{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Instructions",">>>INPUTS AND TOOLS>>>","Step 1- Basic Inputs","Step 2 - Growth Inputs","Cost Saving Worksheet",">>>OUTPUTS>>>","Master Pivot Table","Master Output Table","Raw data for Pivot","Base year data","Projected Population Growth","Projected Total and Ave Costs","Rural","Urban high income","Urban low income","Hybrid"],"not_rendered":{"charts":12,"images":0,"macros":1,"external_links":1,"defined_names":28,"comments":0,"pivot_tables":1},"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":"Instructions","index":0,"n_rows":24,"n_cols":3,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"PLEASE NOTE: There is a user guide available for the Care Spend Estimating Tool. This contains a step by step guide on how to use the model and an overview and explanation of all acronyms and abbreviations used in the Care Spend Estimating Tool."]
[null,null,"You can find the userguide here:"]
[null,null,"https://www.gov.uk/government/publications/estimating-nhs-and-social-care-spend-a-tool-for-commissioners"]
[]
[null,null,"Instructions"]
[null,null,"1. First, go to through Step 1 and Step 2 input tabs - you will see them at the bottom of the tab list. Here, you will be able to input assumptions about future growth in costs, segment percentages, and utilisation over a period of 5 years for each segment. Follow the instructions on this worksheet to fill in your assumptions. "]
[null,null,"2. Then, go to the Master Pivot Table and Master Output Table. These will show you multitude of outputs based on assumptions the growth in population size, total spend, average spend, and utilisation over a five year time period. Master Pivot is especially powerful, as it will allow you to build custom reports with any combination of variables (knowledge of Excel pivot tables is required for proper operation)"]
[null,null,"3. Finally, after looking at the Output Table, you can find visualizations of the outputs in the two purple-coloured output tabs, which will allow you to quickly understand how the different segments will change over time according to your assumptions. "]
[null,null,"4. If you need to do quick projections around required savings targets year-by-year for the whole population and for specific segments, please use the Cost Savings Worksheet"]
[]
[null,null,"Tab Types"]
[null,null,"1. Input Tabs. The input tabs are the worksheets where you can input your assumptions about your current population and assumptions about future growth."]
[null,null,"2. Output Table Tab. The output table is the master output sheets that shows the population growth, growth in utilisation and total spend for each segment by setting, based on the assumptions entered into the input worksheets. "]
[null,null,"3. Dashboard Tabs. The dashboard tabs will help you visually understand aspects of the outputs for all the segments together. "]
[]
[null,null,"Cell Types"]
[null,null,"1. Input cells are in yellow. This means that you can input a value or choose from a drop-down menu for any cell that is colored yellow"]
[null,null,"2. Other input cells are in grey, these are calculated from archetype data as well as CCG inputs"]
[null,null,"3. Output calculations are in white cells on output tabs."]
[null,null,"4. Instruction cells are in light blue. These cells will give you instructions on what to input into the yellow cells in that particular table. "]
[null,null,"5. Titles are in dark blue. These cells tell you what the corresponding table represents. "]
[null,null,"6. Built in 'checks' are in pale green. If these cells remain pale green, all inputs are okay. If these cells become red then inputs must be adjusted"]

{"sheet":">>>INPUTS AND TOOLS>>>","index":1,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Input sheets:","Description:"]
[null,"Step 1- Basic Inputs","Enter basic input assumptions around locality archetype and total population. Override default values around population breakdown into segments and total budget (calculated based on average spend for the archetype locality)"]
[null,"Step 2 - Growth Inputs","Enter input assumptions around population growth, non-demographic utilisation growth and unit cost growth. Override for individual segments, if necessary"]

{"sheet":"Step 1- Basic Inputs","index":2,"n_rows":47,"n_cols":24,"rows_kept":47,"cut":false,"hidden":false,"merged":[[43,2,44,2],[6,2,6,5],[4,2,4,5],[35,2,35,11],[8,12,13,13],[30,2,31,2],[37,2,38,2],[15,2,15,10],[19,11,21,11]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban high income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban low income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural"]
[null,null,"Step 1a: Choose between three available locality archetypes:",null,null,null,"Hybrid",null,null,null,null,null,null,null,"Hybrid"]
[]
[null,null,"Step 1b: Input registered population for the locality",null,null,null,250000]
[null,null,null,"O","P","Q","R","S","T","U","V"]
[null,null,"Estimated population breakdown of a representative CCG (based on our available datasets)",null,null,null,null,null,null,null,null,null,{"$f":"IF(L14<>1,\"<-ERROR: You have overriden the default values by entering custom values in Step 1c (below) so that the totals don't sum up to 100%. Adjust overriden values to ensure this total equals to a 100%\",\"\")","v":""}]
[null,null,null,"Mostly healthy","1 LTC","Multiple LTCs","SEMI","Dementia","Cancer","Learning Disability","Physical Disability","Grand Total",null,null,"Check table","Mostly healthy","1 LTC","2+ LTCs","Serious and Enduring Mental Illness","Dementia","Cancer","Learning Disability","Physical Disability","Grand Total"]
[4,null,"Child",{"$f":"IF(D20>0,D20,INDIRECT(\"'\"&$G$5&\"'!\"&D$8&$A11))","v":0.1749191221318229},{"$f":"IF(E20>0,E20,INDIRECT(\"'\"&$G$5&\"'!\"&E$8&$A11))","v":7.7061360174917335E-3},1.551571010233235E-4,2.6751224314366121E-4,0,7.1336598171642992E-5,0,0,{"$f":"SUM(D11:K11)","v":0.18311926409165327},null,null,"Child",{"$f":"INDIRECT(\"'\"&$G$5&\"'!\"&D$8&$A11)","v":0.1749191221318229},{"$f":"INDIRECT(\"'\"&$G$5&\"'!\"&E$8&$A11)","v":7.7061360174917335E-3},1.551571010233235E-4,2.6751224314366121E-4,0,7.1336598171642992E-5,0,0]
[5,null,"16-69",{"$f":"IF(D21>0,D21,INDIRECT(\"'\"&$G$5&\"'!\"&D$8&$A12))","v":0.59036385231897448},{"$f":"IF(E21>0,E21,INDIRECT(\"'\"&$G$5&\"'!\"&E$8&$A12))","v":9.1804851602041659E-2},4.1926302160428877E-2,{"$f":"IF(G21>0,G21,INDIRECT(\"'\"&$G$5&\"'!\"&G$8&$A12))","v":9.7374456504292686E-3},{"$f":"IF(H21>0,H21,INDIRECT(\"'\"&$G$5&\"'!\"&H$8&$A12))","v":2.5324492350933261E-4},8.5764425151857778E-3,1.9118208310000321E-3,8.2393770888247655E-4,{"$f":"SUM(D12:K12)","v":0.74539789771045184},null,null,"16-69",{"$f":"INDIRECT(\"'\"&$G$5&\"'!\"&D$8&$A12)","v":0.59036385231897448},9.1804851602041659E-2,4.1926302160428877E-2,9.7374456504292686E-3,2.5324492350933261E-4,8.5764425151857778E-3,1.9118208310000321E-3,8.2393770888247655E-4]
[6,null,"70+",{"$f":"IF(D22>0,D22,INDIRECT(\"'\"&$G$5&\"'!\"&D$8&$A13))","v":1.6095319962476949E-2},1.4777376311255846E-2,2.6259001786981786E-2,{"$f":"IF(G22>0,G22,INDIRECT(\"'\"&$G$5&\"'!\"&G$8&$A13))","v":9.3094260613994101E-4},2.7767770838312035E-3,8.1555565859730839E-3,8.7387332760262659E-5,2.4004765284757865E-3,{"$f":"SUM(D13:K13)","v":7.148283819789486E-2},null,null,"70+",{"$f":"INDIRECT(\"'\"&$G$5&\"'!\"&D$8&$A13)","v":1.6095319962476949E-2},1.4777376311255846E-2,2.6259001786981786E-2,9.3094260613994101E-4,2.7767770838312035E-3,8.1555565859730839E-3,8.7387332760262659E-5,2.4004765284757865E-3]
[null,null,"Grand Total",{"$f":"SUM(D11:D13)","v":0.78137829441327433},{"$f":"SUM(E11:E13)","v":0.11428836393078924},6.8340461048433984E-2,1.093590049971287E-2,3.030022007340536E-3,1.6803335699330506E-2,1.9992081637602945E-3,3.2244142373582629E-3,{"$f":"ROUND(SUM(L11:L13),2)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X11:X13)","v":0}]
[]
[null,null,"Step 1c (optional): Override the default distribution of the population [enter percentages] - ensure that the total in Cell L14 equals to 100%"]
[]
[null,null,"Override segment population breakdowns (enter percentages)"]
[null,null,null,"Mostly healthy","1 LTC","Multiple LTCs","SEMI","Dementia","Cancer","Learning Disability","Physical Disability","Override succesful?"]
