)","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$4+NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B4:'Int_Numerical_Outcomes_Calc.2'!J4)","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$4+NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B4:'Int_Numerical_Outcomes_Calc.2'!K4)","v":{"$error":"#N/A"}}]
["Marie Curie nursing service. Home-based end-of-life nursing care"]
["Marie Curie DCP (Delivering choice Programme) - Somerset",{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B$6:B6)","v":335727.05314009666},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B$6:C6)","v":660101.01752666337},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B$6:D6)","v":973505.81403542368},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B$6:E6)","v":1276312.3807105543},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B$6:F6)","v":1568879.1117976371},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B$6:G6)","v":1851552.2819300843},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B$6:H6)","v":2124666.4559710962},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B$6:I6)","v":2388544.8849962284},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B$6:J6)","v":2643499.8888852452},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B$6:K6)","v":2889833.2259760825}]
["Marie Curie DCP (Delivering choice Programme) - Lincolnshire"]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)"]
[]
[]
["Savings per year","Year"]
["Intervention",1,2,3,4,5,6,7,8,9,10]
["The Partnership for Excellence in Palliative Support (PEPS)",{"$f":"Int_Numerical_Outcomes_Calc.1!$B$17","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$B$17","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$B$17","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$B$17","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$B$17","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$B$17","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$B$17","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$B$17","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$B$17","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$B$17","v":{"$error":"#N/A"}}]
["Electronic Palliative Care Co-ordination Systems (EPaCCS)",{"$f":"Int_Numerical_Outcomes_Calc.1!$D$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$D$7","v":{"$error":"#N/A"}}]
["Marie Curie nursing service. Home-based end-of-life nursing care",{"$f":"Int_Numerical_Outcomes_Calc.1!$F$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$F$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$F$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$F$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$F$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$F$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$F$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$F$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$F$5","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$F$5","v":{"$error":"#N/A"}}]
["Marie Curie DCP (Delivering choice Programme) - Somerset",{"$f":"Int_Numerical_Outcomes_Calc.1!$H$15","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$15","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$15","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$15","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$15","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$15","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$15","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$15","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$15","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$H$15","v":{"$error":"#N/A"}}]
["Marie Curie DCP (Delivering choice Programme) - Lincolnshire",{"$f":"Int_Numerical_Outcomes_Calc.1!$J$4","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$J$4","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$J$4","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$J$4","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$J$4","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$J$4","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$J$4","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$J$4","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$J$4","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$J$4","v":{"$error":"#N/A"}}]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)",{"$f":"Int_Numerical_Outcomes_Calc.1!$L$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$L$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$L$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$L$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$L$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$L$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$L$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$L$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$L$7","v":{"$error":"#N/A"}},{"$f":"Int_Numerical_Outcomes_Calc.1!$L$7","v":{"$error":"#N/A"}}]
[]
[]
["Savings per year (net present value)","Year"]
["Intervention",1,2,3,4,5,6,7,8,9,10]
["The Partnership for Excellence in Palliative Support (PEPS)",{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B23:'Int_Numerical_Outcomes_Calc.2'!B23)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B23:'Int_Numerical_Outcomes_Calc.2'!C23)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B23:'Int_Numerical_Outcomes_Calc.2'!D23)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B23:'Int_Numerical_Outcomes_Calc.2'!E23)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B23:'Int_Numerical_Outcomes_Calc.2'!F23)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B23:'Int_Numerical_Outcomes_Calc.2'!G23)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B23:'Int_Numerical_Outcomes_Calc.2'!H23)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B23:'Int_Numerical_Outcomes_Calc.2'!I23)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B23:'Int_Numerical_Outcomes_Calc.2'!J23)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B23:'Int_Numerical_Outcomes_Calc.2'!K23)","v":{"$error":"#N/A"}}]
["Electronic Palliative Care Co-ordination Systems (EPaCCS)",{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B24:'Int_Numerical_Outcomes_Calc.2'!B24)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B24:'Int_Numerical_Outcomes_Calc.2'!C24)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B24:'Int_Numerical_Outcomes_Calc.2'!D24)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B24:'Int_Numerical_Outcomes_Calc.2'!E24)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B24:'Int_Numerical_Outcomes_Calc.2'!F24)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B24:'Int_Numerical_Outcomes_Calc.2'!G24)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B24:'Int_Numerical_Outcomes_Calc.2'!H24)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B24:'Int_Numerical_Outcomes_Calc.2'!I24)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B24:'Int_Numerical_Outcomes_Calc.2'!J24)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B24:'Int_Numerical_Outcomes_Calc.2'!K24)","v":{"$error":"#N/A"}}]
["Marie Curie nursing service. Home-based end-of-life nursing care",{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B25:'Int_Numerical_Outcomes_Calc.2'!B25)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B25:'Int_Numerical_Outcomes_Calc.2'!C25)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B25:'Int_Numerical_Outcomes_Calc.2'!D25)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B25:'Int_Numerical_Outcomes_Calc.2'!E25)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B25:'Int_Numerical_Outcomes_Calc.2'!F25)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B25:'Int_Numerical_Outcomes_Calc.2'!G25)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B25:'Int_Numerical_Outcomes_Calc.2'!H25)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B25:'Int_Numerical_Outcomes_Calc.2'!I25)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B25:'Int_Numerical_Outcomes_Calc.2'!J25)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B25:'Int_Numerical_Outcomes_Calc.2'!K25)","v":{"$error":"#N/A"}}]
["Marie Curie DCP (Delivering choice Programme) - Somerset",{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B26:'Int_Numerical_Outcomes_Calc.2'!B26)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B26:'Int_Numerical_Outcomes_Calc.2'!C26)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B26:'Int_Numerical_Outcomes_Calc.2'!D26)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B26:'Int_Numerical_Outcomes_Calc.2'!E26)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B26:'Int_Numerical_Outcomes_Calc.2'!F26)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B26:'Int_Numerical_Outcomes_Calc.2'!G26)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B26:'Int_Numerical_Outcomes_Calc.2'!H26)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B26:'Int_Numerical_Outcomes_Calc.2'!I26)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B26:'Int_Numerical_Outcomes_Calc.2'!J26)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B26:'Int_Numerical_Outcomes_Calc.2'!K26)","v":{"$error":"#N/A"}}]
["Marie Curie DCP (Delivering choice Programme) - Lincolnshire",{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B27:'Int_Numerical_Outcomes_Calc.2'!B27)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B27:'Int_Numerical_Outcomes_Calc.2'!C27)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B27:'Int_Numerical_Outcomes_Calc.2'!D27)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B27:'Int_Numerical_Outcomes_Calc.2'!E27)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B27:'Int_Numerical_Outcomes_Calc.2'!F27)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B27:'Int_Numerical_Outcomes_Calc.2'!G27)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B27:'Int_Numerical_Outcomes_Calc.2'!H27)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B27:'Int_Numerical_Outcomes_Calc.2'!I27)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B27:'Int_Numerical_Outcomes_Calc.2'!J27)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B27:'Int_Numerical_Outcomes_Calc.2'!K27)","v":{"$error":"#N/A"}}]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)",{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B28:'Int_Numerical_Outcomes_Calc.2'!B28)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B28:'Int_Numerical_Outcomes_Calc.2'!C28)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B28:'Int_Numerical_Outcomes_Calc.2'!D28)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B28:'Int_Numerical_Outcomes_Calc.2'!E28)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B28:'Int_Numerical_Outcomes_Calc.2'!F28)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B28:'Int_Numerical_Outcomes_Calc.2'!G28)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B28:'Int_Numerical_Outcomes_Calc.2'!H28)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B28:'Int_Numerical_Outcomes_Calc.2'!I28)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B28:'Int_Numerical_Outcomes_Calc.2'!J28)","v":{"$error":"#N/A"}},{"$f":"NPV(Default_Values!$Q$4,Int_Numerical_Outcomes_Calc.2!$B28:'Int_Numerical_Outcomes_Calc.2'!K28)","v":{"$error":"#N/A"}}]

{"sheet":"Int._Charts","index":29,"n_rows":9,"n_cols":11,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
[]
["Investment Net Present Value","Year"]
["Intervention",1,2,3,4,5,6,7,8,9,10]
[{"$f":"Intervention_Summary!$D$6","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$13:$K$18,MATCH(Int._Charts!$A4,Int_Numerical_Outcomes_Calc.2!$A$13:$A$18,0),MATCH(Int._Charts!B$3,Int_Numerical_Outcomes_Calc.2!$B$12:$K$12,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$13:$K$18,MATCH(Int._Charts!$A4,Int_Numerical_Outcomes_Calc.2!$A$13:$A$18,0),MATCH(Int._Charts!C$3,Int_Numerical_Outcomes_Calc.2!$B$12:$K$12,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$13:$K$18,MATCH(Int._Charts!$A4,Int_Numerical_Outcomes_Calc.2!$A$13:$A$18,0),MATCH(Int._Charts!D$3,Int_Numerical_Outcomes_Calc.2!$B$12:$K$12,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$13:$K$18,MATCH(Int._Charts!$A4,Int_Numerical_Outcomes_Calc.2!$A$13:$A$18,0),MATCH(Int._Charts!E$3,Int_Numerical_Outcomes_Calc.2!$B$12:$K$12,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$13:$K$18,MATCH(Int._Charts!$A4,Int_Numerical_Outcomes_Calc.2!$A$13:$A$18,0),MATCH(Int._Charts!F$3,Int_Numerical_Outcomes_Calc.2!$B$12:$K$12,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$13:$K$18,MATCH(Int._Charts!$A4,Int_Numerical_Outcomes_Calc.2!$A$13:$A$18,0),MATCH(Int._Charts!G$3,Int_Numerical_Outcomes_Calc.2!$B$12:$K$12,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$13:$K$18,MATCH(Int._Charts!$A4,Int_Numerical_Outcomes_Calc.2!$A$13:$A$18,0),MATCH(Int._Charts!H$3,Int_Numerical_Outcomes_Calc.2!$B$12:$K$12,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$13:$K$18,MATCH(Int._Charts!$A4,Int_Numerical_Outcomes_Calc.2!$A$13:$A$18,0),MATCH(Int._Charts!I$3,Int_Numerical_Outcomes_Calc.2!$B$12:$K$12,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$13:$K$18,MATCH(Int._Charts!$A4,Int_Numerical_Outcomes_Calc.2!$A$13:$A$18,0),MATCH(Int._Charts!J$3,Int_Numerical_Outcomes_Calc.2!$B$12:$K$12,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$13:$K$18,MATCH(Int._Charts!$A4,Int_Numerical_Outcomes_Calc.2!$A$13:$A$18,0),MATCH(Int._Charts!K$3,Int_Numerical_Outcomes_Calc.2!$B$12:$K$12,0),1),0)","v":0}]
[]
[]
["Savings per year (net present value)","Year"]
["Intervention",1,2,3,4,5,6,7,8,9,10]
[{"$f":"Intervention_Summary!$D$6","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$33:$K$38,MATCH(Int._Charts!$A9,Int_Numerical_Outcomes_Calc.2!$A$33:$A$38,0),MATCH(Int._Charts!B$8,Int_Numerical_Outcomes_Calc.2!$B$32:$K$32,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$33:$K$38,MATCH(Int._Charts!$A9,Int_Numerical_Outcomes_Calc.2!$A$33:$A$38,0),MATCH(Int._Charts!C$8,Int_Numerical_Outcomes_Calc.2!$B$32:$K$32,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$33:$K$38,MATCH(Int._Charts!$A9,Int_Numerical_Outcomes_Calc.2!$A$33:$A$38,0),MATCH(Int._Charts!D$8,Int_Numerical_Outcomes_Calc.2!$B$32:$K$32,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$33:$K$38,MATCH(Int._Charts!$A9,Int_Numerical_Outcomes_Calc.2!$A$33:$A$38,0),MATCH(Int._Charts!E$8,Int_Numerical_Outcomes_Calc.2!$B$32:$K$32,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$33:$K$38,MATCH(Int._Charts!$A9,Int_Numerical_Outcomes_Calc.2!$A$33:$A$38,0),MATCH(Int._Charts!F$8,Int_Numerical_Outcomes_Calc.2!$B$32:$K$32,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$33:$K$38,MATCH(Int._Charts!$A9,Int_Numerical_Outcomes_Calc.2!$A$33:$A$38,0),MATCH(Int._Charts!G$8,Int_Numerical_Outcomes_Calc.2!$B$32:$K$32,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$33:$K$38,MATCH(Int._Charts!$A9,Int_Numerical_Outcomes_Calc.2!$A$33:$A$38,0),MATCH(Int._Charts!H$8,Int_Numerical_Outcomes_Calc.2!$B$32:$K$32,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$33:$K$38,MATCH(Int._Charts!$A9,Int_Numerical_Outcomes_Calc.2!$A$33:$A$38,0),MATCH(Int._Charts!I$8,Int_Numerical_Outcomes_Calc.2!$B$32:$K$32,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$33:$K$38,MATCH(Int._Charts!$A9,Int_Numerical_Outcomes_Calc.2!$A$33:$A$38,0),MATCH(Int._Charts!J$8,Int_Numerical_Outcomes_Calc.2!$B$32:$K$32,0),1),0)","v":0},{"$f":"IFERROR(INDEX(Int_Numerical_Outcomes_Calc.2!$B$33:$K$38,MATCH(Int._Charts!$A9,Int_Numerical_Outcomes_Calc.2!$A$33:$A$38,0),MATCH(Int._Charts!K$8,Int_Numerical_Outcomes_Calc.2!$B$32:$K$32,0),1),0)","v":0}]

{"sheet":"Int_Numerical_Outcomes_Data","index":30,"n_rows":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Savings values are positive"]
["Intervention","Numerical Outcome","Elements Contributing to the Outcome","Condition Affected","Value","Units","Comment"]
["The Partnership for Excellence in Palliative Support (PEPS)","Reduction in emergency admissions","Cost reduction per emergency admission",null,{"$f":"3388-3075","v":313},"per emergency admission","In the last 4 months of life, 30% fewer emergency hospital admissions (EHA) & hospital length of stay has been reduced by 30% for PEPS users"]
["The Partnership for Excellence in Palliative Support (PEPS)","Reduction in emergency admissions","Number of emergency admissions",null,0.3,"fractional reduction","In the last 4 months of life, 30% fewer emergency hospital admissions (EHA) & hospital length of stay has been reduced by 30% for PEPS users"]
["The Partnership for Excellence in Palliative Support (PEPS)","Reduction in emergency admissions","Average length of stay per emergency admission",null,0.3,"fractional reduction","In the last 4 months of life, 30% fewer emergency hospital admissions (EHA) & hospital length of stay has been reduced by 30% for PEPS users"]
["Electronic Palliative Care Co-ordination Systems (EPaCCS)","Place of death (Quantifiable)","Average set-up investment",null,21104,"per 200,000 people"]
["Electronic Palliative Care Co-ordination Systems (EPaCCS)","Place of death (Quantifiable)","average recurring investment",null,8235,"per 200,000 people per year"]
["Electronic Palliative Care Co-ordination Systems (EPaCCS)","Place of death (Quantifiable)","Savings by reducing hospital admissions",null,399,"per additional death in usual place of residence by reducing hospital admissions","90 additional DIUPR per 200,000 population per annum"]
["Marie Curie nursing service. Home-based end-of-life nursing care","2.5 extra days spent at home in the last 90 days","Extra cost of primary care",null,-10,"per person","Based on spending 2.5 extra days at home in the final 90 days of life"]
["Marie Curie nursing service. Home-based end-of-life nursing care","2.5 extra days spent at home in the last 90 days","Extra cost of community care",null,-41,"per person","Based on spending 2.5 extra days at home in the final 90 days of life"]
["Marie Curie nursing service. Home-based end-of-life nursing care","2.5 extra days spent at home in the last 90 days","Extra cost of social care",null,-21,"per person","Based on spending 2.5 extra days at home in the final 90 days of life"]
["Marie Curie nursing service. Home-based end-of-life nursing care","2.5 extra days spent at home in the last 90 days","Extra savings of Hospice inpatient care",null,476,"per person","Based on spending 2.5 extra days at home in the final 90 days of life"]
["Marie Curie nursing service. Home-based end-of-life nursing care","2.5 extra days spent at home in the last 90 days","Extra savings of secondary care",null,1140,"per person","Based on spending 2.5 extra days at home in the final 90 days of life"]
["Marie Curie DCP (Delivering choice Programme) - Somerset","Reduction in emergency admissions","Number of emergency admissions",null,{"$f":"AVERAGE(0.5,0.39)","v":0.44500000000000001},"average fractional reduction","50%/39% lower in the last month of life and 80%/68% lower in the last week of life following the DCP (North Somerset/Somerset)"]
["Marie Curie DCP (Delivering choice Programme) - Somerset","Accident & Emergency attendances","Number of Accident and Emergency Attendances",null,{"$f":"AVERAGE(0.59,0.34)","v":0.46499999999999997},"average fractional reduction","59%/34% lower amongst patients enrolled in the DCP in the last month of life and  78%/68% in the last week of life (North Somerset/Somerset). PHE has not given us data for A&E"]
["Marie Curie DCP (Delivering choice Programme) - Somerset","Deliver Programme for 12 months","Operation cost",null,{"$f":"-AVERAGE(369000,325955)","v":-347477.5},"(expense) per 12 months","£369,000 / £325,955 in North Somerset /Somerset"]
["Marie Curie DCP (Delivering choice Programme) - Somerset","Deliver Programme for 12 months","Savings",null,{"$f":"AVERAGE(151609,289335)","v":220472},"(savings) per 12 months","Indicative hospital costs avoided over a 12 month period\n£151,609 / £289,335  in North Somerset / Somerset"]
["Marie Curie DCP (Delivering choice Programme) - Lincolnshire","Acute care cost","Change in cost","Cancer",{"$f":"3066-3019","v":47},"(savings) per person","Average cost of acute care for patients with cancer in the final 8 weeks of life:\nBefore and after programme implementation: £3,066 / £3,019 (regardless of whether they accessed). £3,067 for those who accessed the programme."]
["Marie Curie DCP (Delivering choice Programme) - Lincolnshire","Acute and community care cost","Change in cost","Cancer",{"$f":"5401-5324","v":77},"(savings) per person","Average cost of acute and community costs per patient with cancer in the final eight weeks of life:\n£5,401 and f £5,324 before programme"]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)","Emergency admissions","Change in cost",null,{"$f":"1293-463","v":830},"(savings) per person","Total hospital costs for patients enrolled in MCNS was £1,140 per person less than for control group (from the first contact until death)"]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)","Elective admissions","Change in cost",null,{"$f":"350-106","v":244},"(savings) per person","Total hospital costs for patients enrolled in MCNS was £1,140 per person less than for control group (from the first contact until death)"]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)","Outpatient attendances","Change in cost",null,{"$f":"76-33","v":43},"(savings) per person","Total hospital costs for patients enrolled in MCNS was £1,140 per person less than for control group (from the first contact until death)"]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)","Accident & Emergency attendances","Change in cost",null,{"$f":"31-9","v":22},"(savings) per person","Total hospital costs for patients enrolled in MCNS was £1,140 per person less than for control group (from the first contact until death)"]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)","Place of death (Quantifiable)","Percentage difference of death at home between control and people accessing service",null,{"$f":"76.7-34.9","v":41.800000000000004},"Increase in percentage of people","76.7% of those who received MCNS care died at home, with 7.7% dying in hospital.\nIn contrast, 34.9% of the matched controls died at home, with 41.6% dying in hospital"]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)","Place of death (Quantifiable)","Percentage difference in death in hospital between control and people accessing service",null,{"$f":"41.6-7.7","v":33.9},"Decrease in percentage of people","76.7% of those who received MCNS care died at home, with 7.7% dying in hospital.\nIn contrast, 34.9% of the matched controls died at home, with 41.6% dying in hospital"]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)","Emergency admissions","Percentage difference between control and people accessing service",null,{"$f":"35-11.7","v":23.3},"Decrease in percentage of people","11.7% of MCNS patients had an emergency admission at the end of life, compared to 35% of controls"]
["Marie Curie Cancer Service - Marie Curie Nursing Service (MCNS)","Accident and Emergency Attendances","Percentage difference between control and people accessing service",null,{"$f":"28.7-7.9","v":20.799999999999997},"Decrease in percentage of people","7.9% of MCNS patients had an A&E attendance, compared to 28.7% of control."]

{"sheet":"PHE_Data","index":31,"n_rows":1261,"n_cols":19,"rows_kept":1261,"cut":false,"hidden":false,"merged":[]}
["CCG_Name","CCG","Ucod","Dths_Annual","With_hospital_admission_pc","Males_pc","Dth_in_hospital","DiH_pc","Age_med","People_adm_ann","Adm_ann","Days_ann","Median_adm","Median_days","ePeople_adm_ann","eAdm_ann","eDays_ann","eMedian_adm","eMedian_days"]
["NHS Airedale, Wharfedale and Craven CCG","E38000001","Can",489,87.01,48.26,115,23.5,77,416,1140,9040,2,15,391,880,7577,2,13]
["NHS Airedale, Wharfedale and Craven CCG","E38000001","Cir",478,67.150000000000006,50.21,203,42.5,84,320,696,7831,2,16,310,624,7032,2,14]
["NHS Airedale, Wharfedale and Craven CCG","E38000001","Dem",265,45.2,27.87,29,10.9,89,128,241,4221,1,16,128,237,4163,1,16]
["NHS Airedale, Wharfedale and Craven CCG","E38000001","Ext",55,51.35,60.36,20,36.4,58,26,54,559,1,7,24,42,486,1,6]
["NHS Airedale, Wharfedale and Craven CCG","E38000001","Oth",218,81.239999999999995,43.25,133,61,81,178,426,5374,2,21,175,386,4794,2,18]
["NHS Airedale, Wharfedale and Craven CCG","E38000001","Res",218,76.61,48.39,114,52.3,84,169,411,4506,2,17,166,385,4173,2,17]
["NHS Ashford CCG","E38000002","Can",309,85.11,54.05,82,26.5,77,268,715,4847,2,13,254,583,3960,2,11]
["NHS Ashford CCG","E38000002","Cir",300,66.17,48,124,41.3,84,191,438,4239,2,12,184,394,3675,2,11]
["NHS Ashford CCG","E38000002","Dem",92,58.38,29.19,19,20.7,90,60,117,1451,2,15,60,113,1310,2,15]
["NHS Ashford CCG","E38000002","Ext",43,59.3,68.599999999999994,17,39.5,56,25,63,782,2,16,24,57,639,2,14]
["NHS Ashford CCG","E38000002","Oth",166,79.28,45.05,102,61.4,82,129,309,3556,2,17,123,266,3036,2,16]
["NHS Ashford CCG","E38000002","Res",141,81.27,46.29,83,58.9,84,118,297,2790,2,12,116,279,2517,2,12]
["NHS Aylesbury Vale CCG","E38000003","Can",429,90.68,52.8,134,31.2,76,395,1045,10071,2,18,380,851,8480,2,16]
["NHS Aylesbury Vale CCG","E38000003","Cir",408,68.63,47.43,209,51.2,84,283,592,8364,2,15,273,530,7427,1,14]
["NHS Aylesbury Vale CCG","E38000003","Dem",177,56.06,26.2,41,23.2,89,107,178,3127,1,19,107,174,2932,1,18]
["NHS Aylesbury Vale CCG","E38000003","Ext",64,61.72,64.06,35,54.7,70,40,72,1295,1,10,36,63,1048,1,8]
["NHS Aylesbury Vale CCG","E38000003","Oth",246,72.36,46.34,146,59.3,81,185,434,6034,2,19,182,392,5428,2,17]
["NHS Aylesbury Vale CCG","E38000003","Res",218,74.77,45.87,112,51.4,85,173,404,5883,2,20,172,371,5307,2,18]
["NHS Barking and Dagenham CCG","E38000004","Can",340,88.97,56.18,153,45,74,318,998,8979,2,22,312,854,7777,2,19]
["NHS Barking and Dagenham CCG","E38000004","Cir",335,72.09,48.51,213,63.6,81,241,610,7294,2,19,238,563,6813,2,18]
["NHS Barking and Dagenham CCG","E38000004","Dem",115,78.260000000000005,28.26,45,39.1,87,102,233,3227,2,21,102,229,3104,2,21]
["NHS Barking and Dagenham CCG","E38000004","Ext",38,53.25,63.64,17,44.7,61,17,45,480,2,15,17,42,453,1,13]
["NHS Barking and Dagenham CCG","E38000004","Oth",203,80.05,46.55,146,71.900000000000006,77,168,474,5999,2,26,162,424,5288,2,23]
["NHS Barking and Dagenham CCG","E38000004","Res",206,86.17,45.87,149,72.3,83,177,534,5759,2,23,176,512,5501,2,22]
["NHS Barnet CCG","E38000005","Can",613,87.19,52.61,241,39.299999999999997,76,543,1664,16841,2,20,523,1332,13501,2,17]
["NHS Barnet CCG","E38000005","Cir",788,67.58,44.54,380,48.2,87,543,1340,15216,2,15,528,1217,13316,2,14]
["NHS Barnet CCG","E38000005","Dem",261,74.709999999999994,31.8,116,44.4,90,195,471,6035,2,19,194,458,5741,2,19]
["NHS Barnet CCG","E38000005","Ext",73,58.9,57.53,36,49.3,62,48,108,1172,2,12,44,86,936,1,12]
["NHS Barnet CCG","E38000005","Oth",309,76.41,51.53,224,72.5,79,246,682,9664,2,20,239,598,8572,2,17]
["NHS Barnet CCG","E38000005","Res",319,86.52,47.65,223,69.900000000000006,86,271,710,9956,2,17,269,664,9300,2,17]
["NHS Barnsley CCG","E38000006","Can",655,91.68,50.99,248,37.9,74,611,2131,16577,3,19,571,1419,11017,2,14]
["NHS Barnsley CCG","E38000006","Cir",625,75.44,52.48,363,58.1,81,474,1268,13170,2,15,452,1051,9597,2,14]
["NHS Barnsley CCG","E38000006","Dem",266,75.75,29.7,57,21.4,88,206,474,4842,2,14,206,436,3807,2,13]
["NHS Barnsley CCG","E38000006","Ext",70,52.14,62.86,30,42.9,53,43,107,1067,2,9,40,85,760,1,7]
["NHS Barnsley CCG","E38000006","Oth",330,84.27,45.99,219,66.400000000000006,79,287,870,8985,2,20,278,713,6604,2,17]
["NHS Barnsley CCG","E38000006","Res",392,86.35,46.17,265,67.599999999999994,82,334,964,10178,2,19,332,869,8421,2,18]
["NHS Basildon and Brentwood CCG","E38000007","Can",690,90.01,51.34,270,39.1,76,609,1701,17166,2,21,581,1325,14168,2,18]
["NHS Basildon and Brentwood CCG","E38000007","Cir",603,72.55,48.84,335,55.6,83,438,956,14321,2,19,418,840,12823,2,18]
["NHS Basildon and Brentwood CCG","E38000007","Dem",258,73.06,30.23,75,29.1,89,203,433,7920,2,27,202,411,7245,2,25]
["NHS Basildon and Brentwood CCG","E38000007","Ext",56,60.18,67.260000000000005,25,44.6,67,40,92,1469,1,14,39,83,1147,1,14]
["NHS Basildon and Brentwood CCG","E38000007","Oth",287,84.49,48.08,184,64.099999999999994,80,255,611,9594,2,26,249,549,8571,2,25]
["NHS Basildon and Brentwood CCG","E38000007","Res",356,87.78,47.89,255,71.599999999999994,84,306,751,11510,2,24,302,694,10049,2,23]
["NHS Bassetlaw CCG","E38000008","Can",354,88.28,52.82,118,33.299999999999997,76,313,928,7482,2,17,293,678,5908,2,14]
["NHS Bassetlaw CCG","E38000008","Cir",297,73.23,52.69,163,54.9,82,213,481,5016,2,13,204,427,4341,1,12]
["NHS Bassetlaw CCG","E38000008","Dem",152,71.05,35.53,33,21.7,88,112,228,2253,1,10,110,217,1940,1,10]
["NHS Bassetlaw CCG","E38000008","Ext",49,48.98,65.31,21,42.9,50,25,60,551,2,11,24,54,422,1,8]
["NHS Bassetlaw CCG","E38000008","Oth",175,86.29,48.86,107,61.1,80,148,408,4715,2,19,144,365,3727,2,16]
["NHS Bassetlaw CCG","E38000008","Res",160,82.5,47.5,95,59.4,83,145,370,3739,2,16,143,347,3436,2,15]
["NHS Bath and North East Somerset CCG","E38000009","Can",436,84.4,53.44,148,33.9,77,375,936,8616,2,17,357,757,7350,2,16]
["NHS Bath and North East Somerset CCG","E38000009","Cir",429,67.48,48.72,184,42.9,85,281,585,6912,2,17,270,531,6184,1,16]
["NHS Bath and North East Somerset CCG","E38000009","Dem",221,46.95,33.409999999999997,23,10.4,90,112,196,3267,1,18,105,180,2395,1,16]
["NHS Bath and North East Somerset CCG","E38000009","Ext",51,50,70.59,22,43.1,61,30,75,920,2,18,28,67,780,2,17]
["NHS Bath and North East Somerset CCG","E38000009","Oth",275,77.09,43.82,154,56,83,212,465,6030,2,17,206,425,5409,2,16]
["NHS Bath and North East Somerset CCG","E38000009","Res",203,78.08,46.55,123,60.6,85,165,351,4367,2,17,163,331,3988,2,16]
["NHS Bedfordshire CCG","E38000010","Can",978,88.15,53.86,300,30.7,75,869,2400,20429,2,17,827,1851,16724,2,15]
["NHS Bedfordshire CCG","E38000010","Cir",835,70.06,49.82,449,53.8,82,594,1364,16026,2,17,575,1196,14002,2,15]
["NHS Bedfordshire CCG","E38000010","Dem",355,65.680000000000007,29.4,84,23.7,89,248,503,8227,2,23,244,480,7313,2,22]
["NHS Bedfordshire CCG","E38000010","Ext",102,60.49,56.59,52,51,68,67,145,2108,2,14,63,122,1756,1,14]
["NHS Bedfordshire CCG","E38000010","Oth",544,78.86,45.22,329,60.5,81,455,1144,16449,2,20,443,994,12642,2,18]
["NHS Bedfordshire CCG","E38000010","Res",440,84.89,48.3,298,67.7,84,400,1054,12203,2,20,393,956,10756,2,18]
["NHS Bexley CCG","E38000011","Can",575,89.04,52.52,232,40.299999999999997,76,527,1680,15117,2,20,504,1160,12353,2,18]
["NHS Bexley CCG","E38000011","Cir",527,68.25,49.57,307,58.3,83,372,880,12419,2,17,357,773,10305,2,15]
["NHS Bexley CCG","E38000011","Dem",205,75.180000000000007,31.87,71,34.6,89,169,391,7710,2,33,168,377,7162,2,31]
["NHS Bexley CCG","E38000011","Ext",60,63.64,62.81,34,56.7,71,38,78,1149,2,16,37,68,985,1,13]
["NHS Bexley CCG","E38000011","Oth",285,81.96,44.83,195,68.400000000000006,81,238,622,9518,2,25,231,531,8129,2,22]
["NHS Bexley CCG","E38000011","Res",253,86.98,47.34,177,70,84,219,555,7599,2,20,216,516,6786,2,20]
["NHS Birmingham CrossCity CCG","E38000012","Can",1667,90.49,53.39,713,42.8,75,1484,4738,40678,2,19,1426,3513,33807,2,17]
["NHS Birmingham CrossCity CCG","E38000012","Cir",1530,73.900000000000006,53.74,964,63,81,1141,2729,32724,2,18,1109,2482,29676,2,17]
["NHS Birmingham CrossCity CCG","E38000012","Dem",694,71.489999999999995,34.049999999999997,233,33.6,89,555,1296,22924,2,26,550,1247,19299,2,25]
["NHS Birmingham CrossCity CCG","E38000012","Ext",307,61.56,62.05,172,56,58,179,396,5718,2,12,171,343,4872,1,10]
["NHS Birmingham CrossCity CCG","E38000012","Oth",939,77.86,50.56,679,72.3,75,749,1996,26086,2,21,726,1765,21992,2,19]
["NHS Birmingham CrossCity CCG","E38000012","Res",854,86.65,48.13,622,72.8,82,752,2028,27287,2,21,743,1907,22929,2,19]
["NHS Birmingham South and Central CCG","E38000013","Can",393,90.2,54.33,183,46.6,75,356,1054,10886,2,22,347,853,9617,2,20]
["NHS Birmingham South and Central CCG","E38000013","Cir",395,69.150000000000006,50.06,253,64.099999999999994,81,272,634,7907,2,16,265,571,7070,2,16]
["NHS Birmingham South and Central CCG","E38000013","Dem",161,69.66,30.65,68,42.2,89,124,265,4713,2,24,123,255,4061,2,22]
["NHS Birmingham South and Central CCG","E38000013","Ext",91,55.74,67.760000000000005,47,51.6,54,46,98,1333,1,14,43,87,1112,1,14]
["NHS Birmingham South and Central CCG","E38000013","Oth",261,78.2,50.86,187,71.599999999999994,77,208,559,7962,2,25,199,490,7098,2,23]
["NHS Birmingham South and Central CCG","E38000013","Res",199,83.71,54.14,143,71.900000000000006,83,167,441,5523,2,21,166,418,5313,2,21]
["NHS Blackburn with Darwen CCG","E38000014","Can",327,90.69,54.5,121,37,72,297,841,7196,2,18,285,680,6212,2,16]
["NHS Blackburn with Darwen CCG","E38000014","Cir",348,73.03,51.79,209,60.1,80,238,548,6051,2,14,227,494,5464,2,14]
["NHS Blackburn with Darwen CCG","E38000014","Dem",128,67.319999999999993,29.57,32,25,89,86,172,2615,2,18,86,169,2522,2,17]
["NHS Blackburn with Darwen CCG","E38000014","Ext",51,55.34,71.84,23,45.1,53,30,68,684,2,11,27,58,570,2,11]
["NHS Blackburn with Darwen CCG","E38000014","Oth",189,82.01,52.65,138,73,75,161,438,5695,2,21,155,371,4831,2,17]
["NHS Blackburn with Darwen CCG","E38000014","Res",179,87.19,49.58,126,70.400000000000006,82,160,439,4765,2,18,158,411,4376,2,17]
["NHS Blackpool CCG","E38000015","Can",475,87.16,53.58,163,34.299999999999997,74,422,1091,10786,2,18,407,942,9561,2,16]
["NHS Blackpool CCG","E38000015","Cir",482,70.36,53.26,278,57.7,81,347,733,9762,2,15,336,680,9059,2,15]
["NHS Blackpool CCG","E38000015","Dem",203,66.09,28.99,42,20.7,89,145,281,4188,2,15,144,276,4136,2,15]
["NHS Blackpool CCG","E38000015","Ext",77,51.61,67.739999999999995,26,33.799999999999997,46,47,107,1077,2,7,46,101,981,1,6]
["NHS Blackpool CCG","E38000015","Oth",279,79.61,48.84,185,66.3,76,234,611,7482,2,18,230,556,6723,2,16]
["NHS Blackpool CCG","E38000015","Res",281,85.05,48.93,173,61.6,81,237,596,7846,2,20,235,573,7414,2,19]
["NHS Bolton CCG","E38000016","Can",669,89.54,52.28,243,36.299999999999997,75,604,1709,14916,2,18,571,1338,12250,2,15]
["NHS Bolton CCG","E38000016","Cir",625,73.040000000000006,54.32,398,63.7,80,455,1101,12786,2,17,439,976,11643,2,16]
["NHS Bolton CCG","E38000016","Dem",306,60.62,28.92,68,22.2,88,187,372,5800,2,20,185,360,5489,2,19]
["NHS Bolton CCG","E38000016","Ext",106,63.85,60.56,62,58.5,64,66,138,1511,2,12,61,115,1186,1,10]
["NHS Bolton CCG","E38000016","Oth",372,80.400000000000006,46.44,262,70.400000000000006,75,310,780,10091,2,19,305,689,8916,2,17]
["NHS Bolton CCG","E38000016","Res",411,82.5,47.27,267,65,82,354,888,10145,2,18,349,842,9470,2,17]
["NHS Bracknell and Ascot CCG","E38000017","Can",262,82.86,53.9,103,39.299999999999997,76,222,657,5886,2,19,211,484,4969,2,16]
["NHS Bracknell and Ascot CCG","E38000017","Cir",233,63.17,50.54,125,53.6,84,154,349,4564,2,19,150,311,3995,2,17]
["NHS Bracknell and Ascot CCG","E38000017","Dem",89,53.63,31.84,23,25.8,89,57,109,1621,1,20,56,107,1583,1,20]
["NHS Bracknell and Ascot CCG","E38000017","Ext",31,49.21,63.49,16,51.6,67,17,32,320,1,8,17,30,264,1,8]
["NHS Bracknell and Ascot CCG","E38000017","Oth",115,78.7,51.74,73,63.5,78,98,265,3602,2,22,96,234,3094,2,20]
["NHS Bracknell and Ascot CCG","E38000017","Res",131,72.14,50.38,81,61.8,85,92,221,2822,2,20,90,207,2613,2,20]
["NHS Bradford City CCG","E38000018","Can",98,92.35,54.08,35,35.700000000000003,71,92,298,2360,2,17,89,234,2061,2,16]
["NHS Bradford City CCG","E38000018","Cir",121,76.540000000000006,59.26,67,55.4,76,99,265,2340,2,12,98,248,2265,2,11]
["NHS Bradford City CCG","E38000018","Dem",67,65.67,36.57,14,20.9,87,45,103,827,2,9,45,100,801,2,9]
["NHS Bradford City CCG","E38000018","Ext",29,56.9,67.239999999999995,12,41.4,41,16,42,244,2,8,15,38,211,2,7]