[null,null,"Child",null,null,null,null,null,null,null,null,{"$f":"IF(L14=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"16-69"]
[null,null,"70+"]
[]
[null,null,"Estimated population breakdown based on your inputs"]
[null,null,null,"Mostly healthy","1 LTC","Multiple LTCs","SEMI","Dementia","Cancer","Learning Disability","Physical Disability","Grand Total"]
[null,null,"Child",{"$f":"IFERROR(D11*$G$7,\"n/a\")","v":43729.780532955723},{"$f":"IFERROR(E11*$G$7,\"n/a\")","v":1926.5340043729334},38.789275255830873,66.878060785915295,0,17.834149542910747,0,0,{"$f":"SUM(D26:K26)","v":45779.816022913314}]
[null,null,"16-69",147590.96307974361,22951.212900510414,{"$f":"IFERROR(F12*$G$7,\"n/a\")","v":10481.57554010722},2434.3614126073171,63.311230877333152,2144.1106287964444,477.95520775000801,205.98442722061912,{"$f":"SUM(D27:K27)","v":186349.47442761293}]
[null,null,"70+",4023.8299906192374,{"$f":"IFERROR(E13*$G$7,\"n/a\")","v":3694.3440778139616},6564.7504467454464,232.73565153498527,694.19427095780088,2038.889146493271,21.846833190065663,600.1191321189466,{"$f":"SUM(D28:K28)","v":17870.709549473715}]
[null,null,"Grand Total",{"$f":"SUM(D26:D28)","v":195344.57360331857},{"$f":"SUM(E26:E28)","v":28572.090982697311},17085.115262108498,2733.9751249282176,757.50550183513405,4200.8339248326265,499.80204094007365,806.10355933956566,{"$f":"SUM(D29:K29)","v":250000.00000000003}]
[]
[null,null,"Estimated total spend by setting, based on estimated per-person averages",{"$f":"D32","v":"AE"},"NEL","EL","OP","MH","GP",{"$f":"J32","v":"Prescribing"},"SC","CC",null,null,"Profile string",{"$f":"\"'\"& Profile & \"'!\"","v":"'Hybrid'!"}]
[null,null,null,"AE","NEL","EL","OP","MH","GP","Prescribing","Social Care","Community Care","Total",null,"Array reference avg spend","$D$39:$N$63"]
[null,null,"Total Spend",{"$f":"INDEX(INDIRECT($P$31&$P$32),MATCH($P$33,INDIRECT($P$31&$P$34),0),MATCH(D$31,INDIRECT($P$31&$P$37),0))*Population","v":9670878.0272251293},{"$f":"INDEX(INDIRECT($P$31&$P$32),MATCH($P$33,INDIRECT($P$31&$P$34),0),MATCH(E$31,INDIRECT($P$31&$P$37),0))*Population","v":71576880.281172097},{"$f":"INDEX(INDIRECT($P$31&$P$32),MATCH($P$33,INDIRECT($P$31&$P$34),0),MATCH(F$31,INDIRECT($P$31&$P$37),0))*Population","v":50192945.427454948},{"$f":"INDEX(INDIRECT($P$31&$P$32),MATCH($P$33,INDIRECT($P$31&$P$34),0),MATCH(G$31,INDIRECT($P$31&$P$37),0))*Population","v":46272379.235456362},{"$f":"INDEX(INDIRECT($P$31&$P$32),MATCH($P$33,INDIRECT($P$31&$P$34),0),MATCH(H$31,INDIRECT($P$31&$P$37),0))*Population","v":47692966.79147058},{"$f":"INDEX(INDIRECT($P$31&$P$32),MATCH($P$33,INDIRECT($P$31&$P$34),0),MATCH(I$31,INDIRECT($P$31&$P$37),0))*Population","v":38934335.082346573},28857275.033167422,{"$f":"INDEX(INDIRECT($P$31&$P$32),MATCH($P$33,INDIRECT($P$31&$P$34),0),MATCH(K$31,INDIRECT($P$31&$P$37),0))*Population","v":84736655.558733016},{"$f":"INDEX(INDIRECT($P$31&$P$32),MATCH($P$33,INDIRECT($P$31&$P$34),0),MATCH(L$31,INDIRECT($P$31&$P$37),0))*Population","v":52325045.699664325},{"$f":"SUM(D33:L33)","v":430259361.1366905},null,"Lookup value","Grand Total"]
[null,null,"Implied avg. per capita",{"$f":"D33/Population","v":38.683512108900516},{"$f":"E33/Population","v":286.30752112468838},{"$f":"F33/Population","v":200.77178170981981},185.08951694182545,190.77186716588233,155.73734032938629,115.42910013266969,338.94662223493208,209.30018279865729,1721.0374445467619,null,"Row reference","$C$11:$C$35"]
[]
[null,null,"Step 1d (Optional) Override total budget for the current year  (Year 0) by setting of care"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column reference spend","$D$10:$N$10"]
[null,null,"Override total spend by setting (in £ per annum)"]
[null,null,null,"AE","NEL","EL","OP","MH","GP","Prescribing","Social Care","Community Care","Total"]
[null,null,"Total Spend",null,null,null,null,null,null,null,null,null,{"$f":"M41*Population","v":430259361.1366905}]
[null,null,"Implied avg. per capita",{"$f":"IF(D40>0,D40/Population,\"\")","v":""},"","","","","","",{"$f":"IF(K40>0,K40/Population,\"\")","v":""},"",{"$f":"M34+SUM(D42:L42)","v":1721.0374445467619}]
[null,null,"Delta with original percapita",{"$f":"IFERROR(D41-D34,\"\")","v":""},{"$f":"IFERROR(E41-E34,\"\")","v":""},"","","","",{"$f":"IFERROR(J41-J34,\"\")","v":""},{"$f":"IFERROR(K41-K34,\"\")","v":""},"",0]
[]
[null,null,"Assumed total spend by setting,  after overrides"]
[null,null,null,"AE","NEL","EL","OP","MH","GP","Prescribing","Social Care","Community Care","Total"]
[null,null,"Total Spend",{"$f":"IF(D40>0,D40,D33)","v":9670878.0272251293},{"$f":"IF(E40>0,E40,E33)","v":71576880.281172097},50192945.427454948,46272379.235456362,47692966.79147058,38934335.082346573,28857275.033167422,84736655.558733016,52325045.699664325,{"$f":"SUM(D46:L46)","v":430259361.1366905}]
[null,null,"Implied avg. per capita",{"$f":"Spend_AE/Population","v":38.683512108900516},{"$f":"Spend_NEL/Population","v":286.30752112468838},{"$f":"Spend_EL/Population","v":200.77178170981981},{"$f":"Spend_OP/Population","v":185.08951694182545},{"$f":"Spend_MH/Population","v":190.77186716588233},{"$f":"Spend_GP/Population","v":155.73734032938629},{"$f":"Spend_RX/Population","v":115.42910013266969},{"$f":"Spend_SC/Population","v":338.94662223493208},{"$f":"Spend_CC/Population","v":209.30018279865729},{"$f":"M46/L29","v":1721.0374445467619}]

{"sheet":"Step 2 - Growth Inputs","index":3,"n_rows":1479,"n_cols":14,"rows_kept":1479,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CHOOSE SEGMENT:"]
[null,null,"Grand_Total",null,null,"Default growth rate inputs for all segments",null,null,null,null,null,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total",null,null,"Percentage year-on-year change in population (split by 3 age categories)",null,null,null,null,null,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total",{"$f":"C8&\"_\"&F8&\"_\"&E8","v":"Grand_Total_Child (<16) population growth_"},null,"Child (<16) population growth",0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total",{"$f":"C9&\"_\"&F9&\"_\"&E9","v":"Grand_Total_16-69 population growth_"},null,"16-69 population growth",0,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total",{"$f":"C10&\"_\"&F10&\"_\"&E10","v":"Grand_Total_70+ population growth_"},null,"70+ population growth",0,0.02,0.02,0.02,0.02,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total__",null,null,null,null,null,null,null,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total__",null,null,null,null,null,null,null,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_Projected change in average non-demographic growth per capita_",null,"Projected change in average non-demographic growth per capita",null,null,null,null,null,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total",{"$f":"C15&\"_\"&F15&\"_\"&E15","v":"Grand_Total_AE_U"},"U","AE",0,0.02,0.02,0.02,0.02,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total",{"$f":"C16&\"_\"&F16&\"_\"&E16","v":"Grand_Total_NEL_U"},"U","NEL",0,0.02,0.02,0.02,0.02,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_EL_U","U","EL",0,0.02,0.02,0.02,0.02,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_OP_U","U","OP",0,0.02,0.02,0.02,0.02,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_MH_U","U","MH",0,0.02,0.02,0.02,0.02,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_GP_U","U","GP",0,0.02,0.02,0.02,0.02,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_Prescribing_U","U","Prescribing",0,0.05,0.05,0.05,0.05,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_SC_U","U","SC",0,0.02,0.02,0.02,0.02,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_CC_U","U","CC",0,0.05,0.05,0.05,0.05,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total__",null,null,null,null,null,null,null,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_Projected change in average cost of interactions (cost uplift and efficiency factor + GDP inflation)_",null,"Projected change in average cost of interactions (cost uplift and efficiency factor + GDP inflation)",null,null,null,null,null,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_AE_I","I","AE",0,-1.4E-2,-1.0999999999999999E-2,4.0000000000000001E-3,-6.0000000000000001E-3,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_NEL_I","I","NEL",0,-1.4E-2,-1.0999999999999999E-2,4.0000000000000001E-3,-6.0000000000000001E-3,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_EL_I","I","EL",0,-1.4E-2,-1.0999999999999999E-2,4.0000000000000001E-3,-6.0000000000000001E-3,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_OP_I","I","OP",0,-1.4E-2,-1.0999999999999999E-2,4.0000000000000001E-3,-6.0000000000000001E-3,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_MH_I","I","MH",0,-1.4E-2,-1.0999999999999999E-2,4.0000000000000001E-3,-6.0000000000000001E-3,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_GP_I","I","GP",0,-1.4E-2,-1.0999999999999999E-2,4.0000000000000001E-3,-6.0000000000000001E-3,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_Prescribing_I","I","Prescribing",0,-1.4E-2,-1.0999999999999999E-2,4.0000000000000001E-3,-6.0000000000000001E-3,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_SC_I","I","SC",0,-1.4E-2,-1.0999999999999999E-2,4.0000000000000001E-3,-6.0000000000000001E-3,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total","Grand_Total_CC_I","I","CC",0,-1.4E-2,-1.0999999999999999E-2,4.0000000000000001E-3,-6.0000000000000001E-3,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total",null,null,null,null,null,null,null,null,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Grand_Total",null,null,null,null,null,null,null,null,null,null,"_DEFAULT ASSUMPTIONS FOR ALL SEGMENTS"]
[null,null,"Child_Mostly healthy",null,null,"Child: Mostly Healthy",null,null,null,null,null,null,null,{"$f":"C38","v":"Child_Mostly healthy"}]
[null,null,"Child_Mostly healthy",null,null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,null,"Child_Mostly healthy",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Mostly healthy"]
[null,null,"Child_Mostly healthy",{"$f":"C41&\"_\"&F41&\"_\"&E41","v":"Child_Mostly healthy_Population Change_"},null,"Population Change",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy__",null,null,null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy__",null,null,null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Mostly healthy"]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_AE_U","U","AE",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Cost","Child_Mostly healthy",{"$f":"C47&\"_\"&F47&\"_\"&E47","v":"Child_Mostly healthy_NEL_U"},"U","NEL",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_EL_U","U","EL",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_OP_U","U","OP",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_MH_U","U","MH",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_GP_U","U","GP",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_SC_U","U","SC",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_CC_U","U","CC",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy__",null,null,null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Mostly healthy"]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_AE_I","I","AE",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_NEL_I","I","NEL",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_EL_I","I","EL",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_OP_I","I","OP",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_MH_I","I","MH",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_GP_I","I","GP",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_SC_I","I","SC",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_CC_I","I","CC",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy__",null,null,null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,null,"Child_1LTC","Child_1LTC_Child: 1 LTC_",null,"Child: 1 LTC",null,null,null,null,null,null,null,"Child_1LTC"]
[null,null,"Child_1LTC","Child_1LTC_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"Child_1LTC"]
[null,null,"Child_1LTC","Child_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_1LTC"]
[null,null,"Child_1LTC","Child_1LTC_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"Child_1LTC"]
[null,null,"Child_1LTC","Child_1LTC__",null,null,null,null,null,null,null,null,null,"Child_1LTC"]
[null,null,"Child_1LTC","Child_1LTC__",null,null,null,null,null,null,null,null,null,"Child_1LTC"]
[null,null,"Child_1LTC","Child_1LTC_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"Child_1LTC"]
[null,null,"Child_1LTC","Child_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_1LTC"]
[null,"Cost","Child_1LTC","Child_1LTC_AE_U","U","AE",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Cost","Child_1LTC","Child_1LTC_NEL_U","U","NEL",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Cost","Child_1LTC","Child_1LTC_EL_U","U","EL",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Cost","Child_1LTC","Child_1LTC_OP_U","U","OP",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Cost","Child_1LTC","Child_1LTC_MH_U","U","MH",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Cost","Child_1LTC","Child_1LTC_GP_U","U","GP",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Cost","Child_1LTC","Child_1LTC_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Cost","Child_1LTC","Child_1LTC_SC_U","U","SC",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Cost","Child_1LTC","Child_1LTC_CC_U","U","CC",null,null,null,null,null,null,null,"Child_1LTC"]
[null,null,"Child_1LTC","Child_1LTC__",null,null,null,null,null,null,null,null,null,"Child_1LTC"]
[null,null,"Child_1LTC","Child_1LTC_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"Child_1LTC"]
[null,null,"Child_1LTC","Child_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_1LTC"]
[null,"Utilisation","Child_1LTC","Child_1LTC_AE_I","I","AE",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Utilisation","Child_1LTC","Child_1LTC_NEL_I","I","NEL",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Utilisation","Child_1LTC","Child_1LTC_EL_I","I","EL",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Utilisation","Child_1LTC","Child_1LTC_OP_I","I","OP",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Utilisation","Child_1LTC","Child_1LTC_MH_I","I","MH",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Utilisation","Child_1LTC","Child_1LTC_GP_I","I","GP",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Utilisation","Child_1LTC","Child_1LTC_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Utilisation","Child_1LTC","Child_1LTC_SC_I","I","SC",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Utilisation","Child_1LTC","Child_1LTC_CC_I","I","CC",null,null,null,null,null,null,null,"Child_1LTC"]
[null,null,"Child_1LTC","Child_1LTC__",null,null,null,null,null,null,null,null,null,"Child_1LTC"]
[null,null,"Child_2+LTC","Child_2+LTC_Child: Multiple LTCs_",null,"Child: Multiple LTCs",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,null,"Child_2+LTC","Child_2+LTC_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,null,"Child_2+LTC","Child_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_2+LTC"]
[null,null,"Child_2+LTC","Child_2+LTC_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,null,"Child_2+LTC","Child_2+LTC__",null,null,null,null,null,null,null,null,null,{"$f":"C102","v":"Child_2+LTC"}]
[null,null,"Child_2+LTC","Child_2+LTC__",null,null,null,null,null,null,null,null,null,"Child_2+LTC"]
[null,null,"Child_2+LTC","Child_2+LTC_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,null,"Child_2+LTC","Child_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_2+LTC"]
[null,"Cost","Child_2+LTC","Child_2+LTC_AE_U","U","AE",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Cost","Child_2+LTC","Child_2+LTC_NEL_U","U","NEL",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Cost","Child_2+LTC","Child_2+LTC_EL_U","U","EL",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Cost","Child_2+LTC","Child_2+LTC_OP_U","U","OP",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Cost","Child_2+LTC","Child_2+LTC_MH_U","U","MH",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Cost","Child_2+LTC",{"$f":"C111&\"_\"&F111&\"_\"&E111","v":"Child_2+LTC_GP_U"},"U","GP",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Cost","Child_2+LTC","Child_2+LTC_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Cost","Child_2+LTC","Child_2+LTC_SC_U","U","SC",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Cost","Child_2+LTC","Child_2+LTC_CC_U","U","CC",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,null,"Child_2+LTC","Child_2+LTC__",null,null,null,null,null,null,null,null,null,"Child_2+LTC"]
[null,null,"Child_2+LTC","Child_2+LTC_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,null,"Child_2+LTC","Child_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_2+LTC"]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_AE_I","I","AE",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_NEL_I","I","NEL",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_EL_I","I","EL",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_OP_I","I","OP",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_MH_I","I","MH",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_GP_I","I","GP",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_SC_I","I","SC",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_CC_I","I","CC",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,null,"Child_2+LTC","Child_2+LTC__",null,null,null,null,null,null,null,null,null,"Child_2+LTC"]
[null,null,"Child_SEMI","Child_SEMI_Child: SEMI_",null,"Child: SEMI",null,null,null,null,null,null,null,"Child_SEMI"]
[null,null,"Child_SEMI","Child_SEMI_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"Child_SEMI"]
[null,null,"Child_SEMI","Child_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_SEMI"]
[null,null,"Child_SEMI","Child_SEMI_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"Child_SEMI"]
[null,null,"Child_SEMI","Child_SEMI__",null,null,null,null,null,null,null,null,null,"Child_SEMI"]
[null,null,"Child_SEMI","Child_SEMI__",null,null,null,null,null,null,null,null,null,"Child_SEMI"]
[null,null,"Child_SEMI","Child_SEMI_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"Child_SEMI"]
[null,null,"Child_SEMI","Child_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_SEMI"]
[null,"Cost","Child_SEMI","Child_SEMI_AE_U","U","AE",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Cost","Child_SEMI","Child_SEMI_NEL_U","U","NEL",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Cost","Child_SEMI","Child_SEMI_EL_U","U","EL",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Cost","Child_SEMI","Child_SEMI_OP_U","U","OP",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Cost","Child_SEMI","Child_SEMI_MH_U","U","MH",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Cost","Child_SEMI","Child_SEMI_GP_U","U","GP",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Cost","Child_SEMI","Child_SEMI_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Cost","Child_SEMI","Child_SEMI_SC_U","U","SC",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Cost","Child_SEMI","Child_SEMI_CC_U","U","CC",null,null,null,null,null,null,null,"Child_SEMI"]
[null,null,"Child_SEMI","Child_SEMI__",null,null,null,null,null,null,null,null,null,"Child_SEMI"]
[null,null,"Child_SEMI","Child_SEMI_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"Child_SEMI"]
[null,null,"Child_SEMI","Child_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_SEMI"]
[null,"Utilisation","Child_SEMI","Child_SEMI_AE_I","I","AE",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Utilisation","Child_SEMI","Child_SEMI_NEL_I","I","NEL",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Utilisation","Child_SEMI","Child_SEMI_EL_I","I","EL",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Utilisation","Child_SEMI","Child_SEMI_OP_I","I","OP",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Utilisation","Child_SEMI","Child_SEMI_MH_I","I","MH",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Utilisation","Child_SEMI","Child_SEMI_GP_I","I","GP",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Utilisation","Child_SEMI","Child_SEMI_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Utilisation","Child_SEMI","Child_SEMI_SC_I","I","SC",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Utilisation","Child_SEMI","Child_SEMI_CC_I","I","CC",null,null,null,null,null,null,null,"Child_SEMI"]
[null,null,"Child_SEMI","Child_SEMI__",null,null,null,null,null,null,null,null,null,"Child_SEMI"]
[null,null,"Child_Dementia","Child_Dementia_Child: Dementia_",null,"Child: Dementia",null,null,null,null,null,null,null,"Child_Dementia"]
[null,null,"Child_Dementia","Child_Dementia_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"Child_Dementia"]
[null,null,"Child_Dementia","Child_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Dementia"]
[null,null,"Child_Dementia","Child_Dementia_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"Child_Dementia"]
[null,null,"Child_Dementia","Child_Dementia__",null,null,null,null,null,null,null,null,null,"Child_Dementia"]
[null,null,"Child_Dementia","Child_Dementia__",null,null,null,null,null,null,null,null,null,"Child_Dementia"]
[null,null,"Child_Dementia","Child_Dementia_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"Child_Dementia"]
[null,null,"Child_Dementia","Child_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Dementia"]
[null,"Cost","Child_Dementia","Child_Dementia_AE_U","U","AE",null,null,null,null,null,null,null,{"$f":"C166","v":"Child_Dementia"}]
[null,"Cost","Child_Dementia","Child_Dementia_NEL_U","U","NEL",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Cost","Child_Dementia","Child_Dementia_EL_U","U","EL",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Cost","Child_Dementia","Child_Dementia_OP_U","U","OP",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Cost","Child_Dementia","Child_Dementia_MH_U","U","MH",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Cost","Child_Dementia","Child_Dementia_GP_U","U","GP",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Cost","Child_Dementia","Child_Dementia_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Cost","Child_Dementia","Child_Dementia_SC_U","U","SC",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Cost","Child_Dementia","Child_Dementia_CC_U","U","CC",null,null,null,null,null,null,null,"Child_Dementia"]
[null,null,"Child_Dementia",{"$f":"C175&\"_\"&F175&\"_\"&E175","v":"Child_Dementia__"},null,null,null,null,null,null,null,null,null,"Child_Dementia"]
[null,null,"Child_Dementia","Child_Dementia_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"Child_Dementia"]
[null,null,"Child_Dementia","Child_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Dementia"]