["NHS Bradford City CCG","E38000018","Oth",92,78.38,54.59,61,66.3,66,67,211,2214,2,23,65,189,1892,2,19]
["NHS Bradford City CCG","E38000018","Res",76,78.95,44.74,43,56.6,79,59,149,1366,2,12,59,144,1327,2,11]
["NHS Bradford Districts CCG","E38000019","Can",745,88.52,52.89,241,32.299999999999997,75,663,1956,14885,2,16,629,1511,12358,2,14]
["NHS Bradford Districts CCG","E38000019","Cir",782,68.75,52.72,412,52.7,81,528,1247,11716,2,12,513,1136,10782,2,12]
["NHS Bradford Districts CCG","E38000019","Dem",358,65.55,29.99,63,17.600000000000001,88,234,497,4241,2,10,233,485,4174,2,10]
["NHS Bradford Districts CCG","E38000019","Ext",94,52.66,64.89,31,33,52,52,118,962,2,6,49,105,832,2,6]
["NHS Bradford Districts CCG","E38000019","Oth",405,76.540000000000006,49.26,275,67.900000000000006,74,313,832,8817,2,16,304,745,7879,2,15]
["NHS Bradford Districts CCG","E38000019","Res",447,82.89,44.85,262,58.6,82,359,932,8195,2,14,358,880,7827,2,13]
["NHS Brent CCG","E38000020","Can",460,90.34,58.09,202,43.9,73,416,1327,14050,3,24,397,1048,11520,2,21]
["NHS Brent CCG","E38000020","Cir",533,70.73,53.28,301,56.5,81,380,1015,13175,2,21,365,907,11694,2,19]
["NHS Brent CCG","E38000020","Dem",97,81.540000000000006,36.92,55,56.7,87,91,226,3496,2,29,91,219,3315,2,27]
["NHS Brent CCG","E38000020","Ext",71,46.15,74.83,29,40.799999999999997,54,33,63,985,1,11,31,53,711,1,11]
["NHS Brent CCG","E38000020","Oth",260,74.86,52.98,191,73.5,75,203,577,8457,2,24,195,497,7393,2,22]
["NHS Brent CCG","E38000020","Res",199,84.67,53.27,150,75.400000000000006,82,170,487,6446,2,25,167,451,5827,2,23]
["NHS Brighton and Hove CCG","E38000021","Can",595,84.55,50.13,171,28.7,76,496,1162,10586,2,15,475,979,9136,2,13]
["NHS Brighton and Hove CCG","E38000021","Cir",539,70.25,50.32,260,48.2,84,383,851,10728,2,17,375,780,9287,2,16]
["NHS Brighton and Hove CCG","E38000021","Dem",179,66.760000000000005,32.96,42,23.5,88,123,229,3778,2,22,123,221,3512,1,22]
["NHS Brighton and Hove CCG","E38000021","Ext",117,57.69,67.95,44,37.6,51,69,161,1667,2,8,64,142,1229,1,7]
["NHS Brighton and Hove CCG","E38000021","Oth",338,75.33,48.6,186,55,80,264,653,8284,2,19,257,600,7335,2,18]
["NHS Brighton and Hove CCG","E38000021","Res",251,84.06,45.02,149,59.4,85,217,518,5952,2,17,214,490,5575,2,17]
["NHS Bristol CCG","E38000022","Can",927,89.05,52.8,314,33.9,75,809,2211,21929,2,18,744,1567,17594,2,16]
["NHS Bristol CCG","E38000022","Cir",824,72.709999999999994,53.18,448,54.4,82,590,1306,17906,2,18,573,1204,16711,2,17]
["NHS Bristol CCG","E38000022","Dem",393,61.07,30.79,62,15.8,89,237,463,9685,2,30,234,449,8748,2,28]
["NHS Bristol CCG","E38000022","Ext",166,53.15,61.56,63,38,49,90,186,3080,1,10,84,164,1843,1,8]
["NHS Bristol CCG","E38000022","Oth",594,79.88,47.98,342,57.6,80,467,1143,17541,2,23,456,1049,15996,2,22]
["NHS Bristol CCG","E38000022","Res",479,85.49,46.76,313,65.3,84,415,1012,14962,2,22,411,967,13808,2,21]
["NHS Bromley CCG","E38000023","Can",739,88.5,54.06,294,39.799999999999997,77,640,1764,17543,2,19,609,1399,14126,2,16]
["NHS Bromley CCG","E38000023","Cir",748,70.319999999999993,49.06,408,54.5,85,513,1160,14274,2,16,497,1040,12382,2,15]
["NHS Bromley CCG","E38000023","Dem",268,64.989999999999995,29.42,90,33.6,89,207,484,7116,2,21,203,468,6053,2,20]
["NHS Bromley CCG","E38000023","Ext",76,51.97,57.24,37,48.7,60,40,87,1182,1,15,37,77,891,1,14]
["NHS Bromley CCG","E38000023","Oth",384,83.33,46.09,260,67.7,82,316,795,10697,2,21,307,710,8944,2,19]
["NHS Bromley CCG","E38000023","Res",350,84.71,43.14,241,68.900000000000006,86,288,773,8294,2,18,286,735,7805,2,18]
["NHS Bury CCG","E38000024","Can",467,89.09,49.09,143,30.6,75,439,1254,9642,2,14,417,965,7728,2,12]
["NHS Bury CCG","E38000024","Cir",464,73.52,51.13,265,57.1,82,337,785,8144,2,12,326,690,6974,2,11]
["NHS Bury CCG","E38000024","Dem",226,64.38,32.96,40,17.7,88,155,297,3274,1,10,154,289,3144,1,10]
["NHS Bury CCG","E38000024","Ext",87,56.57,65.14,43,49.4,62,51,113,1701,2,12,48,95,1282,1,12]
["NHS Bury CCG","E38000024","Oth",255,84.12,51.96,166,65.099999999999994,77,220,614,6093,2,15,213,523,5165,2,13]
["NHS Bury CCG","E38000024","Res",252,79.760000000000005,49.21,137,54.4,83,209,500,4446,2,11,208,466,3934,2,10]
["NHS Calderdale CCG","E38000025","Can",545,88.9,52.2,168,30.8,75,470,1368,11119,2,17,457,1156,9578,2,15]
["NHS Calderdale CCG","E38000025","Cir",497,71.53,51.01,274,55.1,81,362,827,9939,2,15,351,754,9276,2,15]
["NHS Calderdale CCG","E38000025","Dem",202,71.78,30.45,54,26.7,89,153,353,5119,2,21,152,345,4864,2,20]
["NHS Calderdale CCG","E38000025","Ext",82,57.93,67.069999999999993,33,40.200000000000003,51,44,100,828,1,7,41,91,728,1,8]
["NHS Calderdale CCG","E38000025","Oth",284,81.87,47.89,195,68.7,77,240,647,7541,2,18,235,584,6768,2,17]
["NHS Calderdale CCG","E38000025","Res",283,85.36,44.44,172,60.8,82,238,657,6926,2,18,236,627,6589,2,17]
["NHS Cambridgeshire and Peterborough CCG","E38000026","Can",1968,88.37,54.23,601,30.5,76,1731,4939,45445,2,18,1617,3698,36407,2,16]
["NHS Cambridgeshire and Peterborough CCG","E38000026","Cir",1838,70.44,50.53,851,46.3,84,1319,3102,37528,2,17,1287,2717,32232,2,15]
["NHS Cambridgeshire and Peterborough CCG","E38000026","Dem",748,64.13,32.46,139,18.600000000000001,89,521,1063,16749,2,22,516,1014,14019,2,19]
["NHS Cambridgeshire and Peterborough CCG","E38000026","Ext",269,57.43,60.22,105,39,56,162,351,4173,2,12,156,313,3486,1,11]
["NHS Cambridgeshire and Peterborough CCG","E38000026","Oth",1054,81.36,45.78,610,57.9,81,875,2267,29671,2,21,850,1904,24830,2,18]
["NHS Cambridgeshire and Peterborough CCG","E38000026","Res",884,82.42,48.33,526,59.5,85,766,1981,24146,2,20,752,1787,20462,2,18]
["NHS Camden CCG","E38000027","Can",351,79.23,50.92,145,41.3,75,284,815,8127,2,20,269,666,6738,2,19]
["NHS Camden CCG","E38000027","Cir",269,65.239999999999995,55.39,134,49.8,81,182,481,5544,2,15,174,417,4376,2,13]
["NHS Camden CCG","E38000027","Dem",98,61.93,36.04,40,40.799999999999997,90,69,177,2454,2,22,68,169,2210,2,22]
["NHS Camden CCG","E38000027","Ext",56,41.96,58.04,18,32.1,52,26,74,577,2,10,25,65,502,2,7]
["NHS Camden CCG","E38000027","Oth",168,68.55,55.79,105,62.5,76,127,352,4618,2,23,120,308,3883,2,21]
["NHS Camden CCG","E38000027","Res",144,75.430000000000007,56.06,93,64.599999999999994,82,116,326,3799,2,21,114,308,3562,2,20]
["NHS Cannock Chase CCG","E38000028","Can",336,87.96,50.67,121,36,75,317,902,8370,2,18,304,735,6993,2,16]
["NHS Cannock Chase CCG","E38000028","Cir",349,69.34,51.29,186,53.3,82,246,617,7951,2,19,239,541,6699,2,17]
["NHS Cannock Chase CCG","E38000028","Dem",165,64.95,31.72,36,21.8,88,116,246,3506,2,18,115,234,3264,2,17]
["NHS Cannock Chase CCG","E38000028","Ext",50,61,64,28,56,71,32,66,867,2,18,30,55,706,2,15]
["NHS Cannock Chase CCG","E38000028","Oth",180,80.56,47.22,120,66.7,78,142,406,5220,2,21,140,347,4303,2,19]
["NHS Cannock Chase CCG","E38000028","Res",171,87.76,46.94,106,62,84,150,396,5040,2,24,149,369,4538,2,22]
["NHS Canterbury and Coastal CCG","E38000029","Can",556,86.88,49.51,131,23.6,76,487,1391,9511,2,11,467,1111,6699,2,9]
["NHS Canterbury and Coastal CCG","E38000029","Cir",595,72.27,45.97,247,41.5,85,436,1033,9731,2,10,423,908,7270,2,9]
["NHS Canterbury and Coastal CCG","E38000029","Dem",212,63.44,29.01,42,19.8,89,140,317,3209,2,10,138,295,2377,2,9]
["NHS Canterbury and Coastal CCG","E38000029","Ext",62,58.4,69.599999999999994,27,43.5,63,36,110,1067,2,11,35,97,662,2,9]
["NHS Canterbury and Coastal CCG","E38000029","Oth",262,82.48,45.33,154,58.8,82,223,630,6620,2,14,218,546,4900,2,12]
["NHS Canterbury and Coastal CCG","E38000029","Res",294,83.33,51.7,159,54.1,85,257,690,6459,2,14,254,616,4647,2,12]
["NHS Castle Point and Rochford CCG","E38000030","Can",563,88.02,55.19,219,38.9,77,487,1456,10852,2,17,472,1134,8985,2,14]
["NHS Castle Point and Rochford CCG","E38000030","Cir",456,73.36,49.23,246,53.9,83,338,776,7966,2,14,321,685,6867,2,13]
["NHS Castle Point and Rochford CCG","E38000030","Dem",231,71.209999999999994,31.17,53,22.9,88,181,420,3545,2,13,179,404,3155,2,12]
["NHS Castle Point and Rochford CCG","E38000030","Ext",54,55.05,70.64,25,46.3,64,28,57,552,1,9,27,51,491,1,8]
["NHS Castle Point and Rochford CCG","E38000030","Oth",241,79.709999999999994,47,146,60.6,81,193,503,5285,2,18,185,445,4458,2,16]
["NHS Castle Point and Rochford CCG","E38000030","Res",228,78.069999999999993,46.27,137,60.1,83,214,568,5514,2,18,211,529,5059,2,17]
["NHS Central London (Westminster) CCG","E38000031","Can",252,80,54.85,92,36.5,75,200,634,6323,3,23,188,472,4726,2,19]
["NHS Central London (Westminster) CCG","E38000031","Cir",218,61.93,55.05,113,51.8,82,146,391,4685,2,20,137,338,3852,2,17]
["NHS Central London (Westminster) CCG","E38000031","Dem",68,69.34,35.04,30,44.1,89,54,143,6130,2,30,53,134,2031,2,27]
["NHS Central London (Westminster) CCG","E38000031","Ext",34,55.07,65.22,14,41.2,52,19,47,780,2,14,19,42,574,1,13]
["NHS Central London (Westminster) CCG","E38000031","Oth",124,71.77,53.23,84,67.7,76,93,270,5148,2,24,90,236,3348,2,23]
["NHS Central London (Westminster) CCG","E38000031","Res",103,73.91,49.28,68,66,83,82,243,3171,2,25,80,219,2800,2,19]
["NHS Central Manchester CCG","E38000032","Can",267,87.66,58.32,127,47.6,74,238,713,8488,2,25,226,570,7246,2,22]
["NHS Central Manchester CCG","E38000032","Cir",262,71.62,53.33,165,63,79,197,469,8285,2,24,192,429,7376,2,22]
["NHS Central Manchester CCG","E38000032","Dem",90,75.14,34.25,27,30,88,68,149,3044,2,32,68,142,2845,2,29]
["NHS Central Manchester CCG","E38000032","Ext",48,56.25,61.46,24,50,51,26,68,772,2,15,25,62,695,1,11]
["NHS Central Manchester CCG","E38000032","Oth",154,75.400000000000006,54.37,107,69.5,70,112,316,6120,2,28,107,267,5162,2,24]
["NHS Central Manchester CCG","E38000032","Res",143,89.2,49.48,107,74.8,80,122,351,5668,2,31,121,337,5406,2,29]
["NHS Chiltern CCG","E38000033","Can",713,82.89,52.66,231,32.4,77,599,1531,15590,2,18,573,1256,13164,2,16]
["NHS Chiltern CCG","E38000033","Cir",699,69.459999999999994,51,407,58.2,84,485,1065,15391,2,17,466,958,13859,2,17]
["NHS Chiltern CCG","E38000033","Dem",226,60.4,34.07,59,26.1,89,151,301,5795,2,21,150,289,5206,2,20]
["NHS Chiltern CCG","E38000033","Ext",104,53.37,63.94,58,55.8,66,58,114,1492,1,11,56,100,1214,1,7]
["NHS Chiltern CCG","E38000033","Oth",371,78.47,49.8,233,62.8,81,300,744,11157,2,24,292,654,9506,2,21]
["NHS Chiltern CCG","E38000033","Res",331,76.02,45.4,201,60.7,87,277,622,8698,2,18,273,586,8127,2,17]
["NHS Chorley and South Ribble CCG","E38000034","Can",422,87.46,54.32,152,36,74,372,998,9987,2,19,351,793,8344,2,17]
["NHS Chorley and South Ribble CCG","E38000034","Cir",392,72.48,50.06,228,58.2,82,281,628,7764,2,17,272,564,7213,2,17]
["NHS Chorley and South Ribble CCG","E38000034","Dem",165,69.790000000000006,31.42,44,26.7,89,130,287,4081,2,23,129,278,3981,2,23]
["NHS Chorley and South Ribble CCG","E38000034","Ext",54,63.3,63.3,27,50,55,29,66,882,2,12,29,58,794,1,11]
["NHS Chorley and South Ribble CCG","E38000034","Oth",227,79.56,47.69,157,69.2,76,183,447,5828,2,19,175,389,5136,2,18]
["NHS Chorley and South Ribble CCG","E38000034","Res",262,89.33,44.95,190,72.5,83,225,562,6643,2,19,222,535,6461,2,19]
["NHS City and Hackney CCG","E38000035","Can",310,89.53,54.91,137,44.2,72,285,1004,10169,3,24,279,846,8263,2,21]
["NHS City and Hackney CCG","E38000035","Cir",293,68.650000000000006,52.64,164,56,78,212,632,9157,2,22,206,572,7985,2,19]
["NHS City and Hackney CCG","E38000035","Dem",67,70.150000000000006,36.57,35,52.2,86,51,133,3253,2,34,50,128,2181,2,32]
["NHS City and Hackney CCG","E38000035","Ext",57,46.09,68.7,23,40.4,46,30,67,687,1,10,28,62,610,1,10]
["NHS City and Hackney CCG","E38000035","Oth",199,72.930000000000007,54.89,146,73.400000000000006,69,156,529,8652,2,30,149,469,5691,2,26]
["NHS City and Hackney CCG","E38000035","Res",135,78.97,52.77,93,68.900000000000006,81,107,301,3880,2,22,104,279,3420,2,20]
["NHS Corby CCG","E38000037","Can",152,85.86,53.29,48,31.6,74,137,378,3774,2,17,132,300,2699,2,13]
["NHS Corby CCG","E38000037","Cir",140,70,57.14,75,53.6,77,97,240,3454,2,18,92,207,2575,2,17]
["NHS Corby CCG","E38000037","Dem",54,70.64,33.94,13,24.1,88,38,89,1346,2,27,38,85,1166,2,24]
["NHS Corby CCG","E38000037","Ext",33,54.55,62.12,17,51.5,49,16,37,892,2,7,15,31,342,2,4]
["NHS Corby CCG","E38000037","Oth",73,82.31,49.66,50,68.5,72,65,199,2826,2,25,64,172,2258,2,23]
["NHS Corby CCG","E38000037","Res",81,84.05,48.47,51,63,80,73,200,2348,2,22,72,180,2019,2,19]
["NHS Coventry and Rugby CCG","E38000038","Can",964,91.03,55.42,353,36.6,76,880,2414,23821,2,20,852,1973,21007,2,18]
["NHS Coventry and Rugby CCG","E38000038","Cir",916,73.7,52.21,531,58,82,675,1556,20329,2,18,659,1469,19623,2,18]
["NHS Coventry and Rugby CCG","E38000038","Dem",427,71.349999999999994,29.82,112,26.2,89,318,745,11092,2,25,317,736,10985,2,25]
["NHS Coventry and Rugby CCG","E38000038","Ext",143,63.29,62.59,75,52.4,62,95,203,2653,1,11,94,192,2546,1,10]
["NHS Coventry and Rugby CCG","E38000038","Oth",599,85.06,45.16,408,68.099999999999994,79,531,1410,20125,2,24,524,1299,18726,2,22]
["NHS Coventry and Rugby CCG","E38000038","Res",516,85.67,48.4,343,66.5,84,434,1160,14239,2,21,431,1123,13862,2,21]
["NHS Crawley CCG","E38000039","Can",205,90.02,48.66,81,39.5,75,190,679,5427,2,20,183,446,4484,2,18]
["NHS Crawley CCG","E38000039","Cir",206,70.150000000000006,53.88,119,57.8,82,142,335,4664,2,19,137,289,3938,2,18]
["NHS Crawley CCG","E38000039","Dem",68,62.04,30.66,19,27.9,87,43,86,1816,2,27,42,77,1489,2,23]
["NHS Crawley CCG","E38000039","Ext",26,67.92,60.38,16,61.5,74,18,34,445,2,11,18,28,387,1,7]
["NHS Crawley CCG","E38000039","Oth",101,81.77,44.83,63,62.4,77,88,222,2964,2,20,86,182,2378,2,17]
["NHS Crawley CCG","E38000039","Res",107,80.47,46.05,72,67.3,85,84,197,2725,2,21,84,174,2205,2,17]
["NHS Croydon CCG","E38000040","Can",628,88.69,48.73,284,45.2,75,563,1855,17487,3,23,541,1413,13979,2,19]
["NHS Croydon CCG","E38000040","Cir",658,72.36,48.97,365,55.5,82,480,1283,16144,2,20,463,1099,13255,2,17]
["NHS Croydon CCG","E38000040","Dem",230,75.7,30.15,74,32.200000000000003,89,195,493,9294,2,26,194,476,6864,2,24]
["NHS Croydon CCG","E38000040","Ext",100,63,66,56,56,53,61,155,1787,2,13,58,129,1425,1,11]
["NHS Croydon CCG","E38000040","Oth",398,80.8,49.56,273,68.599999999999994,77,331,979,13470,2,26,321,852,11404,2,23]
["NHS Croydon CCG","E38000040","Res",332,84.64,45.03,231,69.599999999999994,84,293,844,10155,2,23,290,795,9429,2,22]
["NHS Cumbria CCG","E38000041","Can",1549,89.09,53.69,616,39.799999999999997,76,1373,4044,36725,2,18,1294,2943,26342,2,14]
["NHS Cumbria CCG","E38000041","Cir",1569,69.64,50.18,817,52.1,83,1084,2602,34433,2,19,1040,2116,26800,2,16]
["NHS Cumbria CCG","E38000041","Dem",583,54.8,30.87,86,14.8,89,347,739,13358,2,27,338,643,10346,1,20]
["NHS Cumbria CCG","E38000041","Ext",243,57.91,62.22,112,46.1,64,137,301,3847,2,16,129,247,2860,1,14]
["NHS Cumbria CCG","E38000041","Oth",774,81.72,48.64,503,65,81,648,1740,22585,2,21,633,1418,17389,2,17]
["NHS Cumbria CCG","E38000041","Res",727,81.02,48.07,443,60.9,84,609,1608,20570,2,22,599,1393,16887,2,19]
["NHS Darlington CCG","E38000042","Can",312,88.14,53.53,98,31.4,76,289,826,6939,2,16,270,620,5112,2,14]
["NHS Darlington CCG","E38000042","Cir",291,69.98,51.11,151,51.9,83,202,454,4899,2,13,188,393,3869,2,12]
["NHS Darlington CCG","E38000042","Dem",125,64.400000000000006,29.6,26,20.8,89,83,163,2106,1,14,81,151,1750,1,13]
["NHS Darlington CCG","E38000042","Ext",43,53.49,60.47,19,44.2,55,22,51,549,1,12,20,39,425,1,11]
["NHS Darlington CCG","E38000042","Oth",186,81.23,46.11,103,55.4,79,158,428,4803,2,19,155,361,3760,2,15]
["NHS Darlington CCG","E38000042","Res",124,81.53,43.37,73,58.9,83,111,260,2624,2,13,110,236,2209,2,12]
["NHS Dartford, Gravesham and Swanley CCG","E38000043","Can",627,92.03,52.51,188,30,76,599,3214,15002,3,18,551,1222,12380,2,16]
["NHS Dartford, Gravesham and Swanley CCG","E38000043","Cir",568,73.77,50.53,305,53.7,82,410,1019,12365,2,16,391,850,10012,2,16]
["NHS Dartford, Gravesham and Swanley CCG","E38000043","Dem",299,67.61,32.549999999999997,73,24.4,88,209,464,9076,2,21,207,442,5926,2,20]
["NHS Dartford, Gravesham and Swanley CCG","E38000043","Ext",79,58.23,70.89,30,38,62,49,109,1103,2,9,47,89,916,1,8]
["NHS Dartford, Gravesham and Swanley CCG","E38000043","Oth",324,81.64,47.22,213,65.7,80,263,809,8703,2,20,256,635,7677,2,20]
["NHS Dartford, Gravesham and Swanley CCG","E38000043","Res",293,84.5,49.06,190,64.8,84,263,750,8462,2,19,260,670,7443,2,19]
["NHS Doncaster CCG","E38000044","Can",900,93.45,54.97,366,40.700000000000003,74,845,2723,22691,3,19,810,2020,17310,2,15]
["NHS Doncaster CCG","E38000044","Cir",764,70.94,49.93,432,56.5,81,535,1301,15982,2,18,513,1138,14029,2,17]
["NHS Doncaster CCG","E38000044","Dem",364,72.7,33.200000000000003,104,28.6,87,277,658,9578,2,20,276,629,8102,2,19]
["NHS Doncaster CCG","E38000044","Ext",95,55.79,66.319999999999993,42,44.2,51,53,121,1060,2,8,49,105,853,1,8]
["NHS Doncaster CCG","E38000044","Oth",407,82.68,47.42,275,67.599999999999994,77,343,996,12435,2,23,335,861,10417,2,20]
["NHS Doncaster CCG","E38000044","Res",511,86.41,49.85,343,67.099999999999994,82,437,1216,14679,2,21,432,1092,12889,2,19]
["NHS Dorset CCG","E38000045","Can",2297,87.9,54.66,921,40.1,78,2049,5533,51006,2,17,1926,4165,38450,2,14]
["NHS Dorset CCG","E38000045","Cir",2350,72.489999999999995,48.81,1257,53.5,85,1696,3845,51734,2,16,1647,3255,38329,2,14]
["NHS Dorset CCG","E38000045","Dem",1245,54.98,32.25,246,19.8,90,747,1543,27792,2,20,733,1373,18999,1,15]
["NHS Dorset CCG","E38000045","Ext",290,68.67,56.63,148,51,74,200,472,5188,2,13,194,392,3299,1,9]
["NHS Dorset CCG","E38000045","Oth",1221,79.44,47.54,745,61,82,1004,2532,33455,2,19,971,2106,25280,2,16]
["NHS Dorset CCG","E38000045","Res",1049,81.28,49.26,618,58.9,86,870,2205,27003,2,18,857,1921,20782,2,15]
["NHS Dudley CCG","E38000046","Can",863,88.88,53.48,319,37,76,783,2088,19769,2,18,754,1746,16823,2,17]
["NHS Dudley CCG","E38000046","Cir",813,73.88,50.77,465,57.2,83,600,1388,15553,2,15,586,1298,14469,2,14]
["NHS Dudley CCG","E38000046","Dem",317,71.5,29.92,90,28.4,88,235,512,6819,2,19,235,503,6506,2,18]
["NHS Dudley CCG","E38000046","Ext",109,60.55,66.510000000000005,57,52.3,65,76,157,1737,2,11,72,143,1483,1,10]
["NHS Dudley CCG","E38000046","Oth",486,81.81,46.45,327,67.3,80,410,1025,12973,2,20,401,943,12041,2,19]
["NHS Dudley CCG","E38000046","Res",451,87.49,51.38,324,71.8,83,396,1043,11407,2,18,394,1007,10734,2,18]
["NHS Durham Dales, Easington and Sedgefield CCG","E38000047","Can",906,91.28,52.37,355,39.200000000000003,74,818,2342,20894,2,18,775,1776,15632,2,14]
["NHS Durham Dales, Easington and Sedgefield CCG","E38000047","Cir",794,69.67,48.08,420,52.9,82,548,1243,15171,2,16,516,1054,11829,2,14]
["NHS Durham Dales, Easington and Sedgefield CCG","E38000047","Dem",291,69.64,30.87,77,26.5,88,211,434,6461,2,18,209,396,5071,2,15]
["NHS Durham Dales, Easington and Sedgefield CCG","E38000047","Ext",130,58.85,61.15,48,36.9,54,76,158,1713,1,12,70,133,1434,1,11]
["NHS Durham Dales, Easington and Sedgefield CCG","E38000047","Oth",473,84.04,44.71,319,67.400000000000006,78,398,1091,14357,2,20,390,917,10502,2,17]
["NHS Durham Dales, Easington and Sedgefield CCG","E38000047","Res",430,83.51,42.97,270,62.8,82,383,995,11610,2,20,378,911,10370,2,17]
["NHS Ealing CCG","E38000048","Can",525,88.58,51.47,234,44.6,74,467,1561,17373,3,23,446,1199,12727,2,20]
["NHS Ealing CCG","E38000048","Cir",557,71.099999999999994,52.33,319,57.3,81,395,1058,14020,2,20,377,929,12067,2,18]
["NHS Ealing CCG","E38000048","Dem",183,71.930000000000007,32.43,68,37.200000000000003,88,147,387,5801,2,25,146,370,5237,2,24]
["NHS Ealing CCG","E38000048","Ext",49,47.47,75.760000000000005,22,44.9,51,36,97,1124,2,12,33,81,754,1,11]
["NHS Ealing CCG","E38000048","Oth",312,79.2,50.56,229,73.400000000000006,76,237,686,9348,2,24,228,593,8116,2,22]
["NHS Ealing CCG","E38000048","Res",254,82.48,47.24,177,69.7,84,211,645,8064,2,23,207,603,7453,2,22]
["NHS East and North Hertfordshire CCG","E38000049","Can",1213,88.17,53.87,417,34.4,76,1089,3335,27573,2,18,1036,2463,22603,2,16]
["NHS East and North Hertfordshire CCG","E38000049","Cir",1227,71.27,50.08,651,53.1,83,875,2089,26550,2,17,849,1856,22195,2,16]
["NHS East and North Hertfordshire CCG","E38000049","Dem",525,70.099999999999994,32.76,136,25.9,89,386,838,13236,2,18,382,794,9934,2,17]
["NHS East and North Hertfordshire CCG","E38000049","Ext",149,62.21,58.53,77,51.7,68,97,223,2762,2,16,93,191,2202,2,14]
["NHS East and North Hertfordshire CCG","E38000049","Oth",667,79.63,45.99,393,58.9,81,554,1470,19683,2,22,534,1277,16048,2,20]
["NHS East and North Hertfordshire CCG","E38000049","Res",644,86.18,48.84,429,66.599999999999994,85,570,1447,17892,2,19,565,1321,15429,2,18]
["NHS East Lancashire CCG","E38000050","Can",993,90.23,53.58,347,34.9,74,882,2383,22120,2,16,838,1862,17986,2,14]
["NHS East Lancashire CCG","E38000050","Cir",1058,72.84,50.78,605,57.2,82,738,1600,20111,2,15,715,1453,18448,2,14]
["NHS East Lancashire CCG","E38000050","Dem",425,67.45,30.55,91,21.4,88,302,637,8156,2,16,300,619,7963,2,16]
["NHS East Lancashire CCG","E38000050","Ext",141,59.22,62.77,62,44,53,86,189,2882,2,10,80,161,1675,1,8]
["NHS East Lancashire CCG","E38000050","Oth",521,83.6,48.42,354,67.900000000000006,76,442,1194,14676,2,21,430,1029,13014,2,19]
["NHS East Lancashire CCG","E38000050","Res",577,85.18,48.35,368,63.8,82,496,1281,15392,2,18,490,1222,14685,2,18]
["NHS East Leicestershire and Rutland CCG","E38000051","Can",896,90.52,54.32,315,35.200000000000003,77,800,2369,21296,2,19,695,1393,13459,2,13]
["NHS East Leicestershire and Rutland CCG","E38000051","Cir",788,73.41,52.16,420,53.3,84,567,1446,18570,2,18,526,1080,12852,2,14]
["NHS East Leicestershire and Rutland CCG","E38000051","Dem",397,67.17,31.07,68,17.100000000000001,89,275,661,8673,2,19,271,573,6292,2,16]
["NHS East Leicestershire and Rutland CCG","E38000051","Ext",102,58.54,65.849999999999994,51,50,65,63,147,3548,2,15,58,110,3044,1,11]
["NHS East Leicestershire and Rutland CCG","E38000051","Oth",384,80.209999999999994,50.13,234,60.9,80,315,833,10436,2,19,298,641,7376,2,15]
["NHS East Leicestershire and Rutland CCG","E38000051","Res",381,87.66,47.24,244,64,85,343,867,13057,2,19,326,689,7638,2,14]
["NHS East Riding of Yorkshire CCG","E38000052","Can",986,92.55,52.36,450,45.6,77,920,2583,26378,2,22,868,1918,20373,2,18]
["NHS East Riding of Yorkshire CCG","E38000052","Cir",1004,72.67,48.78,487,48.5,83,745,1602,18211,2,14,725,1409,15249,1,13]
["NHS East Riding of Yorkshire CCG","E38000052","Dem",343,63.32,30.42,59,17.2,89,248,499,4905,2,12,246,481,4613,2,12]
["NHS East Riding of Yorkshire CCG","E38000052","Ext",97,64.099999999999994,55.9,40,41.2,68,66,137,1799,2,13,64,115,1318,1,12]
["NHS East Riding of Yorkshire CCG","E38000052","Oth",487,82.87,45.95,284,58.3,81,418,1036,12703,2,20,400,879,10521,2,18]
["NHS East Riding of Yorkshire CCG","E38000052","Res",503,85.49,47.81,307,61,85,430,1000,11303,2,16,423,915,9586,2,15]
["NHS East Staffordshire CCG","E38000053","Can",348,88.52,52.65,146,42,76,305,902,8346,2,19,288,658,6188,2,16]
["NHS East Staffordshire CCG","E38000053","Cir",316,72.47,50.79,184,58.2,83,233,562,6592,2,16,228,491,5553,2,14]
["NHS East Staffordshire CCG","E38000053","Dem",127,72.83,31.89,33,26,88,98,225,3341,2,19,97,208,2729,2,17]
["NHS East Staffordshire CCG","E38000053","Ext",58,72.41,56.9,32,55.2,73,40,99,1052,2,13,39,85,851,1,11]
["NHS East Staffordshire CCG","E38000053","Oth",164,83.28,48.63,109,66.5,79,142,388,4604,2,20,139,333,3840,2,18]
["NHS East Staffordshire CCG","E38000053","Res",153,83.01,49.67,101,66,84,133,330,4108,2,20,131,295,3477,2,16]
["NHS East Surrey CCG","E38000054","Can",408,86.78,52.75,140,34.299999999999997,77,353,1179,10014,2,20,337,778,8342,2,17]
["NHS East Surrey CCG","E38000054","Cir",431,70.069999999999993,46.06,191,44.3,85,296,650,10780,2,18,286,570,7737,1,16]
["NHS East Surrey CCG","E38000054","Dem",210,54.29,29.52,42,20,89,125,247,4908,2,23,122,236,4629,2,23]
["NHS East Surrey CCG","E38000054","Ext",52,64.42,67.31,29,55.8,75,32,75,1413,2,13,31,65,583,2,12]
["NHS East Surrey CCG","E38000054","Oth",228,77.459999999999994,45.08,135,59.2,81,182,453,6500,2,23,177,390,5502,2,20]
["NHS East Surrey CCG","E38000054","Res",250,78.44,46.71,141,56.4,85,208,524,6730,2,21,205,495,6296,2,20]
["NHS Eastbourne, Hailsham and Seaford CCG","E38000055","Can",656,85.21,51.83,204,31.1,79,560,1401,12588,2,15,503,987,9680,2,13]
["NHS Eastbourne, Hailsham and Seaford CCG","E38000055","Cir",776,70.38,42.31,313,40.299999999999997,87,535,1165,16439,2,15,517,1052,14511,2,15]
["NHS Eastbourne, Hailsham and Seaford CCG","E38000055","Dem",262,61.26,31.11,66,25.2,89,172,336,4344,1,14,171,326,4144,1,14]
["NHS Eastbourne, Hailsham and Seaford CCG","E38000055","Ext",69,66.91,57.55,35,50.7,77,47,116,1367,2,17,42,97,964,2,12]
["NHS Eastbourne, Hailsham and Seaford CCG","E38000055","Oth",324,82.1,49.69,202,62.3,82,274,657,8399,2,18,263,553,6921,2,15]
["NHS Eastbourne, Hailsham and Seaford CCG","E38000055","Res",297,83,46.97,171,57.6,85,256,574,7322,2,15,251,526,6782,2,15]
["NHS Eastern Cheshire CCG","E38000056","Can",525,88.48,50.76,164,31.2,77,467,1325,11973,2,18,444,1035,9437,2,15]
["NHS Eastern Cheshire CCG","E38000056","Cir",547,71.319999999999993,47.58,279,51,84,386,828,10541,2,16,375,735,9178,1,14]
["NHS Eastern Cheshire CCG","E38000056","Dem",276,55.88,29.84,46,16.7,90,161,310,4317,1,17,159,295,3816,1,15]
["NHS Eastern Cheshire CCG","E38000056","Ext",80,59.38,57.5,37,46.3,60,47,120,2114,2,14,43,99,960,2,12]
["NHS Eastern Cheshire CCG","E38000056","Oth",277,80.510000000000005,48.74,175,63.2,79,221,574,7679,2,21,213,496,6446,2,19]
["NHS Eastern Cheshire CCG","E38000056","Res",273,87.39,48.99,183,67,85,251,608,7512,2,19,250,570,6743,2,17]
["NHS Enfield CCG","E38000057","Can",578,89.63,51.17,253,43.8,75,510,1566,16549,2,22,492,1269,12810,2,19]
["NHS Enfield CCG","E38000057","Cir",646,68.06,47.41,341,52.8,84,448,1130,16460,2,19,436,971,11511,2,15]
["NHS Enfield CCG","E38000057","Dem",180,79.72,29.17,99,55,88,157,386,14707,2,26,155,359,8490,2,24]
["NHS Enfield CCG","E38000057","Ext",75,53.64,65.56,41,54.7,50,39,107,1394,2,14,36,82,846,1,12]
["NHS Enfield CCG","E38000057","Oth",270,78.739999999999995,52.68,204,75.599999999999994,77,229,631,10462,2,22,225,551,7321,2,20]
["NHS Enfield CCG","E38000057","Res",261,86.42,51.05,189,72.400000000000006,84,236,598,8709,2,20,235,544,6677,2,19]
["NHS Erewash CCG","E38000058","Can",255,91,51.66,123,48.2,75,230,691,6550,3,20,211,462,4499,2,16]
["NHS Erewash CCG","E38000058","Cir",242,72.989999999999995,50.72,137,56.6,82,175,463,5808,2,21,165,376,4248,2,17]
["NHS Erewash CCG","E38000058","Dem",114,67.25,31.44,29,25.4,88,88,195,3359,2,22,86,172,2275,2,18]
["NHS Erewash CCG","E38000058","Ext",37,69.33,62.67,19,51.4,64,20,46,602,1,16,19,36,328,1,8]
["NHS Erewash CCG","E38000058","Oth",140,86.43,45,89,63.6,80,119,337,4270,2,21,114,276,3384,2,18]
["NHS Erewash CCG","E38000058","Res",127,84.31,51.76,85,66.900000000000006,83,109,285,3140,2,17,105,243,2513,2,15]
["NHS Fareham and Gosport CCG","E38000059","Can",580,89.32,53.06,238,41,76,519,1348,14174,2,20,484,1023,11112,2,16]
["NHS Fareham and Gosport CCG","E38000059","Cir",547,71.209999999999994,51.74,284,51.9,83,376,789,10827,2,17,361,696,9519,1,15]
["NHS Fareham and Gosport CCG","E38000059","Dem",262,57.14,33.14,43,16.399999999999999,89,157,298,5662,2,22,154,279,4232,1,19]
["NHS Fareham and Gosport CCG","E38000059","Ext",67,58.96,65.67,29,43.3,60,39,87,1239,2,14,37,74,819,1,11]
["NHS Fareham and Gosport CCG","E38000059","Oth",271,76.94,45.2,159,58.7,81,218,518,9216,2,21,211,452,6108,2,19]
["NHS Fareham and Gosport CCG","E38000059","Res",266,78.38,49.25,143,53.8,85,204,460,6009,2,18,201,421,5339,2,17]
["NHS Fylde & Wyre CCG","E38000060","Can",607,87.23,50.66,194,32,77,522,1270,13109,2,17,500,1058,11180,2,16]
["NHS Fylde & Wyre CCG","E38000060","Cir",620,72.260000000000005,50.65,360,58.1,83,440,911,12424,2,16,425,832,11712,2,16]
["NHS Fylde & Wyre CCG","E38000060","Dem",311,60.67,34.03,60,19.3,89,188,367,5313,1,17,188,358,5226,1,17]
["NHS Fylde & Wyre CCG","E38000060","Ext",61,63.11,53.28,31,50.8,74,42,77,1040,1,12,41,72,1011,1,13]
["NHS Fylde & Wyre CCG","E38000060","Oth",293,84.13,46.93,190,64.8,80,268,632,8417,2,18,261,576,7466,2,16]
["NHS Fylde & Wyre CCG","E38000060","Res",326,80.98,47.85,204,62.6,83,263,587,8335,2,19,260,558,7975,2,19]
["NHS Gloucestershire CCG","E38000062","Can",1639,86.89,52.97,599,36.5,76,1393,3677,33966,2,18,1294,2666,24827,2,14]
["NHS Gloucestershire CCG","E38000062","Cir",1628,68.069999999999993,47.47,815,50.1,84,1115,2529,30276,2,16,1078,2104,23791,1,14]
["NHS Gloucestershire CCG","E38000062","Dem",695,50.65,31.29,99,14.2,89,354,733,11035,2,19,349,624,7297,1,14]
["NHS Gloucestershire CCG","E38000062","Ext",237,60.34,59.07,115,48.5,66,154,326,3584,1,12,147,279,2847,1,10]
["NHS Gloucestershire CCG","E38000062","Oth",929,75.52,44.92,490,52.7,82,698,1743,21370,2,19,679,1436,16290,2,16]
["NHS Gloucestershire CCG","E38000062","Res",846,81.22,49.73,525,62.1,85,696,1685,18921,2,17,686,1451,15119,2,15]
["NHS Great Yarmouth and Waveney CCG","E38000063","Can",730,89.94,52.98,367,50.3,76,649,1778,14011,2,15,611,1378,11605,2,14]
["NHS Great Yarmouth and Waveney CCG","E38000063","Cir",714,71.290000000000006,51.47,376,52.7,83,505,1075,13711,2,14,490,933,11221,1,13]
["NHS Great Yarmouth and Waveney CCG","E38000063","Dem",308,58.28,31.33,56,18.2,89,186,344,11160,1,17,184,330,10129,1,16]
["NHS Great Yarmouth and Waveney CCG","E38000063","Ext",111,61.43,61.88,50,45,63,62,135,2150,2,14,60,118,1680,1,12]
["NHS Great Yarmouth and Waveney CCG","E38000063","Oth",384,78.91,48.7,247,64.3,80,299,729,9076,2,18,291,612,7906,2,16]
["NHS Great Yarmouth and Waveney CCG","E38000063","Res",318,83.81,50.31,193,60.7,84,267,603,8483,2,16,261,553,7396,2,16]
["NHS Greater Huddersfield CCG","E38000064","Can",575,89.49,53.26,217,37.700000000000003,74,520,1480,10825,2,14,498,1203,9215,2,13]
["NHS Greater Huddersfield CCG","E38000064","Cir",608,72.86,50.99,329,54.1,83,448,1049,14034,2,17,434,960,12914,2,16]
["NHS Greater Huddersfield CCG","E38000064","Dem",267,62.92,30.52,49,18.399999999999999,89,185,390,4873,2,15,183,375,4502,2,14]
["NHS Greater Huddersfield CCG","E38000064","Ext",55,59.09,69.09,26,47.3,50,34,84,649,2,10,32,74,554,1,10]
["NHS Greater Huddersfield CCG","E38000064","Oth",313,82.62,52.31,204,65.2,79,272,710,7520,2,16,265,629,6612,2,15]
["NHS Greater Huddersfield CCG","E38000064","Res",245,82.69,47.45,140,57.1,83,207,523,5524,2,16,206,500,5220,2,16]
["NHS Greater Preston CCG","E38000065","Can",477,90.16,53.82,197,41.3,75,434,1177,11905,2,20,418,983,10493,2,18]
["NHS Greater Preston CCG","E38000065","Cir",477,72.12,53.04,296,62.1,82,347,793,10314,2,17,334,729,9787,2,17]
["NHS Greater Preston CCG","E38000065","Dem",174,63.9,35.82,49,28.2,88,127,277,4501,2,27,126,264,4330,2,26]
["NHS Greater Preston CCG","E38000065","Ext",70,53.57,56.43,28,40,57,38,78,1968,1,10,35,70,1074,1,10]
["NHS Greater Preston CCG","E38000065","Oth",276,82.64,49.19,192,69.599999999999994,77,215,569,7593,2,20,209,501,6699,2,19]
["NHS Greater Preston CCG","E38000065","Res",297,88.91,47.23,210,70.7,83,261,625,8373,2,22,257,581,7831,2,21]
["NHS Greenwich CCG","E38000066","Can",425,86.96,54.76,176,41.4,74,384,1114,11489,2,20,370,893,8877,2,17]
["NHS Greenwich CCG","E38000066","Cir",363,71.66,48.56,222,61.2,82,254,613,9080,2,17,247,536,7637,2,14]
["NHS Greenwich CCG","E38000066","Dem",201,68.239999999999995,29.28,51,25.4,88,147,331,6857,2,30,145,316,5861,2,26]
["NHS Greenwich CCG","E38000066","Ext",50,42.57,58.42,19,38,47,29,59,651,1,9,26,49,535,1,9]
["NHS Greenwich CCG","E38000066","Oth",294,78.739999999999995,49.49,206,70.099999999999994,76,232,618,9279,2,21,228,546,7340,2,19]
["NHS Greenwich CCG","E38000066","Res",228,80.31,47.92,148,64.900000000000006,83,180,502,11247,2,22,178,460,6488,2,20]
["NHS Halton CCG","E38000068","Can",356,87.92,55.34,111,31.2,73,314,876,7546,2,16,305,707,6256,2,14]
["NHS Halton CCG","E38000068","Cir",298,75,51.85,185,62.1,79,223,509,6387,2,14,212,467,5927,2,14]
["NHS Halton CCG","E38000068","Dem",146,76.37,30.14,32,21.9,87,115,287,4002,2,23,114,281,3832,2,23]
["NHS Halton CCG","E38000068","Ext",44,67.42,62.92,22,50,55,29,70,692,2,8,28,62,537,2,7]
["NHS Halton CCG","E38000068","Oth",170,87.65,47.65,121,71.2,75,143,401,5077,2,21,140,359,4410,2,19]
["NHS Halton CCG","E38000068","Res",183,85.25,43.72,120,65.599999999999994,81,159,447,5221,2,22,158,430,4852,2,22]
["NHS Hambleton, Richmondshire and Whitby CCG","E38000069","Can",429,88,51.75,196,45.7,76,379,1079,9707,2,17,353,777,6901,2,13]
["NHS Hambleton, Richmondshire and Whitby CCG","E38000069","Cir",439,70.84,52.96,215,49,84,306,732,9639,2,19,284,574,6866,2,14]
["NHS Hambleton, Richmondshire and Whitby CCG","E38000069","Dem",144,55.56,33.68,26,18.100000000000001,89,82,163,2947,2,19,79,146,2417,2,16]
["NHS Hambleton, Richmondshire and Whitby CCG","E38000069","Ext",63,52.38,64.290000000000006,27,42.9,70,32,63,1065,1,12,30,50,656,1,9]
["NHS Hambleton, Richmondshire and Whitby CCG","E38000069","Oth",216,83.33,44.91,131,60.6,83,182,469,6454,2,22,175,379,4565,2,16]
["NHS Hambleton, Richmondshire and Whitby CCG","E38000069","Res",172,83.72,48.26,112,65.099999999999994,85,153,424,5484,2,23,151,368,4387,2,22]
["NHS Hammersmith and Fulham CCG","E38000070","Can",264,90.74,53.5,105,39.799999999999997,74,254,864,7855,3,23,240,672,6459,2,20]
["NHS Hammersmith and Fulham CCG","E38000070","Cir",247,68.62,53.64,127,51.4,79,175,485,6290,2,22,164,428,5215,2,20]
["NHS Hammersmith and Fulham CCG","E38000070","Dem",80,63.75,31.88,16,20,89,54,135,1969,2,27,54,131,1705,2,25]
["NHS Hammersmith and Fulham CCG","E38000070","Ext",35,45.71,68.569999999999993,12,34.299999999999997,55,22,52,469,2,7,21,48,407,2,7]
["NHS Hammersmith and Fulham CCG","E38000070","Oth",141,78.09,52.65,94,66.7,75,116,351,4867,2,28,113,312,4239,2,26]
["NHS Hammersmith and Fulham CCG","E38000070","Res",98,87.31,44.67,64,65.3,81,90,279,3510,3,27,88,255,3039,2,24]
["NHS Hardwick CCG","E38000071","Can",334,90.42,53.44,132,39.5,76,320,975,8705,2,18,301,706,6136,2,14]
["NHS Hardwick CCG","E38000071","Cir",291,71.36,50.77,163,56,82,213,539,6514,2,16,204,441,4832,2,13]
["NHS Hardwick CCG","E38000071","Dem",123,67.069999999999993,26.83,29,23.6,87,92,229,3736,2,24,90,202,3118,2,19]
["NHS Hardwick CCG","E38000071","Ext",45,56.67,66.67,24,53.3,59,26,58,745,2,12,24,47,588,1,9]
["NHS Hardwick CCG","E38000071","Oth",171,85.09,46.2,118,69,81,145,399,4971,2,20,142,324,3823,2,16]
["NHS Hardwick CCG","E38000071","Res",196,82.44,53.18,118,60.2,84,167,479,5911,2,21,165,417,4795,2,18]
["NHS Haringey CCG","E38000072","Can",340,90.44,52.65,153,45,72,309,980,9370,3,22,296,801,7804,2,19]
["NHS Haringey CCG","E38000072","Cir",328,66.62,55.79,188,57.3,78,230,638,7760,2,18,224,560,5755,2,15]
["NHS Haringey CCG","E38000072","Dem",69,90.58,46.38,44,63.8,87,70,190,2681,2,29,69,179,2358,2,27]
["NHS Haringey CCG","E38000072","Ext",60,46.67,68.33,22,36.700000000000003,46,32,76,691,2,7,29,65,564,2,7]
["NHS Haringey CCG","E38000072","Oth",184,70.11,48.64,126,68.5,69,144,434,5767,2,25,138,374,4792,2,22]
["NHS Haringey CCG","E38000072","Res",147,78.64,52.88,102,69.400000000000006,82,117,329,4149,2,24,117,304,3742,2,23]
["NHS Harrogate and Rural District CCG","E38000073","Can",425,85.31,52.76,130,30.6,78,369,1043,8640,2,15,349,841,7096,2,13]
["NHS Harrogate and Rural District CCG","E38000073","Cir",449,71.05,46.33,219,48.8,86,325,680,8671,2,16,314,613,7956,1,15]
["NHS Harrogate and Rural District CCG","E38000073","Dem",176,53.26,30.03,33,18.8,89,101,178,2658,1,20,100,166,2475,1,18]
["NHS Harrogate and Rural District CCG","E38000073","Ext",49,64.650000000000006,52.53,23,46.9,77,29,57,538,2,12,27,51,493,1,12]
["NHS Harrogate and Rural District CCG","E38000073","Oth",232,79.09,43.32,127,54.7,83,182,414,5965,2,20,177,369,5333,2,19]
["NHS Harrogate and Rural District CCG","E38000073","Res",215,85.58,47.21,132,61.4,85,179,413,5078,2,20,176,389,4843,2,20]
["NHS Harrow CCG","E38000074","Can",416,86.19,52.94,181,43.5,76,366,1180,11542,3,21,352,897,8924,2,18]
["NHS Harrow CCG","E38000074","Cir",488,67.930000000000007,52.36,267,54.7,83,333,769,10145,2,17,319,689,8912,2,16]
["NHS Harrow CCG","E38000074","Dem",80,70.81,37.89,32,40,89,64,140,2071,2,22,63,136,1982,2,23]
["NHS Harrow CCG","E38000074","Ext",43,58.14,55.81,23,53.5,64,28,60,2747,1,14,25,50,2419,1,11]
["NHS Harrow CCG","E38000074","Oth",186,76.680000000000007,47.72,134,72,77,158,448,6093,2,21,152,378,4974,2,19]
["NHS Harrow CCG","E38000074","Res",227,85.02,45.81,169,74.400000000000006,85,197,530,6655,2,24,195,487,5987,2,22]
["NHS Hartlepool and Stockton-on-Tees CCG","E38000075","Can",790,92.47,52.66,308,39,74,728,2192,20182,3,19,692,1737,16955,2,16]
["NHS Hartlepool and Stockton-on-Tees CCG","E38000075","Cir",671,73.03,50.3,374,55.7,81,516,1199,18317,2,18,493,1072,13798,2,17]
["NHS Hartlepool and Stockton-on-Tees CCG","E38000075","Dem",278,70.92,31.24,74,26.6,87,215,431,6330,2,23,214,422,6160,2,23]
["NHS Hartlepool and Stockton-on-Tees CCG","E38000075","Ext",111,56.76,67.12,49,44.1,54,62,128,1191,1,9,57,109,956,1,7]
["NHS Hartlepool and Stockton-on-Tees CCG","E38000075","Oth",431,81.81,48.09,281,65.2,78,367,990,13393,2,21,358,867,9907,2,18]
["NHS Hartlepool and Stockton-on-Tees CCG","E38000075","Res",396,87.63,49.24,273,68.900000000000006,81,343,909,12364,2,20,340,863,10022,2,19]
["NHS Hastings and Rother CCG","E38000076","Can",614,86.98,53.3,178,29,76,540,1350,12018,2,15,505,1046,9654,2,13]
["NHS Hastings and Rother CCG","E38000076","Cir",798,65.540000000000006,42.17,293,36.700000000000003,87,534,1098,14888,2,15,510,996,13386,1,14]
["NHS Hastings and Rother CCG","E38000076","Dem",183,64.209999999999994,31.69,46,25.1,88,125,229,3297,1,16,123,221,3195,1,15]
["NHS Hastings and Rother CCG","E38000076","Ext",72,59.03,65.97,33,45.8,63,43,97,934,1,9,40,83,774,1,7]
["NHS Hastings and Rother CCG","E38000076","Oth",333,82.01,50.52,215,64.599999999999994,80,267,637,9393,2,19,259,562,6936,2,17]
["NHS Hastings and Rother CCG","E38000076","Res",302,82.31,51.74,179,59.3,84,265,605,6532,2,14,260,567,6065,2,14]
["NHS Havering CCG","E38000077","Can",639,88.9,53.09,236,36.9,77,581,1754,15837,2,21,563,1487,13435,2,18]
["NHS Havering CCG","E38000077","Cir",566,73.430000000000007,47.66,341,60.2,83,415,949,11421,2,16,405,876,10788,2,16]
["NHS Havering CCG","E38000077","Dem",283,71.91,27.74,90,31.8,89,216,511,7089,2,23,216,503,6924,2,23]
["NHS Havering CCG","E38000077","Ext",54,44.95,63.3,23,42.6,57,29,64,752,2,10,28,56,679,1,11]
["NHS Havering CCG","E38000077","Oth",323,81.11,43.19,203,62.8,81,262,703,8897,2,23,258,643,8230,2,22]
["NHS Havering CCG","E38000077","Res",364,86.26,42.72,252,69.2,85,300,800,9653,2,21,298,757,8737,2,20]
["NHS Herefordshire CCG","E38000078","Can",531,81.069999999999993,53.95,151,28.4,77,441,1053,10195,2,15,413,787,8033,1,12]
["NHS Herefordshire CCG","E38000078","Cir",615,66.13,47.28,297,48.3,85,413,805,11537,1,16,397,714,10037,1,15]
["NHS Herefordshire CCG","E38000078","Dem",161,53.56,30.96,36,22.4,89,101,165,2991,1,20,98,154,2572,1,16]
["NHS Herefordshire CCG","E38000078","Ext",66,61.65,56.39,37,56.1,73,44,69,1267,1,10,43,59,776,1,9]
["NHS Herefordshire CCG","E38000078","Oth",291,75.260000000000005,43.64,189,64.900000000000006,82,225,493,6568,2,18,218,427,5561,1,16]
["NHS Herefordshire CCG","E38000078","Res",238,76.52,45.91,136,57.1,84,188,416,5252,2,16,184,377,4778,1,15]
["NHS Herts Valleys CCG","E38000079","Can",1291,87.22,53,419,32.5,77,1139,3284,30967,2,18,1096,2529,24339,2,16]
["NHS Herts Valleys CCG","E38000079","Cir",1233,75.91,49.35,709,57.5,84,943,2234,29687,2,17,918,1940,23655,2,15]
["NHS Herts Valleys CCG","E38000079","Dem",482,69.290000000000006,30.81,133,27.6,89,362,779,16986,2,19,358,711,11972,2,16]
["NHS Herts Valleys CCG","E38000079","Ext",146,60.75,57.68,73,50,64,89,207,2708,2,14,85,179,2175,2,14]
["NHS Herts Valleys CCG","E38000079","Oth",713,79.819999999999993,43.94,417,58.5,83,592,1511,21910,2,21,579,1289,16557,2,18]
["NHS Herts Valleys CCG","E38000079","Res",679,81.900000000000006,47.53,431,63.5,85,570,1467,20176,2,19,560,1310,16047,2,18]
["NHS Heywood, Middleton and Rochdale CCG","E38000080","Can",514,88.73,52.67,146,28.4,73,468,1364,9803,2,13,445,1061,7486,2,10]
["NHS Heywood, Middleton and Rochdale CCG","E38000080","Cir",511,70.38,50.83,280,54.8,80,375,909,8028,2,11,359,792,7029,2,10]
["NHS Heywood, Middleton and Rochdale CCG","E38000080","Dem",221,71.27,29.41,44,19.899999999999999,88,161,344,3265,2,9,160,336,3199,2,9]
["NHS Heywood, Middleton and Rochdale CCG","E38000080","Ext",98,60.2,60.2,49,50,60,56,119,1537,2,9,52,104,1094,2,8]
["NHS Heywood, Middleton and Rochdale CCG","E38000080","Oth",307,78.989999999999995,50.49,184,59.9,75,251,704,7464,2,16,247,606,6172,2,14]
["NHS Heywood, Middleton and Rochdale CCG","E38000080","Res",296,85.83,47.55,178,60.1,81,249,678,6054,2,13,248,631,5246,2,12]
["NHS High Weald Lewes Havens CCG","E38000081","Can",464,86.76,52.74,146,31.5,77,404,1012,9637,2,16,372,763,7162,2,14]
["NHS High Weald Lewes Havens CCG","E38000081","Cir",497,63.12,47.84,192,38.6,86,312,692,9765,2,18,298,599,7860,2,16]
["NHS High Weald Lewes Havens CCG","E38000081","Dem",157,51.43,36.83,29,18.5,89,92,178,2888,2,19,88,166,2491,1,17]
["NHS High Weald Lewes Havens CCG","E38000081","Ext",55,60,60.91,23,41.8,72,34,70,1015,1,14,32,58,663,1,10]
["NHS High Weald Lewes Havens CCG","E38000081","Oth",199,78.95,45.86,125,62.8,81,152,371,4621,2,19,148,311,3780,2,16]
["NHS High Weald Lewes Havens CCG","E38000081","Res",209,76.61,50.6,114,54.5,86,160,381,4803,2,17,159,342,4022,2,15]
["NHS Hillingdon CCG","E38000082","Can",549,90.71,53.01,219,39.9,76,497,1689,15662,3,23,484,1321,12500,2,19]
["NHS Hillingdon CCG","E38000082","Cir",562,72.27,48.89,306,54.4,83,408,1110,15537,2,19,395,954,13108,2,15]
["NHS Hillingdon CCG","E38000082","Dem",147,72.11,36.049999999999997,60,40.799999999999997,88,127,358,4914,2,27,127,341,4382,2,26]
["NHS Hillingdon CCG","E38000082","Ext",51,56.31,57.28,27,52.9,56,37,86,1151,2,12,36,75,856,1,11]
["NHS Hillingdon CCG","E38000082","Oth",252,86.51,50.99,188,74.599999999999994,78,224,706,8486,2,24,218,609,6780,2,21]
["NHS Hillingdon CCG","E38000082","Res",269,85.34,49.72,202,75.099999999999994,84,239,736,8757,2,24,238,682,7923,2,22]
["NHS Horsham and Mid Sussex CCG","E38000083","Can",557,85.56,54.26,158,28.4,77,476,1411,12218,2,17,450,1031,10287,2,15]
["NHS Horsham and Mid Sussex CCG","E38000083","Cir",560,70,46.96,255,45.5,85,391,877,12924,2,19,379,785,11037,2,18]
["NHS Horsham and Mid Sussex CCG","E38000083","Dem",281,60.5,32.03,45,16,90,166,324,5693,2,22,166,315,5108,2,21]
["NHS Horsham and Mid Sussex CCG","E38000083","Ext",73,57.82,59.18,32,43.8,71,43,91,1141,2,15,42,79,859,1,10]
["NHS Horsham and Mid Sussex CCG","E38000083","Oth",311,74.760000000000005,47.27,163,52.4,84,241,626,9202,2,24,235,563,7849,2,22]
["NHS Horsham and Mid Sussex CCG","E38000083","Res",245,80.239999999999995,45.42,141,57.6,86,205,516,6860,2,18,204,478,6139,2,18]
["NHS Hounslow CCG","E38000084","Can",419,92.48,49.76,194,46.3,74,368,1244,11697,3,23,350,961,9215,2,19]
["NHS Hounslow CCG","E38000084","Cir",392,71.430000000000007,58.29,233,59.4,80,279,761,9938,2,19,264,640,7450,2,15]
["NHS Hounslow CCG","E38000084","Dem",126,78.17,36.9,57,45.2,88,112,308,4867,2,26,112,301,4064,2,26]
["NHS Hounslow CCG","E38000084","Ext",38,53.25,71.430000000000007,17,44.7,50,27,74,896,2,14,26,63,762,2,11]
["NHS Hounslow CCG","E38000084","Oth",237,80.17,48.95,168,70.900000000000006,78,193,601,8218,2,26,187,526,6987,2,23]
["NHS Hounslow CCG","E38000084","Res",208,82.97,48.92,144,69.2,82,175,553,6604,2,21,170,508,5895,2,19]
["NHS Hull CCG","E38000085","Can",687,91.42,53.67,289,42.1,74,634,1767,17804,2,21,614,1475,15536,2,18]
["NHS Hull CCG","E38000085","Cir",684,72.61,50.33,350,51.2,81,489,1142,11800,2,14,481,1074,11258,2,13]
["NHS Hull CCG","E38000085","Dem",210,82.14,29.05,60,28.6,88,192,461,4574,2,14,191,453,4240,2,14]
["NHS Hull CCG","E38000085","Ext",88,62.71,64.97,39,44.3,49,52,110,1141,1,8,50,103,987,1,7]
["NHS Hull CCG","E38000085","Oth",362,86.48,50.48,247,68.2,77,317,837,8673,2,17,310,776,7973,2,16]
["NHS Hull CCG","E38000085","Res",407,85.87,46.31,260,63.9,82,352,905,8316,2,16,349,874,8049,2,15]
["NHS Ipswich and East Suffolk CCG","E38000086","Can",1088,86.27,55.31,346,31.8,76,950,2522,21705,2,17,903,1972,17766,2,15]
["NHS Ipswich and East Suffolk CCG","E38000086","Cir",1074,68.760000000000005,50.37,500,46.6,84,738,1625,17449,2,14,718,1456,15745,1,14]
["NHS Ipswich and East Suffolk CCG","E38000086","Dem",525,54.23,31.11,73,13.9,90,324,651,7854,1,16,322,629,7208,1,15]
["NHS Ipswich and East Suffolk CCG","E38000086","Ext",126,59.52,62.3,62,49.2,67,68,125,1218,1,9,64,113,1013,1,8]
["NHS Ipswich and East Suffolk CCG","E38000086","Oth",560,79.459999999999994,50.63,303,54.1,82,462,1101,13356,2,19,451,978,11903,2,18]
["NHS Ipswich and East Suffolk CCG","E38000086","Res",515,79.13,49.81,284,55.1,85,428,1062,11669,2,18,424,987,10911,2,17]
["NHS Isle of Wight CCG","E38000087","Can",475,84.75,52.58,119,25.1,77,398,1031,9137,2,16,372,792,7478,2,14]
["NHS Isle of Wight CCG","E38000087","Cir",653,58.58,44.49,241,36.9,86,384,704,9684,1,15,369,612,8659,1,15]
["NHS Isle of Wight CCG","E38000087","Dem",136,54.41,39.340000000000003,36,26.5,88,79,127,2035,1,18,78,121,1972,1,18]
["NHS Isle of Wight CCG","E38000087","Ext",51,59.22,60.19,21,41.2,68,33,64,604,1,8,32,58,571,1,8]
["NHS Isle of Wight CCG","E38000087","Oth",204,79.900000000000006,51.96,127,62.3,81,163,372,4968,2,18,158,321,4027,2,16]
["NHS Isle of Wight CCG","E38000087","Res",196,80.66,48.09,129,65.8,85,157,327,4194,2,17,153,298,3898,1,16]
["NHS Islington CCG","E38000088","Can",314,88.54,54.14,129,41.1,74,286,875,8457,2,21,273,716,7101,2,18]
["NHS Islington CCG","E38000088","Cir",270,68.89,55.19,155,57.4,80,189,529,6204,2,19,183,472,5210,2,17]
["NHS Islington CCG","E38000088","Dem",100,74.63,31.84,40,40,87,72,187,2604,2,22,71,183,2456,2,22]
["NHS Islington CCG","E38000088","Ext",50,44.55,62.38,19,38,46,26,79,824,2,9,24,70,709,2,10]
["NHS Islington CCG","E38000088","Oth",170,71.760000000000005,50.59,109,64.099999999999994,72,124,392,5232,2,20,120,349,4259,2,19]
["NHS Islington CCG","E38000088","Res",127,82.68,53.94,78,61.4,80,111,357,4228,2,25,109,333,3912,2,25]
["NHS Kernow CCG","E38000089","Can",1624,81.75,53.03,573,35.299999999999997,76,1335,3258,26365,2,14,1237,2468,20595,2,12]
["NHS Kernow CCG","E38000089","Cir",1825,66.22,48.47,858,47,84,1207,2402,22096,1,11,1168,2169,20091,1,11]
["NHS Kernow CCG","E38000089","Dem",601,46.38,28.51,87,14.5,90,302,519,6655,1,13,297,494,5802,1,12]
["NHS Kernow CCG","E38000089","Ext",287,59.76,63.07,146,50.9,67,168,321,3353,1,9,158,285,2337,1,8]
["NHS Kernow CCG","E38000089","Oth",851,75.400000000000006,47.8,499,58.6,81,648,1429,14501,2,14,629,1229,12471,1,12]
["NHS Kernow CCG","E38000089","Res",790,73.290000000000006,47.97,401,50.8,85,614,1339,12782,2,13,605,1255,11968,2,13]
["NHS Kingston CCG","E38000090","Can",291,88.32,49.14,108,37.1,76,253,784,6813,2,18,244,592,5418,2,14]
["NHS Kingston CCG","E38000090","Cir",292,72.48,49.23,166,56.8,84,217,524,6548,2,17,207,441,4657,2,14]
["NHS Kingston CCG","E38000090","Dem",133,65.790000000000006,28.2,42,31.6,90,93,191,3740,2,22,92,184,2890,2,21]
["NHS Kingston CCG","E38000090","Ext",24,44.9,73.47,8,33.299999999999997,54,16,45,338,2,7,15,39,210,1,6]
["NHS Kingston CCG","E38000090","Oth",152,76.39,45.9,104,68.400000000000006,81,123,353,4689,2,21,120,289,3708,2,19]
["NHS Kingston CCG","E38000090","Res",153,83.39,40.07,95,62.1,87,127,344,4207,2,20,125,301,3796,2,19]
["NHS Knowsley CCG","E38000091","Can",439,91.35,53.36,153,34.9,75,412,1195,10157,2,17,395,992,8651,2,16]
["NHS Knowsley CCG","E38000091","Cir",356,75.180000000000007,48.81,225,63.2,79,268,637,7461,2,16,258,580,6854,2,15]
["NHS Knowsley CCG","E38000091","Dem",160,86.25,31.25,45,28.1,86,137,353,4295,2,23,136,342,4095,2,23]
["NHS Knowsley CCG","E38000091","Ext",43,68.97,54.02,28,65.099999999999994,60,27,54,500,1,10,25,49,454,1,9]
["NHS Knowsley CCG","E38000091","Oth",222,87.39,50,161,72.5,76,187,502,6197,2,19,182,450,5505,2,18]
["NHS Knowsley CCG","E38000091","Res",272,88.07,46.42,193,71,81,228,655,7397,2,19,226,622,6734,2,18]
["NHS Lambeth CCG","E38000092","Can",406,90.27,54.06,184,45.3,72,374,1192,16652,3,25,358,953,14225,2,22]
["NHS Lambeth CCG","E38000092","Cir",334,69.959999999999994,53.81,198,59.3,79,251,674,10833,2,22,242,600,8054,2,20]
["NHS Lambeth CCG","E38000092","Dem",124,65.06,33.33,48,38.700000000000003,87,91,205,14624,2,30,89,199,9260,2,28]
["NHS Lambeth CCG","E38000092","Ext",73,48.98,68.03,32,43.8,48,38,106,1344,2,12,34,91,883,1,8]
["NHS Lambeth CCG","E38000092","Oth",282,72.7,53.72,176,62.4,70,201,630,11201,2,31,193,543,9474,2,27]
["NHS Lambeth CCG","E38000092","Res",160,81.93,53.89,98,61.3,79,130,461,7318,2,31,129,438,6968,2,29]
["NHS Lancashire North CCG","E38000093","Can",489,86.31,50.97,128,26.2,76,415,1057,9192,2,14,399,882,7654,2,13]
["NHS Lancashire North CCG","E38000093","Cir",478,69.14,50.31,247,51.7,83,327,701,8979,2,15,318,650,8250,2,14]
["NHS Lancashire North CCG","E38000093","Dem",225,54.32,28.6,32,14.2,90,131,240,3741,1,20,131,233,3603,1,20]
["NHS Lancashire North CCG","E38000093","Ext",59,56.78,60.17,29,49.2,62,33,69,1016,1,11,29,60,916,1,11]
["NHS Lancashire North CCG","E38000093","Oth",231,83.8,45.79,152,65.8,79,203,477,6213,2,17,198,435,5720,2,16]
["NHS Lancashire North CCG","E38000093","Res",228,81.62,46.39,137,60.1,83,189,420,5507,2,16,187,405,5351,2,15]
["NHS Leeds North CCG","E38000094","Can",549,87.8,50.73,163,29.7,76,490,1253,12674,2,18,471,1065,11192,2,17]
["NHS Leeds North CCG","E38000094","Cir",525,72.5,50.71,282,53.7,84,387,837,10868,2,15,378,776,10140,2,15]
["NHS Leeds North CCG","E38000094","Dem",248,63.38,28.57,54,21.8,90,166,339,5576,2,22,165,329,5408,2,21]
["NHS Leeds North CCG","E38000094","Ext",47,56.38,62.77,22,46.8,59,33,73,926,2,13,32,66,761,1,10]
["NHS Leeds North CCG","E38000094","Oth",270,84.66,45.1,178,65.900000000000006,80,224,556,8389,2,22,221,501,7490,2,20]
["NHS Leeds North CCG","E38000094","Res",231,81.209999999999994,42.12,131,56.7,83,195,494,6348,2,18,192,470,6107,2,18]
["NHS Leeds South and East CCG","E38000095","Can",553,90.33,53.39,169,30.6,74,508,1361,13493,2,19,484,1096,11936,2,18]
["NHS Leeds South and East CCG","E38000095","Cir",596,73.239999999999995,53.94,336,56.4,81,437,1035,13266,2,17,431,976,12512,2,16]
["NHS Leeds South and East CCG","E38000095","Dem",286,66.260000000000005,38.64,71,24.8,89,194,434,6634,2,22,192,422,6351,2,22]
["NHS Leeds South and East CCG","E38000095","Ext",70,56.74,70.92,33,47.1,48,47,116,1057,2,8,45,101,898,1,8]
["NHS Leeds South and East CCG","E38000095","Oth",291,83.16,47.08,199,68.400000000000006,78,249,717,9884,2,26,245,652,8721,2,24]
["NHS Leeds South and East CCG","E38000095","Res",307,85.18,46.91,185,60.3,81,258,677,8312,2,20,256,647,8044,2,20]
["NHS Leeds West CCG","E38000096","Can",723,87.83,52.9,214,29.6,75,626,1725,16504,2,18,601,1378,14599,2,17]
["NHS Leeds West CCG","E38000096","Cir",706,72.31,51.13,384,54.4,82,490,1081,14939,2,15,473,1009,13290,2,15]
["NHS Leeds West CCG","E38000096","Dem",330,71.67,30.45,76,23,89,240,487,7544,2,20,237,475,7255,2,19]
["NHS Leeds West CCG","E38000096","Ext",72,47.59,68.28,30,41.7,49,47,105,1473,2,13,45,96,1207,2,13]
["NHS Leeds West CCG","E38000096","Oth",333,84.26,52.47,233,70,78,286,746,10133,2,22,281,670,9425,2,21]
["NHS Leeds West CCG","E38000096","Res",316,84.52,45.5,215,68,81,271,709,8268,2,17,268,680,7999,2,17]
["NHS Leicester City CCG","E38000097","Can",613,87.11,51.47,195,31.8,75,533,1620,14007,2,19,477,999,9306,2,14]
["NHS Leicester City CCG","E38000097","Cir",716,73.180000000000007,55.17,393,54.9,81,526,1300,15507,2,18,476,994,11327,2,14]
["NHS Leicester City CCG","E38000097","Dem",329,71.88,35.11,69,21,89,251,605,8819,2,21,246,532,6698,2,18]
["NHS Leicester City CCG","E38000097","Ext",106,60.09,64.319999999999993,49,46.2,55,69,166,1998,2,11,63,131,1531,2,11]
["NHS Leicester City CCG","E38000097","Oth",398,80.930000000000007,50.94,265,66.599999999999994,74,317,877,11286,2,20,299,698,8702,2,16]
["NHS Leicester City CCG","E38000097","Res",339,84.96,49.71,212,62.5,82,300,851,10493,2,20,285,638,6899,2,16]
["NHS Lewisham CCG","E38000098","Can",450,90.23,53.5,231,51.3,74,406,1239,13610,3,25,398,1002,11398,2,21]
["NHS Lewisham CCG","E38000098","Cir",386,70.08,51.3,232,60.1,81,262,690,9870,2,22,256,616,8492,2,18]
["NHS Lewisham CCG","E38000098","Dem",137,70.55,36.36,45,32.799999999999997,88,101,261,6654,2,35,99,244,5050,2,32]
["NHS Lewisham CCG","E38000098","Ext",59,51.26,65.55,28,47.5,51,33,89,1007,1,11,31,80,816,1,11]
["NHS Lewisham CCG","E38000098","Oth",259,71.040000000000006,47.88,178,68.7,74,190,543,8611,2,28,180,473,7156,2,26]
["NHS Lewisham CCG","E38000098","Res",222,81.349999999999994,45.62,157,70.7,83,197,583,7442,2,22,195,549,6855,2,21]
["NHS Lincolnshire East CCG","E38000099","Can",801,89.95,52.75,340,42.4,76,715,1984,18366,2,19,687,1572,15238,2,17]
["NHS Lincolnshire East CCG","E38000099","Cir",838,68.319999999999993,50.72,458,54.7,82,575,1229,14360,2,14,554,1094,12419,1,13]
["NHS Lincolnshire East CCG","E38000099","Dem",291,62.26,32.25,64,22,88,204,452,5383,2,17,204,432,5079,2,16]
["NHS Lincolnshire East CCG","E38000099","Ext",84,49.11,60.36,35,41.7,64,44,90,934,1,9,41,80,807,1,8]
["NHS Lincolnshire East CCG","E38000099","Oth",375,83.22,47.27,258,68.8,81,330,836,9973,2,18,323,732,8342,2,16]
["NHS Lincolnshire East CCG","E38000099","Res",394,80.989999999999995,48.92,249,63.2,83,324,749,8595,2,16,320,701,7885,2,16]
["NHS Lincolnshire West CCG","E38000100","Can",597,89.12,55.9,208,34.799999999999997,75,533,1407,13387,2,18,505,1112,10858,2,16]
["NHS Lincolnshire West CCG","E38000100","Cir",602,71.510000000000005,50,327,54.3,83,437,921,11298,2,15,422,845,10436,1,15]
["NHS Lincolnshire West CCG","E38000100","Dem",269,63.2,35.5,59,21.9,88,191,360,4541,1,16,191,352,4349,1,15]
["NHS Lincolnshire West CCG","E38000100","Ext",71,61.97,62.68,37,52.1,65,43,80,1325,1,12,41,71,872,1,9]
["NHS Lincolnshire West CCG","E38000100","Oth",335,81.790000000000006,45.37,233,69.599999999999994,81,279,632,7786,2,17,272,568,6835,2,16]
["NHS Lincolnshire West CCG","E38000100","Res",270,80.22,45.84,161,59.6,84,217,495,6013,2,17,215,474,5698,2,17]
["NHS Liverpool CCG","E38000101","Can",1275,89.57,52.76,488,38.299999999999997,75,1137,3243,32441,2,20,1096,2623,26927,2,17]
["NHS Liverpool CCG","E38000101","Cir",946,74.430000000000007,51.51,600,63.4,79,702,1766,22733,2,18,678,1584,20111,2,17]
["NHS Liverpool CCG","E38000101","Dem",537,63.87,31.56,120,22.3,87,366,847,12454,2,22,362,813,11401,2,21]
["NHS Liverpool CCG","E38000101","Ext",205,59.02,63.9,99,48.3,54,130,335,3538,2,13,126,301,2881,2,11]
["NHS Liverpool CCG","E38000101","Oth",669,81.91,51.35,462,69.099999999999994,74,561,1547,20101,2,21,543,1378,17362,2,19]
["NHS Liverpool CCG","E38000101","Res",670,82.76,48.96,465,69.400000000000006,79,549,1550,17929,2,21,542,1451,16257,2,20]
["NHS Luton CCG","E38000102","Can",386,90.82,53.82,144,37.299999999999997,75,357,1097,9365,3,19,334,796,7242,2,15]
["NHS Luton CCG","E38000102","Cir",403,72,53.66,213,52.9,79,283,720,9081,2,18,271,625,7844,2,17]
["NHS Luton CCG","E38000102","Dem",121,73.14,30.99,32,26.4,87,101,229,3402,2,24,101,218,3152,2,23]
["NHS Luton CCG","E38000102","Ext",44,61.36,59.09,21,47.7,67,32,71,756,1,12,31,62,645,1,12]
["NHS Luton CCG","E38000102","Oth",234,80.599999999999994,46.91,153,65.400000000000006,76,189,541,6940,2,22,182,441,5930,2,20]
["NHS Luton CCG","E38000102","Res",189,90.48,50.53,136,72,82,167,531,6287,2,22,164,473,5567,2,21]
["NHS Mansfield and Ashfield CCG","E38000103","Can",576,92.54,54.47,217,37.700000000000003,74,537,1618,16655,2,21,488,1069,11667,2,16]
["NHS Mansfield and Ashfield CCG","E38000103","Cir",488,70.7,48.87,288,59,81,362,863,12320,2,18,350,757,10909,2,16]
["NHS Mansfield and Ashfield CCG","E38000103","Dem",204,68.459999999999994,29.83,59,28.9,88,156,330,5654,2,22,153,313,5091,2,19]
["NHS Mansfield and Ashfield CCG","E38000103","Ext",76,55.56,66.010000000000005,35,46.1,62,42,99,1413,2,16,41,86,1136,1,14]
["NHS Mansfield and Ashfield CCG","E38000103","Oth",308,82.98,47.33,226,73.400000000000006,78,267,710,9704,2,22,262,608,8102,2,19]
["NHS Mansfield and Ashfield CCG","E38000103","Res",270,80.56,52.78,178,65.900000000000006,82,231,588,7646,2,19,228,544,7014,2,18]
["NHS Medway CCG","E38000104","Can",651,83.19,52.34,178,27.3,74,561,1413,12992,2,15,530,1099,10575,2,14]
["NHS Medway CCG","E38000104","Cir",517,67.540000000000006,52.27,265,51.3,81,358,736,9772,2,16,340,646,8690,1,15]
["NHS Medway CCG","E38000104","Dem",220,69.39,28.34,70,31.8,88,167,297,5578,1,24,166,288,5312,1,23]
["NHS Medway CCG","E38000104","Ext",80,48.45,64.599999999999994,28,35,48,41,84,917,1,9,40,74,751,1,8]
["NHS Medway CCG","E38000104","Oth",342,78.099999999999994,45.69,230,67.3,76,270,610,8341,2,19,261,539,7231,2,17]
["NHS Medway CCG","E38000104","Res",337,83.68,47.33,220,65.3,83,283,626,8191,2,19,279,598,7769,2,18]
["NHS Merton CCG","E38000105","Can",358,89.25,51.96,147,41.1,76,315,1053,9521,3,21,304,784,7830,2,18]
["NHS Merton CCG","E38000105","Cir",349,73.53,50.5,198,56.7,83,254,631,7645,2,17,244,539,6429,2,14]
["NHS Merton CCG","E38000105","Dem",130,69.23,31.15,32,24.6,90,98,231,3226,2,23,97,220,2848,2,22]
["NHS Merton CCG","E38000105","Ext",41,56.63,60.24,21,51.2,65,24,55,718,2,15,24,48,562,1,12]
["NHS Merton CCG","E38000105","Oth",176,80.400000000000006,54.83,112,63.6,78,148,422,5549,2,22,144,356,4756,2,19]
["NHS Merton CCG","E38000105","Res",173,83.57,42.65,126,72.8,84,147,423,4676,2,20,147,395,4294,2,19]
["NHS Mid Essex CCG","E38000106","Can",937,86.88,53.44,347,37,76,819,2143,19109,2,17,787,1761,16388,2,15]
["NHS Mid Essex CCG","E38000106","Cir",904,71.86,47.65,470,52,84,647,1388,15975,2,15,626,1263,14250,2,14]
["NHS Mid Essex CCG","E38000106","Dem",454,63.88,30.29,106,23.3,89,323,653,9064,2,14,318,628,7414,2,13]
["NHS Mid Essex CCG","E38000106","Ext",122,57.55,57.55,58,47.5,67,76,172,2175,2,15,73,150,1756,2,14]
["NHS Mid Essex CCG","E38000106","Oth",465,81.63,48.12,280,60.2,82,396,937,11344,2,19,388,855,10015,2,17]
["NHS Mid Essex CCG","E38000106","Res",405,82.37,49.57,248,61.2,85,361,860,8986,2,16,358,817,8236,2,15]
["NHS Milton Keynes CCG","E38000107","Can",503,91.15,53.68,181,36,73,461,1374,12824,2,20,438,1060,10331,2,17]
["NHS Milton Keynes CCG","E38000107","Cir",410,67.930000000000007,52.2,239,58.3,81,287,704,8684,2,18,266,606,7289,2,16]
["NHS Milton Keynes CCG","E38000107","Dem",163,66.87,29.14,48,29.4,88,112,242,3531,2,17,111,232,3223,2,16]
["NHS Milton Keynes CCG","E38000107","Ext",76,59.87,65.790000000000006,41,53.9,65,46,91,1070,1,9,43,80,992,1,9]
["NHS Milton Keynes CCG","E38000107","Oth",290,76.38,46.72,184,63.4,77,229,588,8376,2,19,218,511,7066,2,18]
["NHS Milton Keynes CCG","E38000107","Res",273,84.28,47.35,182,66.7,83,240,601,8609,2,21,232,540,7237,2,20]
["NHS Nene CCG","E38000108","Can",1483,88.03,54.25,541,36.5,75,1310,3624,40869,2,20,1240,2743,28989,2,16]
["NHS Nene CCG","E38000108","Cir",1364,70.58,49.76,793,58.1,83,977,2235,42308,2,19,939,1966,27817,2,17]
["NHS Nene CCG","E38000108","Dem",676,67.23,30.4,163,24.1,89,486,1061,37833,2,24,473,978,15083,2,19]
["NHS Nene CCG","E38000108","Ext",194,55.27,66.069999999999993,91,46.9,59,113,252,5078,1,13,105,207,2489,1,10]
["NHS Nene CCG","E38000108","Oth",789,79.67,47.5,507,64.3,79,647,1668,31364,2,23,626,1411,20770,2,20]
["NHS Nene CCG","E38000108","Res",700,84.71,50.93,443,63.3,84,630,1613,27347,2,21,623,1493,20404,2,20]
["NHS Newark & Sherwood CCG","E38000109","Can",342,90.35,48.98,130,38,77,299,866,7962,2,18,272,580,5702,2,14]
["NHS Newark & Sherwood CCG","E38000109","Cir",306,72.55,50.49,166,54.2,82,214,479,6381,2,16,201,406,5363,1,15]
["NHS Newark & Sherwood CCG","E38000109","Dem",139,64.75,28.42,34,24.5,89,101,203,2916,2,17,100,189,2397,2,16]
["NHS Newark & Sherwood CCG","E38000109","Ext",46,56.52,58.7,19,41.3,67,25,59,1247,1,15,23,46,437,1,14]
["NHS Newark & Sherwood CCG","E38000109","Oth",169,84.32,44.97,113,66.900000000000006,80,151,380,6492,2,20,148,327,4492,2,16]
["NHS Newark & Sherwood CCG","E38000109","Res",156,82.37,49.68,98,62.8,83,126,310,3878,2,20,124,284,3474,2,17]
["NHS Newbury and District CCG","E38000110","Can",247,85.66,52.73,142,57.5,75,204,653,5961,2,17,191,401,4696,2,15]
["NHS Newbury and District CCG","E38000110","Cir",211,66.819999999999993,48.82,113,53.6,83,138,296,3988,2,16,132,251,3326,1,16]
["NHS Newbury and District CCG","E38000110","Dem",116,54.51,27.9,23,19.8,89,69,123,2475,1,19,67,114,2014,1,18]
["NHS Newbury and District CCG","E38000110","Ext",34,59.42,47.83,15,44.1,67,16,31,321,1,6,15,27,205,1,5]
["NHS Newbury and District CCG","E38000110","Oth",123,76.02,45.12,84,68.3,79,94,220,2905,2,16,92,182,2462,2,15]
["NHS Newbury and District CCG","E38000110","Res",114,75.88,53.51,69,60.5,84,90,224,3208,2,19,90,203,2893,2,18]
["NHS Newham CCG","E38000113","Can",350,90.57,54.14,176,50.3,73,322,1101,9512,3,20,313,945,7880,2,17]
["NHS Newham CCG","E38000113","Cir",362,70.3,56.91,236,65.2,78,260,757,9461,2,17,253,679,7209,2,14]
["NHS Newham CCG","E38000113","Dem",112,85.33,30.22,63,56.3,88,97,253,3741,2,19,97,238,2803,2,18]
["NHS Newham CCG","E38000113","Ext",60,44.63,68.599999999999994,25,41.7,42,28,67,709,2,10,26,55,493,1,8]
["NHS Newham CCG","E38000113","Oth",222,76.13,52.25,173,77.900000000000006,71,177,598,6714,3,23,172,531,5671,2,19]
["NHS Newham CCG","E38000113","Res",166,84.94,52.71,125,75.3,83,143,425,4646,2,22,142,395,4263,2,19]
["NHS North & West Reading CCG","E38000114","Can",207,90.36,59.52,88,42.5,76,192,641,4695,2,18,180,395,4043,2,17]
["NHS North & West Reading CCG","E38000114","Cir",171,70.47,51.46,91,53.2,83,122,256,3319,2,15,117,227,2840,1,14]
["NHS North & West Reading CCG","E38000114","Dem",93,65.59,32.26,25,26.9,89,60,120,1941,2,22,60,112,1793,2,21]
["NHS North & West Reading CCG","E38000114","Ext",24,62.5,68.75,14,58.3,73,13,31,275,2,11,13,23,202,1,9]
["NHS North & West Reading CCG","E38000114","Oth",116,78.11,53.65,77,66.400000000000006,79,86,224,2629,2,19,84,186,2174,2,16]
["NHS North & West Reading CCG","E38000114","Res",106,79.72,52.83,65,61.3,85,88,204,2674,2,18,86,182,2329,2,16]
["NHS North Derbyshire CCG","E38000115","Can",789,89.17,55.6,294,37.299999999999997,77,724,2257,19355,2,19,685,1624,13909,2,14]
["NHS North Derbyshire CCG","E38000115","Cir",816,70.55,50.15,439,53.8,83,582,1497,18764,2,19,559,1231,14222,2,16]
["NHS North Derbyshire CCG","E38000115","Dem",379,61.53,28.72,86,22.7,89,265,667,10140,2,22,262,566,7966,2,18]
["NHS North Derbyshire CCG","E38000115","Ext",107,63.72,58.6,57,53.3,72,73,184,2327,2,16,71,156,1847,1,14]
["NHS North Derbyshire CCG","E38000115","Oth",417,80.819999999999993,46.76,267,64,80,336,963,12058,2,23,326,766,8781,2,18]
["NHS North Derbyshire CCG","E38000115","Res",393,82.95,46.95,240,61.1,84,334,962,12133,2,21,329,820,9519,2,17]
["NHS North Durham CCG","E38000116","Can",703,88.34,53.91,208,29.6,74,616,1728,14784,2,15,580,1288,11438,2,12]
["NHS North Durham CCG","E38000116","Cir",641,73.400000000000006,50.55,331,51.6,82,455,1070,13433,2,16,422,914,10987,2,14]
["NHS North Durham CCG","E38000116","Dem",205,65.69,30.41,44,21.5,87,142,284,4136,2,13,140,272,2989,2,12]
["NHS North Durham CCG","E38000116","Ext",121,53.5,63.37,46,38,50,62,136,1530,2,8,57,116,1214,1,7]
["NHS North Durham CCG","E38000116","Oth",383,81.88,45.11,236,61.6,80,306,791,9681,2,19,301,695,7981,2,16]
["NHS North Durham CCG","E38000116","Res",338,83.14,44.23,210,62.1,82,301,780,9195,2,18,297,725,8353,2,18]
["NHS North East Essex CCG","E38000117","Can",979,87.74,52.45,354,36.200000000000003,76,863,2319,19400,2,18,833,1960,16966,2,15]
["NHS North East Essex CCG","E38000117","Cir",953,71.11,49.61,473,49.6,84,665,1381,16086,2,15,645,1269,14115,2,14]
["NHS North East Essex CCG","E38000117","Dem",459,60.61,29.05,77,16.8,89,285,568,8115,2,15,281,543,6464,1,14]
["NHS North East Essex CCG","E38000117","Ext",115,53.48,62.61,41,35.700000000000003,60,68,152,1707,2,10,62,130,1257,2,9]
["NHS North East Essex CCG","E38000117","Oth",518,80.14,45.61,309,59.7,79,428,1042,11513,2,17,418,947,10199,2,16]
["NHS North East Essex CCG","E38000117","Res",455,78.92,47.86,267,58.7,85,377,887,9267,2,15,371,834,8476,2,14]
["NHS North East Hampshire and Farnham CCG","E38000118","Can",413,89.47,56.17,127,30.8,76,375,1367,9975,3,18,352,829,8239,2,16]
["NHS North East Hampshire and Farnham CCG","E38000118","Cir",391,72.16,52.36,197,50.4,83,284,678,8432,2,17,274,598,7533,2,17]
["NHS North East Hampshire and Farnham CCG","E38000118","Dem",204,59.41,27.87,24,11.8,89,142,310,5283,2,24,141,297,4392,2,22]
["NHS North East Hampshire and Farnham CCG","E38000118","Ext",64,53.91,63.28,26,40.6,66,37,97,1122,2,13,35,83,942,2,12]
["NHS North East Hampshire and Farnham CCG","E38000118","Oth",225,82.22,54,142,63.1,80,179,469,5465,2,18,171,409,4693,2,18]
["NHS North East Hampshire and Farnham CCG","E38000118","Res",212,85.41,49.88,132,62.3,84,182,482,5655,2,22,180,443,5170,2,20]
["NHS North East Lincolnshire CCG","E38000119","Can",479,89.14,55.43,170,35.5,75,417,1138,10965,2,20,387,781,8125,2,16]
["NHS North East Lincolnshire CCG","E38000119","Cir",456,63.49,53.4,229,50.2,82,298,642,7354,2,16,286,566,6461,1,14]
["NHS North East Lincolnshire CCG","E38000119","Dem",149,60.54,32.44,34,22.8,88,102,168,1775,1,11,102,164,1755,1,11]
["NHS North East Lincolnshire CCG","E38000119","Ext",50,57.43,52.48,27,54,65,31,56,613,1,14,30,51,580,1,14]
["NHS North East Lincolnshire CCG","E38000119","Oth",262,76.72,46.76,159,60.7,79,205,462,6011,2,19,199,404,5142,2,17]
["NHS North East Lincolnshire CCG","E38000119","Res",236,79.92,46.3,134,56.8,83,186,413,5135,2,19,184,388,4837,2,18]
["NHS North Hampshire CCG","E38000120","Can",446,87,55.16,142,31.8,75,396,1008,10477,2,16,370,757,8415,2,14]
["NHS North Hampshire CCG","E38000120","Cir",424,71.260000000000005,50.18,236,55.7,83,290,625,9882,2,16,280,534,7189,1,13]
["NHS North Hampshire CCG","E38000120","Dem",239,50.94,34.86,40,16.7,89,131,217,10086,1,30,124,194,4933,1,25]
["NHS North Hampshire CCG","E38000120","Ext",53,61.32,66.040000000000006,26,49.1,72,35,75,1223,2,21,34,63,1009,1,17]
["NHS North Hampshire CCG","E38000120","Oth",248,75.2,46.98,152,61.3,78,189,512,7644,2,25,183,398,6206,2,22]
["NHS North Hampshire CCG","E38000120","Res",227,77.53,44.93,132,58.1,85,183,412,7020,2,25,180,376,6196,2,22]
["NHS North Kirklees CCG","E38000121","Can",429,88.13,52.62,146,34,75,390,1414,9073,2,17,372,913,7738,2,15]
["NHS North Kirklees CCG","E38000121","Cir",405,75.34,50.18,231,57,80,309,738,8021,2,15,298,658,7431,2,15]
["NHS North Kirklees CCG","E38000121","Dem",233,70.88,29.98,48,20.6,89,170,352,4675,2,19,168,339,4210,2,18]
["NHS North Kirklees CCG","E38000121","Ext",47,56.84,63.16,23,48.9,54,27,73,709,1,8,26,62,622,1,8]
["NHS North Kirklees CCG","E38000121","Oth",234,81.66,45.84,164,70.099999999999994,77,197,553,6059,2,19,191,479,5421,2,18]
["NHS North Kirklees CCG","E38000121","Res",236,86.26,47.57,153,64.8,81,200,539,5614,2,17,199,506,5388,2,16]
["NHS North Lincolnshire CCG","E38000122","Can",471,90.98,53.29,147,31.2,75,436,1361,11729,2,20,409,917,8705,2,16]
["NHS North Lincolnshire CCG","E38000122","Cir",476,72.61,52.36,243,51.1,83,353,822,9297,2,18,343,746,8392,2,16]
["NHS North Lincolnshire CCG","E38000122","Dem",152,63.93,28.52,27,17.8,89,111,232,2458,2,15,108,223,2220,2,14]
["NHS North Lincolnshire CCG","E38000122","Ext",63,64.290000000000006,69.05,34,54,64,40,81,964,1,11,39,71,848,1,10]
["NHS North Lincolnshire CCG","E38000122","Oth",264,82.61,47.07,165,62.5,79,227,558,6944,2,19,221,483,5998,2,17]
["NHS North Lincolnshire CCG","E38000122","Res",263,86.88,46.39,174,66.2,83,223,576,6011,2,18,220,537,5622,2,17]
["NHS North Manchester CCG","E38000123","Can",361,90.04,52.56,144,39.9,72,321,998,8649,3,18,309,780,6909,2,15]
["NHS North Manchester CCG","E38000123","Cir",330,70.61,55.3,189,57.3,77,234,575,6277,2,14,224,503,5341,2,13]
["NHS North Manchester CCG","E38000123","Dem",122,81.56,34.840000000000003,45,36.9,86,96,230,2427,2,15,95,222,2271,2,14]
["NHS North Manchester CCG","E38000123","Ext",61,52.85,69.11,29,47.5,54,39,94,1393,2,10,36,83,904,2,10]
["NHS North Manchester CCG","E38000123","Oth",200,79.05,48.63,154,77,72,160,482,6290,2,21,157,416,5252,2,18]
["NHS North Manchester CCG","E38000123","Res",209,87.8,46.89,141,67.5,79,189,561,6064,2,17,188,533,5332,2,16]
["NHS North Norfolk CCG","E38000124","Can",554,90.17,51.85,216,39,77,509,1406,13560,2,19,470,962,9216,2,15]
["NHS North Norfolk CCG","E38000124","Cir",624,70.349999999999994,51.52,284,45.5,85,428,1004,13403,2,15,415,836,9922,2,13]
["NHS North Norfolk CCG","E38000124","Dem",326,58.81,29.1,59,18.100000000000001,89,201,409,6542,2,19,198,367,5186,1,16]
["NHS North Norfolk CCG","E38000124","Ext",71,62.24,58.04,28,39.4,70,44,84,948,1,9,42,73,715,1,8]
["NHS North Norfolk CCG","E38000124","Oth",286,80.45,52.18,169,59.1,82,235,620,7819,2,20,230,497,5952,2,17]
["NHS North Norfolk CCG","E38000124","Res",251,86.45,48.41,149,59.4,86,223,558,6797,2,19,219,486,5557,2,17]
["NHS North Somerset CCG","E38000125","Can",628,84.73,53.38,183,29.1,77,528,1413,11824,2,15,491,1051,9428,2,13]
["NHS North Somerset CCG","E38000125","Cir",570,68.77,48.95,261,45.8,84,394,802,10107,2,14,380,723,9063,1,13]
["NHS North Somerset CCG","E38000125","Dem",291,50.69,28.69,35,12,89,155,283,4120,1,14,150,265,3557,1,13]
["NHS North Somerset CCG","E38000125","Ext",67,60,61.48,30,44.8,64,42,103,1107,2,11,41,92,884,2,11]
["NHS North Somerset CCG","E38000125","Oth",380,75.56,44.55,193,50.8,84,308,715,8991,2,17,300,637,7904,2,16]
["NHS North Somerset CCG","E38000125","Res",287,82.58,48.26,179,62.4,85,256,605,7162,2,17,252,567,6710,2,17]
["NHS North Staffordshire CCG","E38000126","Can",648,88.04,52.93,232,35.799999999999997,77,553,1563,14251,2,18,524,1176,10241,2,15]
["NHS North Staffordshire CCG","E38000126","Cir",561,70.88,51.11,313,55.8,82,403,1107,13237,2,18,393,892,8767,2,14]
["NHS North Staffordshire CCG","E38000126","Dem",256,75.44,28.07,86,33.6,88,209,577,8819,2,26,207,463,5182,2,16]
["NHS North Staffordshire CCG","E38000126","Ext",89,64.8,63.13,45,50.6,66,62,156,1845,2,16,59,113,1257,1,10]
["NHS North Staffordshire CCG","E38000126","Oth",321,80.06,45.64,201,62.6,80,267,795,9879,2,22,261,631,6853,2,17]
["NHS North Staffordshire CCG","E38000126","Res",337,85.61,48.22,231,68.5,83,308,871,10647,2,21,305,733,7642,2,16]
["NHS North Tyneside CCG","E38000127","Can",648,94.29,54.09,215,33.200000000000003,75,617,1933,20581,3,24,586,1426,15981,2,19]
["NHS North Tyneside CCG","E38000127","Cir",536,75.47,51.03,281,52.4,82,417,997,16139,2,21,398,879,14653,2,20]
["NHS North Tyneside CCG","E38000127","Dem",200,65.84,27.68,45,22.5,89,142,283,7891,1,25,141,277,7271,1,23]
["NHS North Tyneside CCG","E38000127","Ext",98,69.39,58.67,53,54.1,74,65,157,2093,2,19,62,143,1841,1,15]
["NHS North Tyneside CCG","E38000127","Oth",354,82.34,45.2,228,64.400000000000006,80,298,793,12032,2,25,292,715,10876,2,22]
["NHS North Tyneside CCG","E38000127","Res",311,86.84,49.76,197,63.3,83,266,676,9855,2,24,263,635,9180,2,22]
["NHS North West Surrey CCG","E38000128","Can",799,89.12,50.53,259,32.4,78,734,2561,18444,2,18,693,1620,14811,2,16]
["NHS North West Surrey CCG","E38000128","Cir",734,73.38,48.74,368,50.1,84,551,1190,15789,2,14,530,1070,12149,2,13]
["NHS North West Surrey CCG","E38000128","Dem",334,69.16,29.04,73,21.9,89,244,514,7540,2,18,243,505,6995,2,18]
["NHS North West Surrey CCG","E38000128","Ext",117,60.43,60.43,59,50.4,69,64,123,1310,1,10,60,103,1105,1,8]