[null,"Utilisation","Child_Dementia","Child_Dementia_AE_I","I","AE",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Utilisation","Child_Dementia","Child_Dementia_NEL_I","I","NEL",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Utilisation","Child_Dementia","Child_Dementia_EL_I","I","EL",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Utilisation","Child_Dementia","Child_Dementia_OP_I","I","OP",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Utilisation","Child_Dementia","Child_Dementia_MH_I","I","MH",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Utilisation","Child_Dementia","Child_Dementia_GP_I","I","GP",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Utilisation","Child_Dementia","Child_Dementia_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Utilisation","Child_Dementia","Child_Dementia_SC_I","I","SC",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Utilisation","Child_Dementia","Child_Dementia_CC_I","I","CC",null,null,null,null,null,null,null,"Child_Dementia"]
[null,null,"Child_Dementia","Child_Dementia__",null,null,null,null,null,null,null,null,null,"Child_Dementia"]
[null,null,"Child_Cancer","Child_Cancer_Child: Cancer_",null,"Child: Cancer",null,null,null,null,null,null,null,"Child_Cancer"]
[null,null,"Child_Cancer","Child_Cancer_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"Child_Cancer"]
[null,null,"Child_Cancer","Child_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Cancer"]
[null,null,"Child_Cancer","Child_Cancer_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"Child_Cancer"]
[null,null,"Child_Cancer","Child_Cancer__",null,null,null,null,null,null,null,null,null,"Child_Cancer"]
[null,null,"Child_Cancer","Child_Cancer__",null,null,null,null,null,null,null,null,null,"Child_Cancer"]
[null,null,"Child_Cancer","Child_Cancer_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"Child_Cancer"]
[null,null,"Child_Cancer","Child_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Cancer"]
[null,"Cost","Child_Cancer","Child_Cancer_AE_U","U","AE",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Cost","Child_Cancer","Child_Cancer_NEL_U","U","NEL",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Cost","Child_Cancer","Child_Cancer_EL_U","U","EL",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Cost","Child_Cancer","Child_Cancer_OP_U","U","OP",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Cost","Child_Cancer","Child_Cancer_MH_U","U","MH",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Cost","Child_Cancer","Child_Cancer_GP_U","U","GP",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Cost","Child_Cancer","Child_Cancer_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Cost","Child_Cancer","Child_Cancer_SC_U","U","SC",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Cost","Child_Cancer","Child_Cancer_CC_U","U","CC",null,null,null,null,null,null,null,"Child_Cancer"]
[null,null,"Child_Cancer","Child_Cancer__",null,null,null,null,null,null,null,null,null,"Child_Cancer"]
[null,null,"Child_Cancer","Child_Cancer_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"Child_Cancer"]
[null,null,"Child_Cancer","Child_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Cancer"]
[null,"Utilisation","Child_Cancer","Child_Cancer_AE_I","I","AE",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Utilisation","Child_Cancer","Child_Cancer_NEL_I","I","NEL",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Utilisation","Child_Cancer","Child_Cancer_EL_I","I","EL",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Utilisation","Child_Cancer","Child_Cancer_OP_I","I","OP",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Utilisation","Child_Cancer","Child_Cancer_MH_I","I","MH",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Utilisation","Child_Cancer","Child_Cancer_GP_I","I","GP",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Utilisation","Child_Cancer","Child_Cancer_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Utilisation","Child_Cancer","Child_Cancer_SC_I","I","SC",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Utilisation","Child_Cancer","Child_Cancer_CC_I","I","CC",null,null,null,null,null,null,null,"Child_Cancer"]
[null,null,"Child_Cancer","Child_Cancer__",null,null,null,null,null,null,null,null,null,"Child_Cancer"]
[null,null,"Child_LearnDis","Child_LearnDis_Child: Learning Disability_",null,"Child: Learning Disability",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,null,"Child_LearnDis","Child_LearnDis_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,null,"Child_LearnDis","Child_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_LearnDis"]
[null,null,"Child_LearnDis","Child_LearnDis_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,null,"Child_LearnDis","Child_LearnDis__",null,null,null,null,null,null,null,null,null,"Child_LearnDis"]
[null,null,"Child_LearnDis","Child_LearnDis__",null,null,null,null,null,null,null,null,null,"Child_LearnDis"]
[null,null,"Child_LearnDis","Child_LearnDis_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,null,"Child_LearnDis","Child_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_LearnDis"]
[null,"Cost","Child_LearnDis","Child_LearnDis_AE_U","U","AE",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Cost","Child_LearnDis","Child_LearnDis_NEL_U","U","NEL",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Cost","Child_LearnDis","Child_LearnDis_EL_U","U","EL",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Cost","Child_LearnDis","Child_LearnDis_OP_U","U","OP",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Cost","Child_LearnDis","Child_LearnDis_MH_U","U","MH",null,null,null,null,null,null,null,{"$f":"C230","v":"Child_LearnDis"}]
[null,"Cost","Child_LearnDis","Child_LearnDis_GP_U","U","GP",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Cost","Child_LearnDis","Child_LearnDis_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Cost","Child_LearnDis","Child_LearnDis_SC_U","U","SC",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Cost","Child_LearnDis","Child_LearnDis_CC_U","U","CC",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,null,"Child_LearnDis","Child_LearnDis__",null,null,null,null,null,null,null,null,null,"Child_LearnDis"]
[null,null,"Child_LearnDis","Child_LearnDis_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,null,"Child_LearnDis","Child_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_LearnDis"]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_AE_I","I","AE",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Utilisation","Child_LearnDis",{"$f":"C239&\"_\"&F239&\"_\"&E239","v":"Child_LearnDis_NEL_I"},"I","NEL",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_EL_I","I","EL",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_OP_I","I","OP",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_MH_I","I","MH",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_GP_I","I","GP",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_SC_I","I","SC",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_CC_I","I","CC",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,null,"Child_LearnDis","Child_LearnDis__",null,null,null,null,null,null,null,null,null,"Child_LearnDis"]
[null,null,"Child_PhysDis","Child_PhysDis_Child: Physical Disability_",null,"Child: Physical Disability",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,null,"Child_PhysDis","Child_PhysDis_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,null,"Child_PhysDis","Child_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_PhysDis"]
[null,null,"Child_PhysDis","Child_PhysDis_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,null,"Child_PhysDis","Child_PhysDis__",null,null,null,null,null,null,null,null,null,"Child_PhysDis"]
[null,null,"Child_PhysDis","Child_PhysDis__",null,null,null,null,null,null,null,null,null,"Child_PhysDis"]
[null,null,"Child_PhysDis","Child_PhysDis_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,null,"Child_PhysDis","Child_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_PhysDis"]
[null,"Cost","Child_PhysDis","Child_PhysDis_AE_U","U","AE",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Cost","Child_PhysDis","Child_PhysDis_NEL_U","U","NEL",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Cost","Child_PhysDis","Child_PhysDis_EL_U","U","EL",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Cost","Child_PhysDis","Child_PhysDis_OP_U","U","OP",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Cost","Child_PhysDis","Child_PhysDis_MH_U","U","MH",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Cost","Child_PhysDis","Child_PhysDis_GP_U","U","GP",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Cost","Child_PhysDis","Child_PhysDis_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Cost","Child_PhysDis","Child_PhysDis_SC_U","U","SC",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Cost","Child_PhysDis","Child_PhysDis_CC_U","U","CC",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,null,"Child_PhysDis","Child_PhysDis__",null,null,null,null,null,null,null,null,null,"Child_PhysDis"]
[null,null,"Child_PhysDis","Child_PhysDis_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,null,"Child_PhysDis","Child_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_PhysDis"]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_AE_I","I","AE",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_NEL_I","I","NEL",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_EL_I","I","EL",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_OP_I","I","OP",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_MH_I","I","MH",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_GP_I","I","GP",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_SC_I","I","SC",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_CC_I","I","CC",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,null,"Child_PhysDis","Child_PhysDis__",null,null,null,null,null,null,null,null,null,"Child_PhysDis"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy_16-69: Mostly Healthy_",null,"16-69: Mostly Healthy",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Mostly healthy"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__",null,null,null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__",null,null,null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Mostly healthy"]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_AE_U","U","AE",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_NEL_U","U","NEL",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_EL_U","U","EL",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_OP_U","U","OP",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_MH_U","U","MH",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_GP_U","U","GP",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_SC_U","U","SC",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_CC_U","U","CC",null,null,null,null,null,null,null,{"$f":"C294","v":"16-69_Mostly healthy"}]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__",null,null,null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Mostly healthy"]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_AE_I","I","AE",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_NEL_I","I","NEL",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_EL_I","I","EL",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_OP_I","I","OP",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_MH_I","I","MH",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Utilisation","16-69_Mostly healthy",{"$f":"C303&\"_\"&F303&\"_\"&E303","v":"16-69_Mostly healthy_GP_I"},"I","GP",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_SC_I","I","SC",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_CC_I","I","CC",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__",null,null,null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,null,"16-69_1LTC","16-69_1LTC_16-69: 1 LTC_",null,"16-69: 1 LTC",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,null,"16-69_1LTC","16-69_1LTC_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,null,"16-69_1LTC","16-69_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_1LTC"]
[null,null,"16-69_1LTC","16-69_1LTC_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,null,"16-69_1LTC","16-69_1LTC__",null,null,null,null,null,null,null,null,null,"16-69_1LTC"]
[null,null,"16-69_1LTC","16-69_1LTC__",null,null,null,null,null,null,null,null,null,"16-69_1LTC"]
[null,null,"16-69_1LTC","16-69_1LTC_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,null,"16-69_1LTC","16-69_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_1LTC"]
[null,"Cost","16-69_1LTC","16-69_1LTC_AE_U","U","AE",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Cost","16-69_1LTC","16-69_1LTC_NEL_U","U","NEL",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Cost","16-69_1LTC","16-69_1LTC_EL_U","U","EL",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Cost","16-69_1LTC","16-69_1LTC_OP_U","U","OP",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Cost","16-69_1LTC","16-69_1LTC_MH_U","U","MH",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Cost","16-69_1LTC","16-69_1LTC_GP_U","U","GP",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Cost","16-69_1LTC","16-69_1LTC_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Cost","16-69_1LTC","16-69_1LTC_SC_U","U","SC",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Cost","16-69_1LTC","16-69_1LTC_CC_U","U","CC",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,null,"16-69_1LTC","16-69_1LTC__",null,null,null,null,null,null,null,null,null,"16-69_1LTC"]
[null,null,"16-69_1LTC","16-69_1LTC_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,null,"16-69_1LTC","16-69_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_1LTC"]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_AE_I","I","AE",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_NEL_I","I","NEL",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_EL_I","I","EL",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_OP_I","I","OP",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_MH_I","I","MH",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_GP_I","I","GP",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_SC_I","I","SC",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_CC_I","I","CC",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,null,"16-69_1LTC","16-69_1LTC__",null,null,null,null,null,null,null,null,null,"16-69_1LTC"]
[null,null,"16-69_2+LTC","16-69_2+LTC_16-69: Multiple LTCs_",null,"16-69: Multiple LTCs",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,null,"16-69_2+LTC","16-69_2+LTC_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,null,"16-69_2+LTC","16-69_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_2+LTC"]
[null,null,"16-69_2+LTC","16-69_2+LTC_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,null,"16-69_2+LTC","16-69_2+LTC__",null,null,null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,null,"16-69_2+LTC","16-69_2+LTC__",null,null,null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,null,"16-69_2+LTC","16-69_2+LTC_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,null,"16-69_2+LTC","16-69_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_2+LTC"]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_AE_U","U","AE",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_NEL_U","U","NEL",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_EL_U","U","EL",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_OP_U","U","OP",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_MH_U","U","MH",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_GP_U","U","GP",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_SC_U","U","SC",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_CC_U","U","CC",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,null,"16-69_2+LTC","16-69_2+LTC__",null,null,null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,null,"16-69_2+LTC","16-69_2+LTC_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,null,"16-69_2+LTC","16-69_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_2+LTC"]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_AE_I","I","AE",null,null,null,null,null,null,null,{"$f":"C358","v":"16-69_2+LTC"}]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_NEL_I","I","NEL",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_EL_I","I","EL",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_OP_I","I","OP",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_MH_I","I","MH",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_GP_I","I","GP",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_SC_I","I","SC",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_CC_I","I","CC",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,null,"16-69_2+LTC",{"$f":"C367&\"_\"&F367&\"_\"&E367","v":"16-69_2+LTC__"},null,null,null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,null,"16-69_SEMI","16-69_SEMI_16-69: SEMI_",null,"16-69: SEMI",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,null,"16-69_SEMI","16-69_SEMI_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,null,"16-69_SEMI","16-69_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_SEMI"]
[null,null,"16-69_SEMI","16-69_SEMI_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,null,"16-69_SEMI","16-69_SEMI__",null,null,null,null,null,null,null,null,null,"16-69_SEMI"]
[null,null,"16-69_SEMI","16-69_SEMI__",null,null,null,null,null,null,null,null,null,"16-69_SEMI"]
[null,null,"16-69_SEMI","16-69_SEMI_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,null,"16-69_SEMI","16-69_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_SEMI"]
[null,"Cost","16-69_SEMI","16-69_SEMI_AE_U","U","AE",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Cost","16-69_SEMI","16-69_SEMI_NEL_U","U","NEL",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Cost","16-69_SEMI","16-69_SEMI_EL_U","U","EL",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Cost","16-69_SEMI","16-69_SEMI_OP_U","U","OP",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Cost","16-69_SEMI","16-69_SEMI_MH_U","U","MH",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Cost","16-69_SEMI","16-69_SEMI_GP_U","U","GP",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Cost","16-69_SEMI","16-69_SEMI_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Cost","16-69_SEMI","16-69_SEMI_SC_U","U","SC",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Cost","16-69_SEMI","16-69_SEMI_CC_U","U","CC",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,null,"16-69_SEMI","16-69_SEMI__",null,null,null,null,null,null,null,null,null,"16-69_SEMI"]
[null,null,"16-69_SEMI","16-69_SEMI_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,null,"16-69_SEMI","16-69_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_SEMI"]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_AE_I","I","AE",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_NEL_I","I","NEL",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_EL_I","I","EL",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_OP_I","I","OP",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_MH_I","I","MH",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_GP_I","I","GP",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_SC_I","I","SC",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_CC_I","I","CC",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,null,"16-69_SEMI","16-69_SEMI__",null,null,null,null,null,null,null,null,null,"16-69_SEMI"]
[null,null,"16-69_Dementia","16-69_Dementia_16-69: Dementia_",null,"16-69: Dementia",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,null,"16-69_Dementia","16-69_Dementia_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,null,"16-69_Dementia","16-69_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Dementia"]
[null,null,"16-69_Dementia","16-69_Dementia_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,null,"16-69_Dementia","16-69_Dementia__",null,null,null,null,null,null,null,null,null,"16-69_Dementia"]
[null,null,"16-69_Dementia","16-69_Dementia__",null,null,null,null,null,null,null,null,null,"16-69_Dementia"]
[null,null,"16-69_Dementia","16-69_Dementia_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,null,"16-69_Dementia","16-69_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Dementia"]
[null,"Cost","16-69_Dementia","16-69_Dementia_AE_U","U","AE",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Cost","16-69_Dementia","16-69_Dementia_NEL_U","U","NEL",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Cost","16-69_Dementia","16-69_Dementia_EL_U","U","EL",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Cost","16-69_Dementia","16-69_Dementia_OP_U","U","OP",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Cost","16-69_Dementia","16-69_Dementia_MH_U","U","MH",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Cost","16-69_Dementia","16-69_Dementia_GP_U","U","GP",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Cost","16-69_Dementia","16-69_Dementia_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Cost","16-69_Dementia","16-69_Dementia_SC_U","U","SC",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Cost","16-69_Dementia","16-69_Dementia_CC_U","U","CC",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,null,"16-69_Dementia","16-69_Dementia__",null,null,null,null,null,null,null,null,null,"16-69_Dementia"]
[null,null,"16-69_Dementia","16-69_Dementia_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,null,"16-69_Dementia","16-69_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Dementia"]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_AE_I","I","AE",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_NEL_I","I","NEL",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_EL_I","I","EL",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_OP_I","I","OP",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_MH_I","I","MH",null,null,null,null,null,null,null,{"$f":"C422","v":"16-69_Dementia"}]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_GP_I","I","GP",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_SC_I","I","SC",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_CC_I","I","CC",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,null,"16-69_Dementia","16-69_Dementia__",null,null,null,null,null,null,null,null,null,"16-69_Dementia"]
[null,null,"16-69_Cancer","16-69_Cancer_16-69: Cancer_",null,"16-69: Cancer",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,null,"16-69_Cancer","16-69_Cancer_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,null,"16-69_Cancer","16-69_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Cancer"]