["NHS North West Surrey CCG","E38000128","Oth",427,77.78,49.36,262,61.4,81,349,937,11670,2,20,343,815,9952,2,18]
["NHS North West Surrey CCG","E38000128","Res",407,81.7,45.09,227,55.8,87,342,885,11336,2,18,337,832,9338,2,18]
["NHS Northern, Eastern and Western Devon CCG","E38000129","Can",2575,85.59,53.75,765,29.7,77,2233,6171,53026,2,16,2006,4115,37730,2,14]
["NHS Northern, Eastern and Western Devon CCG","E38000129","Cir",2528,67.78,49.31,1172,46.4,84,1713,3866,47436,2,16,1645,3133,34746,1,13]
["NHS Northern, Eastern and Western Devon CCG","E38000129","Dem",1136,47.65,29.17,136,12,90,563,1120,18445,2,22,548,931,12705,1,16]
["NHS Northern, Eastern and Western Devon CCG","E38000129","Ext",362,59.12,56.63,176,48.6,68,222,506,5710,2,11,210,394,3876,1,10]
["NHS Northern, Eastern and Western Devon CCG","E38000129","Oth",1286,77.680000000000007,47.71,741,57.6,82,1043,2635,33603,2,19,1013,2103,25291,2,16]
["NHS Northern, Eastern and Western Devon CCG","E38000129","Res",1097,78.400000000000006,49.86,605,55.2,85,900,2209,27813,2,19,886,1905,22156,2,17]
["NHS Northumberland CCG","E38000130","Can",1013,89.83,52.86,478,47.2,75,895,2617,29435,2,22,845,1949,21100,2,17]
["NHS Northumberland CCG","E38000130","Cir",881,73.209999999999994,51.25,512,58.1,82,640,1486,19576,2,17,607,1279,16707,2,15]
["NHS Northumberland CCG","E38000130","Dem",359,66.430000000000007,31.2,93,25.9,88,247,507,8427,2,18,244,484,6893,2,17]
["NHS Northumberland CCG","E38000130","Ext",146,65.069999999999993,59.93,72,49.3,64,106,251,3201,2,14,99,212,2575,1,13]
["NHS Northumberland CCG","E38000130","Oth",559,80.16,45.58,342,61.2,82,471,1197,18374,2,19,461,1051,13987,2,17]
["NHS Northumberland CCG","E38000130","Res",469,85.07,46.06,299,63.8,84,398,988,13448,2,22,391,927,12604,2,20]
["NHS Norwich CCG","E38000131","Can",450,89.01,52.28,168,37.299999999999997,77,414,1089,11166,2,19,375,748,7387,2,14]
["NHS Norwich CCG","E38000131","Cir",481,73.52,45.28,254,52.8,85,361,889,11513,2,18,354,749,9124,2,16]
["NHS Norwich CCG","E38000131","Dem",195,69.569999999999993,32.74,59,30.3,89,139,291,5043,2,22,136,266,4236,1,20]
["NHS Norwich CCG","E38000131","Ext",82,59.15,57.32,31,37.799999999999997,50,48,109,1988,2,12,46,95,1073,1,10]
["NHS Norwich CCG","E38000131","Oth",260,80.77,47.12,152,58.5,81,213,548,7694,2,20,204,455,5980,2,17]
["NHS Norwich CCG","E38000131","Res",217,78.39,50.34,126,58.1,85,190,489,5975,2,17,188,447,4836,2,16]
["NHS Nottingham City CCG","E38000132","Can",613,92.34,53.55,315,51.4,75,582,1806,15513,2,19,518,1115,10300,2,14]
["NHS Nottingham City CCG","E38000132","Cir",631,71.16,52.3,353,55.9,81,456,1113,11446,2,13,426,934,9108,2,12]
["NHS Nottingham City CCG","E38000132","Dem",256,67.97,34.96,75,29.3,87,179,393,5650,2,21,177,368,4867,2,19]
["NHS Nottingham City CCG","E38000132","Ext",101,58.13,69.95,51,50.5,57,57,135,1294,2,11,53,116,1017,2,10]
["NHS Nottingham City CCG","E38000132","Oth",371,76.31,49.93,259,69.8,76,297,809,9990,2,18,285,689,7269,2,15]
["NHS Nottingham City CCG","E38000132","Res",328,83.11,52.05,224,68.3,82,289,788,9422,2,17,273,621,6071,2,14]
["NHS Nottingham North and East CCG","E38000133","Can",429,91.61,52.91,216,50.3,76,394,1225,11073,3,19,344,742,7400,2,14]
["NHS Nottingham North and East CCG","E38000133","Cir",356,76.86,49.79,200,56.2,83,280,652,8137,2,17,258,537,6129,2,15]
["NHS Nottingham North and East CCG","E38000133","Dem",158,69.400000000000006,31.23,40,25.3,88,123,282,3880,2,21,120,259,3106,2,19]
["NHS Nottingham North and East CCG","E38000133","Ext",50,51.49,64.36,22,44,66,30,68,662,2,11,29,55,545,2,7]
["NHS Nottingham North and East CCG","E38000133","Oth",202,86.39,48.27,138,68.3,80,188,480,5756,2,18,180,402,4570,2,14]
["NHS Nottingham North and East CCG","E38000133","Res",188,81.38,50.27,116,61.7,83,160,435,5371,2,21,154,361,4282,2,18]
["NHS Nottingham West CCG","E38000134","Can",298,89.11,52.26,136,45.6,77,269,807,6864,3,19,233,480,4492,2,13]
["NHS Nottingham West CCG","E38000134","Cir",291,72.040000000000006,47.34,164,56.4,83,213,475,5948,2,15,196,400,4651,2,15]
["NHS Nottingham West CCG","E38000134","Dem",135,64.58,27.68,31,23,89,95,195,2667,2,19,94,183,2400,2,18]
["NHS Nottingham West CCG","E38000134","Ext",44,61.8,55.06,25,56.8,79,24,53,670,1,12,22,45,502,2,12]
["NHS Nottingham West CCG","E38000134","Oth",148,82.15,49.16,100,67.599999999999994,81,126,339,4054,2,18,120,283,3134,2,16]
["NHS Nottingham West CCG","E38000134","Res",126,82.21,49.8,80,63.5,83,110,278,4897,2,16,107,235,2758,2,14]
["NHS Oldham CCG","E38000135","Can",575,90.96,50.22,195,33.9,73,525,1568,12780,2,16,499,1245,10330,2,14]
["NHS Oldham CCG","E38000135","Cir",546,70.05,51.37,320,58.6,79,379,968,9806,2,16,367,868,8641,2,14]
["NHS Oldham CCG","E38000135","Dem",240,69.849999999999994,28.48,60,25,88,185,421,4348,2,14,184,410,4198,2,14]
["NHS Oldham CCG","E38000135","Ext",100,59.5,58.5,54,54,61,58,134,1491,2,10,56,122,1399,2,10]
["NHS Oldham CCG","E38000135","Oth",326,79.45,50.77,220,67.5,76,256,703,7575,2,16,249,627,6592,2,14]
["NHS Oldham CCG","E38000135","Res",304,85.69,46.38,206,67.8,81,267,702,6579,2,15,264,668,6121,2,15]
["NHS Oxfordshire CCG","E38000136","Can",1444,89.03,51.26,480,33.200000000000003,77,1296,3900,37987,2,19,1211,2863,27755,2,15]
["NHS Oxfordshire CCG","E38000136","Cir",1372,70.23,50.15,705,51.4,84,944,2221,28888,2,15,901,1811,18562,2,12]
["NHS Oxfordshire CCG","E38000136","Dem",732,54.68,32.56,136,18.600000000000001,89,419,882,14477,2,19,409,750,9898,1,13]
["NHS Oxfordshire CCG","E38000136","Ext",212,60.85,63.21,105,49.5,66,118,280,3355,2,11,115,243,2567,1,10]
["NHS Oxfordshire CCG","E38000136","Oth",817,80.599999999999994,45.84,483,59.1,81,652,1749,23512,2,19,623,1417,16420,2,15]
["NHS Oxfordshire CCG","E38000136","Res",706,81.099999999999994,48.41,412,58.4,85,561,1472,17975,2,18,547,1249,12969,2,15]
["NHS Portsmouth CCG","E38000137","Can",474,89.14,52.43,150,31.6,75,422,1074,10611,2,17,382,768,7404,2,14]
["NHS Portsmouth CCG","E38000137","Cir",493,70.72,50.76,242,49.1,82,342,751,10248,2,15,328,647,7345,1,14]
["NHS Portsmouth CCG","E38000137","Dem",199,64.66,28.57,34,17.100000000000001,89,133,273,7469,2,24,127,235,5644,1,19]
["NHS Portsmouth CCG","E38000137","Ext",73,58.9,75.34,28,38.4,51,41,106,1288,2,9,39,92,723,2,8]
["NHS Portsmouth CCG","E38000137","Oth",261,78.010000000000005,49.33,147,56.3,77,213,564,7707,2,20,205,461,5332,2,17]
["NHS Portsmouth CCG","E38000137","Res",220,82.5,47.95,123,55.9,82,184,478,5536,2,17,181,428,4415,2,16]
["NHS Redbridge CCG","E38000138","Can",449,90.66,52.39,243,54.1,76,422,1335,12759,2,22,409,1151,11046,2,20]
["NHS Redbridge CCG","E38000138","Cir",511,72.73,51.91,331,64.8,83,387,1024,11480,2,17,382,937,10573,2,15]
["NHS Redbridge CCG","E38000138","Dem",205,78.099999999999994,32.119999999999997,74,36.1,89,167,420,6747,2,28,165,411,6474,2,27]
["NHS Redbridge CCG","E38000138","Ext",57,49.12,72.81,29,50.9,54,31,66,653,1,10,29,61,590,1,9]
["NHS Redbridge CCG","E38000138","Oth",263,78.900000000000006,49.24,200,76,78,212,628,8628,2,22,207,571,7188,2,20]
["NHS Redbridge CCG","E38000138","Res",246,88.44,45.64,189,76.8,86,230,636,8065,2,23,228,607,7581,2,21]
["NHS Redditch and Bromsgrove CCG","E38000139","Can",477,88.8,55.5,221,46.3,75,417,1288,12096,2,20,400,1002,9371,2,17]
["NHS Redditch and Bromsgrove CCG","E38000139","Cir",439,71.75,53.3,237,54,83,311,731,10052,2,16,297,605,7710,2,15]
["NHS Redditch and Bromsgrove CCG","E38000139","Dem",228,66.010000000000005,27.19,55,24.1,88,157,346,5710,2,24,154,310,4759,2,20]
["NHS Redditch and Bromsgrove CCG","E38000139","Ext",70,55.32,53.9,35,50,66,41,78,979,1,12,39,65,831,1,12]
["NHS Redditch and Bromsgrove CCG","E38000139","Oth",255,78.239999999999995,48.24,163,63.9,81,205,538,7571,2,21,198,431,5683,2,17]
["NHS Redditch and Bromsgrove CCG","E38000139","Res",238,81.55,48.01,150,63,85,202,523,6809,2,21,199,459,5594,2,19]
["NHS Richmond CCG","E38000140","Can",345,88.57,50.94,123,35.700000000000003,75,307,951,9008,2,19,293,713,6704,2,16]
["NHS Richmond CCG","E38000140","Cir",293,72.349999999999994,50.85,165,56.3,83,216,542,7544,2,16,204,436,5303,2,13]
["NHS Richmond CCG","E38000140","Dem",154,59.87,28.48,45,29.2,90,99,229,3962,2,24,97,207,3077,2,22]
["NHS Richmond CCG","E38000140","Ext",32,50,54.69,13,40.6,60,22,48,438,1,9,20,42,365,1,8]
["NHS Richmond CCG","E38000140","Oth",178,78.650000000000006,44.1,125,70.2,82,150,430,5770,2,24,146,372,4802,2,21]
["NHS Richmond CCG","E38000140","Res",165,84.85,44.55,104,63,87,148,407,5427,2,21,148,364,4539,2,19]
["NHS Rotherham CCG","E38000141","Can",766,89.03,51.04,253,33,75,670,2024,15808,2,16,610,1321,11142,2,12]
["NHS Rotherham CCG","E38000141","Cir",698,70.650000000000006,50.75,369,52.9,81,491,1166,13012,2,15,467,982,10909,2,13]
["NHS Rotherham CCG","E38000141","Dem",281,69.040000000000006,27.58,71,25.3,88,208,449,7200,2,20,206,417,6128,2,19]
["NHS Rotherham CCG","E38000141","Ext",86,60.12,68.790000000000006,42,48.8,55,54,134,2140,2,14,52,112,1281,2,13]
["NHS Rotherham CCG","E38000141","Oth",340,80.88,42.65,224,65.900000000000006,77,294,823,11115,2,21,285,682,8601,2,17]
["NHS Rotherham CCG","E38000141","Res",408,87.5,44.36,282,69.099999999999994,83,366,1136,12089,2,22,362,956,10303,2,19]
["NHS Rushcliffe CCG","E38000142","Can",295,86.27,53.56,139,47.1,76,258,751,6636,2,17,221,436,3975,2,11]
["NHS Rushcliffe CCG","E38000142","Cir",253,68.97,49.01,135,53.4,84,178,391,4591,2,14,163,318,3372,1,12]
["NHS Rushcliffe CCG","E38000142","Dem",128,55.47,35.159999999999997,24,18.8,88,74,144,2249,2,19,73,132,1811,1,18]
["NHS Rushcliffe CCG","E38000142","Ext",37,64,54.67,20,54.1,77,22,52,661,2,17,22,42,456,1,15]
["NHS Rushcliffe CCG","E38000142","Oth",148,86.49,51.01,100,67.599999999999994,82,123,305,3666,2,18,116,250,2955,2,16]
["NHS Rushcliffe CCG","E38000142","Res",120,77.5,47.08,70,58.3,85,102,257,2998,2,18,97,212,2305,2,15]
["NHS Salford CCG","E38000143","Can",626,91.3,51.48,242,38.700000000000003,74,557,1602,14752,2,18,530,1306,12415,2,16]
["NHS Salford CCG","E38000143","Cir",549,75.319999999999993,54.83,342,62.3,80,406,1038,11781,2,16,391,923,10447,2,15]
["NHS Salford CCG","E38000143","Dem",256,73.88,29.04,62,24.2,88,203,484,6456,2,18,201,469,5767,2,17]
["NHS Salford CCG","E38000143","Ext",95,60,60.53,47,49.5,63,62,161,2006,2,13,59,142,1647,2,11]
["NHS Salford CCG","E38000143","Oth",320,84.71,50.7,225,70.3,76,266,775,10856,2,23,258,675,9096,2,19]
["NHS Salford CCG","E38000143","Res",331,86.73,43.74,219,66.2,82,302,862,9539,2,20,299,814,8650,2,19]
["NHS Sandwell and West Birmingham CCG","E38000144","Can",1057,91.25,53.1,477,45.1,75,950,2813,26623,2,18,923,2339,22537,2,16]
["NHS Sandwell and West Birmingham CCG","E38000144","Cir",1049,72.88,52.14,616,58.7,80,757,1832,20702,2,15,738,1698,18626,2,14]
["NHS Sandwell and West Birmingham CCG","E38000144","Dem",397,78.34,34.130000000000003,146,36.799999999999997,88,321,728,16170,2,21,320,713,12495,2,20]
["NHS Sandwell and West Birmingham CCG","E38000144","Ext",180,59.17,65,95,52.8,57,111,276,2647,2,9,107,253,2282,2,9]
["NHS Sandwell and West Birmingham CCG","E38000144","Oth",658,78.36,52.54,473,71.900000000000006,75,518,1424,18502,2,18,506,1293,14299,2,16]
["NHS Sandwell and West Birmingham CCG","E38000144","Res",516,87.42,51.69,370,71.7,81,464,1239,14005,2,17,462,1179,11933,2,16]
["NHS Scarborough and Ryedale CCG","E38000145","Can",365,85.75,55.62,101,27.7,77,300,746,7412,2,17,281,549,5311,2,14]
["NHS Scarborough and Ryedale CCG","E38000145","Cir",448,67.41,49.33,176,39.299999999999997,85,300,614,9044,1,16,286,527,7772,1,15]
["NHS Scarborough and Ryedale CCG","E38000145","Dem",117,53.62,34.89,23,19.7,89,67,136,2458,2,19,66,124,1629,1,18]
["NHS Scarborough and Ryedale CCG","E38000145","Ext",34,52.17,63.77,11,32.4,50,22,58,888,2,15,21,45,731,2,15]
["NHS Scarborough and Ryedale CCG","E38000145","Oth",183,79.02,46.32,102,55.7,81,156,392,5178,2,19,153,331,4308,2,18]
["NHS Scarborough and Ryedale CCG","E38000145","Res",193,76.42,47.41,105,54.4,84,159,376,4843,2,20,157,336,4118,2,19]
["NHS Sheffield CCG","E38000146","Can",1381,90.12,53.87,659,47.7,76,1244,3867,39955,2,23,1095,2406,28883,2,17]
["NHS Sheffield CCG","E38000146","Cir",1327,73.260000000000005,50.24,733,55.2,83,969,2190,33518,2,22,895,1900,28227,2,20]
["NHS Sheffield CCG","E38000146","Dem",654,63.33,32.31,156,23.9,89,422,866,15858,2,28,417,835,15343,2,27]
["NHS Sheffield CCG","E38000146","Ext",194,54.12,64.180000000000007,81,41.8,55,108,257,2808,2,9,103,228,2596,2,9]
["NHS Sheffield CCG","E38000146","Oth",729,83.21,45.58,483,66.3,80,630,1658,24894,2,25,601,1412,21874,2,23]
["NHS Sheffield CCG","E38000146","Res",579,79.36,44.65,338,58.4,84,463,1276,17340,2,26,459,1200,16652,2,25]
["NHS Shropshire CCG","E38000147","Can",921,83.55,53.75,303,32.9,77,767,2161,19134,2,17,728,1553,13688,2,14]
["NHS Shropshire CCG","E38000147","Cir",891,64.7,49.83,421,47.3,84,593,1332,16766,2,17,576,1094,12555,1,14]
["NHS Shropshire CCG","E38000147","Dem",403,55.39,33.71,68,16.899999999999999,89,235,485,7897,2,22,231,408,5742,1,15]
["NHS Shropshire CCG","E38000147","Ext",108,48.61,68.98,41,38,65,57,117,1499,1,11,53,98,1049,1,9]
["NHS Shropshire CCG","E38000147","Oth",440,77.53,45.74,269,61.1,81,350,880,11289,2,19,339,696,8469,1,16]
["NHS Shropshire CCG","E38000147","Res",412,77.790000000000006,47.33,239,58,84,333,780,10210,2,19,329,659,7881,1,15]
["NHS Slough CCG","E38000148","Can",205,84.39,51.46,76,37.1,73,178,552,5334,2,21,172,435,4535,2,18]
["NHS Slough CCG","E38000148","Cir",227,68.569999999999993,53.19,150,66.099999999999994,80,155,425,5243,2,20,151,372,4514,2,17]
["NHS Slough CCG","E38000148","Dem",59,78.989999999999995,32.770000000000003,30,50.8,88,51,123,1700,2,22,51,118,1659,2,22]
["NHS Slough CCG","E38000148","Ext",37,52.7,74.319999999999993,17,45.9,43,18,36,365,1,7,17,32,332,1,7]
["NHS Slough CCG","E38000148","Oth",134,73.13,51.87,95,70.900000000000006,76,100,289,3651,2,24,95,249,2996,2,19]
["NHS Slough CCG","E38000148","Res",121,80.17,54.13,87,71.900000000000006,82,93,274,3339,2,22,93,257,3122,2,20]
["NHS Solihull CCG","E38000149","Can",582,90.03,53.44,185,31.8,76,523,1794,12771,2,18,502,1254,10843,2,16]
["NHS Solihull CCG","E38000149","Cir",499,78.16,51.1,309,61.9,84,392,935,10511,2,17,386,846,9494,2,15]
["NHS Solihull CCG","E38000149","Dem",254,77.56,32.090000000000003,73,28.7,89,204,496,8558,2,24,203,484,7095,2,23]
["NHS Solihull CCG","E38000149","Ext",81,68.709999999999994,58.9,46,56.8,74,50,95,1570,1,14,47,87,1305,1,14]
["NHS Solihull CCG","E38000149","Oth",264,81.44,47.92,187,70.8,80,225,619,9394,2,19,222,535,6675,2,18]
["NHS Solihull CCG","E38000149","Res",265,89.45,45.76,191,72.099999999999994,85,235,599,8899,2,20,233,560,6554,2,18]
["NHS Somerset CCG","E38000150","Can",1543,88.56,54.65,463,30,77,1389,3931,34994,2,17,1302,2875,25978,2,14]
["NHS Somerset CCG","E38000150","Cir",1619,69.92,48.92,784,48.4,84,1144,2777,33291,2,16,1099,2309,25314,2,14]
["NHS Somerset CCG","E38000150","Dem",692,58.34,30.76,112,16.2,89,427,919,16734,2,27,418,784,12298,1,20]
["NHS Somerset CCG","E38000150","Ext",207,58.21,60.63,94,45.4,67,125,296,3479,2,13,118,249,2664,2,12]
["NHS Somerset CCG","E38000150","Oth",893,78.510000000000005,47.79,496,55.5,83,733,1984,26633,2,24,710,1622,19670,2,18]
["NHS Somerset CCG","E38000150","Res",682,81.45,48.75,383,56.2,85,583,1547,19163,2,21,574,1318,14943,2,17]
["NHS South Cheshire CCG","E38000151","Can",473,90.38,52.75,159,33.6,76,435,1244,11221,2,19,424,1034,9630,2,17]
["NHS South Cheshire CCG","E38000151","Cir",445,73.150000000000006,54.83,257,57.8,81,321,719,8919,2,15,307,644,7815,2,14]
["NHS South Cheshire CCG","E38000151","Dem",193,72.87,35.14,44,22.8,88,156,343,4711,2,21,155,334,4500,2,21]
["NHS South Cheshire CCG","E38000151","Ext",62,54.84,63.71,34,54.8,60,39,89,966,2,11,37,80,743,2,9]
["NHS South Cheshire CCG","E38000151","Oth",248,82.46,46.98,169,68.099999999999994,79,209,578,6853,2,22,206,523,6333,2,21]
["NHS South Cheshire CCG","E38000151","Res",233,86.91,48.07,170,73,83,218,536,6880,2,20,217,505,6256,2,18]
["NHS South Devon and Torbay CCG","E38000152","Can",929,89.34,54.09,307,33,77,816,2384,19607,2,17,762,1676,13255,2,13]
["NHS South Devon and Torbay CCG","E38000152","Cir",996,71.64,49.2,495,49.7,85,703,1851,17307,2,15,681,1391,10911,2,10]
["NHS South Devon and Torbay CCG","E38000152","Dem",462,51.24,30.59,51,11,90,254,590,6256,2,17,251,464,3952,1,11]
["NHS South Devon and Torbay CCG","E38000152","Ext",125,67.599999999999994,59.6,69,55.2,74,75,178,2005,2,12,71,136,952,1,8]
["NHS South Devon and Torbay CCG","E38000152","Oth",465,77.63,46.24,266,57.2,83,370,1069,10379,2,17,360,806,6783,2,12]
["NHS South Devon and Torbay CCG","E38000152","Res",467,79.14,49.09,265,56.7,86,392,1140,10410,2,17,388,888,6665,2,12]
["NHS South East Staffordshire and Seisdon Peninsula","E38000153","Can",599,88.48,53.17,225,37.6,76,531,1721,14244,2,19,509,1236,11280,2,16]
["NHS South East Staffordshire and Seisdon Peninsula","E38000153","Cir",611,71.77,52.62,338,55.3,83,437,1054,13347,2,17,422,896,10580,2,15]
["NHS South East Staffordshire and Seisdon Peninsula","E38000153","Dem",239,74.06,29.71,66,27.6,88,180,414,6690,2,25,178,382,5780,2,22]
["NHS South East Staffordshire and Seisdon Peninsula","E38000153","Ext",77,70.97,62.58,44,57.1,71,58,135,1685,2,16,55,113,1240,2,14]
["NHS South East Staffordshire and Seisdon Peninsula","E38000153","Oth",308,81.2,47.33,195,63.3,79,254,697,8729,2,21,248,582,7058,2,18]
["NHS South East Staffordshire and Seisdon Peninsula","E38000153","Res",255,83.56,47.95,179,70.2,84,221,617,7489,2,20,218,551,6411,2,18]
["NHS South Eastern Hampshire CCG","E38000154","Can",604,86.19,54.34,193,32,77,515,1331,13175,2,17,469,934,9797,2,15]
["NHS South Eastern Hampshire CCG","E38000154","Cir",580,68.62,50.6,294,50.7,83,392,802,11556,2,15,379,702,10288,1,14]
["NHS South Eastern Hampshire CCG","E38000154","Dem",301,49.17,26.74,42,14,89,157,294,6622,1,21,153,268,4249,1,18]
["NHS South Eastern Hampshire CCG","E38000154","Ext",79,57.59,63.29,32,40.5,61,40,98,1027,2,13,38,82,707,1,11]
["NHS South Eastern Hampshire CCG","E38000154","Oth",297,74.069999999999993,44.61,165,55.6,80,228,515,7704,2,21,222,436,6416,1,18]
["NHS South Eastern Hampshire CCG","E38000154","Res",267,74.95,48.04,144,53.9,84,197,440,5939,2,19,194,404,5197,2,18]
["NHS South Gloucestershire CCG","E38000155","Can",610,87.47,54.14,215,35.200000000000003,76,538,1438,13213,2,17,494,1034,10817,2,15]
["NHS South Gloucestershire CCG","E38000155","Cir",552,70.23,51.86,275,49.8,83,388,793,11437,2,17,376,729,10583,1,16]
["NHS South Gloucestershire CCG","E38000155","Dem",222,58.11,29.28,38,17.100000000000001,89,137,247,5272,1,27,135,236,4579,1,25]
["NHS South Gloucestershire CCG","E38000155","Ext",68,54.41,64.709999999999994,27,39.700000000000003,65,39,95,1047,2,12,36,83,936,2,12]
["NHS South Gloucestershire CCG","E38000155","Oth",346,78.069999999999993,45.74,194,56.1,83,287,633,9841,2,23,277,573,8965,2,23]
["NHS South Gloucestershire CCG","E38000155","Res",269,86.09,51.58,179,66.5,84,236,551,7598,2,20,235,526,7319,2,19]
["NHS South Kent Coast CCG","E38000156","Can",630,85.96,54.88,184,29.2,76,564,1535,10900,2,13,540,1241,8882,2,11]
["NHS South Kent Coast CCG","E38000156","Cir",608,70.25,47.41,268,44.1,84,439,1005,9203,2,11,418,889,7844,2,10]
["NHS South Kent Coast CCG","E38000156","Dem",246,66.459999999999994,31.1,41,16.7,89,166,351,3850,2,11,165,336,3214,2,11]
["NHS South Kent Coast CCG","E38000156","Ext",80,61.88,66.88,35,43.8,63,54,128,1143,2,10,51,112,887,1,8]
["NHS South Kent Coast CCG","E38000156","Oth",342,81.87,47.22,203,59.4,79,288,721,7685,2,15,278,635,6039,2,14]
["NHS South Kent Coast CCG","E38000156","Res",338,79.59,48.82,186,55,84,275,694,6079,2,12,271,640,5330,2,12]
["NHS South Lincolnshire CCG","E38000157","Can",421,86.12,55.28,190,45.1,77,372,1014,9420,2,19,358,820,8143,2,17]
["NHS South Lincolnshire CCG","E38000157","Cir",450,67.37,49.72,226,50.2,83,297,656,7899,2,15,288,597,7246,2,15]
["NHS South Lincolnshire CCG","E38000157","Dem",161,64.599999999999994,27.64,36,22.4,90,113,247,2935,2,17,112,243,2893,2,17]
["NHS South Lincolnshire CCG","E38000157","Ext",41,43.37,63.86,14,34.1,57,23,48,512,1,11,22,42,404,1,12]
["NHS South Lincolnshire CCG","E38000157","Oth",213,88.73,46.95,141,66.2,82,189,447,5255,2,18,185,398,4628,2,17]
["NHS South Lincolnshire CCG","E38000157","Res",223,81.39,51.79,134,60.1,83,182,460,4918,2,17,180,435,4597,2,17]
["NHS South Manchester CCG","E38000158","Can",345,94.2,51.45,155,44.9,75,325,976,10135,2,22,312,775,8382,2,19]
["NHS South Manchester CCG","E38000158","Cir",348,75,49.43,216,62.1,81,262,635,9738,2,20,250,563,8017,2,18]
["NHS South Manchester CCG","E38000158","Dem",142,72.89,33.1,37,26.1,89,106,233,3533,2,23,105,227,3451,2,23]
["NHS South Manchester CCG","E38000158","Ext",64,60.47,59.69,36,56.3,65,40,92,1224,2,17,39,82,1032,1,13]
["NHS South Manchester CCG","E38000158","Oth",173,83.82,50.87,118,68.2,75,138,373,5042,2,24,134,334,4639,2,21]
["NHS South Manchester CCG","E38000158","Res",183,86.1,49.32,133,72.7,82,165,456,5708,2,23,164,433,5383,2,23]
["NHS South Norfolk CCG","E38000159","Can",713,86.89,52.03,253,35.5,77,632,1710,15606,2,18,577,1199,11151,2,14]
["NHS South Norfolk CCG","E38000159","Cir",649,70.8,49.15,295,45.5,85,456,992,12357,2,15,446,855,10208,1,14]
["NHS South Norfolk CCG","E38000159","Dem",324,57.25,33.64,63,19.399999999999999,88,207,408,5996,2,15,204,374,4927,1,15]
["NHS South Norfolk CCG","E38000159","Ext",86,57.8,65.900000000000006,36,41.9,61,53,113,1110,2,10,51,98,978,1,9]
["NHS South Norfolk CCG","E38000159","Oth",321,79.75,47.35,198,61.7,82,252,701,9236,2,22,245,563,6992,2,19]
["NHS South Norfolk CCG","E38000159","Res",270,80.59,49.91,147,54.4,86,220,554,7039,2,21,217,493,5868,2,19]
["NHS South Reading CCG","E38000160","Can",176,86.08,49.15,72,40.9,75,154,556,4063,2,20,147,339,3490,2,19]
["NHS South Reading CCG","E38000160","Cir",180,60.56,50.56,99,55,81,106,238,2335,2,14,104,205,2015,2,12]
["NHS South Reading CCG","E38000160","Dem",76,58.82,30.72,20,26.3,87,49,103,1640,2,23,49,100,1525,2,22]
["NHS South Reading CCG","E38000160","Ext",33,43.28,85.07,11,33.299999999999997,49,15,30,396,1,6,14,25,365,1,5]
["NHS South Reading CCG","E38000160","Oth",108,76.5,52.53,74,68.5,72,89,235,2785,2,19,88,193,2281,2,17]
["NHS South Reading CCG","E38000160","Res",104,74.52,54.81,62,59.6,83,79,191,2222,2,16,78,175,2011,2,16]
["NHS South Sefton CCG","E38000161","Can",521,90.8,49.09,167,32.1,75,479,1306,11732,2,17,460,1068,9756,2,15]
["NHS South Sefton CCG","E38000161","Cir",405,72.59,50.74,254,62.7,81,292,662,8427,2,17,280,601,7496,2,15]
["NHS South Sefton CCG","E38000161","Dem",194,64.95,29.12,58,29.9,87,144,293,4396,2,23,144,286,4282,2,22]
["NHS South Sefton CCG","E38000161","Ext",73,57.14,63.27,32,43.8,57,41,86,1067,2,11,40,77,790,1,11]
["NHS South Sefton CCG","E38000161","Oth",256,83.82,46,181,70.7,77,210,530,7307,2,22,202,476,6310,2,20]
["NHS South Sefton CCG","E38000161","Res",255,86.27,43.73,174,68.2,82,219,570,7023,2,21,219,538,6506,2,20]
["NHS South Tees CCG","E38000162","Can",843,90.69,54.86,392,46.5,75,766,2238,20582,2,19,701,1580,15329,2,15]
["NHS South Tees CCG","E38000162","Cir",717,71.92,50.17,385,53.7,81,531,1254,16552,2,16,487,1068,13232,2,15]
["NHS South Tees CCG","E38000162","Dem",264,69.94,28.36,66,25,87,197,435,5936,2,19,193,413,5397,2,17]
["NHS South Tees CCG","E38000162","Ext",130,61.54,61.92,58,44.6,50,71,187,3120,2,10,66,159,1355,2,8]
["NHS South Tees CCG","E38000162","Oth",470,83.95,46.65,307,65.3,79,399,1106,13974,2,22,378,926,11507,2,20]
["NHS South Tees CCG","E38000162","Res",422,88.28,47.46,278,65.900000000000006,82,385,1101,13002,2,20,377,1017,10979,2,19]
["NHS South Tyneside CCG","E38000163","Can",511,89.74,51.52,214,41.9,75,455,1332,14262,2,20,436,1045,11792,2,17]
["NHS South Tyneside CCG","E38000163","Cir",381,76.77,49.74,225,59.1,81,295,697,11040,2,22,282,612,9860,2,20]
["NHS South Tyneside CCG","E38000163","Dem",185,77.09,29.65,66,35.700000000000003,87,160,365,7664,2,32,159,352,7049,2,31]
["NHS South Tyneside CCG","E38000163","Ext",66,47.73,70.45,30,45.5,52,35,90,932,2,12,33,76,811,1,12]
["NHS South Tyneside CCG","E38000163","Oth",253,88.17,49.11,182,71.900000000000006,78,220,617,8893,2,26,215,534,8040,2,25]
["NHS South Tyneside CCG","E38000163","Res",236,89.43,43.34,172,72.900000000000006,83,230,702,10027,2,30,226,661,9376,2,28]
["NHS South Warwickshire CCG","E38000164","Can",702,90.03,52.64,257,36.6,77,631,1723,18136,2,21,602,1364,15049,2,18]
["NHS South Warwickshire CCG","E38000164","Cir",631,71.63,49.05,335,53.1,84,444,983,15426,2,19,433,880,13724,2,18]
["NHS South Warwickshire CCG","E38000164","Dem",309,63.49,30.21,64,20.7,90,208,440,7887,2,23,208,422,7327,2,22]
["NHS South Warwickshire CCG","E38000164","Ext",93,61.5,63.64,41,44.1,65,60,134,1737,2,15,57,113,1418,1,14]
["NHS South Warwickshire CCG","E38000164","Oth",365,82.47,47.53,241,66,81,293,707,10606,2,22,285,610,9056,2,20]
["NHS South Warwickshire CCG","E38000164","Res",289,87.89,44.29,198,68.5,85,257,643,9711,2,24,256,603,8940,2,23]
["NHS South West Lincolnshire CCG","E38000165","Can",360,89.03,51.25,130,36.1,76,315,872,8472,2,18,299,674,6806,2,17]
["NHS South West Lincolnshire CCG","E38000165","Cir",302,70.7,53.81,162,53.6,82,219,461,5618,2,18,211,415,5056,1,16]
["NHS South West Lincolnshire CCG","E38000165","Dem",119,57.98,32.770000000000003,20,16.8,88,80,159,2089,2,17,80,157,2041,2,16]
["NHS South West Lincolnshire CCG","E38000165","Ext",35,45.71,60,18,51.4,59,18,39,481,2,15,16,32,364,2,14]
["NHS South West Lincolnshire CCG","E38000165","Oth",163,79.2,48.93,109,66.900000000000006,80,153,394,4437,2,18,150,352,3811,2,17]
["NHS South West Lincolnshire CCG","E38000165","Res",158,88.29,52.85,98,62,84,139,346,4146,2,19,137,325,3862,2,18]
["NHS South Worcestershire CCG","E38000166","Can",840,87.39,54.61,290,34.5,76,713,1896,17466,2,17,671,1438,12714,2,14]
["NHS South Worcestershire CCG","E38000166","Cir",828,65.3,48.64,414,50,84,540,1197,14939,2,15,520,975,10074,1,12]
["NHS South Worcestershire CCG","E38000166","Dem",337,57.57,30.71,61,18.100000000000001,89,198,411,6297,2,19,195,351,4411,1,14]
["NHS South Worcestershire CCG","E38000166","Ext",110,62.44,60.18,51,46.4,74,67,120,1427,1,8,63,101,1085,1,8]
["NHS South Worcestershire CCG","E38000166","Oth",463,76.59,47.03,276,59.6,81,356,887,10914,2,17,347,733,7903,2,14]
["NHS South Worcestershire CCG","E38000166","Res",397,77.23,47.92,210,52.9,86,317,749,9062,2,17,313,655,7095,2,14]
["NHS Southampton CCG","E38000167","Can",517,92.36,55.61,295,57.1,75,469,1412,15793,2,23,460,1237,13935,2,22]
["NHS Southampton CCG","E38000167","Cir",496,67.64,50.91,274,55.2,82,333,750,10719,2,17,325,664,8858,1,16]
["NHS Southampton CCG","E38000167","Dem",181,67.959999999999994,38.4,57,31.5,89,134,314,6614,2,33,132,286,5033,2,27]
["NHS Southampton CCG","E38000167","Ext",87,61.49,63.22,49,56.3,59,58,131,1738,2,14,56,115,1363,2,12]
["NHS Southampton CCG","E38000167","Oth",251,81.27,51.99,177,70.5,78,201,572,8236,2,25,199,501,6812,2,22]
["NHS Southampton CCG","E38000167","Res",292,84.93,53.25,190,65.099999999999994,82,238,640,8562,2,23,235,576,7439,2,21]
["NHS Southend CCG","E38000168","Can",493,90.47,52.84,190,38.5,77,448,1336,10933,2,16,434,1072,9443,2,14]
["NHS Southend CCG","E38000168","Cir",492,75.709999999999994,47.15,253,51.4,84,372,919,8246,2,14,362,830,7427,2,13]
["NHS Southend CCG","E38000168","Dem",253,76.28,26.28,52,20.6,90,214,512,4084,2,12,213,490,3782,2,12]
["NHS Southend CCG","E38000168","Ext",68,50.36,60.58,25,36.799999999999997,54,34,82,796,2,10,33,72,580,2,9]
["NHS Southend CCG","E38000168","Oth",232,83.41,45.26,138,59.5,80,217,572,5411,2,16,212,525,4698,2,15]
["NHS Southend CCG","E38000168","Res",279,84.95,47.31,156,55.9,86,241,621,5725,2,17,239,585,5391,2,16]
["NHS Southern Derbyshire CCG","E38000169","Can",1331,92.75,53.76,576,43.3,76,1248,3715,39092,2,23,1166,2692,28850,2,18]
["NHS Southern Derbyshire CCG","E38000169","Cir",1310,71.34,51.22,731,55.8,83,949,2319,29102,2,17,922,2023,24657,2,15]
["NHS Southern Derbyshire CCG","E38000169","Dem",558,63.98,28.67,115,20.6,89,380,917,13527,2,21,376,832,9992,2,18]
["NHS Southern Derbyshire CCG","E38000169","Ext",185,59.57,64.150000000000006,91,49.2,61,111,260,2988,2,12,104,214,2227,1,10]
["NHS Southern Derbyshire CCG","E38000169","Oth",692,81,49.49,462,66.8,78,588,1666,21266,2,21,566,1400,17028,2,18]
["NHS Southern Derbyshire CCG","E38000169","Res",681,85.76,50.22,467,68.599999999999994,83,596,1557,18674,2,19,591,1417,15370,2,17]
["NHS Southport and Formby CCG","E38000170","Can",404,84.65,51.98,112,27.7,77,335,872,7709,2,15,318,700,6487,2,14]
["NHS Southport and Formby CCG","E38000170","Cir",385,71.599999999999994,51.75,208,54,83,267,569,6131,2,13,258,511,5394,1,12]
["NHS Southport and Formby CCG","E38000170","Dem",231,60.17,30.95,50,21.6,88,158,314,3818,2,16,157,311,3749,2,16]
["NHS Southport and Formby CCG","E38000170","Ext",64,60.47,58.91,29,45.3,67,38,83,805,1,10,37,75,612,1,9]
["NHS Southport and Formby CCG","E38000170","Oth",210,82.9,46.56,130,61.9,81,177,448,5434,2,18,173,398,4786,2,17]
["NHS Southport and Formby CCG","E38000170","Res",210,82.66,43.94,127,60.5,85,174,390,4095,2,15,173,378,3964,2,14]
["NHS Southwark CCG","E38000171","Can",399,85.61,53.82,189,47.4,72,348,1103,12332,3,24,335,893,9887,2,21]
["NHS Southwark CCG","E38000171","Cir",342,70.91,52.19,189,55.3,80,244,642,8113,2,21,239,593,7625,2,19]
["NHS Southwark CCG","E38000171","Dem",100,75.62,36.82,42,42,89,75,196,4040,2,37,74,191,3915,2,34]
["NHS Southwark CCG","E38000171","Ext",68,48.91,67.150000000000006,28,41.2,49,37,105,1045,2,13,33,93,844,2,11]
["NHS Southwark CCG","E38000171","Oth",246,76.67,51.12,170,69.099999999999994,74,189,545,8623,2,27,185,486,7172,2,24]
["NHS Southwark CCG","E38000171","Res",174,83.33,53.74,117,67.2,82,138,480,5946,2,27,138,463,5667,2,26]
["NHS St Helens CCG","E38000172","Can",510,90.39,52.65,173,33.9,74,471,1289,11245,2,17,446,1034,9396,2,15]
["NHS St Helens CCG","E38000172","Cir",469,74.95,52.77,277,59.1,80,351,827,9650,2,15,338,749,8623,2,14]
["NHS St Helens CCG","E38000172","Dem",189,77.040000000000006,31.13,45,23.8,87,153,357,4344,2,19,152,351,4191,2,18]
["NHS St Helens CCG","E38000172","Ext",61,55.28,66.67,28,45.9,59,35,92,839,2,10,34,84,763,2,8]
["NHS St Helens CCG","E38000172","Oth",285,85.44,48.6,200,70.2,76,245,627,7185,2,19,239,561,6507,2,17]
["NHS St Helens CCG","E38000172","Res",315,86.37,46.28,219,69.5,81,275,746,8227,2,18,273,714,7800,2,17]
["NHS Stafford and Surrounds CCG","E38000173","Can",425,87.76,55.41,138,32.5,76,377,1048,9720,2,18,362,848,7632,2,15]
["NHS Stafford and Surrounds CCG","E38000173","Cir",429,68.680000000000007,46.45,217,50.6,83,286,675,8596,2,18,277,584,6860,2,15]
["NHS Stafford and Surrounds CCG","E38000173","Dem",160,62.31,29.6,37,23.1,89,108,236,3316,2,21,107,218,2791,2,19]
["NHS Stafford and Surrounds CCG","E38000173","Ext",62,54.84,59.68,31,50,69,40,93,990,2,13,38,83,860,1,11]
["NHS Stafford and Surrounds CCG","E38000173","Oth",209,83.97,49.04,132,63.2,82,180,441,5565,2,21,172,380,4699,2,18]
["NHS Stafford and Surrounds CCG","E38000173","Res",193,82.12,46.37,121,62.7,85,163,407,4885,2,17,161,374,4325,2,16]
["NHS Stockport CCG","E38000174","Can",797,91.47,50.16,303,38,76,735,2234,23859,2,23,706,1766,19943,2,19]
["NHS Stockport CCG","E38000174","Cir",743,76.400000000000006,49.16,463,62.3,83,563,1438,19409,2,20,544,1294,17372,2,19]
["NHS Stockport CCG","E38000174","Dem",307,74.27,30.94,73,23.8,88,239,569,10585,2,25,238,554,9381,2,24]
["NHS Stockport CCG","E38000174","Ext",141,73.400000000000006,53.9,81,57.4,73,103,249,3125,2,19,99,221,2834,2,17]
["NHS Stockport CCG","E38000174","Oth",369,81.98,46.34,236,64,79,313,865,11006,2,21,307,767,9931,2,19]
["NHS Stockport CCG","E38000174","Res",358,84.52,43.24,232,64.8,84,326,971,12603,2,24,324,927,11924,2,23]
["NHS Stoke on Trent CCG","E38000175","Can",757,91.42,52.81,306,40.4,75,700,2023,19507,2,19,676,1568,14497,2,15]
["NHS Stoke on Trent CCG","E38000175","Cir",576,72.569999999999993,53.91,325,56.4,81,424,1149,15449,2,17,415,952,9688,2,14]
["NHS Stoke on Trent CCG","E38000175","Dem",270,75.599999999999994,31.61,85,31.5,87,217,615,10273,2,32,214,498,6253,2,17]
["NHS Stoke on Trent CCG","E38000175","Ext",121,60.33,62.4,64,52.9,63,75,188,2232,2,12,72,160,1579,2,9]
["NHS Stoke on Trent CCG","E38000175","Oth",374,80.209999999999994,50.94,259,69.3,75,302,937,12063,2,24,295,763,8797,2,17]
["NHS Stoke on Trent CCG","E38000175","Res",415,86.99,53.49,295,71.099999999999994,83,369,1157,14069,2,24,367,984,10284,2,19]
["NHS Sunderland CCG","E38000176","Can",869,93.15,52.01,350,40.299999999999997,75,801,2465,23687,2,22,745,1754,17087,2,17]
["NHS Sunderland CCG","E38000176","Cir",722,73.55,50.55,421,58.3,80,522,1235,15676,2,18,495,1066,13920,2,17]
["NHS Sunderland CCG","E38000176","Dem",307,66.989999999999995,32.68,98,31.9,87,220,458,7764,2,20,217,444,6681,2,19]
["NHS Sunderland CCG","E38000176","Ext",120,63.07,59.34,60,50,58,74,173,2248,2,17,67,152,1910,2,16]
["NHS Sunderland CCG","E38000176","Oth",458,82.64,48.14,290,63.3,79,405,1055,14496,2,22,392,890,12331,2,20]
["NHS Sunderland CCG","E38000176","Res",456,89.14,44.19,327,71.7,82,410,1123,13475,2,22,405,1024,12457,2,21]
["NHS Surrey Downs CCG","E38000177","Can",699,87.42,51.18,252,36.1,77,636,1895,19452,2,19,598,1373,14144,2,16]
["NHS Surrey Downs CCG","E38000177","Cir",693,70.150000000000006,49.24,359,51.8,85,495,1138,13741,2,17,477,1006,12008,2,16]
["NHS Surrey Downs CCG","E38000177","Dem",303,69.97,28.55,85,28.1,90,224,456,9345,2,24,223,440,7788,2,23]
["NHS Surrey Downs CCG","E38000177","Ext",78,64.739999999999995,50.64,40,51.3,74,51,120,1436,2,14,49,102,1112,2,11]
["NHS Surrey Downs CCG","E38000177","Oth",379,83.4,46.11,243,64.099999999999994,83,314,849,12835,2,24,306,734,9780,2,21]
["NHS Surrey Downs CCG","E38000177","Res",384,83.85,49.48,246,64.099999999999994,86,340,805,11901,2,17,337,745,9071,2,16]
["NHS Surrey Heath CCG","E38000178","Can",221,88.91,52.94,67,30.3,77,201,771,5621,3,20,189,468,4252,2,16]
["NHS Surrey Heath CCG","E38000178","Cir",199,73.12,45.23,104,52.3,84,138,324,4006,2,18,134,287,3576,2,16]
["NHS Surrey Heath CCG","E38000178","Dem",103,58.94,30.92,20,19.399999999999999,89,59,124,3584,2,26,58,119,1977,2,26]
["NHS Surrey Heath CCG","E38000178","Ext",25,64.709999999999994,62.75,11,44,64,16,40,505,2,16,15,36,433,2,16]
["NHS Surrey Heath CCG","E38000178","Oth",116,82.4,43.78,66,56.9,79,95,252,3547,2,25,92,216,3080,2,21]
["NHS Surrey Heath CCG","E38000178","Res",107,84.19,43.72,61,57,84,93,259,2836,2,19,92,241,2611,2,18]
["NHS Sutton CCG","E38000179","Can",435,91.39,48.56,157,36.1,75,386,1175,11384,2,21,369,872,9150,2,17]
["NHS Sutton CCG","E38000179","Cir",393,72.680000000000007,46,228,58,83,280,740,9661,2,17,268,609,6876,2,13]
["NHS Sutton CCG","E38000179","Dem",172,68.599999999999994,31.69,47,27.3,89,124,314,4847,2,30,123,304,4560,2,27]
["NHS Sutton CCG","E38000179","Ext",45,62.64,56.04,27,60,63,28,73,958,2,23,27,64,693,2,14]
["NHS Sutton CCG","E38000179","Oth",222,83.15,48.76,153,68.900000000000006,81,174,494,6272,2,21,168,430,5416,2,19]
["NHS Sutton CCG","E38000179","Res",237,85.86,44.09,167,70.5,84,198,534,6285,2,21,196,498,5749,2,18]
["NHS Swale CCG","E38000180","Can",295,87.97,55.93,123,41.7,74,261,703,7332,2,16,244,512,4698,2,14]
["NHS Swale CCG","E38000180","Cir",244,62.7,56.35,122,50,80,158,368,5780,2,19,149,284,3570,1,16]
["NHS Swale CCG","E38000180","Dem",98,72.59,30.46,47,48,87,84,190,12928,2,33,76,150,2591,2,21]
["NHS Swale CCG","E38000180","Ext",36,37.5,76.39,12,33.299999999999997,49,14,26,256,1,5,13,21,174,1,6]
["NHS Swale CCG","E38000180","Oth",149,81.88,48.66,100,67.099999999999994,78,122,305,7804,2,21,117,252,3255,2,18]
["NHS Swale CCG","E38000180","Res",162,86.46,51.38,121,74.7,83,139,355,7805,2,23,137,294,3736,2,19]
["NHS Swindon CCG","E38000181","Can",486,85.2,54.68,131,27,75,429,1175,9924,2,16,411,953,8125,2,14]
["NHS Swindon CCG","E38000181","Cir",454,70.63,53.69,223,49.1,82,313,684,7566,2,13,301,613,6570,1,12]
["NHS Swindon CCG","E38000181","Dem",173,56.65,32.369999999999997,38,22,88,106,214,3202,2,15,104,202,2404,1,13]
["NHS Swindon CCG","E38000181","Ext",63,50.79,65.08,21,33.299999999999997,52,31,59,456,1,6,29,51,410,1,5]
["NHS Swindon CCG","E38000181","Oth",273,81.319999999999993,45.6,181,66.3,81,229,597,7579,2,21,227,534,6653,2,18]
["NHS Swindon CCG","E38000181","Res",231,88.31,49.78,149,64.5,83,215,542,5936,2,17,212,510,5492,2,17]
["NHS Tameside and Glossop CCG","E38000182","Can",708,91.25,51.66,278,39.299999999999997,74,642,1852,18684,2,20,616,1494,15821,2,18]
["NHS Tameside and Glossop CCG","E38000182","Cir",736,73.25,50.78,460,62.5,81,527,1281,16511,2,18,511,1143,14845,2,17]
["NHS Tameside and Glossop CCG","E38000182","Dem",264,80.150000000000006,35.159999999999997,88,33.299999999999997,87,236,558,10420,2,24,235,544,10272,2,24]
["NHS Tameside and Glossop CCG","E38000182","Ext",114,69.430000000000007,60.7,64,56.1,72,81,205,2365,2,17,78,182,2141,2,15]
["NHS Tameside and Glossop CCG","E38000182","Oth",328,86.76,49.32,245,74.7,75,296,854,11906,2,24,291,764,10445,2,21]
["NHS Tameside and Glossop CCG","E38000182","Res",325,89.23,43.85,239,73.5,81,294,761,9967,2,22,291,719,9393,2,21]
["NHS Telford and Wrekin CCG","E38000183","Can",401,90.29,55.42,119,29.7,72,364,1067,8710,2,17,351,820,7039,2,14]
["NHS Telford and Wrekin CCG","E38000183","Cir",324,70.11,53.31,181,55.9,81,231,478,5683,2,15,225,429,5270,1,14]
["NHS Telford and Wrekin CCG","E38000183","Dem",162,57.23,32.92,27,16.7,89,100,201,3059,2,23,100,193,2929,2,22]
["NHS Telford and Wrekin CCG","E38000183","Ext",51,60.78,65.69,25,49,54,28,60,773,1,11,27,53,622,1,10]
["NHS Telford and Wrekin CCG","E38000183","Oth",221,80.14,47.86,146,66.099999999999994,75,178,454,5485,2,18,174,397,4608,2,15]
["NHS Telford and Wrekin CCG","E38000183","Res",183,83.88,47.27,120,65.599999999999994,82,164,414,5196,2,18,162,388,4454,2,17]
["NHS Thanet CCG","E38000184","Can",498,84.15,51.35,100,20.100000000000001,76,422,1108,7525,2,12,397,887,6170,2,10]
["NHS Thanet CCG","E38000184","Cir",457,69.62,52.35,201,44,83,327,702,7035,2,12,317,638,5937,2,12]
["NHS Thanet CCG","E38000184","Dem",156,72.44,33.97,25,16,88,114,237,2680,2,14,113,227,2263,2,13]
["NHS Thanet CCG","E38000184","Ext",38,53.25,58.44,15,39.5,56,26,52,615,2,7,25,47,454,1,6]
["NHS Thanet CCG","E38000184","Oth",252,79.56,43.45,147,58.3,80,199,516,5607,2,16,194,455,4676,2,15]
["NHS Thanet CCG","E38000184","Res",245,82.28,42.97,128,52.2,86,210,516,5129,2,15,207,476,4357,2,14]
["NHS Thurrock CCG","E38000185","Can",359,89.97,53.48,145,40.4,75,326,952,9628,2,21,314,740,8079,2,19]
["NHS Thurrock CCG","E38000185","Cir",304,69.290000000000006,51.07,160,52.6,81,211,479,6747,2,18,199,408,5902,2,17]
["NHS Thurrock CCG","E38000185","Dem",127,70.98,36.08,45,35.4,88,93,196,5079,2,24,93,186,4674,2,23]
["NHS Thurrock CCG","E38000185","Ext",36,54.17,65.28,18,50,50,21,49,584,2,14,20,40,545,2,15]
["NHS Thurrock CCG","E38000185","Oth",151,80.53,44.55,105,69.5,77,130,334,5018,2,26,127,287,4193,2,21]
["NHS Thurrock CCG","E38000185","Res",184,85.87,43.48,125,67.900000000000006,84,156,404,5982,2,24,155,368,5363,2,22]
["NHS Tower Hamlets CCG","E38000186","Can",286,91.08,55.24,124,43.4,74,271,912,10571,3,27,266,790,8538,2,24]
["NHS Tower Hamlets CCG","E38000186","Cir",267,76.400000000000006,56.74,172,64.400000000000006,78,204,565,10222,2,22,199,487,6215,2,18]
["NHS Tower Hamlets CCG","E38000186","Dem",77,81.17,35.06,38,49.4,88,61,183,7492,2,51,60,154,2536,2,30]
["NHS Tower Hamlets CCG","E38000186","Ext",65,41.54,69.23,26,40,43,31,103,1192,2,18,29,84,911,2,15]
["NHS Tower Hamlets CCG","E38000186","Oth",190,75,51.84,143,75.3,72,144,464,7878,2,29,140,412,5891,2,23]
["NHS Tower Hamlets CCG","E38000186","Res",142,85.96,54.04,100,70.400000000000006,81,114,392,6661,3,28,112,351,5377,2,24]
["NHS Trafford CCG","E38000187","Can",570,88.68,52.98,268,47,76,499,1513,16424,3,23,480,1188,13721,2,20]
["NHS Trafford CCG","E38000187","Cir",540,73.819999999999993,51.25,354,65.599999999999994,83,403,918,13729,2,18,388,812,11671,2,15]
["NHS Trafford CCG","E38000187","Dem",202,68.150000000000006,28.64,62,30.7,88,158,347,6607,2,24,157,329,5964,2,23]
["NHS Trafford CCG","E38000187","Ext",89,72.47,44.38,57,64,71,69,158,2026,2,13,67,136,1628,1,9]
["NHS Trafford CCG","E38000187","Oth",280,82.86,50.18,188,67.099999999999994,79,239,636,10528,2,26,231,557,8907,2,24]
["NHS Trafford CCG","E38000187","Res",274,83.76,44.89,199,72.599999999999994,85,235,587,9476,2,25,231,547,8799,2,24]
["NHS Vale of York CCG","E38000188","Can",865,90.17,52.66,294,34,76,779,2257,21467,2,19,746,1759,16741,2,16]
["NHS Vale of York CCG","E38000188","Cir",953,72.16,49.03,483,50.7,84,686,1624,21487,2,17,668,1411,17846,2,15]
["NHS Vale of York CCG","E38000188","Dem",367,60.27,31.56,70,19.100000000000001,89,236,521,11285,2,25,232,466,7470,2,20]
["NHS Vale of York CCG","E38000188","Ext",118,58.23,60.76,50,42.4,60,72,159,2063,1,12,70,133,1648,1,10]
["NHS Vale of York CCG","E38000188","Oth",423,82.29,46.99,255,60.3,81,362,890,13073,2,19,352,749,10162,2,16]
["NHS Vale of York CCG","E38000188","Res",459,83.55,47.39,290,63.2,84,387,974,13984,2,21,381,866,11660,2,19]
["NHS Vale Royal CCG","E38000189","Can",286,86.01,55.42,105,36.700000000000003,75,251,709,6471,2,17,241,582,5489,2,16]
["NHS Vale Royal CCG","E38000189","Cir",251,68.73,51,136,54.2,82,180,408,5388,2,18,176,375,5000,2,18]
["NHS Vale Royal CCG","E38000189","Dem",127,57.87,25.59,21,16.5,88,72,157,2476,2,27,72,149,2225,2,25]
["NHS Vale Royal CCG","E38000189","Ext",35,61.43,47.14,18,51.4,79,19,44,536,2,17,19,38,363,2,13]
["NHS Vale Royal CCG","E38000189","Oth",132,78.87,46.04,84,63.6,79,106,262,3517,2,22,103,232,3096,2,19]
["NHS Vale Royal CCG","E38000189","Res",138,83.33,48.19,94,68.099999999999994,84,114,251,3363,2,19,113,238,2986,2,18]
["NHS Wakefield CCG","E38000190","Can",917,91.88,53.05,269,29.3,74,845,3564,21381,3,16,807,1992,17507,2,14]
["NHS Wakefield CCG","E38000190","Cir",839,73.62,54.26,476,56.7,81,615,1554,18282,2,15,594,1267,13718,2,13]
["NHS Wakefield CCG","E38000190","Dem",411,69.260000000000005,28.31,103,25.1,88,291,673,9685,2,19,290,599,7771,2,17]
["NHS Wakefield CCG","E38000190","Ext",96,56.25,71.88,46,47.9,56,60,140,1498,2,7,57,114,1024,2,7]
["NHS Wakefield CCG","E38000190","Oth",446,87.11,50.22,327,73.3,77,397,1270,14067,2,20,386,912,10747,2,18]
["NHS Wakefield CCG","E38000190","Res",443,84.2,46.73,278,62.8,83,398,1123,12789,2,19,396,972,10425,2,17]
["NHS Walsall CCG","E38000191","Can",754,91.25,54.21,317,42,75,688,2021,19338,2,20,664,1614,16553,2,18]
["NHS Walsall CCG","E38000191","Cir",705,73.19,52.06,428,60.7,82,519,1276,17253,2,20,504,1174,15923,2,19]
["NHS Walsall CCG","E38000191","Dem",225,74.67,27.33,74,32.9,88,192,434,8092,2,30,191,419,7564,2,29]
["NHS Walsall CCG","E38000191","Ext",100,62.69,68.16,55,55,56,67,157,1910,2,14,66,141,1689,1,13]
["NHS Walsall CCG","E38000191","Oth",415,81.95,50.42,288,69.400000000000006,79,345,962,13503,2,26,339,859,12130,2,25]
["NHS Walsall CCG","E38000191","Res",327,87.31,49.54,228,69.7,83,303,820,10607,2,23,299,779,9857,2,22]
["NHS Waltham Forest CCG","E38000192","Can",415,92.65,51.93,292,70.400000000000006,74,378,1334,13398,3,25,371,1142,11095,3,22]
["NHS Waltham Forest CCG","E38000192","Cir",393,67.05,52.93,243,61.8,80,272,715,9293,2,16,267,658,8084,2,15]
["NHS Waltham Forest CCG","E38000192","Dem",165,77.95,34.14,87,52.7,88,137,345,5728,2,32,136,338,5564,2,31]
["NHS Waltham Forest CCG","E38000192","Ext",54,46.3,75.930000000000007,24,44.4,51,24,63,847,2,10,22,55,502,1,8]
["NHS Waltham Forest CCG","E38000192","Oth",221,79.64,49.32,169,76.5,74,189,595,7684,2,26,184,533,6523,2,25]
["NHS Waltham Forest CCG","E38000192","Res",184,83.47,49.86,142,77.2,84,166,478,6165,2,21,166,456,5872,2,20]
["NHS Wandsworth CCG","E38000193","Can",418,88.64,52.63,162,38.799999999999997,75,376,1242,11525,3,23,360,906,9426,2,20]
["NHS Wandsworth CCG","E38000193","Cir",450,68.56,49.67,239,53.1,83,303,798,10191,2,17,291,663,8045,2,16]
["NHS Wandsworth CCG","E38000193","Dem",126,70.36,26.88,34,27,90,95,209,3263,2,25,94,199,3002,2,24]
["NHS Wandsworth CCG","E38000193","Ext",70,52.86,65,27,38.6,59,36,83,930,2,10,34,71,705,2,8]
["NHS Wandsworth CCG","E38000193","Oth",248,74.040000000000006,50.7,155,62.5,75,192,628,8230,2,24,186,503,5962,2,21]
["NHS Wandsworth CCG","E38000193","Res",174,86.53,52.72,115,66.099999999999994,82,164,528,5943,2,25,163,468,5355,2,24]
["NHS Warrington CCG","E38000194","Can",545,87.25,51.38,189,34.700000000000003,75,464,1288,12072,2,17,446,1022,9823,2,15]
["NHS Warrington CCG","E38000194","Cir",483,75.98,49.28,296,61.3,82,367,840,10557,2,16,356,781,9815,2,15]
["NHS Warrington CCG","E38000194","Dem",236,68.86,28.39,53,22.5,88,176,396,5090,2,17,176,389,4956,2,17]
["NHS Warrington CCG","E38000194","Ext",75,60.26,63.58,34,45.3,50,48,114,1316,2,10,45,103,1007,2,8]
["NHS Warrington CCG","E38000194","Oth",287,83.3,49.74,186,64.8,78,232,605,8150,2,21,227,544,7141,2,19]
["NHS Warrington CCG","E38000194","Res",284,85.92,48.06,186,65.5,84,259,699,8657,2,22,257,658,8161,2,21]
["NHS Warwickshire North CCG","E38000195","Can",480,89.06,56.15,197,41,74,435,1249,11927,2,21,423,1026,10236,2,19]
["NHS Warwickshire North CCG","E38000195","Cir",502,74.2,50.1,304,60.6,82,360,836,10251,2,17,350,767,9431,2,16]
["NHS Warwickshire North CCG","E38000195","Dem",232,68.099999999999994,30.6,59,25.4,88,181,422,5840,2,21,180,412,5487,2,20]
["NHS Warwickshire North CCG","E38000195","Ext",63,61.11,69.84,27,42.9,60,44,99,1106,2,12,42,88,972,1,12]
["NHS Warwickshire North CCG","E38000195","Oth",294,84.38,46.18,207,70.400000000000006,79,262,679,8620,2,20,256,610,7593,2,18]
["NHS Warwickshire North CCG","E38000195","Res",234,87.21,48.19,169,72.2,83,212,552,6154,2,20,212,519,5790,2,19]
["NHS West Cheshire CCG","E38000196","Can",666,88,54.16,252,37.799999999999997,76,595,1755,17082,2,20,565,1360,13998,2,17]
["NHS West Cheshire CCG","E38000196","Cir",578,73.88,49.31,339,58.7,83,418,974,13832,2,18,403,856,12157,2,17]
["NHS West Cheshire CCG","E38000196","Dem",268,55.87,33.71,46,17.2,88,170,335,6123,2,25,168,318,5497,1,24]
["NHS West Cheshire CCG","E38000196","Ext",100,62,59.5,48,48,68,66,153,2026,2,16,62,123,1364,1,13]
["NHS West Cheshire CCG","E38000196","Oth",313,85.33,48.96,216,69,80,271,723,10299,2,23,266,608,8671,2,20]
["NHS West Cheshire CCG","E38000196","Res",310,86.31,48.31,209,67.400000000000006,84,272,713,11021,2,27,268,650,9884,2,24]
["NHS West Essex CCG","E38000197","Can",722,86.29,52.29,251,34.799999999999997,76,642,1874,16133,2,18,604,1454,13453,2,16]
["NHS West Essex CCG","E38000197","Cir",721,72.61,46.05,387,53.7,85,513,1200,14057,2,15,486,1043,12107,2,15]
["NHS West Essex CCG","E38000197","Dem",321,70.09,28.82,87,27.1,90,243,547,8571,2,21,238,514,6703,2,19]
["NHS West Essex CCG","E38000197","Ext",100,56,64,49,49,60,57,137,1390,2,12,53,116,1064,2,11]
["NHS West Essex CCG","E38000197","Oth",358,80.75,48.54,224,62.6,81,304,807,10778,2,21,294,682,8441,2,18]
["NHS West Essex CCG","E38000197","Res",380,82.63,49.21,262,68.900000000000006,85,314,789,9949,2,18,308,709,7960,2,17]
["NHS West Hampshire CCG","E38000198","Can",1483,88.24,51.97,613,41.3,77,1316,3744,37618,2,20,1263,3086,32073,2,18]
["NHS West Hampshire CCG","E38000198","Cir",1381,68.91,49.08,711,51.5,85,981,2080,28764,2,17,950,1825,24847,1,15]
["NHS West Hampshire CCG","E38000198","Dem",704,51.38,31.65,127,18,90,393,769,16861,2,26,387,709,13167,1,22]
["NHS West Hampshire CCG","E38000198","Ext",183,65.849999999999994,56.28,103,56.3,76,132,259,4002,1,15,126,224,2981,1,13]
["NHS West Hampshire CCG","E38000198","Oth",793,78.7,44.8,478,60.3,83,633,1547,23544,2,23,615,1334,20328,2,20]
["NHS West Hampshire CCG","E38000198","Res",654,80.349999999999994,49.01,396,60.6,85,540,1260,18156,2,21,529,1141,16217,2,19]
["NHS West Kent CCG","E38000199","Can",1101,86.75,52.34,356,32.299999999999997,76,969,2690,24684,2,18,914,2062,19162,2,15]
["NHS West Kent CCG","E38000199","Cir",1044,70.56,47.92,493,47.2,84,730,1665,20038,2,16,706,1453,16761,2,14]
["NHS West Kent CCG","E38000199","Dem",463,62.24,32.58,88,19,89,306,612,8735,1,16,303,577,7557,1,15]
["NHS West Kent CCG","E38000199","Ext",139,55.2,65.23,61,43.9,62,86,193,1975,1,9,82,166,1591,1,8]
["NHS West Kent CCG","E38000199","Oth",575,79.41,46.22,328,57,81,462,1161,15101,2,18,448,1001,11928,2,16]
["NHS West Kent CCG","E38000199","Res",572,81.47,47.03,327,57.2,85,479,1215,14975,2,20,474,1084,12652,2,18]
["NHS West Lancashire CCG","E38000200","Can",322,88.68,53.95,96,29.8,75,277,767,6626,2,16,266,618,5437,2,14]
["NHS West Lancashire CCG","E38000200","Cir",284,71,52.9,147,51.8,82,202,452,4791,2,12,196,412,4352,2,12]
["NHS West Lancashire CCG","E38000200","Dem",143,67.13,33.92,37,25.9,88,106,237,2540,2,15,105,231,2397,2,15]
["NHS West Lancashire CCG","E38000200","Ext",33,60.61,63.64,16,48.5,69,20,39,434,1,10,19,35,395,1,10]
["NHS West Lancashire CCG","E38000200","Oth",163,78.22,42.64,113,69.3,81,134,339,3820,2,17,132,306,3485,2,16]
["NHS West Lancashire CCG","E38000200","Res",173,87.61,44.96,108,62.4,83,150,368,4169,2,20,148,348,3916,2,19]
["NHS West Leicestershire CCG","E38000201","Can",930,89.95,54.16,336,36.1,76,838,2507,22010,2,18,726,1505,14207,2,14]
["NHS West Leicestershire CCG","E38000201","Cir",871,71.260000000000005,52.27,472,54.2,83,633,1603,19378,2,19,580,1202,13263,2,14]
["NHS West Leicestershire CCG","E38000201","Dem",417,62.23,31.06,78,18.7,89,293,683,10627,2,20,288,597,6854,2,17]
["NHS West Leicestershire CCG","E38000201","Ext",122,59.84,62.3,61,50,64,71,169,1918,2,13,64,130,1287,1,12]
["NHS West Leicestershire CCG","E38000201","Oth",440,81.59,47.05,274,62.3,80,356,947,14131,2,22,340,741,8615,2,17]
["NHS West Leicestershire CCG","E38000201","Res",415,87.61,48.74,261,62.9,84,370,970,11212,2,19,350,776,8072,2,15]
["NHS West London CCG","E38000202","Can",334,79.790000000000006,51.8,130,38.9,74,271,836,7685,2,20,251,615,6045,2,17]
["NHS West London CCG","E38000202","Cir",273,69.78,56.04,143,52.4,83,191,504,6014,2,17,178,420,4438,2,16]
["NHS West London CCG","E38000202","Dem",78,66.88,29.3,22,28.2,90,62,139,6651,2,25,60,128,1766,2,21]
["NHS West London CCG","E38000202","Ext",63,43.65,63.49,26,41.3,54,26,52,543,1,9,24,42,441,1,8]
["NHS West London CCG","E38000202","Oth",183,72.13,52.19,116,63.4,77,138,357,5677,2,23,131,306,4080,2,20]
["NHS West London CCG","E38000202","Res",114,85.96,51.32,70,61.4,84,102,283,4872,2,22,100,260,3406,2,21]
["NHS West Norfolk CCG","E38000203","Can",551,89.29,52.54,203,36.799999999999997,76,499,1417,12589,2,18,483,1135,10321,2,15]
["NHS West Norfolk CCG","E38000203","Cir",579,71.849999999999994,50.86,290,50.1,84,407,919,10410,2,15,394,810,8964,2,14]
["NHS West Norfolk CCG","E38000203","Dem",200,63.34,34.409999999999997,40,20,88,139,284,3222,2,15,138,269,2923,2,15]
["NHS West Norfolk CCG","E38000203","Ext",73,59.18,68.03,34,46.6,68,44,106,959,2,12,40,97,859,2,12]
["NHS West Norfolk CCG","E38000203","Oth",313,81.150000000000006,47.44,191,61,81,245,636,7339,2,19,240,543,6247,2,16]
["NHS West Norfolk CCG","E38000203","Res",285,81.790000000000006,47.46,173,60.7,85,244,674,7405,2,20,242,607,6465,2,19]
["NHS West Suffolk CCG","E38000204","Can",565,88.58,53.19,203,35.9,76,509,1491,13589,2,20,488,1157,11125,2,17]
["NHS West Suffolk CCG","E38000204","Cir",552,72.28,50.82,271,49.1,84,407,962,11485,2,17,397,852,10010,2,16]
["NHS West Suffolk CCG","E38000204","Dem",244,60.86,32.58,36,14.8,89,164,324,4465,2,17,163,310,4242,2,17]
["NHS West Suffolk CCG","E38000204","Ext",94,61.7,57.98,42,44.7,66,53,112,1390,2,11,51,99,1098,1,10]
["NHS West Suffolk CCG","E38000204","Oth",288,83.54,47.31,173,60.1,81,235,609,7505,2,22,229,520,6566,2,20]
["NHS West Suffolk CCG","E38000204","Res",271,85.98,50,158,58.3,85,236,625,7380,2,21,234,562,6757,2,20]
["NHS Wigan Borough CCG","E38000205","Can",833,91.66,53.18,329,39.5,74,772,2188,17511,2,16,747,1800,14490,2,14]
["NHS Wigan Borough CCG","E38000205","Cir",785,73.27,54.93,476,60.6,80,587,1451,13415,2,13,574,1301,11587,2,11]
["NHS Wigan Borough CCG","E38000205","Dem",312,80.13,32.85,82,26.3,88,260,599,5986,2,15,259,587,5678,2,14]
["NHS Wigan Borough CCG","E38000205","Ext",113,58.15,66.08,54,47.8,54,67,169,1621,2,11,64,150,1420,2,9]
["NHS Wigan Borough CCG","E38000205","Oth",479,87.79,47.49,343,71.599999999999994,76,419,1142,12620,2,18,409,1020,10737,2,16]
["NHS Wigan Borough CCG","E38000205","Res",469,86.25,46.91,305,65,80,410,1101,9647,2,15,406,1049,9119,2,14]
["NHS Wiltshire CCG","E38000206","Can",1180,86.14,54.36,351,29.7,76,1034,2713,25178,2,17,984,2203,20667,2,15]
["NHS Wiltshire CCG","E38000206","Cir",1182,68.37,49.18,539,45.6,84,805,1715,23186,2,16,777,1463,18157,1,14]
["NHS Wiltshire CCG","E38000206","Dem",539,56.07,32.07,94,17.399999999999999,89,321,624,10793,1,19,315,564,8167,1,16]
["NHS Wiltshire CCG","E38000206","Ext",133,53.56,62.17,52,39.1,64,79,175,2212,2,10,75,145,1621,1,8]
["NHS Wiltshire CCG","E38000206","Oth",705,80.989999999999995,45.32,428,60.7,82,575,1366,19017,2,19,562,1181,15892,2,17]
["NHS Wiltshire CCG","E38000206","Res",594,81.14,43.94,352,59.3,86,498,1178,16357,2,20,492,1048,13488,2,17]
["NHS Windsor, Ascot and Maidenhead CCG","E38000207","Can",317,82.52,50.24,100,31.5,77,261,728,7013,2,19,246,557,5877,2,16]
["NHS Windsor, Ascot and Maidenhead CCG","E38000207","Cir",295,66.33,53.98,172,58.3,84,201,445,5887,2,15,194,395,5083,1,13]
["NHS Windsor, Ascot and Maidenhead CCG","E38000207","Dem",124,57.83,30.12,30,24.2,89,77,162,2621,2,19,77,158,2450,2,18]
["NHS Windsor, Ascot and Maidenhead CCG","E38000207","Ext",32,61.54,58.46,17,53.1,58,19,40,465,1,11,18,32,376,1,10]
["NHS Windsor, Ascot and Maidenhead CCG","E38000207","Oth",149,76.92,53.85,95,63.8,81,117,316,3872,2,22,115,275,3460,2,20]
["NHS Windsor, Ascot and Maidenhead CCG","E38000207","Res",170,73.61,47.51,98,57.6,86,127,326,4055,2,20,126,303,3779,2,18]
["NHS Wirral CCG","E38000208","Can",1018,89.84,54.98,383,37.6,76,929,2763,24776,2,20,899,2270,21008,2,17]
["NHS Wirral CCG","E38000208","Cir",912,72.86,49.78,542,59.4,82,668,1611,19397,2,17,645,1436,16904,2,16]
["NHS Wirral CCG","E38000208","Dem",480,60.87,29.24,109,22.7,88,313,672,9076,2,19,311,656,8397,2,18]
["NHS Wirral CCG","E38000208","Ext",153,64.38,58.82,79,51.6,68,105,264,2752,2,12,101,219,2101,1,10]
["NHS Wirral CCG","E38000208","Oth",489,80.67,49.08,310,63.4,78,410,1166,15194,2,23,399,1017,13349,2,21]
["NHS Wirral CCG","E38000208","Res",537,83.35,45.58,335,62.4,83,464,1253,15678,2,23,462,1182,14472,2,22]
["NHS Wokingham CCG","E38000209","Can",340,89.26,54.71,143,42.1,76,304,1055,7629,3,18,284,634,6157,2,16]
["NHS Wokingham CCG","E38000209","Cir",295,65.819999999999993,56.01,167,56.6,84,197,449,4901,2,15,190,387,4151,2,14]
["NHS Wokingham CCG","E38000209","Dem",150,60.8,30.23,33,22,89,95,196,2830,2,19,95,183,2505,1,17]
["NHS Wokingham CCG","E38000209","Ext",39,62.82,58.97,22,56.4,79,21,38,377,1,10,21,35,357,1,8]
["NHS Wokingham CCG","E38000209","Oth",155,77.489999999999995,42.77,95,61.3,79,127,312,3853,2,19,124,268,3339,2,16]
["NHS Wokingham CCG","E38000209","Res",158,78.16,44.3,90,57,85,124,316,4124,2,21,123,281,3519,2,18]
["NHS Wolverhampton CCG","E38000210","Can",691,90.53,51.7,285,41.2,77,618,1803,17777,2,22,604,1565,15026,2,20]
["NHS Wolverhampton CCG","E38000210","Cir",680,71.489999999999995,50.92,426,62.6,82,492,1130,14512,2,18,485,1015,11710,2,16]
["NHS Wolverhampton CCG","E38000210","Dem",290,72.59,31.9,114,39.299999999999997,88,230,491,7013,2,22,230,475,6463,2,21]
["NHS Wolverhampton CCG","E38000210","Ext",91,56.28,66.12,49,53.8,56,66,150,1775,2,14,65,138,1550,1,13]
["NHS Wolverhampton CCG","E38000210","Oth",390,81.540000000000006,50.51,270,69.2,78,342,927,11828,2,23,339,816,9790,2,19]
["NHS Wolverhampton CCG","E38000210","Res",316,87.05,49.13,225,71.2,83,278,727,9042,2,21,277,684,7940,2,19]
["NHS Wyre Forest CCG","E38000211","Can",312,82.08,55.68,113,36.200000000000003,74,251,597,6383,2,18,236,474,5337,2,16]
["NHS Wyre Forest CCG","E38000211","Cir",297,62.29,53.03,134,45.1,83,182,353,4873,1,13,177,314,4227,1,12]
["NHS Wyre Forest CCG","E38000211","Dem",111,45.95,29.73,17,15.3,89,51,79,1435,1,16,49,75,1307,1,14]
["NHS Wyre Forest CCG","E38000211","Ext",36,52.05,63.01,16,44.4,69,23,39,555,1,9,23,35,491,1,9]
["NHS Wyre Forest CCG","E38000211","Oth",158,78.8,46.2,91,57.6,78,129,279,3642,2,16,126,251,3333,2,16]
["NHS Wyre Forest CCG","E38000211","Res",150,72.67,41.67,70,46.7,85,111,231,3093,2,18,109,212,2795,1,15]
["NHS Newcastle Gateshead CCG","E38000212","Can",1313,92.23,52.68,489,37.200000000000003,76,1227,3586,36879,2,21,1139,2678,28910,2,17]
["NHS Newcastle Gateshead CCG","E38000212","Cir",1171,73.650000000000006,50.34,651,55.6,81,856,2015,28356,2,19,821,1786,25308,2,18]
["NHS Newcastle Gateshead CCG","E38000212","Dem",442,71.040000000000006,30.43,112,25.3,87,341,732,20111,2,21,334,700,12071,2,21]
["NHS Newcastle Gateshead CCG","E38000212","Ext",197,59.64,62.18,92,46.7,55,113,241,3004,2,12,107,213,2602,1,10]
["NHS Newcastle Gateshead CCG","E38000212","Oth",732,85.31,47.13,474,64.8,79,658,1766,25556,2,24,642,1560,22301,2,21]
["NHS Newcastle Gateshead CCG","E38000212","Res",652,87.81,46.63,432,66.3,83,588,1670,22470,2,23,581,1568,21119,2,22]
["NHS Coastal West Sussex CCG","E38000213","Can",1647,84.88,52.98,450,27.3,77,1425,3662,32114,2,15,1326,2768,25589,2,13]
["NHS Coastal West Sussex CCG","E38000213","Cir",1638,71.31,47.8,777,47.4,85,1173,2663,33747,2,16,1134,2307,28270,2,14]
["NHS Coastal West Sussex CCG","E38000213","Dem",831,50.81,30.55,127,15.3,90,474,969,15635,2,19,465,903,13785,1,17]
["NHS Coastal West Sussex CCG","E38000213","Ext",183,67.569999999999993,58.58,92,50.3,72,131,301,4136,2,16,126,262,3473,2,14]
["NHS Coastal West Sussex CCG","E38000213","Oth",848,77.959999999999994,46.02,495,58.4,82,696,1708,22578,2,19,675,1456,18820,2,17]
["NHS Coastal West Sussex CCG","E38000213","Res",774,79.209999999999994,48.87,423,54.7,86,625,1511,20787,2,19,616,1373,16688,2,17]
["NHS Guildford and Waverley CCG","E38000214","Can",446,85.54,49.55,149,33.4,78,386,1419,10501,2,20,366,823,8917,2,19]
["NHS Guildford and Waverley CCG","E38000214","Cir",467,68.77,46.63,209,44.8,85,322,705,9463,2,18,311,618,8444,2,17]
["NHS Guildford and Waverley CCG","E38000214","Dem",224,58.71,29.24,46,20.5,89,148,313,5953,2,24,147,301,5194,2,23]
["NHS Guildford and Waverley CCG","E38000214","Ext",56,54.87,58.41,26,46.4,71,33,77,742,1,9,32,66,591,1,7]
["NHS Guildford and Waverley CCG","E38000214","Oth",248,78.23,43.35,142,57.3,82,194,503,7107,2,20,185,415,5737,2,19]
["NHS Guildford and Waverley CCG","E38000214","Res",240,79.790000000000006,46.04,130,54.2,87,195,459,6325,2,21,193,425,5837,2,20]
["England","E92000001","Can",{"$f":"SUMIFS(PHE_Data!D$2:D$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1256)","v":133558},null,null,{"$f":"SUMIFS(PHE_Data!G$2:G$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1256)","v":49073},{"$f":"100*G1256/D1256","v":36.742838317435123},null,{"$f":"SUMIFS(PHE_Data!J$2:J$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1256)","v":118959},{"$f":"SUMIFS(PHE_Data!K$2:K$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1256)","v":346525},{"$f":"SUMIFS(PHE_Data!L$2:L$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1256)","v":3167599},null,null,{"$f":"SUMIFS(PHE_Data!O$2:O$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1256)","v":112414},{"$f":"SUMIFS(PHE_Data!P$2:P$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1256)","v":260312},{"$f":"SUMIFS(PHE_Data!Q$2:Q$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1256)","v":2504674}]
["England","E92000001","Cir",{"$f":"SUMIFS(PHE_Data!D$2:D$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1257)","v":128584},null,null,{"$f":"SUMIFS(PHE_Data!G$2:G$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1257)","v":68723},{"$f":"100*G1257/D1257","v":53.445996391463943},null,{"$f":"SUMIFS(PHE_Data!J$2:J$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1257)","v":91394},{"$f":"SUMIFS(PHE_Data!K$2:K$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1257)","v":213112},{"$f":"SUMIFS(PHE_Data!L$2:L$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1257)","v":2690413},null,null,{"$f":"SUMIFS(PHE_Data!O$2:O$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1257)","v":88035},{"$f":"SUMIFS(PHE_Data!P$2:P$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1257)","v":186200},{"$f":"SUMIFS(PHE_Data!Q$2:Q$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1257)","v":2243931}]
["England","E92000001","Dem",{"$f":"SUMIFS(PHE_Data!D$2:D$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1258)","v":54461},null,null,{"$f":"SUMIFS(PHE_Data!G$2:G$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1258)","v":12651},23.229466958006647,null,{"$f":"SUMIFS(PHE_Data!J$2:J$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1258)","v":37335},{"$f":"SUMIFS(PHE_Data!K$2:K$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1258)","v":80693},{"$f":"SUMIFS(PHE_Data!L$2:L$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1258)","v":1349002},null,null,{"$f":"SUMIFS(PHE_Data!O$2:O$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1258)","v":36894},{"$f":"SUMIFS(PHE_Data!P$2:P$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1258)","v":75746},{"$f":"SUMIFS(PHE_Data!Q$2:Q$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1258)","v":1089266}]
["England","E92000001","Ext",{"$f":"SUMIFS(PHE_Data!D$2:D$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1259)","v":18001},null,null,{"$f":"SUMIFS(PHE_Data!G$2:G$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1259)","v":8509},47.269596133548134,null,{"$f":"SUMIFS(PHE_Data!J$2:J$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1259)","v":10851},{"$f":"SUMIFS(PHE_Data!K$2:K$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1259)","v":24631},{"$f":"SUMIFS(PHE_Data!L$2:L$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1259)","v":302835},null,null,{"$f":"SUMIFS(PHE_Data!O$2:O$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1259)","v":10295},{"$f":"SUMIFS(PHE_Data!P$2:P$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1259)","v":21184},{"$f":"SUMIFS(PHE_Data!Q$2:Q$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1259)","v":232417}]
["England","E92000001","Oth",{"$f":"SUMIFS(PHE_Data!D$2:D$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1260)","v":70733},null,null,{"$f":"SUMIFS(PHE_Data!G$2:G$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1260)","v":45365},64.135552005428863,null,{"$f":"SUMIFS(PHE_Data!J$2:J$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1260)","v":58198},{"$f":"SUMIFS(PHE_Data!K$2:K$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1260)","v":153598},{"$f":"SUMIFS(PHE_Data!L$2:L$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1260)","v":2034780},null,null,{"$f":"SUMIFS(PHE_Data!O$2:O$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1260)","v":56548},{"$f":"SUMIFS(PHE_Data!P$2:P$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1260)","v":132137},{"$f":"SUMIFS(PHE_Data!Q$2:Q$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1260)","v":1666122}]
["England","E92000001","Res",{"$f":"SUMIFS(PHE_Data!D$2:D$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1261)","v":65573},null,null,{"$f":"SUMIFS(PHE_Data!G$2:G$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1261)","v":41621},63.47277080505696,null,{"$f":"SUMIFS(PHE_Data!J$2:J$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1261)","v":55952},{"$f":"SUMIFS(PHE_Data!K$2:K$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1261)","v":145512},{"$f":"SUMIFS(PHE_Data!L$2:L$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1261)","v":1801355},null,null,{"$f":"SUMIFS(PHE_Data!O$2:O$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1261)","v":55224},{"$f":"SUMIFS(PHE_Data!P$2:P$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1261)","v":133091},{"$f":"SUMIFS(PHE_Data!Q$2:Q$1255,PHE_Data!$C$2:$C$1255,PHE_Data!$C1261)","v":1561045}]

{"sheet":"PHE_Data_Notes","index":32,"n_rows":34,"n_cols":2,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Notes"]
[]
["Data Fields"]
["CCG_Name","Name of Clinical Commisioning Group"]
["CCG","Administrative code"]
["Ucod","Under lying cause of death"]
["Dths_Annual","Average annual number of CCG residents with death registered 2013-2014"]
["With_hospital_admission_pc","Average number of CCG residents with death registered 2013-2014 as percentage and at least one ordinary hospital admissions in LYOL, as percentage of Average number of CCG residents with death registered 2013-2014 "]
["Males_pc","Percentage of males amongst  number of CCG residents with death registered 2013-2014"]
["Dth_in_hospital","Number of deaths in hospital amongst number of CCG residents with death registered 2013-2014"]
["DiH_pc","Percentage of deaths in hospital amongst number of CCG residents with death registered 2013-2014"]
["Age_med","Median age of CCG residents with death registered 2013-2014"]
["People_adm_ann","Average annual number of CCG residents who died 2013-2015 with an ordinary hospital admission during their last year of life"]
["Adm_ann","Average total number of ordinary hospital admissions during the last year of life among  CCG residents who died 2013-2015"]
["Days_ann","Average annual days (nights) spent in ordinary hospital admissions during the last year of life among  CCG residents who died 2013-2015"]
["Median_adm","Median number of last year of life ordinary hospital admissions per person of CCG residents who died 2013-2015 "]
["Median_days","Median total number of days (nights) spent in  last year of life ordinary hospital admissions per person of CCG residents who died 2013-2015 "]
["ePeople_adm_ann","Average annual number of CCG residents who died 2013-2015 with an emergency hospital admission during their last year of life"]
["eAdm_ann","Average total number of emergency hospital admissions during the last year of life among  CCG residents who died 2013-2015"]
["eDays_ann","Average annual days (nights) spent in emergency hospital admissions during the last year of life among  CCG residents who died 2013-2015"]
["eMedian_adm","Median number of last year of life emergency hospital admissions per person of CCG residents who died 2013-2015 "]
["eMedian_days","Median total number of days (nights) spent in  last year of life emergency hospital admissions per person of CCG residents who died 2013-2015 "]
[]
["Residence","People have been included if in HES their last recorded postcode is in England"]
["Included hospital trusts","Admissions to any NHS trusts in England ahave been included. This includes acute, specialist, mental health and community trusts. This excludes hospitals managed by primary care organisations e.g. CCGs and private hospitals"]
["Ordinary Admissions","This data only includes ordinary admissions and excludes all admissions classified as regular attenders or day cases. (Inclusions criteria CLASSPAT=1)"]
["LYOL","Last year of life"]
["Underlying Cause of Death"]
[null,"Can : Cancer (ICD10 C00-C97)"]
[null,"Cir : Circulatory disease including heart disease and stroke (ICD10 I00-I99)"]
[null,"Dem : Alzheimers disease and dementia (ICD10 F01, G30, R54)"]
[null,"Res : Respiratory disease (ICD10 J00-J99)"]
[null,"Ext : External Causes (ICD10 V00-Y89 and U509)"]
[null,"Oth : All others (Neo-natal deaths were excluded from the data)"]

{"sheet":"Population_CCG","index":33,"n_rows":216,"n_cols":96,"rows_kept":216,"cut":false,"hidden":false,"merged":[]}
["RegionID","LATID","CCG Code","CCG","All Ages",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90]
["E92000001","E92000001","E92000001","NHS ENGLAND CCG",54316618,664183,682703,707024,694107,682940,673956,679645,657784,644277,616703,605945,588343,577811,592716,608240,627179,634876,653269,655753,659877,688589,696363,725657,751543,744265,739681,750246,734985,744417,749053,733085,740124,739988,746297,747715,717222,668867,658257,669407,682251,693835,723529,753580,777644,758816,776700,775852,787049,787545,791217,783475,766662,749793,723407,693951,678012,662868,637850,615181,592670,594213,586924,570678,574970,587146,601943,635751,690209,531985,515573,512750,475767,423577,380351,394967,390814,378656,357814,338316,319358,293318,276571,266116,249473,228883,202900,179149,160080,141345,121637,470405]
["E40000001","E39000001","E38000056","NHS Eastern Cheshire CCG",196501,2001,2114,2214,2199,2030,2182,2189,2181,2162,2145,2091,2112,2004,2119,2182,2226,2300,2285,2063,1509,1361,1550,1770,1778,1810,1777,1837,1700,1810,1885,1887,1927,1955,2115,2274,2234,2066,2159,2278,2408,2527,2720,2814,3005,2889,3028,3030,3250,3102,3201,3161,3132,3199,3065,2852,2829,2694,2568,2514,2521,2454,2486,2452,2576,2644,2757,2995,3259,2376,2369,2453,2197,1886,1772,1778,1779,1746,1667,1643,1533,1382,1304,1245,1239,1122,963,877,759,702,612,2484]
["E40000001","E39000001","E38000151","NHS South Cheshire CCG",177678,1881,1886,2036,2021,1983,2038,2189,2055,2088,1978,2017,1838,1880,1898,2031,2112,2144,2256,2226,1965,1890,2141,2251,2115,2065,1962,1951,1773,1994,1963,1867,1913,1856,1938,2037,1919,1816,1889,1949,2137,2266,2337,2647,2717,2587,2816,2844,2679,2881,2813,2816,2786,2686,2760,2444,2435,2325,2209,2255,2095,2078,2122,2035,2216,2216,2285,2510,2625,1961,2020,1999,1842,1658,1499,1557,1444,1442,1321,1255,1114,1021,962,863,891,847,718,654,590,493,432,1662]
["E40000001","E39000001","E38000189","NHS Vale Royal CCG",102008,1153,1203,1274,1253,1285,1171,1280,1229,1242,1220,1148,1102,1100,1156,1126,1194,1300,1279,1253,993,1018,1030,1139,1096,1110,1068,1121,992,1162,1141,1052,1125,1081,1150,1131,1139,1138,1088,1192,1276,1286,1445,1529,1497,1528,1576,1630,1656,1627,1657,1713,1634,1580,1542,1488,1372,1382,1428,1309,1248,1330,1239,1213,1270,1310,1293,1413,1525,1140,1162,1068,976,891,811,830,823,734,684,648,569,543,529,461,476,426,389,329,276,262,237,814]
["E40000001","E39000001","E38000194","NHS Warrington CCG",206428,2405,2448,2620,2617,2530,2588,2534,2511,2414,2389,2380,2263,2382,2321,2467,2538,2455,2585,2510,1933,2062,2174,2355,2626,2504,2545,2577,2558,2566,2565,2634,2633,2656,2709,2699,2566,2402,2435,2597,2653,2709,3024,3143,3188,3199,3211,3098,3290,3378,3356,3337,3347,3150,2969,2718,2790,2569,2473,2357,2339,2316,2314,2205,2207,2269,2304,2455,2795,2068,2037,2032,1805,1781,1579,1652,1677,1485,1360,1284,1156,1072,981,885,846,751,664,575,561,432,403,1426]
["E40000001","E39000001","E38000196","NHS West Cheshire CCG",230202,2442,2561,2555,2490,2368,2424,2543,2516,2419,2394,2434,2294,2237,2417,2472,2566,2611,2699,2678,2939,3028,3006,3004,2852,2791,2665,2686,2545,2490,2620,2543,2675,2615,2641,2722,2669,2384,2317,2526,2725,2809,3004,3222,3321,3215,3435,3356,3327,3459,3493,3497,3534,3442,3364,3151,3099,3056,2939,2863,2694,2760,2868,2745,2899,2832,2976,3229,3424,2604,2535,2580,2393,2117,2055,2102,1970,2022,1876,1801,1607,1503,1345,1363,1305,1106,976,909,811,723,580,2343]
["E40000001","E39000001","E38000208","NHS Wirral CCG",320914,3645,3719,4127,3815,3796,3763,3841,3819,3766,3598,3625,3516,3519,3555,3743,3790,3895,4067,3896,3225,2998,3150,3515,3815,3687,3729,3895,3715,3610,3612,3605,3503,3602,3600,3686,3555,3308,3299,3553,3690,3588,4021,4287,4529,4432,4570,4588,4667,4588,4937,4940,4910,4821,4702,4550,4428,4395,4217,3973,3947,3989,4095,3908,3967,4020,4165,4327,4686,3550,3423,3461,3227,2998,2705,2835,2668,2599,2377,2388,2194,2105,1891,1942,1806,1627,1558,1308,1098,1006,849,3205]
["E40000001","E39000002","E38000042","NHS Darlington CCG",105367,1204,1307,1361,1295,1324,1316,1287,1265,1327,1224,1242,1195,1137,1124,1202,1276,1307,1307,1256,1063,1031,981,1200,1308,1196,1234,1263,1262,1255,1272,1344,1254,1240,1331,1356,1317,1203,1181,1226,1301,1340,1343,1458,1550,1575,1446,1464,1582,1620,1622,1536,1595,1564,1536,1398,1432,1435,1311,1317,1198,1229,1251,1187,1218,1218,1293,1296,1475,1142,1131,1035,895,859,828,850,912,823,773,723,707,621,608,536,485,436,436,371,360,323,286,964]