[null,null,"16-69_Cancer",{"$f":"C431&\"_\"&F431&\"_\"&E431","v":"16-69_Cancer_Population Change_"},null,"Population Change",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,null,"16-69_Cancer","16-69_Cancer__",null,null,null,null,null,null,null,null,null,"16-69_Cancer"]
[null,null,"16-69_Cancer","16-69_Cancer__",null,null,null,null,null,null,null,null,null,"16-69_Cancer"]
[null,null,"16-69_Cancer","16-69_Cancer_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,null,"16-69_Cancer","16-69_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Cancer"]
[null,"Cost","16-69_Cancer","16-69_Cancer_AE_U","U","AE",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Cost","16-69_Cancer","16-69_Cancer_NEL_U","U","NEL",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Cost","16-69_Cancer","16-69_Cancer_EL_U","U","EL",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Cost","16-69_Cancer","16-69_Cancer_OP_U","U","OP",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Cost","16-69_Cancer","16-69_Cancer_MH_U","U","MH",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Cost","16-69_Cancer","16-69_Cancer_GP_U","U","GP",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Cost","16-69_Cancer","16-69_Cancer_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Cost","16-69_Cancer","16-69_Cancer_SC_U","U","SC",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Cost","16-69_Cancer","16-69_Cancer_CC_U","U","CC",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,null,"16-69_Cancer","16-69_Cancer__",null,null,null,null,null,null,null,null,null,"16-69_Cancer"]
[null,null,"16-69_Cancer","16-69_Cancer_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,null,"16-69_Cancer","16-69_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Cancer"]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_AE_I","I","AE",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_NEL_I","I","NEL",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_EL_I","I","EL",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_OP_I","I","OP",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_MH_I","I","MH",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_GP_I","I","GP",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_SC_I","I","SC",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_CC_I","I","CC",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,null,"16-69_Cancer","16-69_Cancer__",null,null,null,null,null,null,null,null,null,"16-69_Cancer"]
[null,null,"16-69_LearnDis","16-69_LearnDis_16-69: Learning Disability_",null,"16-69: Learning Disability",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,null,"16-69_LearnDis","16-69_LearnDis_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,null,"16-69_LearnDis","16-69_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_LearnDis"]
[null,null,"16-69_LearnDis","16-69_LearnDis_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,null,"16-69_LearnDis","16-69_LearnDis__",null,null,null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,null,"16-69_LearnDis","16-69_LearnDis__",null,null,null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,null,"16-69_LearnDis","16-69_LearnDis_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,null,"16-69_LearnDis","16-69_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_LearnDis"]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_AE_U","U","AE",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_NEL_U","U","NEL",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_EL_U","U","EL",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_OP_U","U","OP",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_MH_U","U","MH",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_GP_U","U","GP",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_SC_U","U","SC",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_CC_U","U","CC",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,null,"16-69_LearnDis","16-69_LearnDis__",null,null,null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,null,"16-69_LearnDis","16-69_LearnDis_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,null,"16-69_LearnDis","16-69_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_LearnDis"]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_AE_I","I","AE",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_NEL_I","I","NEL",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_EL_I","I","EL",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_OP_I","I","OP",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_MH_I","I","MH",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_GP_I","I","GP",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_SC_I","I","SC",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_CC_I","I","CC",null,null,null,null,null,null,null,{"$f":"C486","v":"16-69_LearnDis"}]
[null,null,"16-69_LearnDis","16-69_LearnDis__",null,null,null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,null,"16-69_PhysDis","16-69_PhysDis_16-69: Physical Disability_",null,"16-69: Physical Disability",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,null,"16-69_PhysDis","16-69_PhysDis_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,null,"16-69_PhysDis","16-69_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_PhysDis"]
[null,null,"16-69_PhysDis","16-69_PhysDis_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,null,"16-69_PhysDis","16-69_PhysDis__",null,null,null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,null,"16-69_PhysDis","16-69_PhysDis__",null,null,null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,null,"16-69_PhysDis","16-69_PhysDis_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,null,"16-69_PhysDis",{"$f":"C495&\"_\"&F495&\"_\"&E495","v":"16-69_PhysDis__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_PhysDis"]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_AE_U","U","AE",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_NEL_U","U","NEL",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_EL_U","U","EL",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_OP_U","U","OP",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_MH_U","U","MH",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_GP_U","U","GP",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_SC_U","U","SC",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_CC_U","U","CC",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,null,"16-69_PhysDis","16-69_PhysDis__",null,null,null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,null,"16-69_PhysDis","16-69_PhysDis_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,null,"16-69_PhysDis","16-69_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_PhysDis"]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_AE_I","I","AE",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_NEL_I","I","NEL",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_EL_I","I","EL",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_OP_I","I","OP",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_MH_I","I","MH",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_GP_I","I","GP",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_SC_I","I","SC",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_CC_I","I","CC",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,null,"16-69_PhysDis","16-69_PhysDis__",null,null,null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy_70+: Mostly Healthy_",null,"70+: Mostly Healthy",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Mostly healthy"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__",null,null,null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__",null,null,null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Mostly healthy"]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_AE_U","U","AE",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_NEL_U","U","NEL",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_EL_U","U","EL",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_OP_U","U","OP",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_MH_U","U","MH",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_GP_U","U","GP",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_SC_U","U","SC",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_CC_U","U","CC",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__",null,null,null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Mostly healthy"]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_AE_I","I","AE",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_NEL_I","I","NEL",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_EL_I","I","EL",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_OP_I","I","OP",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_MH_I","I","MH",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_GP_I","I","GP",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_SC_I","I","SC",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_CC_I","I","CC",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__",null,null,null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,null,"70+_1LTC","70+_1LTC_70+: 1 LTC_",null,"70+: 1 LTC",null,null,null,null,null,null,null,"70+_1LTC"]
[null,null,"70+_1LTC","70+_1LTC_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"70+_1LTC"]
[null,null,"70+_1LTC","70+_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,{"$f":"C550","v":"70+_1LTC"}]
[null,null,"70+_1LTC","70+_1LTC_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"70+_1LTC"]
[null,null,"70+_1LTC","70+_1LTC__",null,null,null,null,null,null,null,null,null,"70+_1LTC"]
[null,null,"70+_1LTC","70+_1LTC__",null,null,null,null,null,null,null,null,null,"70+_1LTC"]
[null,null,"70+_1LTC","70+_1LTC_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"70+_1LTC"]
[null,null,"70+_1LTC","70+_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_1LTC"]
[null,"Cost","70+_1LTC","70+_1LTC_AE_U","U","AE",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Cost","70+_1LTC","70+_1LTC_NEL_U","U","NEL",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Cost","70+_1LTC","70+_1LTC_EL_U","U","EL",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Cost","70+_1LTC",{"$f":"C559&\"_\"&F559&\"_\"&E559","v":"70+_1LTC_OP_U"},"U","OP",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Cost","70+_1LTC","70+_1LTC_MH_U","U","MH",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Cost","70+_1LTC","70+_1LTC_GP_U","U","GP",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Cost","70+_1LTC","70+_1LTC_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Cost","70+_1LTC","70+_1LTC_SC_U","U","SC",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Cost","70+_1LTC","70+_1LTC_CC_U","U","CC",null,null,null,null,null,null,null,"70+_1LTC"]
[null,null,"70+_1LTC","70+_1LTC__",null,null,null,null,null,null,null,null,null,"70+_1LTC"]
[null,null,"70+_1LTC","70+_1LTC_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"70+_1LTC"]
[null,null,"70+_1LTC","70+_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_1LTC"]
[null,"Utilisation","70+_1LTC","70+_1LTC_AE_I","I","AE",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Utilisation","70+_1LTC","70+_1LTC_NEL_I","I","NEL",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Utilisation","70+_1LTC","70+_1LTC_EL_I","I","EL",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Utilisation","70+_1LTC","70+_1LTC_OP_I","I","OP",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Utilisation","70+_1LTC","70+_1LTC_MH_I","I","MH",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Utilisation","70+_1LTC","70+_1LTC_GP_I","I","GP",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Utilisation","70+_1LTC","70+_1LTC_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Utilisation","70+_1LTC","70+_1LTC_SC_I","I","SC",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"Utilisation","70+_1LTC","70+_1LTC_CC_I","I","CC",null,null,null,null,null,null,null,"70+_1LTC"]