["E40000001","E39000002","E38000047","NHS Durham Dales, Easington and Sedgefield CCG",273412,2929,3123,3116,3364,3242,3105,3203,3045,3048,3079,2880,2764,2713,2807,2940,3156,3284,3258,3191,2923,3255,3263,3429,3335,3070,2990,2988,2856,3219,3150,3000,3183,3112,3173,3122,3070,2756,2661,2826,2889,3017,3405,3696,3908,3784,3935,4132,4167,4276,4379,4285,4231,4236,4074,3828,4002,3956,3818,3669,3612,3528,3560,3386,3500,3596,3701,3727,4150,3188,3129,2990,2591,2553,2342,2335,2323,2248,2132,1945,1917,1638,1616,1464,1393,1219,1088,922,796,751,636,2121]
["E40000001","E39000002","E38000075","NHS Hartlepool and Stockton-on-Tees CCG",286709,3363,3553,3702,3758,3730,3636,3721,3578,3568,3341,3285,3180,3041,3195,3352,3438,3397,3590,3539,3563,3533,3507,3869,3762,3690,3604,3805,3756,3790,3812,3762,3586,3634,3545,3598,3367,3105,3058,3191,3178,3322,3543,3869,4041,4054,3932,4089,4241,4342,4347,4214,4392,4359,4153,3946,3915,3869,3775,3469,3398,3384,3328,3289,3169,3260,3327,3455,3651,2783,2631,2565,2302,2254,2011,2104,2192,2086,2018,1848,1791,1643,1552,1527,1397,1247,974,897,718,666,601,2087]
["E40000001","E39000002","E38000116","NHS North Durham CCG",244361,2519,2550,2609,2666,2718,2552,2666,2636,2544,2347,2296,2373,2219,2340,2433,2479,2613,2684,2981,4462,4825,4448,4506,4028,3635,2977,2872,2838,3015,3057,2889,2988,2986,2865,2940,2740,2534,2470,2597,2747,2718,2951,3138,3530,3268,3529,3510,3574,3682,3657,3727,3641,3440,3263,3215,3308,3149,3157,3033,2962,2928,2914,2952,2955,2960,3072,3237,3560,2676,2688,2690,2378,2026,1960,2045,1936,1937,1863,1628,1539,1434,1263,1178,1142,993,898,738,712,627,496,1840]
["E40000001","E39000002","E38000162","NHS South Tees CCG",274161,3443,3616,3629,3689,3457,3238,3382,3295,3444,3101,3077,2864,2854,2999,3123,3192,3252,3470,3550,3641,4064,4095,4242,3938,3805,3798,3794,3539,3591,3453,3275,3200,3244,3194,3177,2922,2848,2685,2852,2893,3013,3199,3436,3593,3512,3533,3629,3794,4023,4007,3942,3983,4079,3756,3735,3704,3704,3523,3403,3221,3242,3237,3025,3069,3106,3202,3400,3658,2850,2713,2632,2405,2363,2175,2212,2237,2165,2019,1850,1762,1520,1516,1377,1348,1261,1041,882,766,680,622,2112]
["E40000001","E39000003","E38000016","NHS Bolton CCG",280439,3793,3865,4110,3914,3937,3780,3760,3719,3681,3461,3437,3222,3282,3351,3451,3663,3695,3783,3649,3222,3273,3323,3560,3668,3738,3651,3946,3697,3757,3736,3668,3537,3670,3453,3658,3371,3274,3170,3471,3424,3496,3765,3952,4226,4103,4068,4078,4102,4074,4081,3994,3775,3846,3694,3544,3456,3356,3297,3029,2992,3007,2990,2925,2893,3083,3205,3403,3639,2653,2569,2592,2517,2139,2063,1991,2055,1896,1636,1588,1529,1276,1254,1198,1094,1077,879,696,717,652,547,1928]
["E40000001","E39000003","E38000024","NHS Bury CCG",187474,2380,2478,2556,2596,2493,2452,2588,2362,2376,2325,2270,2208,2144,2172,2189,2303,2344,2321,2294,1868,1851,1864,2187,2324,2416,2361,2272,2341,2357,2302,2346,2301,2479,2486,2382,2378,2226,2095,2240,2354,2366,2537,2654,2801,2713,2870,2809,2906,2837,2849,2857,2778,2778,2582,2543,2458,2327,2204,2169,1952,2031,2148,2061,1983,2131,2209,2284,2613,1874,1801,1868,1602,1492,1390,1435,1372,1310,1285,1177,1105,947,899,807,748,728,627,537,492,459,378,1410]
["E40000001","E39000003","E38000032","NHS Central Manchester CCG",184651,2856,2743,2870,2580,2640,2571,2536,2453,2419,2159,2085,1974,1865,1856,1910,2145,2150,2156,2811,6002,7049,6156,5625,5526,5063,4271,4212,3801,3952,3850,3688,3480,3496,3265,3186,2988,2754,2523,2432,2275,2153,2154,2120,2147,2049,2228,2092,2129,2006,1901,1763,1707,1637,1536,1444,1419,1282,1289,1191,1139,1112,1098,1042,936,926,903,872,887,691,703,679,667,635,636,624,582,610,573,532,525,424,425,421,388,317,296,247,239,193,170,539]
["E40000001","E39000003","E38000080","NHS Heywood, Middleton and Rochdale CCG",212962,2874,3030,3067,3049,2985,2890,2954,2931,2875,2663,2624,2482,2515,2581,2545,2785,2839,2897,2838,2481,2330,2576,2652,2906,2956,2786,2959,2910,2796,2782,2711,2905,2887,2950,2908,2643,2500,2371,2470,2622,2610,2809,2962,3056,2990,3089,3108,3113,3040,2955,2995,2959,2928,2793,2795,2698,2696,2561,2486,2386,2432,2405,2284,2219,2327,2248,2357,2647,1847,1886,1805,1697,1547,1391,1449,1409,1304,1258,1175,1131,952,978,914,816,807,658,597,532,488,437,1411]
["E40000001","E39000003","E38000123","NHS North Manchester CCG",173990,2715,2700,2714,2582,2463,2403,2373,2306,2161,2044,1853,1818,1778,1790,1804,1700,1722,1914,2226,3085,3239,3511,3729,4823,4806,4567,4253,3969,4083,3943,3718,3578,3339,3120,3219,2674,2522,2400,2198,2130,2148,2087,2127,2149,2017,2091,1987,2147,1925,2015,1900,1779,1866,1721,1648,1582,1516,1579,1420,1324,1221,1244,1154,1220,1154,1153,1240,1249,889,880,890,832,761,774,760,721,744,690,618,592,493,507,468,381,353,339,294,265,208,172,724]
["E40000001","E39000003","E38000135","NHS Oldham CCG",228765,3321,3353,3359,3312,3312,3307,3436,3350,3239,3210,3047,3063,3074,2952,3005,3109,3018,3204,3004,2598,2531,2685,2805,3008,3034,3162,3153,3058,3099,3242,3104,3098,2992,2953,3074,2846,2589,2660,2681,2773,2705,2952,3111,3303,3295,3253,3196,3232,3149,3252,3206,2912,3002,2979,2890,2753,2605,2564,2491,2326,2454,2411,2266,2266,2365,2311,2640,2732,1984,1965,2053,1876,1690,1544,1557,1539,1492,1419,1227,1132,1061,942,907,925,739,651,594,551,486,374,1616]
["E40000001","E39000003","E38000143","NHS Salford CCG",242040,3498,3595,3486,3541,3270,3166,3203,3068,2921,2771,2536,2441,2438,2500,2534,2618,2659,2832,2854,3034,3164,3598,3924,4200,4183,4308,4174,4410,4486,4353,4341,4283,4052,3851,3745,3607,3153,2820,3094,3045,2837,2999,3241,3268,3043,3291,3268,3212,3258,3270,3223,3173,3134,2958,2780,2845,2679,2716,2342,2242,2254,2289,2116,2194,2315,2239,2372,2673,1909,1856,1796,1771,1635,1492,1495,1489,1471,1317,1340,1129,1069,950,969,873,847,726,629,591,539,475,1685]
["E40000001","E39000003","E38000158","NHS South Manchester CCG",161574,2320,2306,2374,2202,2226,1952,2060,1996,1892,1743,1624,1640,1556,1594,1629,1620,1587,1592,1543,1696,3023,4062,4139,3831,3714,3509,3526,3235,3437,3503,3327,3337,3140,2966,2790,2566,2360,2197,2049,1964,2000,2025,1958,1997,1977,2005,1905,2053,1911,1937,1961,1860,1869,1740,1661,1565,1612,1530,1482,1418,1323,1353,1393,1314,1319,1262,1355,1308,980,913,951,824,775,771,725,687,674,672,671,604,587,552,516,488,472,428,391,384,305,283,1001]
["E40000001","E39000003","E38000174","NHS Stockport CCG",286755,3487,3588,3621,3619,3498,3566,3588,3553,3424,3338,3227,3064,3083,3172,3372,3270,3410,3627,3311,2660,2560,2576,3120,3319,3237,3167,3395,3221,3189,3436,3281,3378,3378,3666,3750,3630,3458,3465,3342,3611,3620,3747,4217,4271,4050,4313,4282,4414,4311,4679,4300,4322,4301,4037,4006,3894,3751,3637,3506,3402,3378,3315,3198,3195,3328,3382,3596,3992,2960,2902,2811,2733,2511,2215,2390,2345,2293,2124,2039,1965,1743,1717,1624,1529,1356,1212,1073,933,839,642,2698]
["E40000001","E39000003","E38000182","NHS Tameside and Glossop CCG",253931,3240,3362,3416,3412,3411,3181,3320,3054,3128,2910,2905,2687,2790,2796,2798,3113,3070,3182,3079,2643,2665,2751,3223,3275,3203,3311,3279,3315,3355,3269,3088,3205,3320,3212,3238,3090,2916,2868,2868,3043,3130,3326,3683,3839,3767,3806,3954,3912,3993,4008,4030,3913,3848,3811,3406,3408,3358,3177,2999,2757,2840,2932,2806,2819,2903,2939,3192,3517,2512,2455,2411,2350,2041,1800,1950,1681,1822,1595,1517,1409,1244,1143,1123,1053,903,763,671,590,549,478,1807]
["E40000001","E39000003","E38000187","NHS Trafford CCG",232458,2881,2838,3058,3209,3141,3173,3217,3105,3098,3031,2888,2928,2858,2721,2847,2847,2917,2930,2683,2170,2012,2062,2308,2632,2521,2569,2731,2648,2762,2866,2996,2963,3001,3190,3189,3344,3142,3108,3108,3297,3250,3400,3681,3602,3567,3606,3562,3514,3634,3653,3680,3609,3413,3153,3020,2983,2997,2765,2642,2561,2442,2362,2335,2383,2426,2344,2565,2585,1991,1998,2049,1880,1587,1521,1647,1664,1584,1500,1516,1341,1313,1134,1174,1105,1104,916,808,719,592,512,2080]
["E40000001","E39000003","E38000205","NHS Wigan Borough CCG",320975,3716,3741,3972,3978,3975,3974,3994,3804,3962,3678,3605,3476,3439,3529,3577,3711,3665,3971,3881,3265,3434,3533,3914,3953,4012,4108,4049,4072,4143,4139,4116,4050,4051,4017,4046,3844,3615,3605,3685,3927,4195,4299,4735,5160,5036,5124,5049,5104,5123,4984,5069,4766,4718,4564,4204,4136,4096,3835,3668,3530,3676,3581,3544,3632,3882,4065,4265,4714,3440,3481,3408,3309,2963,2513,2592,2486,2281,2075,1917,1882,1579,1443,1389,1327,1081,948,869,815,649,570,1978]
["E40000001","E39000004","E38000014","NHS Blackburn with Darwen CCG",146743,2173,2229,2320,2144,2183,2227,2270,2171,2108,2089,2041,2058,2047,1927,2028,2027,2052,2143,2108,1814,1724,1665,1852,1852,1876,1901,2040,1959,2059,2064,2059,2150,2200,2049,1995,1884,1773,1832,1757,1847,1950,2023,2108,2067,2098,2164,2196,2022,1970,1949,1915,1938,1926,1899,1801,1734,1638,1630,1584,1618,1432,1534,1447,1384,1469,1472,1481,1650,1164,1078,1086,1036,972,820,856,906,856,746,729,641,595,581,537,491,467,396,367,318,277,229,799]
["E40000001","E39000004","E38000015","NHS Blackpool CCG",140501,1689,1719,1793,1585,1619,1648,1605,1567,1495,1605,1517,1425,1434,1415,1583,1640,1656,1815,1719,1447,1531,1660,1835,1821,1735,1765,1746,1698,1672,1741,1650,1613,1523,1600,1632,1587,1371,1384,1444,1439,1639,1827,1882,1973,1939,2113,2126,2188,2187,2167,2290,2140,2200,1994,1925,1950,1843,1783,1824,1674,1547,1574,1558,1634,1619,1808,1871,2014,1597,1516,1440,1464,1228,1270,1213,1191,1138,1107,1062,929,847,833,821,703,655,597,528,467,417,394,1372]
["E40000001","E39000004","E38000034","NHS Chorley and South Ribble CCG",170700,1929,2015,2084,2189,2068,2101,2100,1968,2068,1922,1975,1778,1790,1885,1829,1941,1965,2076,2015,1565,1581,1678,1894,2053,2060,2070,2251,2220,2143,2168,2177,2140,2067,2127,2150,2087,1952,2023,2169,2168,2315,2381,2667,2723,2465,2603,2676,2579,2576,2648,2667,2601,2482,2395,2216,2208,2196,2118,2063,1940,2116,1974,1998,1974,2133,2143,2356,2557,1858,1842,1804,1684,1481,1414,1382,1310,1241,1148,1016,992,897,777,790,720,633,563,457,446,418,356,1260]
["E40000001","E39000004","E38000050","NHS East Lancashire CCG",373187,4669,4857,4843,4847,4988,4944,4889,4684,4718,4558,4375,4324,4255,4426,4382,4498,4633,4745,4634,3776,3710,3911,4300,4614,4570,4631,4794,4610,4737,4696,4582,4524,4680,4665,4623,4394,4195,4048,4466,4419,4606,4748,5068,5333,5383,5660,5561,5468,5262,5396,5356,5377,5351,5101,4949,4820,4833,4798,4514,4371,4393,4453,4247,4357,4421,4771,5094,5346,3955,3847,3792,3430,3111,2839,2661,2651,2555,2443,2368,2155,1983,1795,1774,1645,1544,1293,1236,1105,881,770,3103]
["E40000001","E39000004","E38000060","NHS Fylde & Wyre CCG",166793,1420,1505,1522,1742,1659,1608,1749,1717,1693,1798,1588,1602,1580,1711,1765,1805,1837,1986,1775,1342,1369,1449,1746,1769,1727,1653,1728,1627,1601,1612,1552,1657,1543,1674,1668,1580,1530,1411,1625,1625,1732,1828,2082,2214,2247,2375,2391,2462,2565,2620,2472,2558,2548,2529,2505,2255,2345,2386,2172,2213,2206,2253,2063,2223,2293,2427,2657,2954,2314,2249,2269,2196,1996,1773,1907,1837,1742,1687,1596,1556,1471,1299,1275,1248,1101,1004,965,755,641,601,2186]
["E40000001","E39000004","E38000065","NHS Greater Preston CCG",201847,2453,2418,2382,2590,2536,2586,2500,2488,2453,2253,2271,2126,2104,2185,2237,2289,2346,2502,2485,3126,3544,3889,3756,3443,3235,2927,2895,2571,2555,2575,2584,2515,2462,2477,2543,2482,2097,2185,2347,2336,2486,2690,2747,2810,2813,2863,2921,2858,2809,2916,2896,2941,2872,2698,2583,2475,2415,2396,2351,2102,2136,2148,2095,2111,2133,2187,2230,2408,1832,1768,1808,1694,1488,1397,1467,1411,1401,1242,1251,1219,1045,1000,954,869,829,705,606,496,512,460,1555]
["E40000001","E39000004","E38000093","NHS Lancashire North CCG",160268,1623,1699,1806,1777,1598,1593,1729,1627,1593,1554,1489,1521,1501,1734,1718,1817,1772,1938,2297,3575,4038,3869,3419,2825,2313,1920,1644,1771,1713,1737,1790,1732,1632,1730,1763,1631,1578,1491,1606,1613,1692,1741,1946,2021,2061,2165,2083,2219,2156,2330,2178,2197,2259,2103,2138,2049,1951,1886,1844,1877,1785,1788,1822,1848,1902,1997,2018,2331,1811,1744,1698,1626,1527,1304,1385,1344,1335,1247,1224,1026,1010,1029,873,836,745,702,586,591,442,436,1584]
["E40000001","E39000004","E38000200","NHS West Lancashire CCG",111940,1079,1206,1167,1218,1177,1203,1320,1229,1245,1248,1246,1177,1177,1257,1262,1382,1350,1399,1419,1969,1938,1734,1838,1623,1506,1222,1254,1106,1077,1048,997,1016,1049,987,1109,1028,997,1017,1133,1204,1282,1420,1531,1591,1570,1626,1594,1569,1789,1706,1687,1694,1694,1606,1568,1482,1555,1482,1372,1369,1326,1426,1338,1395,1409,1486,1642,1696,1333,1275,1295,1238,1122,1021,957,1007,955,946,867,813,711,636,586,535,493,460,407,316,270,256,923]
["E40000001","E39000005","E38000068","NHS Halton CCG",126354,1554,1635,1637,1664,1718,1639,1724,1596,1719,1556,1461,1379,1404,1454,1492,1530,1547,1520,1479,1412,1465,1449,1542,1617,1544,1579,1633,1739,1569,1582,1659,1592,1654,1556,1538,1644,1389,1429,1523,1533,1520,1756,1799,1919,1734,1733,1758,1840,1731,1848,1794,1816,1964,1775,1699,1774,1722,1589,1722,1552,1586,1531,1573,1651,1599,1584,1652,1782,1247,1070,1164,1048,987,881,881,849,799,766,741,721,620,565,524,482,482,413,301,284,254,216,700]
["E40000001","E39000005","E38000091","NHS Knowsley CCG",146407,1796,1863,1916,1993,1860,1790,1805,1786,1811,1728,1578,1637,1573,1666,1721,1852,1874,1998,1984,1806,1855,1830,2054,2053,2044,2036,1980,1984,1937,1927,1832,1783,1776,1714,1720,1681,1520,1396,1539,1540,1671,1642,1939,2054,2031,2042,2015,2132,2114,2302,2313,2284,2393,2263,2175,2121,2133,2137,1828,1838,1818,1770,1571,1660,1558,1537,1568,1662,1268,1191,1222,1106,1034,1018,1068,1051,1059,1029,1019,952,863,769,766,758,611,508,483,391,327,257,848]
["E40000001","E39000005","E38000101","NHS Liverpool CCG",473073,5798,5656,5995,5449,5145,5265,5118,5045,4723,4480,4378,4408,4258,4474,4625,4888,4894,5303,5944,9208,10566,10942,10430,10438,9769,8938,8199,7740,8155,8201,7523,7405,7284,7150,7048,6464,5925,5521,5469,5279,5235,5506,5743,6093,6022,6132,5840,6056,5956,6207,6247,6362,6389,5999,5900,5671,5638,5485,5291,4913,4926,4840,4722,4613,4482,4491,4611,4969,3759,3354,3457,3337,2900,2876,2969,3022,2892,2788,2785,2551,2348,2160,2098,1916,1667,1549,1247,1111,926,769,2753]
["E40000001","E39000005","E38000161","NHS South Sefton CCG",158728,1843,1813,1823,1879,1835,1755,1751,1776,1710,1601,1628,1661,1609,1718,1703,1866,1881,2052,1976,1743,1669,1761,1877,2143,2113,2046,1983,1886,1855,1903,1815,1812,1741,1787,1775,1699,1541,1524,1570,1697,1754,1978,2014,2201,2137,2221,2094,2305,2302,2498,2654,2593,2550,2626,2439,2379,2327,2265,2252,2120,2099,1979,1938,1894,1862,1919,1973,2191,1570,1485,1598,1460,1402,1373,1320,1305,1384,1319,1156,1123,1130,1013,964,943,790,722,612,539,441,367,1328]
["E40000001","E39000005","E38000170","NHS Southport and Formby CCG",114803,1072,1092,1119,1196,1227,1164,1224,1211,1189,1114,1160,1143,1226,1197,1277,1250,1311,1404,1247,1134,996,1003,1094,1220,1240,1243,1160,1197,1148,1172,1031,1052,1017,1102,1115,1030,1036,1057,1058,1153,1318,1282,1457,1475,1513,1545,1649,1645,1663,1792,1737,1716,1653,1766,1646,1550,1676,1580,1510,1432,1565,1406,1423,1505,1492,1552,1717,1966,1558,1408,1504,1440,1310,1220,1215,1193,1246,1172,1145,1102,1041,981,927,875,814,630,613,543,462,412,1680]
["E40000001","E39000005","E38000172","NHS St Helens CCG",177188,2046,2050,2227,2081,2150,2087,2120,1950,2003,1911,1924,1820,1792,1871,2002,2081,2089,2210,2078,1928,1762,1994,2172,2304,2159,2240,2288,2296,2185,2165,2055,2160,2189,2082,2009,2122,1797,1866,1992,2151,2181,2371,2542,2681,2543,2568,2538,2564,2597,2738,2718,2531,2565,2536,2379,2353,2248,2249,2194,2053,2173,2131,2061,2247,2174,2229,2439,2698,2010,1883,1943,1819,1681,1507,1470,1558,1489,1380,1282,1224,1041,961,912,835,754,633,572,483,420,326,1296]
["E40000001","E39000006","E38000041","NHS Cumbria CCG",503943,4880,4997,5223,5177,5159,5214,5288,5256,5257,5096,5145,4933,5028,5107,5292,5560,5742,6002,5848,4937,5211,5125,5643,5592,5168,5349,5367,5039,5147,5240,5092,5328,5233,5416,5356,5046,4842,4812,5086,5254,5778,6031,6602,7347,7121,7552,7503,7797,7765,7953,8036,7884,7899,7506,7501,7477,7257,7109,6870,6558,6742,6836,6562,6915,7090,7460,7810,8389,6401,6056,6288,5841,5280,4831,4948,4750,4704,4265,3986,3671,3392,3266,3219,2883,2627,2373,2094,1876,1707,1362,5286]
["E40000001","E39000006","E38000212","NHS Newcastle Gateshead CCG",490340,5674,5657,5850,6012,5862,5775,5572,5415,5270,4956,4736,4813,4834,4898,4952,5006,5350,5768,6462,10193,11637,11074,10291,9754,8929,8248,7877,7450,7703,7167,7054,6933,6694,6552,6636,6121,5514,5377,5615,5575,5452,5648,6176,6391,6039,6128,6214,6332,6455,6423,6426,6579,6545,6196,5995,6012,6061,5632,5390,5132,5061,4949,4745,4761,5052,4963,5228,5773,4115,4074,3997,3553,3271,3186,3333,3469,3388,3160,2905,2853,2611,2429,2358,2220,1937,1721,1483,1320,1250,992,3701]
["E40000001","E39000006","E38000127","NHS North Tyneside CCG",202744,2314,2295,2273,2359,2386,2373,2424,2218,2427,2217,2111,2061,2024,2088,2116,2149,2297,2332,2326,1884,1889,2054,2109,2298,2121,2314,2421,2507,2489,2554,2492,2608,2615,2902,2889,2891,2396,2398,2514,2637,2544,2762,2998,3025,2925,2901,2920,2980,3036,3221,3221,3231,3008,2869,2845,2790,2943,2703,2571,2530,2562,2534,2373,2390,2428,2451,2683,2852,2205,2063,2008,1751,1566,1416,1675,1546,1607,1428,1382,1334,1248,1203,1144,1008,1009,827,775,635,580,502,1764]
["E40000001","E39000006","E38000130","NHS Northumberland CCG",315987,2836,3058,3202,3275,3332,3271,3457,3181,3394,3285,3384,3225,3333,3309,3405,3623,3603,3621,3623,3063,2721,2972,3370,3433,3262,3211,3426,3175,3234,3319,3068,3153,3203,3242,3480,3425,3072,3097,3273,3379,3467,3705,3997,4462,4184,4352,4438,4695,4729,5092,5072,4973,4953,4874,4978,4986,4874,4628,4613,4408,4526,4391,4366,4513,4572,4681,5161,5382,4102,4061,3942,3603,3084,2935,2966,2941,2785,2653,2440,2420,2108,2019,1895,1744,1586,1383,1195,1114,977,812,3155]
["E40000001","E39000006","E38000163","NHS South Tyneside CCG",148740,1637,1645,1737,1635,1676,1685,1692,1625,1621,1558,1552,1492,1458,1475,1596,1663,1715,1853,1879,1714,1720,1748,1832,1952,1881,1859,1902,1955,1931,1908,1716,1713,1691,1867,1835,1755,1527,1450,1560,1592,1693,1752,1917,2006,2010,2140,2093,2223,2343,2391,2288,2366,2270,2278,2252,2238,2203,2077,2008,1910,1920,1880,1715,1813,1840,1863,1929,2013,1582,1439,1418,1330,1225,1122,1203,1209,1196,1177,968,1033,951,869,888,787,687,691,562,495,412,373,1390]
["E40000001","E39000006","E38000176","NHS Sunderland CCG",276889,2983,3046,3453,3091,3059,3043,3148,3122,3016,2833,2902,2798,2701,2835,2968,3033,3157,3283,3350,3524,3832,3875,4316,4296,3998,3966,3852,3662,3564,3477,3256,3274,3142,3341,3305,3295,3011,2781,3026,3056,3112,3510,3765,4059,3836,3831,3995,4035,3947,4161,4218,4110,4137,4004,3872,3980,3974,3925,3664,3425,3430,3366,3356,3383,3274,3403,3496,3842,2825,2724,2553,2438,2263,2061,2209,2181,2280,1990,1910,1744,1725,1556,1481,1423,1250,1008,848,747,625,534,1734]
["E40000001","E39000007","E38000052","NHS East Riding of Yorkshire CCG",315725,2835,2880,3201,3220,3227,3228,3365,3345,3229,3240,3249,3125,3211,3378,3399,3545,3626,3795,3876,3606,3139,3181,3020,3001,2860,2920,2988,2895,2890,2820,2864,2858,2933,3089,3108,3183,3037,2988,3345,3579,3712,3993,4292,4479,4397,4697,4712,4619,4833,4853,4997,5024,4895,4769,4519,4417,4586,4425,4363,4211,4182,4291,4245,4416,4757,4828,5229,5978,4400,4124,4032,3796,3413,3032,3239,3208,3076,2969,2702,2550,2345,2201,2076,1870,1662,1497,1301,1108,1014,876,3237]
["E40000001","E39000007","E38000069","NHS Hambleton, Richmondshire and Whitby CCG",152061,1437,1501,1590,1490,1600,1502,1577,1566,1524,1528,1558,1587,1510,1558,1619,1633,1695,1717,1916,1386,1422,1521,1826,1918,1828,1889,2038,1788,1827,1752,1463,1485,1532,1568,1445,1535,1361,1350,1408,1492,1568,1841,1942,2062,2062,2127,2256,2215,2261,2474,2297,2428,2294,2339,2262,2143,2112,2042,2086,1973,2032,2125,2006,2162,2140,2210,2394,2594,2051,2012,1955,1746,1564,1355,1459,1548,1434,1262,1248,1193,1083,987,860,915,774,729,595,535,497,364,1506]
["E40000001","E39000007","E38000073","NHS Harrogate and Rural District CCG",157267,1506,1565,1669,1810,1780,1790,1819,1843,1831,1821,1775,1812,1784,1792,1881,1850,2045,2619,1913,1221,712,1173,1397,1523,1477,1455,1490,1516,1521,1531,1518,1495,1598,1741,1679,1664,1626,1630,1809,1805,1926,2098,2239,2347,2371,2441,2413,2639,2526,2675,2632,2547,2495,2414,2328,2265,2192,2135,2110,1982,1946,1870,1853,1921,1913,2057,2167,2486,1849,1883,1790,1587,1470,1371,1423,1446,1450,1273,1281,1134,1091,1002,977,909,786,741,726,604,581,501,1918]
["E40000001","E39000007","E38000085","NHS Hull CCG",257710,3601,3691,3757,3493,3436,3390,3339,3145,3056,2787,2850,2537,2595,2566,2502,2728,2867,3072,3147,3325,4464,4666,4775,5223,4766,4532,4433,4157,4213,4107,3840,3654,3743,3611,3531,3275,3036,2930,3198,3156,3155,3406,3437,3496,3225,3406,3394,3533,3432,3471,3529,3530,3565,3356,3301,3024,3036,2941,2773,2608,2698,2635,2530,2537,2443,2483,2777,2863,2099,1900,1778,1862,1574,1496,1571,1632,1517,1566,1423,1315,1235,1152,1104,1007,920,818,709,627,541,440,1646]
["E40000001","E39000007","E38000119","NHS North East Lincolnshire CCG",159804,1936,1947,2081,2058,2098,2000,1954,1950,1967,1935,1720,1699,1732,1676,1780,1900,1860,2016,1957,1690,1732,1799,2027,2193,2090,2155,2342,2094,2149,1960,1917,1862,1900,1919,1829,1783,1567,1596,1676,1760,1861,1944,2231,2286,2168,2309,2241,2286,2344,2369,2323,2406,2341,2320,2150,2113,2082,1941,1975,1850,1908,1854,1808,1819,1839,1874,2017,2276,1699,1596,1569,1465,1308,1271,1298,1260,1266,1244,1093,1114,1035,945,864,842,727,657,573,497,432,359,1449]
["E40000001","E39000007","E38000122","NHS North Lincolnshire CCG",169247,1762,1931,1977,2013,2088,2127,2123,2050,2074,1950,1876,1804,1830,1900,1933,1842,1949,1991,1974,1733,1682,1763,1867,2021,1948,1913,2006,2114,2110,2072,2065,2040,1962,1947,2012,1946,1658,1715,1826,1919,2003,2081,2226,2343,2449,2559,2459,2532,2570,2638,2594,2570,2496,2479,2397,2321,2327,2165,2252,2188,2091,2195,2092,2138,2201,2182,2303,2473,1844,1925,1840,1664,1585,1366,1425,1390,1282,1221,1192,1124,987,936,884,845,746,660,588,514,473,356,1563]
["E40000001","E39000007","E38000145","NHS Scarborough and Ryedale CCG",110369,1078,1118,1159,1211,1161,1169,1125,1123,1122,1111,1075,1075,1057,1070,1141,1191,1240,1279,1245,1113,1238,1213,1258,1284,1293,1186,1236,1131,1148,1118,1070,1044,1072,1058,1030,1025,920,959,1070,1112,1139,1283,1340,1474,1377,1491,1521,1667,1522,1610,1758,1699,1638,1651,1620,1567,1567,1489,1526,1411,1560,1470,1511,1542,1541,1643,1694,2035,1486,1516,1484,1378,1189,1154,1126,1167,1102,996,979,905,832,787,717,690,669,561,535,483,384,309,1246]
["E40000001","E39000007","E38000188","NHS Vale of York CCG",351972,3466,3485,3727,3762,3753,3801,3801,3842,3653,3582,3426,3416,3399,3459,3633,3852,3938,3967,4310,6294,6967,6074,5683,5354,5269,4584,4497,4267,4151,4190,4124,4053,4081,4254,4142,4051,3789,3807,3819,4132,4173,4399,4811,5062,4966,4987,5060,5054,5065,5279,5289,5086,5108,4899,4685,4590,4526,4259,4171,4130,4100,3978,3930,4150,4180,4367,4596,5046,3851,3758,3690,3379,2988,2631,2791,2751,2703,2609,2489,2299,2061,1930,1864,1797,1570,1430,1282,1139,1013,798,3349]
["E40000001","E39000008","E38000006","NHS Barnsley CCG",237843,2758,2992,3070,2961,2888,2785,2859,2792,2761,2664,2602,2497,2429,2446,2537,2722,2853,2960,2939,2533,2532,2787,2858,3006,2835,2880,3143,2966,2979,3044,3081,3016,2977,2986,2882,2767,2497,2342,2569,2792,2845,3146,3315,3753,3467,3646,3719,3712,3700,3731,3606,3526,3485,3419,3285,3293,3191,3180,2990,2778,2945,2838,2761,2775,2734,2870,2954,3184,2607,2646,2514,2334,1933,1918,1874,1801,1763,1630,1543,1441,1344,1317,1111,1119,1019,776,838,642,605,496,1737]
["E40000001","E39000008","E38000008","NHS Bassetlaw CCG",114143,1209,1233,1339,1320,1252,1228,1283,1244,1216,1173,1218,1174,1161,1189,1316,1424,1443,1467,1369,1275,1133,1152,1335,1342,1258,1255,1204,1176,1285,1268,1177,1156,1242,1274,1245,1171,1185,1174,1231,1325,1373,1511,1564,1714,1610,1665,1813,1788,1809,1843,1917,1815,1770,1708,1643,1632,1601,1541,1413,1509,1503,1463,1399,1461,1504,1594,1684,1699,1385,1364,1327,1230,1079,978,994,989,904,855,791,766,713,622,623,567,498,453,387,394,329,240,988]
["E40000001","E39000008","E38000044","NHS Doncaster CCG",304185,3669,3766,3816,3886,3835,4021,3944,3685,3664,3543,3392,3244,3258,3238,3325,3514,3655,3703,3663,3115,3199,3412,3643,4123,4052,3941,4053,4017,4114,4187,3964,4022,3929,3927,4005,3447,3389,3265,3438,3577,3639,3951,3965,4368,4199,4266,4276,4398,4441,4467,4646,4493,4390,4267,4217,4055,4166,3925,3829,3629,3634,3553,3449,3490,3419,3626,3760,4008,3057,3045,3019,2625,2435,2318,2334,2341,2195,2158,2002,1937,1761,1658,1586,1399,1309,1189,1006,847,740,681,2377]
["E40000001","E39000008","E38000141","NHS Rotherham CCG",260070,3165,3159,3285,3237,3254,3328,3299,3138,3130,2974,2940,2959,2903,2926,3082,3213,3125,3281,3193,2799,2758,2842,3063,3309,3250,3153,3264,3177,3096,3224,3145,3137,3154,3110,3140,2937,2675,2582,2878,2850,3155,3473,3665,3788,3827,3835,3942,3899,3921,3889,3917,3842,3738,3752,3581,3463,3536,3325,3259,3024,3120,3044,2888,3020,3102,3097,3299,3549,2776,3015,2755,2388,2271,2068,2160,2115,2094,1842,1752,1604,1503,1368,1263,1218,998,940,787,772,680,557,2060]
["E40000001","E39000008","E38000146","NHS Sheffield CCG",563749,6510,6763,7046,6688,6925,6820,6799,6657,6541,6300,6207,5784,5771,5787,5967,6034,6196,6365,7237,11628,13548,13699,13474,11518,10357,9045,8760,7939,7902,7793,7377,7264,7155,7307,7542,7238,6540,6506,6380,6542,6589,6972,7463,7735,7776,7789,7772,7638,7515,7233,7042,7113,7093,6740,6583,6310,6176,5937,5616,5410,5388,5386,5092,5108,5176,5329,5734,6181,4877,4856,4990,4381,4007,3689,3914,3855,3814,3542,3386,3247,3042,2681,2567,2357,2311,1966,1726,1550,1350,1201,4633]
["E40000001","E39000009","E38000001","NHS Airedale, Wharfedale and Craven CCG",158595,1795,1863,1913,1852,1978,1939,2017,1945,1969,1877,1830,1925,1841,1926,1898,1989,1968,1885,2000,1481,1351,1323,1446,1603,1541,1632,1658,1575,1554,1568,1618,1672,1749,1781,1755,1761,1606,1672,1685,1886,1978,2094,2301,2300,2243,2212,2283,2366,2375,2354,2425,2372,2363,2318,2335,2101,2149,2121,2083,1896,2021,2078,2031,1907,1935,2115,2286,2505,1788,1697,1737,1614,1381,1272,1302,1384,1251,1261,1197,1139,1079,975,932,908,789,773,678,617,568,476,1903]
["E40000001","E39000009","E38000018","NHS Bradford City CCG",83156,1595,1617,1617,1611,1536,1552,1574,1491,1505,1371,1332,1341,1285,1281,1287,1373,1244,1313,1453,1543,1772,1909,1893,1782,1844,1461,1557,1488,1489,1562,1583,1561,1441,1405,1479,1434,1353,1243,1174,1209,1080,993,1050,997,1019,907,872,807,753,702,692,600,673,632,645,617,654,611,588,552,553,506,525,464,420,380,369,376,248,251,234,254,267,270,277,252,247,237,237,197,213,168,153,165,173,113,109,87,77,66,264]
["E40000001","E39000009","E38000019","NHS Bradford Districts CCG",336031,5064,5065,5405,5074,5293,5229,5150,4988,5109,4795,4611,4612,4575,4506,4671,4709,4600,4487,4423,3774,3703,3573,3825,4011,4083,4661,4611,4554,4638,4816,4837,4771,4794,5000,5037,4676,4165,4098,4262,4318,4343,4478,4670,4817,4649,4589,4457,4567,4358,4492,4556,4388,4399,4252,4194,4032,4061,3911,3782,3585,3587,3444,3224,3225,3319,3199,3417,3517,2483,2335,2409,2208,2042,1936,2092,1877,2050,1948,1784,1727,1581,1427,1407,1281,1158,998,868,805,701,596,2233]
["E40000001","E39000009","E38000025","NHS Calderdale CCG",207376,2469,2678,2696,2631,2688,2573,2630,2567,2551,2474,2454,2319,2289,2363,2542,2552,2582,2636,2606,2032,1952,2129,2318,2425,2438,2434,2574,2505,2296,2557,2423,2553,2547,2502,2763,2608,2334,2365,2509,2417,2693,2909,2986,3359,3232,3123,3244,3168,3227,3243,3277,3182,3137,2935,2872,2809,2803,2702,2653,2435,2481,2392,2262,2432,2480,2504,2646,2784,2097,2044,2033,1869,1564,1456,1505,1427,1417,1343,1224,1112,1057,968,961,926,787,723,623,628,525,443,1693]
["E40000001","E39000009","E38000064","NHS Greater Huddersfield CCG",241542,2977,2954,3113,3131,2979,3000,3008,2972,2880,2797,2781,2689,2670,2634,2592,2882,2822,2930,3081,3219,3556,3593,3518,3743,3438,2982,3129,2931,2901,2880,2875,2927,3037,3022,2989,3028,2887,2699,2830,2943,3056,3207,3578,3645,3561,3576,3586,3480,3607,3545,3525,3567,3266,3193,3281,3128,3063,2944,2734,2685,2695,2672,2700,2708,2773,2822,2979,3300,2393,2388,2259,2066,1816,1620,1685,1683,1766,1602,1495,1351,1309,1117,1023,1042,966,869,748,653,516,498,1782]
["E40000001","E39000009","E38000094","NHS Leeds North CCG",199876,2541,2530,2596,2452,2581,2490,2434,2429,2434,2231,2283,2214,2093,2226,2231,2277,2327,2453,2405,2232,2177,2352,2232,2271,1982,2395,2406,2244,2535,2397,2511,2575,2676,2717,2606,2717,2515,2517,2563,2542,2580,2748,2851,2911,2767,2856,2910,2836,2832,2937,2916,2910,2742,2707,2661,2637,2471,2478,2322,2246,2371,2273,2199,2267,2231,2324,2493,2553,2008,1887,1898,1820,1550,1349,1517,1477,1553,1522,1420,1369,1215,1213,1120,1104,928,931,727,709,642,518,1981]
["E40000001","E39000009","E38000095","NHS Leeds South and East CCG",245094,3704,3731,3719,3642,3671,3468,3401,3247,3181,2993,2866,2692,2716,2648,2703,2770,2796,2824,3368,3975,4225,4162,4349,4230,3840,4170,4058,4061,4148,4100,3955,3878,3842,3695,3679,3338,3096,3184,3156,3046,3062,3106,3232,3445,3298,3132,3164,3292,3186,3245,3030,3008,3010,2780,2606,2647,2525,2594,2317,2154,2233,2177,2184,2144,2249,2173,2271,2549,1935,1805,1794,1767,1562,1500,1580,1508,1546,1427,1372,1320,1103,995,954,902,822,686,576,606,456,405,1333]
["E40000001","E39000009","E38000096","NHS Leeds West CCG",321429,3962,4007,4116,3882,3810,3723,3453,3435,3336,3145,2952,2877,2898,2783,2849,3177,3107,3364,4267,8340,9956,10947,9528,7731,6483,5158,5218,5007,5100,5051,4966,4721,4779,4631,4812,4290,3874,3746,3929,3788,3794,3988,4061,4198,3987,4094,4019,4074,4072,4093,4051,3894,3766,3622,3412,3421,3372,3261,3113,2840,2954,2912,2770,2805,2840,2982,3032,3427,2359,2356,2234,2154,1923,1737,1876,1826,1799,1666,1705,1603,1421,1327,1327,1151,1092,972,853,776,651,556,2013]
["E40000001","E39000009","E38000121","NHS North Kirklees CCG",189478,2574,2735,2700,2824,2636,2687,2792,2582,2628,2571,2491,2450,2397,2474,2479,2470,2552,2495,2504,2115,2216,2176,2274,2437,2495,2434,2503,2602,2618,2607,2623,2635,2587,2719,2628,2579,2344,2327,2297,2352,2428,2580,2740,2858,2733,2825,2760,2679,2564,2532,2536,2452,2498,2338,2247,2167,2173,2153,2058,1931,1925,1982,1907,1988,1991,1990,2169,2252,1674,1616,1581,1612,1414,1234,1276,1246,1226,1165,1067,974,861,843,756,677,677,539,510,461,401,320,1283]
["E40000001","E39000009","E38000190","NHS Wakefield CCG",331379,4068,4157,4261,4086,4036,4027,3954,3804,3869,3633,3699,3431,3374,3504,3655,3826,3771,3981,3975,3370,3494,3563,3916,4026,4181,4135,4366,4303,4384,4393,4205,4322,4250,4000,4198,3811,3538,3430,3778,3956,4011,4423,4715,5040,4997,5052,5116,5183,5224,4987,5107,4919,4816,4804,4599,4584,4488,4168,4109,3963,4011,3940,3769,3737,3949,4108,4177,4586,3580,3506,3535,3112,2695,2556,2578,2545,2456,2230,2100,1951,1955,1785,1578,1406,1335,1134,1010,983,834,683,2520]
["E40000002","E39000010","E38000038","NHS Coventry and Rugby CCG",439928,5819,5984,6308,6220,5966,5881,5799,5678,5345,4980,5023,4764,4581,4754,4765,4939,4926,5286,5997,8241,8260,8085,7947,7965,7976,7604,7327,6923,6991,6815,6610,6394,6107,6110,6230,5831,5306,5072,5321,5364,5518,5648,5690,5780,5791,5849,5769,5777,5653,5624,5555,5693,5409,5268,4945,4857,4661,4392,4309,4166,4145,4114,3922,3915,4001,4045,4242,4389,3684,3796,3861,3550,3044,2887,2826,2827,2668,2547,2541,2248,2008,1860,1846,1790,1632,1493,1340,1198,1042,879,3740]
["E40000002","E39000010","E38000078","NHS Herefordshire CCG",187160,1809,1987,2006,2094,2005,2014,2038,1994,1892,1941,1967,1843,1920,1952,2094,2108,2273,2104,2183,1818,1625,1701,1879,2148,2061,2177,2074,2058,2087,2017,1988,2075,1986,2095,2174,2039,1886,1843,1850,1976,1947,2209,2412,2494,2448,2658,2653,2778,2898,2935,2749,2781,2857,2784,2451,2544,2638,2486,2591,2429,2502,2542,2405,2478,2522,2786,2773,2956,2450,2403,2436,2167,1994,1718,1780,1771,1610,1621,1497,1459,1366,1248,1182,1079,1036,927,862,750,663,530,2124]
["E40000002","E39000010","E38000139","NHS Redditch and Bromsgrove CCG",179956,1983,2051,2206,2154,2150,2127,2154,2248,2087,2166,2046,1820,1938,2022,2054,2085,2124,2239,2237,1737,1707,1791,1913,2116,2165,2108,2149,2032,1956,2178,2055,2133,2152,2201,2281,2180,2055,2054,2145,2199,2321,2452,2692,2651,2553,2618,2761,2688,2718,2793,2707,2600,2581,2446,2470,2358,2411,2304,2300,2241,2354,2391,2233,2221,2331,2386,2312,2461,2053,2005,2024,1745,1527,1348,1353,1367,1270,1279,1125,1037,1040,899,945,924,822,712,664,574,516,408,1767]
["E40000002","E39000010","E38000164","NHS South Warwickshire CCG",260452,2539,2702,2826,2808,2754,2866,2946,2839,2819,2764,2760,2640,2698,2653,2857,2764,2867,2927,2895,2678,3097,3268,3678,4095,3925,3172,2856,2635,2784,2648,2732,2845,2934,3059,3035,2971,2906,2988,3059,3081,3357,3432,3751,3775,3661,3759,3894,3807,4019,3935,4033,3848,3761,3771,3441,3535,3262,3266,3112,3058,3087,3092,3086,3102,3150,3334,3472,3773,3195,3102,3143,2884,2410,2121,2142,2171,2183,2113,1923,1863,1628,1568,1456,1457,1295,1209,1094,940,887,776,2949]
["E40000002","E39000010","E38000166","NHS South Worcestershire CCG",296505,2917,3210,3232,3229,3135,3243,3276,3183,3219,3178,3155,3084,3100,3097,3276,3355,3592,3592,3502,3403,3587,3505,3571,3550,3678,3243,3135,3050,2953,3113,3119,3144,3064,3230,3352,3316,3027,2953,3161,3300,3617,3651,4061,4165,4239,4382,4371,4609,4475,4516,4535,4615,4445,4156,4048,4039,3990,3757,3736,3625,3798,3837,3685,3743,3879,4055,4284,4607,3552,3490,3646,3204,2902,2581,2658,2602,2530,2400,2251,2070,1953,1863,1825,1668,1551,1346,1210,1103,954,837,3360]
["E40000002","E39000010","E38000195","NHS Warwickshire North CCG",188642,2159,2321,2261,2298,2317,2217,2209,2220,2122,2086,2054,2013,1999,2100,2157,2217,2246,2342,2374,1968,1917,1867,2172,2334,2249,2238,2249,2172,2296,2300,2210,2221,2319,2239,2307,2258,2123,2027,2205,2195,2389,2561,2610,2861,2671,2883,2803,2902,3080,2958,2872,2773,2854,2692,2528,2498,2461,2450,2296,2227,2302,2365,2214,2282,2421,2377,2480,2683,2075,2215,2181,1974,1679,1508,1505,1493,1462,1353,1175,1127,1044,946,969,903,805,658,582,543,460,389,1525]
["E40000002","E39000010","E38000211","NHS Wyre Forest CCG",98960,1072,1133,1116,1111,1100,1075,1064,1129,1007,996,1006,1034,969,950,1048,1095,1133,1166,1123,864,912,960,1026,1087,1067,1080,1080,1074,1097,1068,1028,1023,1071,1060,1051,1024,958,1040,1082,1138,1228,1308,1303,1497,1421,1453,1436,1603,1477,1453,1473,1458,1390,1280,1234,1287,1196,1241,1194,1182,1301,1258,1270,1382,1382,1594,1582,1755,1321,1392,1417,1273,1125,929,900,948,929,862,765,712,680,609,572,508,476,445,389,365,333,257,998]
["E40000002","E39000011","E38000012","NHS Birmingham CrossCity CCG",731716,11428,11586,11638,11084,10847,10977,10991,10577,10455,10228,9729,9520,9256,9475,9639,9783,9769,10081,10342,12568,11755,11020,11796,12078,11164,11538,11275,11262,10910,11102,10475,10672,10423,10466,10751,9956,9292,9208,9152,9076,8975,9254,9525,9581,9589,9582,9503,9482,9478,9274,9163,9048,8949,8414,8045,7777,7573,7252,6895,6893,6722,6604,6272,6065,6210,5954,6243,6536,5314,5199,5360,5034,4467,3983,4181,4207,4122,3965,3861,3660,3339,3273,3156,2912,2704,2400,2055,1930,1611,1436,5345]
["E40000002","E39000011","E38000013","NHS Birmingham South and Central CCG",201921,3055,3020,3029,2919,2816,2984,2860,2782,2813,2668,2589,2542,2478,2487,2570,2619,2748,2704,2775,3703,5419,5728,5273,4598,4064,3139,2982,2964,2894,2865,2836,2842,2738,2799,2786,2661,2448,2446,2490,2370,2384,2442,2466,2486,2494,2455,2469,2386,2314,2411,2292,2201,2229,2066,2064,1987,1988,1928,1757,1768,1793,1801,1704,1643,1670,1620,1620,1696,1312,1381,1330,1326,1153,985,1075,1158,1127,1020,1004,927,821,818,776,729,722,509,530,491,422,317,1351]