[null,null,"70+_1LTC","70+_1LTC__",null,null,null,null,null,null,null,null,null,"70+_1LTC"]
[null,null,"70+_2+LTC","70+_2+LTC_70+: Multiple LTCs_",null,"70+: Multiple LTCs",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,null,"70+_2+LTC","70+_2+LTC_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,null,"70+_2+LTC","70+_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_2+LTC"]
[null,null,"70+_2+LTC","70+_2+LTC_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,null,"70+_2+LTC","70+_2+LTC__",null,null,null,null,null,null,null,null,null,"70+_2+LTC"]
[null,null,"70+_2+LTC","70+_2+LTC__",null,null,null,null,null,null,null,null,null,"70+_2+LTC"]
[null,null,"70+_2+LTC","70+_2+LTC_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,null,"70+_2+LTC","70+_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_2+LTC"]
[null,"Cost","70+_2+LTC","70+_2+LTC_AE_U","U","AE",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Cost","70+_2+LTC","70+_2+LTC_NEL_U","U","NEL",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Cost","70+_2+LTC","70+_2+LTC_EL_U","U","EL",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Cost","70+_2+LTC","70+_2+LTC_OP_U","U","OP",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Cost","70+_2+LTC","70+_2+LTC_MH_U","U","MH",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Cost","70+_2+LTC","70+_2+LTC_GP_U","U","GP",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Cost","70+_2+LTC","70+_2+LTC_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Cost","70+_2+LTC","70+_2+LTC_SC_U","U","SC",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Cost","70+_2+LTC","70+_2+LTC_CC_U","U","CC",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,null,"70+_2+LTC","70+_2+LTC__",null,null,null,null,null,null,null,null,null,"70+_2+LTC"]
[null,null,"70+_2+LTC","70+_2+LTC_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,null,"70+_2+LTC","70+_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_2+LTC"]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_AE_I","I","AE",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_NEL_I","I","NEL",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_EL_I","I","EL",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_OP_I","I","OP",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_MH_I","I","MH",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_GP_I","I","GP",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_SC_I","I","SC",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_CC_I","I","CC",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,null,"70+_2+LTC","70+_2+LTC__",null,null,null,null,null,null,null,null,null,"70+_2+LTC"]
[null,null,"70+_SEMI","70+_SEMI_70+: SEMI_",null,"70+: SEMI",null,null,null,null,null,null,null,"70+_SEMI"]
[null,null,"70+_SEMI","70+_SEMI_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"70+_SEMI"]
[null,null,"70+_SEMI","70+_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_SEMI"]
[null,null,"70+_SEMI","70+_SEMI_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"70+_SEMI"]
[null,null,"70+_SEMI","70+_SEMI__",null,null,null,null,null,null,null,null,null,"70+_SEMI"]
[null,null,"70+_SEMI","70+_SEMI__",null,null,null,null,null,null,null,null,null,"70+_SEMI"]
[null,null,"70+_SEMI","70+_SEMI_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,{"$f":"C614","v":"70+_SEMI"}]
[null,null,"70+_SEMI","70+_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_SEMI"]
[null,"Cost","70+_SEMI","70+_SEMI_AE_U","U","AE",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Cost","70+_SEMI","70+_SEMI_NEL_U","U","NEL",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Cost","70+_SEMI","70+_SEMI_EL_U","U","EL",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Cost","70+_SEMI","70+_SEMI_OP_U","U","OP",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Cost","70+_SEMI","70+_SEMI_MH_U","U","MH",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Cost","70+_SEMI","70+_SEMI_GP_U","U","GP",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Cost","70+_SEMI","70+_SEMI_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Cost","70+_SEMI",{"$f":"C623&\"_\"&F623&\"_\"&E623","v":"70+_SEMI_SC_U"},"U","SC",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Cost","70+_SEMI","70+_SEMI_CC_U","U","CC",null,null,null,null,null,null,null,"70+_SEMI"]
[null,null,"70+_SEMI","70+_SEMI__",null,null,null,null,null,null,null,null,null,"70+_SEMI"]
[null,null,"70+_SEMI","70+_SEMI_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"70+_SEMI"]
[null,null,"70+_SEMI","70+_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_SEMI"]
[null,"Utilisation","70+_SEMI","70+_SEMI_AE_I","I","AE",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Utilisation","70+_SEMI","70+_SEMI_NEL_I","I","NEL",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Utilisation","70+_SEMI","70+_SEMI_EL_I","I","EL",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Utilisation","70+_SEMI","70+_SEMI_OP_I","I","OP",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Utilisation","70+_SEMI","70+_SEMI_MH_I","I","MH",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Utilisation","70+_SEMI","70+_SEMI_GP_I","I","GP",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Utilisation","70+_SEMI","70+_SEMI_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Utilisation","70+_SEMI","70+_SEMI_SC_I","I","SC",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"Utilisation","70+_SEMI","70+_SEMI_CC_I","I","CC",null,null,null,null,null,null,null,"70+_SEMI"]
[null,null,"70+_SEMI","70+_SEMI__",null,null,null,null,null,null,null,null,null,"70+_SEMI"]
[null,null,"70+_Dementia","70+_Dementia_70+: Dementia_",null,"70+: Dementia",null,null,null,null,null,null,null,"70+_Dementia"]
[null,null,"70+_Dementia","70+_Dementia_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"70+_Dementia"]
[null,null,"70+_Dementia","70+_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Dementia"]
[null,null,"70+_Dementia","70+_Dementia_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"70+_Dementia"]
[null,null,"70+_Dementia","70+_Dementia__",null,null,null,null,null,null,null,null,null,"70+_Dementia"]
[null,null,"70+_Dementia","70+_Dementia__",null,null,null,null,null,null,null,null,null,"70+_Dementia"]
[null,null,"70+_Dementia","70+_Dementia_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"70+_Dementia"]
[null,null,"70+_Dementia","70+_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Dementia"]
[null,"Cost","70+_Dementia","70+_Dementia_AE_U","U","AE",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Cost","70+_Dementia","70+_Dementia_NEL_U","U","NEL",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Cost","70+_Dementia","70+_Dementia_EL_U","U","EL",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Cost","70+_Dementia","70+_Dementia_OP_U","U","OP",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Cost","70+_Dementia","70+_Dementia_MH_U","U","MH",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Cost","70+_Dementia","70+_Dementia_GP_U","U","GP",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Cost","70+_Dementia","70+_Dementia_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Cost","70+_Dementia","70+_Dementia_SC_U","U","SC",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Cost","70+_Dementia","70+_Dementia_CC_U","U","CC",null,null,null,null,null,null,null,"70+_Dementia"]
[null,null,"70+_Dementia","70+_Dementia__",null,null,null,null,null,null,null,null,null,"70+_Dementia"]
[null,null,"70+_Dementia","70+_Dementia_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"70+_Dementia"]
[null,null,"70+_Dementia","70+_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Dementia"]
[null,"Utilisation","70+_Dementia","70+_Dementia_AE_I","I","AE",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Utilisation","70+_Dementia","70+_Dementia_NEL_I","I","NEL",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Utilisation","70+_Dementia","70+_Dementia_EL_I","I","EL",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Utilisation","70+_Dementia","70+_Dementia_OP_I","I","OP",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Utilisation","70+_Dementia","70+_Dementia_MH_I","I","MH",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Utilisation","70+_Dementia","70+_Dementia_GP_I","I","GP",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Utilisation","70+_Dementia","70+_Dementia_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Utilisation","70+_Dementia","70+_Dementia_SC_I","I","SC",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"Utilisation","70+_Dementia","70+_Dementia_CC_I","I","CC",null,null,null,null,null,null,null,"70+_Dementia"]
[null,null,"70+_Dementia","70+_Dementia__",null,null,null,null,null,null,null,null,null,"70+_Dementia"]
[null,null,"70+_Cancer","70+_Cancer_70+: Cancer_",null,"70+: Cancer",null,null,null,null,null,null,null,"70+_Cancer"]
[null,null,"70+_Cancer","70+_Cancer_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"70+_Cancer"]
[null,null,"70+_Cancer","70+_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Cancer"]
[null,null,"70+_Cancer","70+_Cancer_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"70+_Cancer"]
[null,null,"70+_Cancer","70+_Cancer__",null,null,null,null,null,null,null,null,null,"70+_Cancer"]
[null,null,"70+_Cancer","70+_Cancer__",null,null,null,null,null,null,null,null,null,"70+_Cancer"]
[null,null,"70+_Cancer","70+_Cancer_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"70+_Cancer"]
[null,null,"70+_Cancer","70+_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Cancer"]
[null,"Cost","70+_Cancer","70+_Cancer_AE_U","U","AE",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Cost","70+_Cancer","70+_Cancer_NEL_U","U","NEL",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Cost","70+_Cancer","70+_Cancer_EL_U","U","EL",null,null,null,null,null,null,null,{"$f":"C678","v":"70+_Cancer"}]
[null,"Cost","70+_Cancer","70+_Cancer_OP_U","U","OP",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Cost","70+_Cancer","70+_Cancer_MH_U","U","MH",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Cost","70+_Cancer","70+_Cancer_GP_U","U","GP",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Cost","70+_Cancer","70+_Cancer_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Cost","70+_Cancer","70+_Cancer_SC_U","U","SC",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Cost","70+_Cancer","70+_Cancer_CC_U","U","CC",null,null,null,null,null,null,null,"70+_Cancer"]
[null,null,"70+_Cancer","70+_Cancer__",null,null,null,null,null,null,null,null,null,"70+_Cancer"]
[null,null,"70+_Cancer","70+_Cancer_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"70+_Cancer"]
[null,null,"70+_Cancer",{"$f":"C687&\"_\"&F687&\"_\"&E687","v":"70+_Cancer__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Cancer"]