["E40000002","E39000011","E38000046","NHS Dudley CCG",315799,3912,3953,3971,3883,3933,3780,3890,3664,3838,3759,3593,3460,3574,3587,3590,3685,3858,3953,3980,3420,3379,3304,3673,3802,3850,3823,3838,3942,3925,3899,3751,3868,3823,3805,4002,3790,3492,3326,3491,3614,3753,4043,4445,4718,4666,4758,4775,4770,4577,4778,4652,4473,4524,4155,3914,3862,3779,3721,3655,3531,3547,3687,3565,3611,3585,3755,3800,4180,3328,3436,3646,3314,2987,2598,2705,2705,2671,2502,2386,2229,1883,1893,1708,1739,1501,1299,1177,1002,851,719,2561]
["E40000002","E39000011","E38000144","NHS Sandwell and West Birmingham CCG",484442,7355,7865,7879,7267,7086,7466,7362,6917,7077,6705,6469,6327,6131,6103,6058,6216,6404,6501,6504,6326,6880,7169,7560,7908,7917,7713,7717,8032,8214,7950,7710,7744,7646,7674,7424,6904,6390,6192,6387,6339,6424,6457,6472,6615,6684,6457,6544,6412,6281,6286,6246,5952,5909,5562,5085,5125,4829,4702,4468,4403,4211,4246,4031,3728,3878,3778,3793,3826,3171,3254,3430,3322,3035,2749,2921,2778,2740,2601,2553,2324,2006,1950,1890,1803,1584,1426,1224,1055,917,803,3014]
["E40000002","E39000011","E38000149","NHS Solihull CCG",209890,2304,2315,2638,2549,2507,2449,2501,2576,2451,2457,2503,2460,2394,2485,2626,2709,2729,2784,2704,2084,2010,2018,2253,2514,2505,2367,2401,2243,2251,2197,2115,2249,2289,2348,2415,2279,2185,2189,2389,2260,2528,2652,2883,3113,2993,3340,3117,3011,3283,3327,3270,3174,3346,3110,2879,2831,2752,2556,2395,2362,2423,2400,2329,2432,2410,2669,2663,3039,2312,2389,2458,2124,1930,1641,1729,1690,1658,1668,1449,1465,1313,1213,1292,1211,1074,1044,892,803,773,586,2187]
["E40000002","E39000011","E38000191","NHS Walsall CCG",274173,3751,3767,3875,3785,3688,3792,3769,3583,3670,3429,3396,3405,3325,3331,3384,3501,3553,3575,3409,3161,3266,3342,3540,3665,3591,3692,3770,3656,3634,3736,3534,3642,3523,3460,3610,3371,2924,3035,3112,3114,3260,3453,3794,3895,3876,3879,3837,3855,3827,3746,3842,3737,3785,3652,3255,3197,3217,3049,2981,2855,2893,2862,2732,2769,2806,2895,2943,3114,2507,2547,2635,2529,2346,2134,2134,2146,2182,1978,1917,1720,1499,1475,1489,1338,1217,1008,868,760,695,553,2124]
["E40000002","E39000011","E38000210","NHS Wolverhampton CCG",252987,3594,3533,3690,3647,3487,3299,3406,3222,3121,3061,2945,2780,2742,2776,2876,3079,3095,3305,3234,2956,3238,3417,3670,3720,3535,3725,3740,3536,3758,3629,3577,3497,3431,3407,3452,3267,3028,2908,3141,3051,3219,3485,3532,3783,3636,3516,3479,3530,3581,3458,3433,3407,3326,3206,3008,2888,2877,2771,2695,2517,2652,2506,2507,2552,2475,2446,2517,2523,2084,2046,2241,2096,1889,1797,1888,1795,1788,1686,1598,1476,1401,1361,1331,1206,1159,1011,884,753,677,591,2129]
["E40000002","E39000012","E38000058","NHS Erewash CCG",95778,1150,1154,1186,1186,1177,1129,1167,1051,1065,1063,1048,934,1010,951,978,1088,1122,1127,1202,1081,1048,1073,1159,1207,1281,1371,1300,1232,1237,1191,1195,1109,1139,1256,1202,1163,1032,1016,1103,1236,1261,1247,1401,1493,1437,1536,1553,1544,1590,1477,1514,1511,1395,1396,1237,1287,1181,1173,1071,1097,1036,1038,1017,1060,1004,1068,1171,1333,1005,958,1013,923,752,697,825,686,721,690,616,574,549,487,547,525,389,342,295,306,255,231,845]
["E40000002","E39000012","E38000071","NHS Hardwick CCG",109818,1151,1265,1251,1278,1189,1176,1245,1172,1227,1175,1124,1137,1101,1117,1212,1278,1203,1325,1340,1203,1170,1179,1265,1324,1264,1311,1260,1272,1264,1358,1251,1287,1289,1250,1239,1190,1038,1117,1213,1230,1337,1426,1573,1713,1545,1729,1667,1742,1755,1765,1672,1631,1594,1553,1518,1535,1497,1445,1442,1376,1418,1355,1315,1332,1415,1449,1498,1596,1370,1382,1346,1167,1112,974,946,935,842,841,769,740,660,636,546,520,521,421,403,311,278,273,992]
["E40000002","E39000012","E38000103","NHS Mansfield and Ashfield CCG",195079,2371,2402,2507,2525,2426,2418,2308,2233,2243,2136,2069,2024,1987,2015,2060,2281,2253,2376,2377,2069,2142,2146,2351,2425,2442,2407,2554,2586,2456,2489,2342,2476,2381,2555,2490,2312,2139,2069,2182,2229,2311,2566,2837,2684,2880,2910,2903,3065,2971,3075,2971,3022,2882,2829,2798,2758,2523,2456,2371,2349,2349,2293,2190,2312,2293,2357,2436,2479,2110,2132,2146,2047,1644,1487,1520,1522,1427,1340,1274,1186,1071,1019,961,942,788,705,606,558,526,416,1529]
["E40000002","E39000012","E38000109","NHS Newark & Sherwood CCG",117945,1233,1340,1380,1396,1375,1353,1357,1370,1366,1283,1300,1221,1279,1275,1341,1410,1340,1387,1425,1219,1270,1245,1390,1321,1244,1279,1256,1277,1179,1172,1256,1203,1215,1251,1303,1210,1190,1149,1273,1353,1414,1580,1605,1741,1654,1873,1834,1808,1837,1872,1837,1878,1769,1644,1659,1698,1605,1521,1495,1472,1551,1453,1490,1451,1582,1608,1690,1889,1513,1415,1468,1324,1141,994,1007,1075,967,944,868,783,743,680,628,639,558,444,428,399,341,300,1090]
["E40000002","E39000012","E38000115","NHS North Derbyshire CCG",272499,2525,2564,2850,2836,2757,2826,2928,2774,2824,2831,2746,2708,2621,2854,2982,3188,3261,3261,3281,2844,2824,2759,3142,3100,2967,2895,2889,2802,2740,2777,2622,2714,2785,2927,2859,2758,2684,2617,2904,3092,3235,3576,3822,4052,4040,4211,4210,4412,4409,4495,4308,4259,4084,4127,3967,3969,3950,3794,3673,3523,3625,3585,3492,3661,3781,3789,4161,4516,3440,3332,3539,3170,2624,2427,2371,2555,2378,2144,1996,1938,1765,1689,1658,1410,1357,1218,1057,953,870,718,2846]
["E40000002","E39000012","E38000132","NHS Nottingham City CCG",314268,4271,4310,4223,4126,3984,3888,3882,3729,3664,3352,3223,3090,3073,3100,3059,3214,3304,3486,4515,10004,12056,11211,9907,8425,6961,5742,5140,5001,5063,4915,4911,4719,4337,4501,4686,4121,3917,3576,3660,3581,3501,3779,3754,3828,3791,3868,3744,3624,3818,3633,3657,3609,3509,3292,3222,3046,2992,2846,2671,2692,2717,2605,2352,2393,2405,2296,2336,2588,1896,1798,1871,1698,1542,1471,1479,1475,1525,1403,1353,1315,1237,1124,1165,1025,972,878,740,723,639,507,1937]
["E40000002","E39000012","E38000133","NHS Nottingham North and East CCG",148773,1623,1659,1776,1799,1770,1754,1742,1736,1677,1655,1551,1605,1520,1618,1694,1759,1747,1774,1731,1539,1501,1501,1776,1763,1762,1954,1848,1707,1808,1694,1721,1788,1756,1860,1932,1879,1762,1679,1708,1793,1934,2028,2072,2317,2068,2350,2294,2341,2170,2380,2371,2220,2186,2228,2180,2020,1968,1899,1759,1733,1738,1777,1873,1697,1794,1810,1967,2109,1560,1550,1516,1469,1280,1176,1170,1257,1182,1123,1010,942,928,775,809,698,614,562,499,522,389,370,1168]
["E40000002","E39000012","E38000134","NHS Nottingham West CCG",111780,1191,1283,1379,1317,1285,1223,1334,1241,1175,1057,1112,1051,1053,1078,1103,1212,1247,1269,1206,1390,1321,1113,1145,1446,1485,1475,1518,1466,1392,1502,1343,1369,1434,1346,1454,1330,1241,1290,1374,1362,1405,1481,1606,1636,1580,1619,1665,1709,1732,1696,1613,1738,1631,1538,1586,1471,1435,1383,1329,1290,1288,1323,1306,1340,1421,1399,1524,1751,1231,1264,1254,1093,947,914,940,926,882,818,751,759,647,652,664,550,487,493,448,336,296,284,1037]
["E40000002","E39000012","E38000142","NHS Rushcliffe CCG",113670,1070,1112,1223,1265,1363,1441,1416,1446,1394,1300,1294,1294,1240,1224,1340,1354,1317,1387,1262,1095,1380,1398,1267,1294,1326,1148,1095,1038,1158,1067,1131,1122,1235,1267,1302,1357,1356,1372,1446,1477,1512,1587,1671,1735,1733,1778,1695,1727,1820,1815,1814,1764,1711,1666,1667,1509,1505,1383,1438,1347,1404,1297,1374,1353,1361,1391,1495,1708,1240,1280,1293,1114,992,855,929,905,860,818,773,790,721,701,666,582,563,527,463,381,392,305,1187]
["E40000002","E39000012","E38000169","NHS Southern Derbyshire CCG",521012,6123,6457,6624,6459,6651,6454,6631,6419,6267,6016,6016,5787,5739,5827,6136,6296,6397,6510,6285,6204,6184,6767,6706,7065,6914,6764,6596,6488,6605,6511,6425,6422,6274,6670,6523,6416,5868,5948,6103,6365,6623,6963,7445,7778,7460,7882,7902,8068,7993,7976,7846,7664,7448,6946,6635,6580,6415,6045,6195,5576,5912,5817,5679,5601,5897,6051,6427,6876,5144,5184,5300,4710,4154,3695,3801,3786,3679,3331,3282,3106,2861,2676,2579,2452,2214,2007,1740,1601,1412,1191,4495]
["E40000002","E39000013","E38000026","NHS Cambridgeshire and Peterborough CCG",865225,10824,11236,11672,11222,10975,11084,10797,10498,10069,9744,9651,9225,9344,9447,9635,9983,10179,10225,10638,10811,11446,11080,11065,11886,11805,11515,12039,11718,11746,11741,11534,11725,11791,12044,12325,12056,11102,11213,11084,11222,11428,11878,12407,12574,12270,12385,12280,12637,12683,12583,12421,12065,11703,11344,10907,10513,10439,9818,9649,9416,9462,9209,9210,9167,9391,9715,9915,11001,8597,8110,7973,7413,6457,5686,5966,5908,5696,5393,5096,4887,4526,4123,4086,3858,3401,3224,2838,2497,2277,1950,7397]
["E40000002","E39000013","E38000063","NHS Great Yarmouth and Waveney CCG",214091,2328,2365,2417,2432,2439,2383,2478,2361,2165,2166,2210,2214,2168,2225,2391,2370,2466,2627,2707,2287,2237,2175,2304,2405,2399,2386,2435,2420,2330,2310,2290,2163,2230,2228,2169,2158,1921,2003,2082,2189,2323,2382,2581,2776,2699,2920,2903,3070,2990,3014,3052,2911,2907,2885,2796,2638,2748,2655,2665,2555,2772,2770,2749,2773,2876,3042,3421,3940,3038,2874,2843,2709,2402,2076,2153,2058,2043,2005,1768,1718,1556,1553,1529,1380,1248,1115,1066,917,822,665,2707]
["E40000002","E39000013","E38000086","NHS Ipswich and East Suffolk CCG",397849,4187,4254,4443,4699,4675,4608,4714,4644,4657,4559,4605,4276,4213,4396,4745,4830,4767,5062,4652,3909,3770,3753,4298,4404,4320,4465,4465,4574,4430,4436,4220,4323,4559,4568,4658,4427,4146,4194,4211,4560,4727,5115,5279,5603,5544,5783,5658,5790,5873,6038,5919,5769,5574,5648,5294,5322,5313,5275,4960,4893,5054,4859,4939,5064,5227,5346,5625,6422,4785,4647,4508,4094,3829,3290,3405,3420,3289,3120,2993,2936,2586,2479,2312,2198,2165,1887,1696,1471,1303,1187,4660]
["E40000002","E39000013","E38000124","NHS North Norfolk CCG",169449,1347,1443,1577,1619,1603,1556,1630,1665,1590,1649,1644,1594,1594,1632,1661,1809,1823,1924,1975,1564,1352,1306,1411,1506,1480,1500,1507,1417,1443,1404,1418,1408,1481,1564,1448,1451,1396,1434,1498,1646,1790,1963,2070,2240,2276,2277,2309,2383,2409,2551,2483,2416,2466,2454,2355,2412,2373,2408,2361,2390,2438,2518,2451,2659,2804,2823,3157,3604,2726,2560,2664,2534,2154,1889,1887,1855,1920,1812,1684,1638,1478,1408,1356,1269,1167,1063,924,857,727,587,2481]
["E40000002","E39000013","E38000131","NHS Norwich CCG",196851,2310,2308,2457,2247,2147,2302,2174,2142,1944,1959,1792,1733,1670,1769,1755,1806,1907,2007,2231,3446,4504,4309,3961,3595,3375,3286,3183,3101,3098,3113,2926,2881,2972,2909,2783,2696,2464,2302,2294,2388,2469,2517,2563,2538,2504,2649,2581,2535,2603,2558,2448,2420,2386,2306,2317,2112,2087,2025,2089,1910,1986,1919,1932,1930,1908,2000,2187,2508,1807,1779,1735,1598,1388,1416,1397,1423,1429,1305,1260,1245,1142,1085,1085,1050,960,842,760,758,607,522,2025]
["E40000002","E39000013","E38000159","NHS South Norfolk CCG",240198,2491,2754,2679,2886,2869,2867,2796,2670,2670,2442,2558,2445,2476,2722,2793,2872,2899,2954,2836,2308,2262,2119,2211,2371,2480,2545,2491,2609,2630,2554,2503,2602,2627,2694,2708,2625,2512,2443,2670,2638,2890,3003,3299,3408,3398,3441,3471,3399,3647,3659,3583,3398,3433,3439,3139,3127,2980,3085,2883,2895,2960,2981,2913,3037,3151,3325,3666,4158,3226,3085,3049,2742,2513,2227,2257,2242,2169,2126,1948,1819,1717,1549,1560,1357,1335,1190,1065,871,802,674,2626]
["E40000002","E39000013","E38000203","NHS West Norfolk CCG",173040,1842,1931,1966,1928,1869,1840,1954,1860,1804,1689,1699,1659,1661,1710,1728,1774,1956,1952,1860,1672,1636,1646,1542,1897,1868,1953,2056,1900,1925,1984,1830,1856,1823,1770,1737,1645,1609,1630,1653,1769,1884,1978,2147,2282,2194,2287,2331,2296,2372,2472,2435,2514,2452,2404,2214,2341,2267,2216,2212,2099,2277,2242,2358,2323,2473,2575,2836,3155,2424,2413,2366,2232,2034,1688,1876,1832,1838,1626,1608,1448,1340,1328,1272,1145,1012,953,851,723,645,550,2117]
["E40000002","E39000013","E38000204","NHS West Suffolk CCG",224744,2556,2714,2805,2920,2766,2690,2710,2631,2538,2478,2504,2387,2327,2279,2423,2527,2534,2631,2472,2259,2164,2204,2468,2737,2839,3013,3060,2955,3008,2912,2859,2889,3073,2843,2748,2646,2448,2415,2518,2571,2705,2842,2849,3084,3079,3270,3076,3278,3268,3145,3354,3095,3082,2981,2707,2710,2824,2598,2543,2477,2662,2609,2573,2632,2735,2946,3154,3580,2685,2510,2619,2346,2168,1900,1866,1926,1877,1745,1643,1521,1391,1284,1240,1151,1107,1012,889,822,707,565,2391]
["E40000002","E39000014","E38000007","NHS Basildon and Brentwood CCG",256166,3224,3401,3402,3206,3129,3272,3281,3118,3176,2989,3065,2917,2900,2926,3025,3198,3255,3200,3181,2708,2691,2599,2922,3061,3068,3266,3303,3151,3204,3252,3089,3222,3143,3361,3431,3377,3257,3197,3232,3379,3233,3521,3509,3744,3714,3790,3829,3915,3897,3900,3853,3832,3673,3688,3400,3323,3185,3141,2924,2816,2760,2621,2686,2709,2645,2749,3016,3482,2608,2417,2354,2209,1909,1676,1842,1815,1847,1795,1701,1594,1547,1407,1395,1310,1202,978,904,805,690,570,2258]
["E40000002","E39000014","E38000030","NHS Castle Point and Rochford CCG",173683,1587,1698,1630,1819,1861,1862,1861,1809,1828,1777,1890,1853,1765,1918,2059,2074,2202,2220,2164,1866,1950,1845,1949,1975,1878,1924,1800,1690,1658,1593,1554,1578,1674,1731,1762,1767,1653,1758,1856,2018,2113,2177,2335,2502,2482,2656,2623,2718,2625,2635,2606,2688,2546,2491,2319,2361,2301,2298,2141,2095,2228,2269,2122,2218,2310,2423,2816,3224,2342,2250,2193,2105,1844,1581,1626,1724,1635,1579,1503,1298,1247,1184,1153,1006,921,800,671,594,587,448,1714]
["E40000002","E39000014","E38000106","NHS Mid Essex CCG",384385,4065,4200,4506,4617,4765,4611,4669,4504,4629,4529,4286,4360,4199,4424,4347,4572,4449,4702,4525,3848,3898,3860,4198,4462,4362,4508,4463,4514,4463,4326,4404,4176,4590,4769,4661,4514,4336,4466,4660,5003,5156,5226,5640,5896,5682,5789,5949,6125,6002,5931,5902,5695,5680,5376,5048,5039,5140,4848,4929,4583,4652,4561,4450,4522,4513,4881,5343,5992,4454,4108,4153,3777,3253,2847,2877,2947,2778,2730,2614,2416,2108,2042,2012,1904,1728,1494,1349,1192,1048,950,3614]
["E40000002","E39000014","E38000117","NHS North East Essex CCG",320336,3655,3698,3831,3707,3726,3676,3601,3555,3481,3363,3366,3197,3146,3372,3388,3572,3713,3596,3786,3966,4320,4391,4451,4530,4219,4104,3886,3673,3420,3564,3526,3563,3533,3507,3644,3562,3334,3459,3498,3613,3683,3847,4084,4277,4188,4447,4415,4404,4585,4458,4448,4267,4335,4147,4018,3957,3928,3752,3626,3621,3706,3875,3746,3741,3973,4345,4739,5375,4016,3896,3905,3605,3160,2779,2994,2921,2786,2630,2458,2441,2204,2087,1937,1822,1725,1550,1337,1256,1079,954,3615]
["E40000002","E39000014","E38000168","NHS Southend CCG",177931,2285,2219,2339,2267,2313,2317,2256,2229,2071,1996,1947,1865,1872,1955,1951,2072,2057,2205,2164,1860,1942,1879,1980,2031,2072,2058,2140,2190,2269,2314,2208,2225,2439,2353,2600,2424,2257,2182,2278,2265,2503,2685,2680,2599,2544,2641,2689,2609,2592,2596,2630,2489,2464,2395,2375,2164,2135,1953,1916,1876,1929,1965,1896,1806,1878,1991,2191,2344,1861,1795,1745,1569,1483,1167,1324,1306,1288,1182,1137,1117,1027,992,933,887,851,803,730,690,553,510,2100]
["E40000002","E39000014","E38000185","NHS Thurrock CCG",163270,2427,2438,2552,2534,2421,2420,2548,2352,2266,2190,2118,1938,1871,1885,1962,2090,1982,2099,2061,1799,1768,1860,1927,1978,2083,2014,2212,2334,2416,2337,2447,2269,2382,2576,2405,2506,2348,2306,2476,2470,2327,2465,2427,2545,2429,2534,2405,2569,2514,2453,2317,2159,2134,2024,1889,1918,1783,1671,1682,1616,1644,1657,1538,1539,1615,1555,1710,1836,1351,1181,1178,1142,993,859,916,902,826,835,753,669,628,601,599,549,500,417,423,383,322,276,945]
["E40000002","E39000014","E38000197","NHS West Essex CCG",297383,3697,3987,3950,3951,3836,3752,3872,3702,3684,3472,3535,3246,3372,3368,3449,3590,3688,3635,3594,3041,2905,3070,3185,3514,3458,3445,3575,3491,3299,3529,3481,3556,3564,3803,4014,3853,3614,3647,3639,3859,3800,4184,4218,4433,4386,4422,4559,4618,4625,4702,4473,4636,4434,4285,4166,3914,3877,3709,3645,3490,3391,3276,3173,3099,3183,3250,3502,3974,2930,2847,2838,2636,2324,1932,2067,2156,2094,1918,1849,1816,1756,1594,1606,1525,1456,1221,1125,940,858,714,2835]
["E40000002","E39000015","E38000010","NHS Bedfordshire CCG",433000,5365,5610,5765,5689,5670,5683,5616,5332,5401,5065,5046,4953,4852,5014,4999,5196,5324,5415,5357,4182,4328,4496,4836,5180,5082,5225,5437,5176,5325,5384,5274,5455,5680,5878,6034,5834,5502,5458,5519,5820,5890,6088,6331,6510,6250,6599,6542,6682,6871,6742,6684,6656,6429,6184,5806,5800,5570,5376,5095,4950,4860,4801,4610,4729,4864,4859,5240,5516,4171,4044,4202,3856,3196,2865,2934,2929,2901,2718,2658,2515,2255,2067,2000,1840,1747,1507,1322,1162,1009,921,3190]
["E40000002","E39000015","E38000037","NHS Corby CCG",65434,946,926,1034,1062,997,975,935,951,880,748,789,748,718,765,768,804,764,813,732,676,644,719,777,771,887,916,896,933,977,1116,1013,1059,1034,1003,969,952,824,817,850,829,826,807,885,951,857,1001,984,939,1001,1035,951,1021,913,934,889,862,831,773,727,746,720,726,606,662,615,610,614,696,539,518,506,481,468,370,386,399,379,355,362,290,279,266,234,216,166,192,154,130,124,92,329]
["E40000002","E39000015","E38000049","NHS East and North Hertfordshire CCG",552899,6783,6953,7404,7299,7419,7091,7054,6901,6681,6387,6438,6160,6224,6327,6652,6667,6705,6783,6832,6291,6822,7126,7046,6892,7000,7180,7135,6877,7046,6854,7021,7213,7307,7644,7835,7617,6929,6939,7233,7357,7498,7784,8001,8298,7966,8276,8378,8510,8760,8754,8535,8319,8135,7603,7294,7178,6880,6628,6220,5879,5730,5550,5309,5195,5475,5556,5835,6669,4844,4796,4692,4504,3923,3469,3771,3778,3666,3533,3400,3372,3101,2819,2875,2649,2423,2136,1831,1603,1486,1215,4674]
["E40000002","E39000015","E38000079","NHS Herts Valleys CCG",582930,7701,7770,8246,8508,8383,8196,8298,7654,7582,7084,7258,6831,6747,7089,6887,7054,7191,7382,6852,4915,4470,4967,5821,6807,6863,7171,7518,7277,7184,7171,7325,7976,8358,8290,8569,8545,8331,8324,8414,8579,8584,8582,8953,8974,8516,8728,8905,8787,9003,8797,8729,8657,8296,8033,7437,7393,7126,6836,6500,6277,6212,5901,5704,5702,5689,5719,6006,6631,5177,4853,4892,4680,3800,3366,3715,3822,3646,3652,3367,3230,3106,2987,2819,2618,2470,2261,1976,1834,1605,1393,5396]
["E40000002","E39000015","E38000102","NHS Luton CCG",210962,3571,3555,3556,3515,3294,3276,3411,3118,3020,3001,2726,2761,2669,2558,2571,2687,2725,2703,2699,2590,2940,3133,3003,3241,3349,3524,3692,3776,3815,3870,3808,3779,3611,3509,3456,3289,2918,2878,2839,2920,2605,2683,2785,2648,2731,2617,2795,2663,2624,2727,2743,2661,2642,2311,2344,2195,2087,2021,1975,1844,1771,1742,1700,1586,1613,1543,1554,1612,1321,1337,1213,1168,1122,1048,1144,1099,1153,1102,1087,986,861,782,784,732,609,580,485,386,331,294,1160]
["E40000002","E39000015","E38000107","NHS Milton Keynes CCG",265040,3902,4076,4260,4276,4241,4137,4130,3996,3794,3465,3444,3318,3185,3163,3217,3282,3229,3209,3071,2421,2420,2329,2645,2860,3040,3235,3614,3481,3975,4201,4097,4163,4307,4489,4445,4456,4189,4191,3920,4090,4065,4057,4003,3887,3812,3912,3820,3909,3840,3713,3763,3565,3402,3381,3399,3320,3154,3024,2946,2891,2834,2772,2692,2696,2660,2632,2541,2715,2122,1833,1912,1675,1511,1346,1350,1372,1207,1214,1093,926,877,902,795,821,685,615,594,492,423,387,1520]
["E40000002","E39000015","E38000108","NHS Nene CCG",632949,7815,8152,8478,8479,8500,8366,8548,8188,8053,7577,7587,7260,7131,7354,7316,7448,7459,7602,7488,6699,6799,6800,7093,7263,7318,7422,7732,7458,7844,7746,7749,8192,7962,8279,8649,8134,7653,7596,8047,8371,8905,9190,9495,9737,9242,9815,9637,9850,9753,9901,9644,9311,9085,8626,8290,8061,7919,7536,7241,7115,7248,7047,7171,7249,7386,7648,8127,8698,6522,6328,6258,5440,4923,4271,4250,4289,4061,3690,3563,3202,3131,2864,2808,2549,2392,2075,1944,1798,1543,1379,5135]
["E40000002","E39000016","E38000051","NHS East Leicestershire and Rutland CCG",323920,3172,3397,3472,3631,3638,3637,3765,3734,3786,3558,3620,3545,3477,3681,3909,4089,4100,4173,4359,4333,3791,3385,3183,3239,3320,3453,3494,3248,3291,3428,3292,3309,3456,3610,3645,3443,3440,3428,3593,3878,3961,4287,4499,4839,4643,5053,5114,5118,5147,5240,5190,5115,4889,4864,4594,4360,4321,4140,4068,3833,3802,3999,3851,3937,4033,4200,4402,4829,3592,3672,3753,3457,2844,2604,2724,2775,2696,2552,2374,2268,2128,1973,1845,1782,1652,1382,1243,1103,923,924,3324]
["E40000002","E39000016","E38000097","NHS Leicester City CCG",337653,5200,5104,5363,5041,4719,4895,4833,4606,4539,4277,4174,3966,3932,3831,3958,4011,4016,4285,4508,6026,7743,7824,7498,7420,6783,6050,5871,5609,5438,5667,5723,5441,5142,5274,5144,4915,4285,4256,4350,4245,4003,4158,4224,4244,3994,4108,4014,3949,3874,4016,3902,3907,3894,3965,3821,3687,3575,3397,3345,3235,3206,3119,3007,2817,2765,2679,2662,2562,2064,1882,1964,1937,1537,1570,1656,1636,1566,1622,1438,1346,1255,1225,1131,1005,1048,881,813,706,672,571,2037]
["E40000002","E39000016","E38000099","NHS Lincolnshire East CCG",231103,2299,2453,2478,2391,2433,2352,2419,2200,2341,2197,2152,2213,2063,2317,2406,2619,2660,2543,2613,1980,2068,2023,2284,2371,2538,2472,2477,2410,2318,2313,2309,2295,2281,2354,2296,2167,2028,2087,2078,2252,2400,2602,2884,2941,2959,3104,3006,3188,3214,3416,3405,3287,3376,3321,3210,3191,3308,3142,3154,3143,3229,3245,3231,3390,3569,3656,4062,4366,3590,3481,3486,3117,2890,2521,2543,2518,2326,2200,2050,1976,1671,1707,1558,1493,1346,1190,1034,899,766,677,2515]
["E40000002","E39000016","E38000100","NHS Lincolnshire West CCG",231853,2590,2564,2681,2667,2511,2546,2513,2435,2394,2309,2271,2275,2143,2377,2475,2636,2583,2777,3044,4157,4300,4441,3673,3234,3126,2859,3012,2777,2935,2914,2877,2813,2816,2812,2724,2670,2447,2379,2402,2498,2573,2861,2996,3164,3170,3168,3213,3329,3349,3241,3407,3424,3294,3277,3017,2917,2847,2769,2623,2653,2675,2629,2639,2750,2817,2826,3061,3283,2634,2540,2618,2407,2051,1826,1946,1888,1763,1674,1548,1488,1347,1270,1207,1138,1096,1003,827,674,607,559,2113]
["E40000002","E39000016","E38000157","NHS South Lincolnshire CCG",144353,1509,1531,1655,1581,1603,1538,1654,1547,1483,1387,1494,1471,1495,1587,1599,1764,1709,1788,1720,1292,1207,1242,1424,1413,1563,1539,1592,1603,1631,1573,1477,1607,1577,1644,1623,1616,1440,1545,1569,1645,1770,1878,1966,2149,2032,2118,2017,2136,2144,2318,2198,2097,2142,2015,1984,2005,2023,1874,1833,1776,1839,1806,1795,1838,1915,1919,2227,2486,1844,1794,1778,1619,1490,1327,1362,1323,1270,1233,1155,1062,979,930,899,869,803,696,613,541,463,396,1670]
["E40000002","E39000016","E38000165","NHS South West Lincolnshire CCG",124207,1271,1295,1440,1503,1433,1413,1413,1401,1437,1406,1410,1340,1421,1422,1541,1548,1458,1549,1513,1190,1103,1071,1272,1280,1301,1353,1296,1251,1332,1330,1289,1266,1340,1274,1378,1345,1232,1245,1236,1368,1433,1587,1882,1883,1847,1886,1914,1987,1996,2029,2066,1995,1788,1856,1822,1655,1591,1635,1519,1545,1550,1649,1564,1557,1710,1644,1845,1946,1570,1514,1526,1408,1315,1062,1095,1151,1045,972,862,840,792,680,650,647,550,512,464,379,365,313,1148]
["E40000002","E39000016","E38000201","NHS West Leicestershire CCG",382007,3736,4114,4371,4539,4332,4171,4380,4318,4234,4105,4247,3979,3941,4101,4219,4481,4345,4488,4865,6199,6275,5745,5679,5645,4920,4503,4437,4096,4223,4385,4280,4402,4525,4464,4554,4485,4112,4139,4377,4501,4722,5153,5452,5834,5458,5851,5719,5674,5726,5764,5668,5522,5563,5377,5053,5003,4874,4610,4648,4331,4569,4711,4611,4584,4725,4919,5147,5461,4216,4236,4136,3741,3126,2835,2922,2873,2787,2565,2380,2258,2002,1924,1923,1797,1614,1472,1246,1166,1052,855,3240]
["E40000002","E39000017","E38000028","NHS Cannock Chase CCG",134435,1451,1590,1493,1563,1530,1502,1547,1561,1568,1388,1521,1429,1396,1462,1503,1578,1598,1767,1648,1446,1509,1474,1646,1775,1667,1691,1727,1747,1736,1639,1662,1529,1644,1637,1645,1489,1379,1396,1573,1576,1710,1853,2044,2065,2066,2185,2169,2143,2199,2148,2156,2095,2088,1919,1712,1861,1683,1674,1592,1508,1613,1575,1467,1552,1670,1572,1687,1867,1448,1580,1436,1350,1266,1059,1106,1094,989,980,821,752,693,648,652,588,497,487,433,359,334,307,1001]
["E40000002","E39000017","E38000053","NHS East Staffordshire CCG",125307,1534,1550,1607,1532,1550,1584,1523,1450,1474,1442,1480,1397,1472,1470,1422,1479,1496,1515,1577,1293,1253,1279,1418,1527,1594,1491,1533,1457,1405,1555,1474,1556,1582,1550,1710,1512,1411,1329,1415,1521,1540,1705,1786,1884,1838,1865,1910,2005,1958,1958,1911,1807,1934,1814,1717,1716,1624,1641,1469,1479,1461,1457,1319,1425,1470,1421,1534,1686,1285,1324,1352,1223,1086,959,1003,958,891,898,825,749,716,685,644,592,543,461,412,381,297,272,998]
["E40000002","E39000017","E38000126","NHS North Staffordshire CCG",215636,1952,2011,2162,2260,2238,2283,2287,2200,2239,2329,2237,2205,2150,2219,2387,2392,2494,2621,2560,2833,2933,2919,2969,3217,2924,2692,2399,2323,2318,2257,2247,2294,2425,2280,2408,2202,2188,2204,2329,2557,2556,2666,2966,3204,3176,3228,3160,3259,3269,3169,3280,3198,3205,3138,2869,2890,2944,2722,2747,2634,2735,2720,2687,2689,2925,2946,3308,3392,2526,2566,2586,2309,2124,1949,1829,1846,1829,1771,1551,1471,1410,1249,1240,1117,1005,850,763,723,652,509,1935]
["E40000002","E39000017","E38000147","NHS Shropshire CCG",310121,2887,2953,3088,3190,3296,3176,3378,3294,3204,3288,3191,3326,3162,3342,3543,3647,3824,3973,3673,3010,2984,2948,3275,3497,3469,3435,3356,3408,3331,3247,3050,3158,3065,3273,3361,3119,3100,3021,3124,3317,3542,3790,4123,4491,4225,4570,4600,4705,4806,4836,4761,4828,4771,4670,4411,4225,4219,4072,4085,4069,4086,4123,4059,4073,4115,4449,4731,4913,4078,3959,4070,3653,3274,2980,3049,2869,2791,2739,2359,2248,2134,1965,1928,1786,1673,1447,1268,1142,976,896,3506]
["E40000002","E39000017","E38000153","NHS South East Staffordshire and Seisdon Peninsula",224619,2177,2319,2418,2505,2453,2497,2550,2545,2488,2402,2498,2285,2324,2463,2480,2583,2695,2796,2624,2364,2300,2370,2482,2747,2603,2572,2742,2445,2410,2507,2495,2532,2489,2508,2663,2484,2362,2443,2564,2629,2838,3012,3211,3358,3346,3408,3313,3345,3551,3568,3331,3317,3300,3292,3133,3015,2956,2954,2926,2798,2954,2867,2682,2772,2875,2968,3272,3412,2612,2768,2788,2621,2342,2044,2032,1994,1865,1740,1532,1446,1333,1343,1163,1087,991,883,719,706,599,496,1928]
["E40000002","E39000017","E38000173","NHS Stafford and Surrounds CCG",151989,1358,1466,1508,1534,1549,1642,1729,1685,1599,1609,1561,1497,1442,1593,1635,1689,1805,1760,1672,1534,1666,1830,1915,1926,1859,1776,1785,1644,1538,1594,1516,1592,1615,1670,1660,1697,1565,1537,1615,1738,1870,2044,2101,2332,2226,2240,2392,2347,2319,2387,2457,2349,2313,2218,2117,2062,2044,1962,1908,1906,1860,1924,1923,1982,1952,2156,2212,2344,1851,1903,1979,1853,1563,1404,1383,1428,1348,1296,1159,1053,982,887,850,766,722,649,550,505,450,386,1470]
["E40000002","E39000017","E38000175","NHS Stoke on Trent CCG",259206,3731,3667,3691,3592,3358,3290,3592,3221,3112,3147,2921,2764,2564,2691,2842,2868,2946,3148,2984,3370,3768,3943,3889,3983,3764,3665,3770,3640,3651,3786,3497,3576,3524,3481,3352,3160,2880,2859,3009,3041,3190,3347,3442,3650,3604,3670,3495,3576,3574,3705,3500,3420,3574,3414,3167,3095,3102,3078,2970,2862,2958,2833,2734,2635,2864,2930,2949,3287,2438,2451,2407,2360,1997,1888,1914,1729,1809,1661,1624,1425,1326,1238,1251,1114,1046,898,780,669,589,456,1774]
["E40000002","E39000017","E38000183","NHS Telford and Wrekin CCG",169440,2177,2227,2315,2349,2369,2265,2229,2287,2185,2075,2036,1921,1954,1981,2158,2022,2158,2302,2254,2264,2323,2112,2257,2224,2033,2220,2071,1982,2165,2252,2141,2292,2143,2126,2206,2183,1937,1953,1950,2152,2142,2282,2427,2574,2568,2551,2606,2526,2582,2543,2572,2448,2354,2241,2163,2114,2019,1864,1914,1958,2000,1850,1933,1830,1895,1938,1905,2082,1663,1552,1570,1477,1366,1209,1225,1139,1102,997,879,905,775,722,660,607,562,490,416,348,337,267,1041]
["E40000003","E39000018","E38000004","NHS Barking and Dagenham CCG",198294,3687,4101,4112,3869,3892,3842,3871,3793,3384,3094,2760,2696,2646,2692,2558,2477,2856,2776,2504,2358,2363,2387,2514,2773,2937,2831,3158,3055,3130,3319,3308,3349,3191,3287,3321,3121,3056,3114,2992,3085,3043,2927,2763,2894,2872,2664,2628,2571,2567,2524,2438,2417,2279,2157,2110,2001,1792,1758,1639,1530,1478,1441,1310,1334,1242,1241,1158,1289,1068,982,887,890,828,723,791,765,851,698,701,706,624,614,610,572,580,441,473,389,357,291,1127]
["E40000003","E39000018","E38000005","NHS Barnet CCG",374915,5321,5322,5864,5601,5430,5293,5349,5140,5004,4736,4460,4568,4288,4149,4395,4359,4322,4382,4296,3676,3675,3668,4320,5047,5707,5898,6302,6144,6503,6308,6307,6656,6642,6521,6477,6187,6040,5605,5666,5660,5423,5542,5497,5491,5371,5401,5283,5219,5193,4879,4962,4750,4524,4483,4231,4153,4080,3795,3747,3496,3283,3312,3188,3260,3336,3199,3180,3369,2890,2800,2768,2438,2203,1928,2029,2028,1950,1782,1866,1722,1662,1639,1455,1391,1317,1205,1013,971,827,778,3318]
["E40000003","E39000018","E38000011","NHS Bexley CCG",239865,3071,3103,3353,3323,3213,3130,3363,3184,3016,2981,2885,2818,2867,2926,3045,3050,3145,3072,3189,2627,2789,2828,3026,3454,3407,3430,3182,3057,2941,3034,2853,3048,3140,3206,3253,3150,3095,2946,2965,3046,3041,3210,3225,3335,3562,3565,3445,3738,3641,3686,3664,3499,3418,3309,3192,3051,2925,2783,2614,2444,2344,2329,2277,2365,2169,2325,2446,2721,2180,1905,1939,1901,1648,1488,1632,1739,1639,1575,1502,1423,1352,1294,1158,1119,1063,979,815,786,614,553,2027]
["E40000003","E39000018","E38000020","NHS Brent CCG",320762,5109,4979,5201,4638,4391,4332,4239,4183,4036,3727,3748,3657,3498,3584,3689,3537,3691,3777,3676,3447,3533,3928,4127,4728,5146,5513,5995,6159,6820,6820,6634,6725,6479,6193,6136,5668,5134,5115,4960,4718,4679,4598,4439,4322,4373,4318,4194,4040,4188,4201,4106,4066,3933,3837,3909,3782,3615,3310,3298,3096,2778,2738,2613,2496,2618,2312,2236,2236,1954,1892,1807,1732,1689,1480,1672,1556,1448,1497,1385,1306,1167,1123,1003,967,855,721,636,529,451,428,1463]
["E40000003","E39000018","E38000023","NHS Bromley CCG",321278,4107,4217,4468,4295,4391,4222,4213,4106,3984,3749,3784,3661,3453,3631,3644,3776,3785,3987,3638,2709,2651,2707,3283,3526,3780,3767,3965,3795,3800,3924,3825,4183,4153,4877,4820,4838,4655,4506,4597,4591,4624,4776,4724,4936,5048,5036,4997,5090,5049,5097,5015,4649,4583,4458,4291,4002,3915,3704,3471,3355,3281,3189,3128,3215,3241,3433,3556,4098,3033,2874,2727,2692,2349,2098,2173,2242,2213,2054,2004,1857,1748,1763,1775,1591,1573,1373,1170,997,956,775,3217]
["E40000003","E39000018","E38000027","NHS Camden CCG",234846,2688,2835,3039,2876,2818,2699,2690,2563,2393,2352,2417,2248,2228,2230,2121,1960,2003,1984,2343,3806,4022,4019,4495,4773,4954,5151,5152,5273,5205,5284,5058,5219,5350,5040,4839,4505,4023,3772,3779,3633,3631,3522,3334,3298,3251,3179,3087,2944,2906,2792,2726,2595,2425,2370,2286,2288,2176,1978,2045,1894,1857,1844,1783,1753,1804,1871,1834,1861,1625,1636,1532,1323,1194,1091,1095,1155,1051,948,935,853,807,732,728,714,632,583,504,390,397,359,1389]
["E40000003","E39000018","E38000031","NHS Central London (Westminster) CCG",167358,1735,1899,1970,1935,1880,1770,1676,1581,1518,1471,1408,1374,1338,1356,1290,1294,1300,1329,1466,2077,2041,2256,2171,2153,2794,2963,3182,3625,3877,3955,3994,4019,4179,3861,3689,3464,3248,3097,2870,2913,2746,2732,2486,2366,2495,2427,2427,2347,2203,2232,2135,2040,1925,1966,1905,1735,1708,1607,1684,1581,1497,1470,1512,1438,1390,1406,1409,1419,1249,1184,1109,991,885,887,866,951,872,787,757,701,637,659,566,532,513,469,422,356,312,265,1082]
["E40000003","E39000018","E38000035","NHS City and Hackney CCG",271222,4369,4449,4231,3975,3791,3575,3531,3468,3451,3194,3016,3008,2842,2843,2843,2764,2847,2741,2729,2510,2638,2875,3343,4023,5023,5782,6786,7653,7987,8232,7891,7836,7509,7086,6841,6135,5388,4920,4520,4331,3994,3916,3898,3515,3559,3327,3480,3386,3274,3199,3009,2892,2781,2614,2486,2410,2148,2058,2095,1969,1698,1733,1572,1590,1492,1456,1404,1433,1094,1113,1044,1009,889,857,864,874,779,797,738,746,624,568,496,491,447,423,351,289,254,258,853]
["E40000003","E39000018","E38000040","NHS Croydon CCG",376040,5713,5737,5813,5764,5603,5586,5679,5397,5075,4883,4650,4569,4348,4429,4647,4746,4700,5011,4848,3966,3666,3816,4371,5197,5111,5354,5462,5447,5859,5643,5428,5887,6195,5986,5964,6003,5597,5530,5502,5424,5105,5071,5452,5413,5221,5479,5390,5393,5925,5787,5820,5706,5442,4965,4902,4594,4273,4107,4035,3900,3637,3467,3482,3183,3109,3073,3280,3496,2701,2434,2447,2368,2152,1926,2004,1967,1959,1890,1801,1730,1606,1450,1383,1272,1113,1025,919,835,727,611,2407]
["E40000003","E39000018","E38000048","NHS Ealing CCG",342118,5344,5549,5497,5173,4971,4717,4988,4663,4428,4210,3918,3873,3761,3801,3863,3823,3835,3842,4012,3077,3311,3237,3795,4679,5215,5408,5998,6118,6428,6434,6178,6506,6485,6775,6471,6350,5807,5798,5763,5402,5417,5220,5228,5071,5115,4932,4824,4764,4694,4692,4535,4271,4239,3957,3868,3719,3550,3431,3387,3298,3232,3132,2982,2791,2745,2716,2669,2613,2173,1963,1983,1895,1760,1625,1690,1755,1691,1525,1504,1404,1309,1161,1120,1005,921,768,696,570,568,512,1925]
["E40000003","E39000018","E38000057","NHS Enfield CCG",324574,4904,5090,5112,5088,4972,4996,5071,4816,4610,4368,4260,3999,3906,4016,4081,4170,4167,4373,4259,3540,3350,3608,4062,4550,4788,4938,4973,5294,5141,5179,5086,5047,5257,5135,4990,5059,4805,4687,4463,4345,4547,4477,4504,4696,4710,4659,4760,4789,4792,4705,4623,4573,4066,4164,3967,3739,3600,3321,3225,2975,2949,2740,2727,2550,2565,2524,2552,2635,2378,2141,2244,2103,1879,1685,1790,1761,1712,1595,1504,1446,1384,1282,1206,1146,1018,857,782,667,632,541,2132]
["E40000003","E39000018","E38000066","NHS Greenwich CCG",268678,4439,4605,4506,4239,4060,4081,4032,3742,3747,3468,3065,2959,2876,2898,2955,2997,2954,3053,3188,3106,3192,3686,3780,3988,4323,4766,4852,4820,5242,4963,4932,5019,4835,5217,5513,5238,4999,4706,4368,4413,4068,4160,3959,3957,3823,3744,3713,3761,3659,3547,3381,3241,3178,3189,2959,2822,2614,2384,2405,2263,2134,2013,1972,1868,1863,1829,1963,2151,1641,1538,1459,1338,1206,1147,1199,1124,1065,1011,1037,934,865,772,735,709,643,549,536,452,416,368,1492]
["E40000003","E39000018","E38000070","NHS Hammersmith and Fulham CCG",178365,2416,2425,2430,2340,2196,2161,2019,2121,1871,1763,1608,1591,1486,1552,1481,1498,1368,1451,1517,1374,1837,2168,2359,3323,3507,4071,4444,4630,4755,4810,4513,4457,4177,3943,3998,3690,3331,3147,3131,3106,3015,2851,2844,2650,2552,2478,2476,2497,2356,2278,2351,2103,2033,1885,1853,1642,1687,1487,1427,1396,1431,1307,1250,1273,1190,1241,1295,1300,1072,983,973,863,786,808,826,795,713,645,618,572,511,483,473,442,421,392,327,249,246,200,754]
["E40000003","E39000018","E38000072","NHS Haringey CCG",267541,4090,3915,3821,3491,3506,3396,3417,3298,3465,3174,3116,3022,2920,3025,2995,2998,3079,3041,2952,2554,2629,2861,3616,3939,4544,4843,5695,5319,5701,5975,6170,6088,6017,5949,5796,5647,5320,5057,4678,4424,4328,4319,4146,4301,3841,3985,3791,3790,3798,3828,3412,3343,3184,2835,2972,2608,2459,2402,2252,2182,2015,1967,1920,1793,1878,1795,1685,1719,1437,1380,1332,1159,1084,1034,1125,1097,1053,1024,954,808,758,715,710,604,554,472,340,316,279,258,957]
["E40000003","E39000018","E38000074","NHS Harrow CCG",246011,3563,3616,3657,3291,3349,3264,3339,3093,3043,2971,2935,2824,2675,2733,2981,3012,3159,3137,2919,2217,2277,2388,2698,3103,3439,3747,4026,3849,3787,3966,4085,3977,4268,4195,3990,4071,3777,3737,3508,3426,3326,3465,3401,3375,3296,3328,3194,3362,3252,3230,3305,3229,3226,3121,3112,2994,2843,2834,2888,2753,2465,2496,2392,2356,2323,2245,2261,2305,2062,1871,1885,1663,1592,1398,1590,1593,1448,1413,1355,1319,1257,1159,1014,942,980,771,749,578,540,450,1913]
["E40000003","E39000018","E38000077","NHS Havering CCG",245974,3210,3109,3257,3045,2942,3044,3048,2957,2896,2867,2772,2670,2674,2764,2855,3062,2985,3101,3125,2772,2609,2772,3032,3387,3382,3432,3404,3132,3133,3317,3022,3109,3298,3289,3367,3135,2843,3016,2984,2951,2988,3006,3177,3328,3294,3393,3470,3576,3598,3595,3582,3528,3337,3558,3298,3246,3233,3021,2775,2638,2724,2572,2553,2556,2577,2696,2865,3201,2433,2223,2197,2057,1868,1656,1838,1774,1754,1765,1695,1615,1506,1507,1450,1347,1284,1156,1007,880,714,664,2430]
["E40000003","E39000018","E38000082","NHS Hillingdon CCG",292690,4439,4562,4701,4310,4268,4156,4196,3930,3767,3588,3402,3317,3244,3267,3490,3404,3652,3514,3537,3794,4371,4437,4703,4723,4652,4621,4468,4536,4691,4549,4590,4663,4743,4898,5037,4955,4518,4266,4148,4156,4052,4025,4070,4021,4038,3813,4048,4069,3950,3955,3871,3830,3782,3596,3441,3314,3207,2982,2930,2783,2620,2523,2369,2271,2386,2374,2467,2690,2098,1963,1918,1834,1672,1445,1613,1568,1598,1546,1508,1426,1283,1213,1142,1024,977,824,709,650,559,443,1937]
["E40000003","E39000018","E38000084","NHS Hounslow CCG",265568,4278,4433,4605,4152,3867,3785,3832,3583,3359,3123,2861,2818,2661,2702,2718,2843,2896,2980,2945,2927,2898,2986,3186,3647,4006,4307,4719,4761,5058,5379,5248,5394,5580,5488,5342,5148,4865,4623,4463,4434,4123,4014,3930,3746,3671,3506,3534,3429,3544,3458,3362,3200,3150,3049,2904,2860,2785,2702,2532,2486,2346,2275,2254,2113,2147,2097,2061,2058,1633,1572,1531,1476,1395,1169,1272,1307,1237,1116,1073,1028,907,886,797,782,691,564,494,425,364,346,1267]
["E40000003","E39000018","E38000088","NHS Islington CCG",221030,2740,2789,2738,2503,2408,2274,2328,2210,2109,1957,1922,1900,1832,1860,1834,1859,1896,1937,2102,2904,3305,3678,4633,5108,5291,5444,5961,6116,6731,6693,6449,6031,5474,5344,5086,4495,3988,3524,3571,3178,3136,3032,3111,2984,2761,2882,2850,2717,2924,2745,2579,2615,2440,2219,2090,2047,1820,1800,1793,1602,1594,1444,1389,1287,1349,1384,1448,1364,1089,1046,1059,1016,856,831,867,862,771,779,658,613,615,576,487,513,465,387,343,285,269,228,807]
["E40000003","E39000018","E38000090","NHS Kingston CCG",169958,2214,2329,2442,2441,2315,2379,2335,2143,2019,1944,1910,1735,1705,1726,1763,1793,1759,1808,1849,2136,2448,2631,2989,2824,2684,2669,2690,2589,2629,2676,2715,2916,2839,2966,2931,2808,2818,2680,2793,2766,2746,2713,2710,2599,2419,2516,2440,2335,2373,2271,2207,2173,2101,2033,1876,1995,1722,1770,1564,1540,1631,1528,1411,1496,1479,1529,1497,1589,1314,1158,1109,1098,950,843,914,889,782,830,748,698,668,633,654,581,572,485,471,391,394,317,1390]
["E40000003","E39000018","E38000092","NHS Lambeth CCG",318216,4416,4240,4302,3970,3829,3812,3680,3611,3566,3286,3038,3080,2911,2937,2918,2778,2946,2841,2982,2774,2859,3041,3781,5467,6991,8746,9584,10222,10238,9838,9160,8475,7960,8036,7263,6684,6006,5480,5456,4961,4868,4648,4626,4507,4283,4210,4234,4213,4255,4264,4193,3852,3631,3456,3241,2931,2820,2629,2473,2277,2160,2118,1827,1782,1791,1644,1655,1690,1329,1267,1226,1216,1089,1081,1200,1050,1013,972,918,846,705,718,719,654,627,531,447,414,374,285,1092]
["E40000003","E39000018","E38000098","NHS Lewisham CCG",291933,4665,4769,4776,4448,4308,4112,4224,3887,3765,3410,3210,3020,2929,2954,3053,3017,3049,3183,3088,2915,3014,3611,4032,4433,4819,5488,5466,5539,5915,5811,5935,6106,6131,6256,6050,6151,5533,5441,5119,4702,4653,4766,4813,4673,4294,4290,4216,4184,4116,4135,4077,4020,3808,3447,3183,3006,2942,2800,2588,2303,2237,2018,1912,1953,1790,1740,1872,1844,1506,1356,1314,1304,1260,1095,1205,1157,1213,1050,1010,950,873,809,750,701,703,622,500,458,405,361,1317]
["E40000003","E39000018","E38000105","NHS Merton CCG",203515,3225,3328,3346,3040,3025,2745,2743,2690,2388,2411,2213,2040,2027,2113,2039,1999,2109,2159,1958,1637,1560,1803,2040,2279,2766,3042,3387,3543,3794,4042,4099,4113,4330,4396,4313,4199,3760,3851,3492,3344,3175,3262,3079,3103,3033,3094,2994,2917,2821,2815,2749,2668,2572,2384,2303,2126,2081,2094,1957,1846,1716,1740,1647,1664,1648,1679,1627,1643,1320,1271,1184,1101,1054,1101,1035,1047,987,923,910,817,736,751,735,670,676,494,499,436,368,281,1294]
["E40000003","E39000018","E38000113","NHS Newham CCG",324322,6252,5969,6074,5160,4725,4759,4785,4560,4458,4260,3916,3938,3807,3893,3867,4064,4009,4041,4196,4052,4471,4614,5201,6339,6992,7434,7741,7863,8241,8404,8045,7915,7599,6927,6504,6047,5462,5154,5096,4626,4362,4249,4282,4278,4224,4215,4055,3864,3790,3621,3566,3483,3253,3266,3107,2851,2770,2694,2511,2240,2077,1972,1984,1784,1821,1531,1585,1561,1261,1138,1167,1103,1076,966,1080,1023,962,945,815,779,733,604,647,563,504,427,371,290,288,221,903]
["E40000003","E39000018","E38000138","NHS Redbridge CCG",293055,4569,4726,4772,4358,4438,4367,4423,4278,4098,3933,3906,3872,3769,3690,3675,3800,3754,3925,3623,3062,2873,3226,3569,4130,4376,4403,4919,4868,4929,5244,5264,5283,5013,5296,5200,4975,4770,4690,4479,4342,4292,4011,4109,3994,3897,3982,3894,3829,3718,3769,3689,3594,3502,3291,3407,3144,3122,3009,2838,2796,2761,2512,2479,2434,2447,2226,2302,2381,1911,1858,1716,1780,1456,1371,1523,1476,1469,1250,1274,1205,1226,1029,1025,959,918,843,729,658,619,532,1912]
["E40000003","E39000018","E38000140","NHS Richmond CCG",193585,2714,2840,2963,2918,2998,2845,2776,2609,2456,2346,2195,2244,1988,1992,2010,2070,1968,1773,1868,1544,1469,1508,1667,1831,1779,2015,2233,2173,2267,2514,2756,2984,3241,3231,3434,3463,3534,3440,3374,3583,3486,3552,3489,3362,3089,3175,3084,3096,3016,2968,2926,2760,2693,2512,2377,2237,2222,2242,2035,2005,1924,1829,1875,1894,1826,1906,2018,2124,1646,1513,1622,1301,1186,1086,1116,1136,1026,859,951,858,779,737,783,714,707,566,539,514,456,432,1723]
["E40000003","E39000018","E38000171","NHS Southwark CCG",302538,4505,4620,4484,4264,3841,3668,3730,3594,3253,3266,2917,2876,2769,2769,2771,2844,2660,2871,3017,3525,3785,4229,5204,6204,6988,7238,7339,7524,7565,7762,7485,7306,7024,6807,6443,6083,5646,5291,4981,4911,4579,4537,4337,4331,4388,4213,4193,4348,4048,3963,3982,3941,3572,3565,3443,3135,3021,2686,2529,2307,2067,1982,1821,1806,1709,1657,1618,1662,1388,1275,1225,1161,1109,1032,1052,988,947,860,927,759,704,649,673,597,541,550,421,392,337,286,1166]
["E40000003","E39000018","E38000179","NHS Sutton CCG",198134,2659,2685,3016,2811,2742,2699,2636,2641,2448,2386,2328,2256,2104,2293,2325,2338,2480,2469,2366,1896,1771,1719,2026,2219,2373,2407,2603,2541,2539,2670,2814,2993,3116,3236,3270,3172,3025,3047,2974,3003,3010,3030,3190,3072,3038,2966,3212,3228,3181,3165,3024,2917,2657,2606,2555,2460,2291,2147,2119,1991,2016,1884,1777,1846,1759,1842,1912,2275,1710,1532,1504,1432,1243,1104,1218,1185,1165,1091,1091,1060,937,911,852,792,728,728,621,500,445,434,1585]
["E40000003","E39000018","E38000186","NHS Tower Hamlets CCG",284015,4499,4718,4625,4030,3861,3740,3653,3612,3502,3230,3219,3204,2993,2852,2694,2775,2732,2887,2972,3494,4111,4381,5166,6386,7089,8095,9092,9379,8971,9070,8662,8170,7848,7454,6962,6163,5630,5381,4731,4539,4164,3789,3625,3519,3226,3175,2988,2924,2617,2505,2513,2391,2246,2153,2111,2057,1915,1876,1782,1672,1603,1510,1494,1269,1228,1168,1082,1120,936,882,791,750,735,802,816,710,705,681,677,609,587,527,509,479,472,339,317,296,217,171,713]
["E40000003","E39000018","E38000192","NHS Waltham Forest CCG",268020,4417,4509,4750,4163,3979,3937,3862,3811,3456,3327,3184,3151,2917,3032,2879,2908,3024,2990,3036,2787,2779,2995,3377,4158,4531,4679,5121,4959,5159,5577,5347,5518,5433,5080,5097,4951,4649,4544,4360,4188,4041,4001,4118,4098,3985,4037,3928,3788,3711,3512,3589,3277,3123,2992,2987,2962,2614,2500,2344,2273,2243,2116,2044,1868,1737,1792,1857,1864,1534,1338,1330,1335,1263,1030,1170,1171,1154,1089,1031,925,877,826,779,707,676,585,527,471,408,323,1449]
["E40000003","E39000018","E38000193","NHS Wandsworth CCG",312145,5058,4794,4743,4384,3998,3736,3496,3542,3116,2833,2841,2661,2460,2557,2327,2453,2369,2335,2325,2446,2567,2670,3323,4514,5590,6964,8189,9035,9654,10045,9734,9441,9401,8515,7917,7332,6705,5958,5619,5482,4970,4750,4783,4244,4290,4064,3961,3821,3834,3474,3561,3348,2984,3008,2820,2600,2450,2421,2456,2184,2148,2064,1978,2040,1956,2009,1915,2060,1613,1538,1381,1422,1282,1230,1278,1272,1175,1130,1019,933,867,815,791,689,660,548,495,482,396,385,1422]
["E40000003","E39000018","E38000202","NHS West London CCG",222124,2572,2627,2917,2673,2550,2500,2393,2374,2403,2173,2157,2075,1873,1920,1886,1820,1668,1758,1743,1858,2090,2294,2629,3010,3473,3954,4134,4175,4661,4887,4937,5189,5008,5276,5133,4757,4496,4352,3934,3654,3793,3546,3536,3325,3232,3288,3271,3097,3120,3111,2965,2937,2736,2625,2594,2457,2307,2223,2125,2055,1938,1940,1918,1914,2077,1946,1968,1975,1792,1651,1582,1500,1332,1152,1236,1158,1097,1035,907,912,761,712,655,633,610,515,470,366,377,317,1352]
["E40000004","E39000019","E38000009","NHS Bath and North East Somerset CCG",182021,1762,1879,1960,1991,1880,1944,1913,2036,1906,1801,1749,1811,1803,1908,1950,1994,2038,2092,2460,4202,4775,4215,4066,3465,2806,2750,2260,2092,2047,2010,1915,1975,1902,1866,2015,1973,1851,1844,1866,2035,2054,2242,2457,2453,2359,2438,2478,2530,2515,2604,2663,2450,2470,2367,2252,2171,2072,2185,2104,1934,2011,1981,1941,1895,1949,2068,2171,2396,1887,1857,1851,1642,1437,1361,1313,1400,1406,1300,1226,1139,1036,1009,1018,974,915,814,710,662,571,481,1995]
["E40000004","E39000019","E38000062","NHS Gloucestershire CCG",611332,6653,6830,7113,7061,6985,7019,7051,6858,6721,6453,6650,6447,6361,6707,6888,7256,7151,7602,7420,6966,6972,6735,6697,7025,7234,7142,6914,6817,6802,6800,6842,6930,7094,7251,7299,7188,6561,6362,6895,7181,7633,8195,8598,8743,8761,9141,9248,9504,9495,9473,9480,9190,9100,8875,8621,8342,8141,7759,7554,7488,7442,7439,7494,7273,7611,7826,8149,8749,6810,6583,6746,6456,5645,4939,5054,5143,4826,4626,4121,4098,3764,3558,3397,3116,3055,2657,2346,2036,1925,1769,6405]
["E40000004","E39000019","E38000181","NHS Swindon CCG",221040,2980,3162,3298,3065,3027,2928,3041,2848,2764,2559,2467,2510,2386,2484,2476,2599,2577,2682,2604,2290,2180,2122,2329,2573,2662,2770,3058,3014,2872,3233,3160,3296,3303,3231,3354,3177,3033,2976,3093,3153,3320,3586,3458,3513,3293,3487,3368,3613,3388,3390,3351,3379,3192,3088,2994,2889,2665,2556,2409,2407,2469,2313,2138,2132,2188,2121,2275,2442,1836,1831,1767,1612,1523,1300,1383,1368,1246,1215,1148,1113,1010,964,908,912,855,697,589,557,496,437,1513]
["E40000004","E39000019","E38000206","NHS Wiltshire CCG",483143,5345,5408,5764,6037,6031,5945,6007,5912,5806,5559,5728,5492,5347,5516,5838,6043,5941,6241,5862,4669,4368,4335,4990,5231,5274,5609,5483,5384,5330,5298,5286,5295,5322,5350,5531,5357,5026,5126,5456,5758,6124,6605,7019,7150,7220,7314,7232,7599,7681,7536,7495,7295,7198,7105,6725,6668,6496,6061,5915,5740,5852,5850,5636,5729,5800,6101,6567,6995,5444,5345,5255,4821,4409,3871,3961,3922,3716,3469,3348,3228,2881,2836,2559,2498,2291,2042,1847,1691,1467,1238,4996]
["E40000004","E39000020","E38000022","NHS Bristol CCG",442474,6325,6324,6503,6028,5863,5574,5551,5236,4939,4737,4509,4254,4133,4126,4342,4386,4529,4500,5073,7777,9313,8974,8913,9794,9487,9260,8971,8465,8280,8332,8091,8077,7785,7659,7498,6719,6268,6169,5845,5779,5626,5520,5613,5663,5291,5368,5227,5530,5440,5427,5141,5125,5040,4730,4577,4538,4448,4214,4073,3949,3938,3838,3611,3630,3760,3690,3897,3973,3049,2984,2896,2889,2534,2269,2417,2392,2193,2098,1994,1992,1791,1793,1769,1596,1484,1387,1132,1098,1046,896,3510]
["E40000004","E39000020","E38000125","NHS North Somerset CCG",208154,2233,2365,2483,2562,2487,2456,2482,2361,2392,2207,2293,2270,2229,2233,2313,2441,2233,2435,2359,1939,1746,1698,1884,2040,1973,2087,2083,2037,2011,2056,2157,2197,2289,2285,2367,2311,2288,2314,2363,2415,2653,2781,2894,3032,3039,3061,3023,3161,3187,3162,3211,3146,2921,2829,2789,2666,2740,2592,2634,2464,2519,2635,2529,2638,2679,2964,3041,3409,2698,2750,2669,2323,2138,1888,1863,1904,1783,1719,1645,1620,1420,1388,1352,1232,1110,1037,907,767,755,685,2728]
["E40000004","E39000020","E38000150","NHS Somerset CCG",541609,5621,5764,6018,6154,6071,6065,6138,5964,5891,5775,5702,5833,5522,5764,6363,6594,6740,6920,6636,5475,5141,4889,5400,5601,5976,5976,6033,5808,5569,5510,5347,5511,5348,5571,5437,5347,5192,5108,5340,5687,6124,6467,7043,7393,7392,7582,7809,7982,8114,8176,8173,8061,7972,7919,7520,7458,7436,7178,6881,6927,7192,7085,7267,7388,7451,7757,8220,8875,6857,6807,6584,6398,5671,4859,5025,4923,4716,4585,4228,4017,3826,3587,3406,3300,3088,2716,2533,2231,1989,1828,6792]
["E40000004","E39000020","E38000155","NHS South Gloucestershire CCG",271556,3104,3185,3236,3332,3378,3367,3427,3190,3223,3085,2985,2872,2798,2982,3007,3135,3306,3447,3334,3810,3743,3380,3373,3113,3050,3401,3238,3390,3270,3510,3263,3348,3321,3468,3533,3416,3210,3294,3344,3366,3479,3728,3705,4162,4029,4156,4089,4352,4452,4279,4378,4231,3998,3752,3591,3379,3380,3225,3014,2889,2982,2993,2796,2847,2938,2875,3204,3517,2658,2819,2815,2644,2304,2070,2075,2022,1948,1865,1823,1682,1538,1569,1387,1325,1124,1047,881,796,672,547,2291]
["E40000004","E39000021","E38000089","NHS Kernow CCG",547615,5552,5887,6017,6059,5744,5797,5672,5926,5778,5549,5545,5421,5493,5744,5981,6210,6323,6558,6563,6108,6165,6202,6244,5832,5537,5417,5597,5222,5355,5427,5370,5282,5399,5819,5827,5635,5292,5409,5513,5806,6124,6726,6987,7515,7251,7567,7642,7957,8107,7874,8174,7953,7796,7643,7538,7668,7615,7540,7260,7063,7365,7392,7352,7633,7925,8447,8873,9952,7835,7491,7400,6703,5834,5131,5165,5040,4833,4635,4358,4218,3673,3600,3444,3220,2920,2629,2448,2102,1868,1580,6272]
["E40000004","E39000021","E38000129","NHS Northern, Eastern and Western Devon CCG",882800,9113,9330,9939,9916,9633,9479,9624,9438,9215,8873,8674,8610,8614,8752,9160,9413,9617,10148,10752,13064,14261,13831,12789,12353,11867,10853,10386,10025,9909,9842,10089,9796,9992,9678,9832,9429,8809,8643,8891,9385,9714,10193,10982,11432,11510,12117,11811,12315,12399,12633,12774,12292,12182,11945,11673,11782,11475,11350,10801,10576,10760,10779,10777,10893,11346,11769,12650,13907,10935,10658,10416,9805,8623,7753,7925,7664,7424,7186,6801,6294,5862,5548,5445,5100,4886,4167,3768,3371,3009,2706,10593]
["E40000004","E39000021","E38000152","NHS South Devon and Torbay CCG",277032,2642,2903,2927,2812,2941,2672,2915,2836,2780,2796,2690,2776,2635,2702,2952,3127,3094,3183,3236,2574,2439,2519,2712,2836,2705,2821,2872,2733,2647,2558,2491,2571,2555,2634,2675,2634,2412,2561,2624,2747,2946,3184,3297,3643,3665,3766,3833,4067,4081,4354,4278,4208,4292,3988,3971,3818,3857,3830,3695,3670,3798,3933,3790,3955,4087,4256,4642,5176,3994,3932,3884,3627,3144,2728,2810,2778,2629,2526,2370,2315,2192,2063,2000,1805,1589,1546,1422,1305,1149,1068,4137]
["E40000004","E39000022","E38000002","NHS Ashford CCG",123285,1446,1593,1638,1599,1590,1654,1689,1614,1574,1524,1578,1568,1574,1595,1500,1646,1592,1673,1514,1276,1149,1278,1415,1359,1386,1391,1434,1419,1416,1386,1351,1412,1351,1363,1476,1453,1391,1374,1390,1454,1606,1652,1679,1861,1925,1959,1954,1961,1983,1891,1895,1820,1800,1694,1559,1560,1442,1427,1369,1365,1307,1314,1397,1334,1446,1491,1644,1826,1338,1339,1301,1250,989,878,935,887,850,818,736,723,679,583,642,577,500,458,401,343,350,290,1172]
["E40000004","E39000022","E38000029","NHS Canterbury and Coastal CCG",205086,1871,1856,2108,2142,2121,2088,2143,2111,2169,2126,2078,2142,2103,2091,2270,2368,2434,2527,2790,4882,5778,5294,4738,3894,3097,2545,2194,2119,2198,2170,2189,2013,1977,2032,2060,1928,1769,1890,1910,2000,2105,2271,2412,2500,2527,2663,2676,2719,2825,2811,2766,2707,2630,2519,2528,2491,2430,2400,2374,2324,2296,2351,2255,2402,2408,2666,2770,3134,2455,2304,2262,2077,1850,1656,1713,1764,1611,1529,1459,1300,1239,1172,1166,1069,1035,944,861,758,653,570,2464]
["E40000004","E39000022","E38000043","NHS Dartford, Gravesham and Swanley CCG",255253,3429,3405,3580,3395,3449,3333,3327,3188,3177,3077,2971,2898,2812,2975,2976,3099,3178,3205,3174,2725,2723,2691,2980,3134,3340,3321,3612,3510,3547,3502,3375,3365,3510,3498,3590,3415,3211,3150,3165,3263,3325,3364,3573,3729,3690,3908,3769,3894,3935,3689,3681,3729,3552,3399,3286,3198,3054,2938,2905,2749,2734,2715,2511,2630,2577,2646,2918,3175,2531,2250,2236,2176,1928,1694,1789,1770,1739,1661,1556,1499,1473,1334,1302,1178,1074,921,823,746,618,533,1874]
["E40000004","E39000022","E38000104","NHS Medway CCG",274015,3613,3618,3796,3673,3660,3595,3513,3417,3510,3232,3306,3219,3204,3189,3355,3487,3519,3630,3563,3527,3621,3804,4271,4439,4034,3979,3977,3898,3747,3715,3625,3596,3637,3657,3846,3632,3309,3350,3361,3421,3506,3564,3831,3926,3922,3994,3979,4118,4038,3994,3959,3975,3779,3735,3505,3478,3333,3262,2980,2853,2886,2853,2734,2697,2749,2945,3107,3353,2517,2359,2322,2126,1895,1694,1700,1739,1689,1565,1463,1291,1188,1114,1134,949,931,735,707,632,513,411,1741]
["E40000004","E39000022","E38000156","NHS South Kent Coast CCG",204780,2146,2200,2286,2359,2291,2377,2333,2302,2315,2086,2074,2060,2102,2160,2322,2425,2534,2580,2498,2120,2168,2056,2145,2364,2314,2344,2281,2145,2220,2152,2070,2116,2158,2363,2241,2111,2101,1992,2177,2171,2309,2488,2622,2832,2793,2886,2882,3075,3085,3133,3003,2968,3004,2875,2696,2879,2761,2785,2611,2507,2643,2654,2512,2675,2680,2943,3211,3567,2724,2500,2558,2244,2099,1786,1883,1803,1723,1697,1509,1488,1288,1278,1203,1159,1050,1004,869,813,663,569,2532]
["E40000004","E39000022","E38000180","NHS Swale CCG",111137,1432,1473,1504,1493,1552,1459,1440,1413,1443,1347,1326,1235,1264,1352,1393,1429,1497,1506,1450,1264,1195,1331,1396,1331,1407,1404,1318,1294,1344,1371,1326,1288,1419,1408,1408,1395,1155,1179,1294,1280,1376,1406,1501,1521,1566,1609,1634,1617,1684,1714,1729,1588,1566,1469,1485,1405,1421,1335,1361,1240,1322,1190,1187,1260,1366,1387,1435,1652,1186,1238,1177,999,898,788,846,817,784,666,662,626,518,500,473,481,434,388,334,304,238,180,759]
["E40000004","E39000022","E38000184","NHS Thanet CCG",138410,1587,1663,1752,1658,1725,1652,1709,1692,1568,1533,1543,1481,1511,1566,1666,1731,1863,1844,1781,1531,1577,1636,1690,1619,1472,1524,1498,1512,1544,1475,1483,1480,1476,1499,1503,1482,1307,1352,1317,1438,1473,1621,1638,1835,1716,1833,1847,1830,1905,1971,1868,1927,1925,1864,1753,1772,1653,1727,1628,1667,1767,1701,1670,1770,1780,1909,2100,2318,1802,1673,1679,1555,1405,1230,1286,1219,1147,1155,1078,1007,901,877,841,859,756,712,614,564,490,457,1695]
["E40000004","E39000022","E38000199","NHS West Kent CCG",472403,5352,5664,5918,6250,6151,6094,6213,6182,6005,5812,5836,5714,5590,5815,5916,6151,6324,6140,5738,4400,4287,4004,4659,4908,5087,5358,5274,5044,5239,5274,4967,5320,5408,5922,5843,5822,5607,5662,5731,6368,6586,6988,7141,7279,7177,7287,7444,7585,7484,7688,7333,7017,7002,6532,6326,6200,6041,5666,5358,5296,5145,5166,5043,4949,5305,5554,5899,6646,5036,4622,4798,4434,3900,3385,3548,3565,3341,3233,3090,2890,2758,2565,2467,2359,2174,1965,1701,1562,1237,1080,4507]
["E40000004","E39000023","E38000021","NHS Brighton and Hove CCG",281076,2930,3053,3200,2922,2944,2965,3000,2890,2867,2648,2704,2557,2555,2801,2636,2697,2720,2862,3123,4996,6375,6445,6633,6582,5967,5166,4817,4708,4463,4567,4352,4450,4535,4528,4319,4341,4013,3967,3994,3927,4084,4393,4395,4395,4201,4322,4170,4230,4347,4273,4123,3890,3655,3288,3258,2893,2879,2617,2537,2527,2531,2342,2177,2289,2319,2339,2454,2646,2085,1866,1886,1805,1496,1435,1506,1430,1440,1364,1252,1199,1119,1221,1088,1024,983,870,818,782,660,582,2372]
["E40000004","E39000023","E38000036","NHS Coastal West Sussex CCG",483515,4748,5020,5411,5362,5264,5361,5324,5145,5029,4826,4902,4768,4707,4763,4855,5047,5223,5211,5302,4871,4714,4707,4673,4913,4856,4593,4736,4373,4535,4657,4618,4662,4961,5070,5269,5061,4885,4841,4950,5273,5668,5961,6307,6632,6384,6957,6998,7237,7102,7333,7197,6978,6967,6611,6446,6382,6349,6139,5930,5919,5924,6000,5997,5966,6403,6910,7498,8419,6651,6376,6260,6122,5331,4658,5161,4986,4913,4709,4413,4239,3970,3619,3697,3515,3196,2976,2617,2315,2123,1848,7720]
["E40000004","E39000023","E38000039","NHS Crawley CCG",109883,1673,1639,1757,1667,1734,1576,1596,1501,1429,1318,1338,1273,1168,1269,1251,1215,1258,1290,1220,1061,1082,1033,1252,1342,1398,1633,1677,1700,1786,1772,1861,1928,1991,2142,1952,1932,1732,1589,1653,1639,1544,1636,1561,1726,1607,1579,1603,1570,1500,1540,1574,1420,1418,1431,1352,1333,1315,1155,1217,1113,1100,1017,946,950,949,966,954,1050,745,725,668,633,546,524,532,536,534,492,477,448,482,445,465,499,427,406,337,307,243,222,737]
["E40000004","E39000023","E38000054","NHS East Surrey CCG",180459,2326,2378,2441,2482,2445,2385,2509,2327,2198,2086,2121,2082,1993,2096,2119,2250,2120,2264,2092,1520,1389,1516,1650,1841,2014,2078,2146,2027,1948,2075,2026,2168,2276,2503,2685,2743,2579,2478,2473,2661,2582,2680,2703,2824,2732,2693,2865,2853,2906,2703,2898,2739,2735,2515,2286,2338,2250,2162,2058,1968,2029,1970,1874,1865,1949,2017,2189,2274,1819,1665,1706,1528,1331,1172,1247,1265,1183,1057,1077,977,945,917,915,822,813,731,671,600,537,479,1835]
["E40000004","E39000023","E38000055","NHS Eastbourne, Hailsham and Seaford CCG",185807,1831,1957,2020,2057,2009,1970,1838,1936,1912,1796,1881,1814,1756,1924,1885,2080,2188,2184,2083,2057,1912,1880,1874,1913,1921,1812,1778,1830,1919,1898,1779,2036,1997,1971,1999,1889,1826,1832,1839,1882,2010,2155,2282,2404,2233,2367,2559,2653,2580,2590,2628,2670,2572,2449,2394,2362,2323,2246,2261,2159,2260,2294,2250,2398,2441,2664,2957,3317,2534,2451,2484,2230,2084,1769,1846,1932,1953,1834,1733,1646,1538,1504,1524,1509,1310,1258,1084,1095,868,784,3394]
["E40000004","E39000023","E38000067","NHS Guildford and Waverley CCG",209853,2216,2350,2496,2616,2596,2624,2686,2578,2536,2421,2494,2342,2301,2346,2442,2526,2598,2619,2824,2925,2881,2984,3145,3357,2888,2741,2570,2288,2334,2325,2359,2291,2412,2492,2612,2490,2580,2530,2642,2825,2844,2940,3127,3046,2834,2928,3056,3003,3048,3121,3092,3018,2890,2830,2688,2613,2622,2485,2440,2323,2232,2141,2065,2160,2174,2388,2408,2645,2092,2010,2080,1857,1610,1450,1505,1553,1414,1415,1359,1290,1210,1174,1142,1062,995,876,780,769,705,576,2486]
["E40000004","E39000023","E38000076","NHS Hastings and Rother CCG",183223,1848,1952,1952,2077,1996,1953,2026,1938,1978,1836,1829,1799,1791,1955,1969,2066,2176,2284,2157,1907,1845,1747,1806,1998,1907,1893,1978,1841,1717,1763,1827,1715,1827,1806,1818,1805,1684,1601,1788,1941,1908,2085,2258,2445,2388,2606,2529,2717,2777,2737,2823,2717,2637,2551,2510,2465,2414,2485,2352,2352,2432,2406,2265,2438,2593,2689,3028,3487,2522,2419,2355,2196,1980,1668,1762,1741,1724,1646,1584,1482,1312,1250,1201,1198,1113,1062,866,903,776,664,2909]
["E40000004","E39000023","E38000081","NHS High Weald Lewes Havens CCG",170736,1484,1563,1780,1820,1949,1929,2094,2010,2035,1990,2053,1969,1991,2019,1986,2077,2110,2070,2042,1691,1532,1385,1603,1676,1627,1593,1535,1534,1465,1567,1470,1633,1665,1638,1659,1723,1498,1677,1741,1930,2026,2293,2383,2500,2472,2553,2668,2841,2720,2897,2869,2786,2610,2590,2486,2525,2420,2365,2361,2204,2217,2201,2232,2194,2254,2348,2596,2861,2212,2055,2066,1975,1756,1413,1536,1502,1417,1318,1274,1266,1155,1073,1082,988,896,824,720,691,610,463,2159]
["E40000004","E39000023","E38000083","NHS Horsham and Mid Sussex CCG",228027,2414,2444,2662,2848,2930,2805,2888,2827,2778,2757,2684,2736,2664,2778,2997,2971,3045,2991,2895,2018,1850,1831,1940,2103,2213,2289,2377,2344,2280,2305,2297,2456,2649,2674,2830,2958,2798,2711,2825,2988,3206,3156,3440,3525,3523,3566,3611,3736,3686,3775,3721,3577,3437,3461,3167,3218,3060,2851,2822,2736,2702,2612,2532,2554,2592,2652,2921,3219,2436,2348,2341,2224,1859,1575,1659,1669,1640,1502,1538,1454,1331,1330,1165,1290,1187,1062,912,787,724,606,2480]
["E40000004","E39000023","E38000128","NHS North West Surrey CCG",341522,4444,4643,4838,4777,4684,4562,4596,4405,4252,3945,3849,3791,3593,3731,3625,3759,3691,3729,3680,2946,2989,3095,3329,3709,3823,3852,4109,3799,3748,4004,3982,4417,4708,4983,5066,5071,4966,5052,5222,5154,5083,5176,5276,5261,5122,5202,5096,5317,5261,5392,5239,5308,4957,4851,4613,4397,4357,4043,3900,3721,3575,3595,3446,3410,3469,3642,3735,4018,3210,3071,2955,2865,2560,2324,2395,2367,2352,2295,2335,2052,1895,1824,1776,1760,1521,1371,1203,1015,952,859,3485]
["E40000004","E39000023","E38000177","NHS Surrey Downs CCG",286605,3169,3349,3560,3683,3798,3623,3746,3572,3587,3501,3477,3394,3393,3511,3585,3731,3660,3743,3490,2627,2189,2308,2535,2720,2730,2604,2638,2518,2476,2452,2528,2736,2946,3113,3366,3599,3583,3681,3714,3874,4008,4106,4305,4542,4256,4373,4501,4712,4723,4723,4787,4601,4434,4404,4139,3977,3727,3696,3500,3345,3160,3287,3259,3197,3288,3346,3604,4028,3153,2884,2967,2835,2378,2089,2181,2290,2162,2088,1953,1958,1787,1712,1756,1578,1454,1265,1156,1093,992,847,3490]
["E40000004","E39000023","E38000178","NHS Surrey Heath CCG",94894,1076,1105,1204,1190,1158,1166,1164,1181,1166,1151,1139,1085,1077,1042,1118,1141,1103,1173,1031,893,806,835,963,1002,986,1050,1107,973,992,968,1019,1109,1194,1224,1269,1230,1177,1254,1216,1370,1351,1484,1543,1540,1559,1478,1498,1517,1540,1534,1509,1452,1480,1437,1297,1240,1252,1146,1154,1145,1057,1043,1010,978,1018,1064,1143,1290,985,916,981,897,783,662,757,719,668,656,684,571,591,513,509,466,422,390,315,278,257,204,804]
["E40000004","E39000024","E38000003","NHS Aylesbury Vale CCG",202960,2402,2508,2662,2802,2668,2665,2737,2619,2557,2493,2484,2375,2341,2419,2544,2646,2548,2604,2552,2037,1822,1923,2029,2248,2202,2296,2398,2236,2346,2245,2225,2356,2394,2585,2674,2619,2440,2588,2593,2683,2838,2966,2985,3168,3066,3155,3280,3397,3314,3293,3341,3129,2976,2983,2914,2758,2765,2558,2391,2357,2384,2266,2149,2195,2212,2365,2387,2647,1883,1955,1876,1719,1587,1363,1446,1368,1290,1267,1182,1200,994,953,923,846,781,711,611,557,484,415,1745]
["E40000004","E39000024","E38000017","NHS Bracknell and Ascot CCG",135911,1663,1718,1810,1865,1926,1933,1865,1864,1719,1731,1655,1647,1592,1707,1877,1888,2001,1856,1720,1235,1164,1166,1412,1497,1554,1677,1668,1626,1818,1677,1750,1785,1845,1947,2067,2028,1964,1821,1899,1898,2087,2116,2157,2249,2074,2145,2181,2247,2206,2205,2193,2130,2049,2006,1904,1774,1744,1680,1574,1446,1411,1376,1319,1353,1276,1272,1383,1493,1149,1124,1035,942,812,713,783,750,818,701,691,659,611,553,503,476,435,400,350,309,284,225,1003]
["E40000004","E39000024","E38000033","NHS Chiltern CCG",321768,3579,3837,4058,4216,4234,4286,4328,4220,4115,4096,4122,3978,4028,4037,4089,4025,4100,4143,3985,2984,2995,3202,3288,3533,3620,3609,3363,3126,3270,3354,3403,3506,3587,3866,3822,3904,4045,4047,4028,4135,4313,4570,4689,4899,4834,4826,4991,5024,4988,5005,5006,4798,4742,4651,4348,4330,4091,4053,3812,3819,3586,3652,3469,3338,3511,3528,3806,4139,3260,3206,3254,3077,2653,2359,2526,2448,2496,2321,2246,2111,1919,1818,1800,1627,1472,1250,1183,997,944,772,3048]
["E40000004","E39000024","E38000110","NHS Newbury and District CCG",105971,1235,1306,1397,1469,1427,1341,1476,1337,1345,1214,1249,1253,1196,1324,1490,1437,1405,1383,1292,943,800,974,1001,1034,1148,1121,1198,1198,1187,1137,1228,1217,1358,1354,1300,1332,1354,1389,1392,1457,1550,1548,1619,1754,1589,1810,1677,1692,1729,1633,1609,1661,1611,1583,1414,1463,1428,1305,1310,1256,1211,1171,1178,1190,1140,1176,1330,1443,1070,1074,1013,944,800,704,739,671,666,607,604,596,508,506,461,453,435,350,312,281,261,207,931]
["E40000004","E39000024","E38000114","NHS North & West Reading CCG",100382,1198,1322,1381,1424,1405,1388,1477,1407,1237,1243,1205,1215,1163,1221,1261,1253,1230,1274,1216,887,799,848,895,1001,1008,966,1032,1041,1069,1064,1073,1138,1205,1276,1360,1347,1316,1393,1368,1481,1434,1464,1594,1599,1575,1509,1572,1655,1556,1683,1612,1571,1438,1389,1409,1397,1303,1237,1219,1112,1120,1149,1119,1121,1061,1152,1199,1246,977,932,952,879,776,718,719,737,704,683,600,605,535,467,468,438,398,385,331,268,259,209,760]
["E40000004","E39000024","E38000136","NHS Oxfordshire CCG",658674,7622,7819,8386,8706,8114,7894,8158,7976,7673,7367,7305,7056,6741,7077,7427,7528,7552,7752,7887,10004,10204,9949,9888,9650,9411,8788,8712,8803,9060,9244,9175,9451,8998,9105,8898,8828,8271,8119,7950,8218,8520,8747,9168,9376,9104,9275,9446,9437,9607,9658,9649,9360,8943,8660,8422,8043,7813,7564,7201,6953,6934,6826,6500,6822,6988,7059,7399,7774,6069,6152,6099,5738,5034,4470,4645,4607,4426,4180,4063,3781,3395,3238,3184,2979,2710,2474,2177,1929,1756,1456,6098]
["E40000004","E39000024","E38000148","NHS Slough CCG",144575,2623,2624,2718,2688,2613,2522,2467,2458,2303,2114,1997,1920,1800,1840,1812,1744,1760,1864,1750,1472,1473,1422,1541,1817,1839,2062,2226,2316,2438,2552,2644,2929,2890,2998,2959,2745,2742,2560,2483,2245,2147,2282,2186,2073,1991,2018,1989,1857,1829,1867,1689,1646,1763,1598,1495,1497,1425,1384,1298,1348,1209,1135,1136,1099,1026,945,911,917,694,677,657,643,612,595,638,551,521,507,493,475,460,421,374,413,340,278,246,231,178,167,674]
["E40000004","E39000024","E38000160","NHS South Reading CCG",110204,1890,1912,1729,1684,1598,1542,1509,1322,1289,1122,1119,1029,940,1005,1046,1057,1041,1059,1329,2271,2721,2546,2412,2401,2389,2028,2005,2222,2267,2467,2407,2416,2227,2338,2375,2062,1895,1793,1587,1619,1450,1543,1483,1442,1406,1358,1298,1389,1282,1255,1231,1182,1157,1115,1033,977,982,930,860,841,793,732,710,679,663,710,693,777,530,569,564,490,458,426,454,388,448,413,357,372,331,326,303,279,279,233,238,189,181,122,613]
["E40000004","E39000024","E38000207","NHS Windsor, Ascot and Maidenhead CCG",141312,1643,1680,1844,1821,1879,1840,1731,1768,1712,1569,1569,1521,1484,1505,1695,1797,1818,1685,1723,1855,1824,1770,1608,1891,2027,1753,1662,1705,1736,1748,1773,1819,1911,2013,2025,1904,1935,1970,1960,2018,2040,2031,2106,2194,2077,2086,2214,2137,2054,2166,1975,2005,1977,1903,1700,1676,1719,1528,1484,1446,1457,1431,1460,1386,1373,1497,1613,1675,1313,1297,1301,1208,1028,912,1003,999,943,921,836,823,774,733,749,672,627,562,489,413,359,345,1404]
["E40000004","E39000024","E38000209","NHS Wokingham CCG",159097,1779,2002,2105,2181,2231,2192,2207,2130,2076,2054,2109,2009,1974,1937,1931,2023,1962,1962,1872,1637,1488,1311,1317,1362,1580,1589,1791,1660,1725,1659,1592,1703,1803,1967,2151,2140,2147,2317,2257,2306,2424,2476,2570,2515,2529,2603,2444,2576,2510,2617,2590,2483,2427,2411,2264,2065,2206,1992,1876,1795,1763,1664,1708,1616,1674,1685,1910,2076,1496,1496,1535,1335,1236,1087,1094,1094,1082,1053,997,888,846,773,759,690,609,553,441,384,361,313,1268]
["E40000004","E39000025","E38000045","NHS Dorset CCG",759768,7407,7609,8220,7960,7991,7951,8185,7898,7552,7453,7310,7369,7095,7533,8099,8361,8474,8673,8632,8522,9040,8929,9016,8990,8464,8258,8495,8430,8094,8327,8070,8297,8525,9100,8946,8717,7832,7897,8037,8486,8662,9053,9773,10117,10040,10162,10422,10662,10860,10946,11136,10876,10876,10318,9916,9868,9899,9668,9110,9048,9344,9242,9262,9586,10254,10231,11422,12695,9829,9537,9461,8869,7924,6797,7039,7087,7168,6634,6283,6186,5719,5619,5315,5226,4865,4367,3884,3441,3015,2808,11003]
["E40000004","E39000025","E38000059","NHS Fareham and Gosport CCG",198618,1953,2091,2280,2272,2341,2195,2329,2298,2195,2161,2240,2079,2108,2261,2323,2462,2276,2433,2456,2235,2135,2081,2181,2146,2294,2388,2326,2260,2275,2317,2175,2266,2193,2262,2320,2126,2060,2113,2224,2382,2426,2641,2797,2999,2804,2912,2916,2961,3011,3107,3047,3025,2960,2997,2817,2793,2699,2528,2540,2359,2233,2274,2243,2257,2339,2584,2707,3038,2384,2300,2224,2026,1794,1536,1682,1645,1621,1554,1482,1398,1333,1223,1237,1125,1061,910,717,702,630,493,2015]
["E40000004","E39000025","E38000087","NHS Isle of Wight CCG",139105,1307,1319,1417,1348,1346,1315,1357,1367,1455,1364,1342,1336,1296,1501,1515,1629,1590,1738,1704,1378,1383,1269,1297,1498,1328,1350,1360,1340,1360,1297,1334,1251,1237,1319,1357,1304,1200,1188,1298,1394,1486,1594,1629,1833,1826,1890,1965,2096,2058,2158,2069,2039,1945,1920,1995,1954,1893,1870,1968,1857,1953,1911,1946,1929,2021,2138,2373,2693,2102,2060,2045,1912,1712,1369,1489,1432,1381,1226,1217,1144,1045,1021,1010,913,849,767,694,602,542,514,2062]
["E40000004","E39000025","E38000118","NHS North East Hampshire and Farnham CCG",208623,2512,2687,2779,2760,2847,2697,2734,2758,2727,2693,2514,2360,2360,2513,2337,2531,2513,2534,2465,2156,1966,2137,2269,2580,2633,2424,2535,2681,2528,2481,2517,2623,2623,2785,2882,2844,2679,2737,3052,3079,3177,3329,3339,3382,3197,3311,3301,3319,3323,3313,3216,3190,3023,2880,2675,2591,2454,2410,2259,2154,2204,2107,1990,2102,2057,2202,2375,2583,1981,1924,1917,1819,1519,1437,1409,1483,1400,1334,1193,1167,1041,951,881,816,794,707,629,547,522,440,1717]
["E40000004","E39000025","E38000120","NHS North Hampshire CCG",219266,2713,2829,3010,3089,2879,2729,2913,2828,2748,2549,2541,2496,2508,2505,2478,2751,2600,2742,2770,2079,1855,1797,2009,2260,2438,2522,2540,2660,2605,2674,2736,2927,2877,2941,2961,2853,2844,2743,2831,3116,2989,3257,3299,3521,3296,3510,3455,3451,3495,3612,3577,3463,3368,3178,3169,2891,2791,2756,2486,2387,2484,2420,2293,2352,2353,2570,2653,2932,2286,2117,2111,1908,1679,1488,1545,1552,1451,1320,1315,1126,1122,1013,989,884,806,711,639,597,496,440,1717]
["E40000004","E39000025","E38000137","NHS Portsmouth CCG",209085,2696,2758,2731,2702,2749,2663,2553,2599,2418,2209,2325,2065,1999,2031,2180,2083,2308,2291,2565,4265,5413,5404,5075,4489,4052,3632,3326,3212,3404,3442,3477,3190,3057,2917,2893,2741,2488,2464,2507,2501,2481,2697,2762,2782,2864,2654,2762,2770,2787,2788,2711,2735,2587,2563,2436,2394,2253,2136,1997,1894,1788,1806,1683,1636,1774,1831,1933,2195,1702,1546,1432,1373,1339,1123,1191,1159,1168,1056,1067,960,901,808,848,770,714,667,571,478,470,456,1713]
["E40000004","E39000025","E38000154","NHS South Eastern Hampshire CCG",210872,2135,2240,2349,2447,2421,2396,2442,2353,2369,2422,2356,2226,2281,2364,2454,2666,2630,2849,2768,2314,2127,2096,2167,2318,2397,2212,2164,2132,2087,2016,2062,2077,2092,2116,2052,2079,2016,2068,2091,2310,2421,2609,2822,2911,2853,3157,3078,3256,3165,3270,3340,3338,3173,3205,3088,3058,2961,2868,2772,2707,2597,2575,2561,2494,2605,2785,2960,3255,2653,2527,2473,2351,2012,1807,1976,1934,1792,1779,1590,1623,1439,1462,1352,1333,1205,1081,917,826,719,620,2356]
["E40000004","E39000025","E38000167","NHS Southampton CCG",245290,3290,3288,3405,3291,3032,3015,2960,2787,2622,2374,2357,2178,2161,2181,2310,2369,2329,2634,3078,5962,7236,7699,6699,5751,5390,4552,4353,4105,4180,4308,4007,4024,3981,3924,3843,3519,3245,3091,3110,3061,2919,3053,2779,3020,2830,2653,2824,2927,2912,3048,2936,2917,2847,2632,2523,2513,2567,2364,2220,2147,2125,2095,1958,2063,2073,2073,2079,2257,1828,1807,1622,1580,1447,1275,1232,1283,1261,1164,1134,1007,972,991,974,944,799,792,693,622,541,474,1793]
["E40000004","E39000025","E38000198","NHS West Hampshire CCG",551855,5611,5899,6141,6334,6362,6490,6476,6331,6313,6048,6037,6040,5897,6100,6139,6405,6555,6601,6816,6080,5704,5481,5564,5989,5790,5800,5957,5463,5288,5191,5129,5602,5587,5742,6273,6027,5838,5981,6139,6728,6847,7394,7608,7855,7647,7923,7964,8186,8429,8720,8624,8580,8135,8035,7540,7632,7460,7366,6879,6829,6790,6789,6759,6802,7075,7330,7805,8821,6729,6616,6460,5977,5324,4642,4927,4767,4778,4501,4316,4070,3724,3538,3378,3360,3000,2772,2437,2269,1919,1711,6868]
[]
[]
["Note: NHS Gateshead (E38000061), NHS Newcastle North and East (E38000111) and NHS Newcastle West (E38000112) merged to form NHS Newcastle Gateshead (E38000212) on 01 April 2015"]
[]
["Source: Mid-2014 Population Estimates for Clinical Commissioning Groups (CCGs) for England, Office of National Statistics"]

{"sheet":"Residential&Nursing_Home","index":34,"n_rows":17,"n_cols":11,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Region/Cost per week","Care/Residential home","Nursing Home","Local Authority (Resindential)","NHS England (Nursing - Residential)","% Local Authority","% NHS England","Average Care Home","Average Nursing Home","Average % Local Authority","Average % NHS England"]
["East Midlands",525,681,{"$f":"B2","v":525},{"$f":"C2-B2","v":156},{"$f":"D2/C2","v":0.77092511013215859},{"$f":"E2/C2","v":0.22907488986784141},{"$f":"AVERAGE(B2:B13)","v":552.33333333333337},{"$f":"AVERAGE(C2:C13)","v":739.5},{"$f":"AVERAGE(F2:F13)","v":0.74949916098774383},{"$f":"AVERAGE(G2:G13)","v":0.25050083901225617}]
["East of England",659,813,{"$f":"B3","v":659},{"$f":"C3-B3","v":154},{"$f":"D3/C3","v":0.81057810578105782},{"$f":"E3/C3","v":0.18942189421894218}]
["London",628,889,628,261,0.70641169853768282,0.29358830146231724]
["North East",522,631,522,109,0.82725832012678291,0.17274167987321712]
["North West",471,678,471,207,0.69469026548672563,0.30530973451327431]
["Northern Ireland",483,624,483,141,0.77403846153846156,0.22596153846153846]
["Scotland",534,704,534,170,0.75852272727272729,0.24147727272727273]
["South East",669,920,669,251,0.72717391304347823,0.27282608695652172]
["South West",578,844,578,266,0.68483412322274884,0.31516587677725116]
["Wales",517,676,517,159,0.76479289940828399,0.23520710059171598]
["West Midlands",529,731,529,202,0.72366621067031467,0.27633378932968539]
["Yorkshire and the Humber",513,683,513,170,0.75109809663250371,0.24890190336749635]
[]
["Assumption: Residential Homes are paid fully by Local Authorities"]
["Assumption: Nursing homes are made up of residential homes plus nursing services, the residential part of nursing homes are paid for by Local Authorities and the nursing part of nursing homes are paid for by NHS England"]
["Source: Laing & Buisson Care of Older People, UK Market Report 2014/15 \nhttp://www.payingforcare.org/care-home-fees"]