[null,"Utilisation","70+_Cancer","70+_Cancer_AE_I","I","AE",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Utilisation","70+_Cancer","70+_Cancer_NEL_I","I","NEL",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Utilisation","70+_Cancer","70+_Cancer_EL_I","I","EL",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Utilisation","70+_Cancer","70+_Cancer_OP_I","I","OP",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Utilisation","70+_Cancer","70+_Cancer_MH_I","I","MH",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Utilisation","70+_Cancer","70+_Cancer_GP_I","I","GP",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Utilisation","70+_Cancer","70+_Cancer_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Utilisation","70+_Cancer","70+_Cancer_SC_I","I","SC",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"Utilisation","70+_Cancer","70+_Cancer_CC_I","I","CC",null,null,null,null,null,null,null,"70+_Cancer"]
[null,null,"70+_Cancer","70+_Cancer__",null,null,null,null,null,null,null,null,null,"70+_Cancer"]
[null,null,"70+_LearnDis","70+_LearnDis_70+: Learning Disability_",null,"70+: Learning Disability",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,null,"70+_LearnDis","70+_LearnDis_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,null,"70+_LearnDis","70+_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_LearnDis"]
[null,null,"70+_LearnDis","70+_LearnDis_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,null,"70+_LearnDis","70+_LearnDis__",null,null,null,null,null,null,null,null,null,"70+_LearnDis"]
[null,null,"70+_LearnDis","70+_LearnDis__",null,null,null,null,null,null,null,null,null,"70+_LearnDis"]
[null,null,"70+_LearnDis","70+_LearnDis_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,null,"70+_LearnDis","70+_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_LearnDis"]
[null,"Cost","70+_LearnDis","70+_LearnDis_AE_U","U","AE",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Cost","70+_LearnDis","70+_LearnDis_NEL_U","U","NEL",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Cost","70+_LearnDis","70+_LearnDis_EL_U","U","EL",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Cost","70+_LearnDis","70+_LearnDis_OP_U","U","OP",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Cost","70+_LearnDis","70+_LearnDis_MH_U","U","MH",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Cost","70+_LearnDis","70+_LearnDis_GP_U","U","GP",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Cost","70+_LearnDis","70+_LearnDis_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Cost","70+_LearnDis","70+_LearnDis_SC_U","U","SC",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Cost","70+_LearnDis","70+_LearnDis_CC_U","U","CC",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,null,"70+_LearnDis","70+_LearnDis__",null,null,null,null,null,null,null,null,null,"70+_LearnDis"]
[null,null,"70+_LearnDis","70+_LearnDis_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,null,"70+_LearnDis","70+_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_LearnDis"]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_AE_I","I","AE",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_NEL_I","I","NEL",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_EL_I","I","EL",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_OP_I","I","OP",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_MH_I","I","MH",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_GP_I","I","GP",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_SC_I","I","SC",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_CC_I","I","CC",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,null,"70+_LearnDis","70+_LearnDis__",null,null,null,null,null,null,null,null,null,"70+_LearnDis"]
[null,null,"70+_PhysDis","70+_PhysDis_70+: Physical Disability_",null,"70+: Physical Disability",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,null,"70+_PhysDis","70+_PhysDis_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,null,"70+_PhysDis","70+_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_PhysDis"]
[null,null,"70+_PhysDis","70+_PhysDis_Population Change_",null,"Population Change",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,null,"70+_PhysDis","70+_PhysDis__",null,null,null,null,null,null,null,null,null,"70+_PhysDis"]
[null,null,"70+_PhysDis","70+_PhysDis__",null,null,null,null,null,null,null,null,null,"70+_PhysDis"]
[null,null,"70+_PhysDis","70+_PhysDis_Projected change in average utilisation_",null,"Projected change in average utilisation",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,null,"70+_PhysDis","70+_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_PhysDis"]
[null,"Cost","70+_PhysDis","70+_PhysDis_AE_U","U","AE",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Cost","70+_PhysDis","70+_PhysDis_NEL_U","U","NEL",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Cost","70+_PhysDis","70+_PhysDis_EL_U","U","EL",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Cost","70+_PhysDis","70+_PhysDis_OP_U","U","OP",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Cost","70+_PhysDis","70+_PhysDis_MH_U","U","MH",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Cost","70+_PhysDis","70+_PhysDis_GP_U","U","GP",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Cost","70+_PhysDis","70+_PhysDis_Prescribing_U","U","Prescribing",null,null,null,null,null,null,null,{"$f":"C742","v":"70+_PhysDis"}]
[null,"Cost","70+_PhysDis","70+_PhysDis_SC_U","U","SC",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Cost","70+_PhysDis","70+_PhysDis_CC_U","U","CC",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,null,"70+_PhysDis","70+_PhysDis__",null,null,null,null,null,null,null,null,null,"70+_PhysDis"]
[null,null,"70+_PhysDis","70+_PhysDis_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,null,"70+_PhysDis","70+_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_PhysDis"]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_AE_I","I","AE",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_NEL_I","I","NEL",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_EL_I","I","EL",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Utilisation","70+_PhysDis",{"$f":"C751&\"_\"&F751&\"_\"&E751","v":"70+_PhysDis_OP_I"},"I","OP",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_MH_I","I","MH",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_GP_I","I","GP",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_Prescribing_I","I","Prescribing",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_SC_I","I","SC",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_CC_I","I","CC",null,null,null,null,null,null,null,"70+_PhysDis"]
[]
[null,null,null,null,null,"USED VALUES POST OVER-RIDES:"]
[]
[]
[null,null,"Child_Mostly healthy",null,null,"Child: Mostly Healthy"]
[null,null,"Child_Mostly healthy",null,null,"Percentage year-on-year change in segment population"]
[null,null,"Child_Mostly healthy",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"Child_Mostly healthy",{"$f":"C764&\"_\"&F764&\"_\"&E764","v":"Child_Mostly healthy_Population Change_"},null,"Population Change",{"$f":"IF(G41=0,G$8,G41)","v":0},{"$f":"IF(H41=0,H$8,H41)","v":1.4999999999999999E-2},{"$f":"IF(I41=0,I$8,I41)","v":1.4999999999999999E-2},{"$f":"IF(J41=0,J$8,J41)","v":1.4999999999999999E-2},{"$f":"IF(K41=0,K$8,K41)","v":1.4999999999999999E-2}]
[null,null,"Child_Mostly healthy","Child_Mostly healthy__"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy__"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_AE_U","U","AE",{"$f":"IF(G46=0,G$15,G46)","v":0},{"$f":"IF(H46=0,H$15,H46)","v":0.02},{"$f":"IF(I46=0,I$15,I46)","v":0.02},{"$f":"IF(J46=0,J$15,J46)","v":0.02},{"$f":"IF(K46=0,K$15,K46)","v":0.02}]
[null,"Cost","Child_Mostly healthy",{"$f":"C770&\"_\"&F770&\"_\"&E770","v":"Child_Mostly healthy_NEL_U"},"U","NEL",{"$f":"IF(G47=0,G$16,G47)","v":0},{"$f":"IF(H47=0,H$16,H47)","v":0.02},{"$f":"IF(I47=0,I$16,I47)","v":0.02},{"$f":"IF(J47=0,J$16,J47)","v":0.02},{"$f":"IF(K47=0,K$16,K47)","v":0.02}]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_EL_U","U","EL",{"$f":"IF(G48=0,G$17,G48)","v":0},{"$f":"IF(H48=0,H$17,H48)","v":0.02},{"$f":"IF(I48=0,I$17,I48)","v":0.02},{"$f":"IF(J48=0,J$17,J48)","v":0.02},{"$f":"IF(K48=0,K$17,K48)","v":0.02}]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_OP_U","U","OP",{"$f":"IF(G49=0,G$18,G49)","v":0},{"$f":"IF(H49=0,H$18,H49)","v":0.02},{"$f":"IF(I49=0,I$18,I49)","v":0.02},{"$f":"IF(J49=0,J$18,J49)","v":0.02},{"$f":"IF(K49=0,K$18,K49)","v":0.02}]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_MH_U","U","MH",{"$f":"IF(G50=0,G$19,G50)","v":0},{"$f":"IF(H50=0,H$19,H50)","v":0.02},{"$f":"IF(I50=0,I$19,I50)","v":0.02},{"$f":"IF(J50=0,J$19,J50)","v":0.02},{"$f":"IF(K50=0,K$19,K50)","v":0.02}]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_GP_U","U","GP",{"$f":"IF(G51=0,G$20,G51)","v":0},{"$f":"IF(H51=0,H$20,H51)","v":0.02},{"$f":"IF(I51=0,I$20,I51)","v":0.02},{"$f":"IF(J51=0,J$20,J51)","v":0.02},{"$f":"IF(K51=0,K$20,K51)","v":0.02}]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_Prescribing_U","U","Prescribing",{"$f":"IF(G52=0,G$21,G52)","v":0},{"$f":"IF(H52=0,H$21,H52)","v":0.05},{"$f":"IF(I52=0,I$21,I52)","v":0.05},{"$f":"IF(J52=0,J$21,J52)","v":0.05},{"$f":"IF(K52=0,K$21,K52)","v":0.05}]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_SC_U","U","SC",{"$f":"IF(G53=0,G$22,G53)","v":0},{"$f":"IF(H53=0,H$22,H53)","v":0.02},{"$f":"IF(I53=0,I$22,I53)","v":0.02},{"$f":"IF(J53=0,J$22,J53)","v":0.02},{"$f":"IF(K53=0,K$22,K53)","v":0.02}]
[null,"Cost","Child_Mostly healthy","Child_Mostly healthy_CC_U","U","CC",{"$f":"IF(G54=0,G$23,G54)","v":0},{"$f":"IF(H54=0,H$23,H54)","v":0.05},{"$f":"IF(I54=0,I$23,I54)","v":0.05},{"$f":"IF(J54=0,J$23,J54)","v":0.05},{"$f":"IF(K54=0,K$23,K54)","v":0.05}]
[null,null,"Child_Mostly healthy","Child_Mostly healthy__"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"Child_Mostly healthy","Child_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_AE_I","I","AE",{"$f":"IF(G58=0,G$27,G58)","v":0},{"$f":"IF(H58=0,H$27,H58)","v":-1.4E-2},{"$f":"IF(I58=0,I$27,I58)","v":-1.0999999999999999E-2},{"$f":"IF(J58=0,J$27,J58)","v":4.0000000000000001E-3},{"$f":"IF(K58=0,K$27,K58)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_NEL_I","I","NEL",{"$f":"IF(G59=0,G$28,G59)","v":0},{"$f":"IF(H59=0,H$28,H59)","v":-1.4E-2},{"$f":"IF(I59=0,I$28,I59)","v":-1.0999999999999999E-2},{"$f":"IF(J59=0,J$28,J59)","v":4.0000000000000001E-3},{"$f":"IF(K59=0,K$28,K59)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_EL_I","I","EL",{"$f":"IF(G60=0,G$29,G60)","v":0},{"$f":"IF(H60=0,H$29,H60)","v":-1.4E-2},{"$f":"IF(I60=0,I$29,I60)","v":-1.0999999999999999E-2},{"$f":"IF(J60=0,J$29,J60)","v":4.0000000000000001E-3},{"$f":"IF(K60=0,K$29,K60)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_OP_I","I","OP",{"$f":"IF(G61=0,G$30,G61)","v":0},{"$f":"IF(H61=0,H$30,H61)","v":-1.4E-2},{"$f":"IF(I61=0,I$30,I61)","v":-1.0999999999999999E-2},{"$f":"IF(J61=0,J$30,J61)","v":4.0000000000000001E-3},{"$f":"IF(K61=0,K$30,K61)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_MH_I","I","MH",{"$f":"IF(G62=0,G$31,G62)","v":0},{"$f":"IF(H62=0,H$31,H62)","v":-1.4E-2},{"$f":"IF(I62=0,I$31,I62)","v":-1.0999999999999999E-2},{"$f":"IF(J62=0,J$31,J62)","v":4.0000000000000001E-3},{"$f":"IF(K62=0,K$31,K62)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_GP_I","I","GP",{"$f":"IF(G63=0,G$32,G63)","v":0},{"$f":"IF(H63=0,H$32,H63)","v":-1.4E-2},{"$f":"IF(I63=0,I$32,I63)","v":-1.0999999999999999E-2},{"$f":"IF(J63=0,J$32,J63)","v":4.0000000000000001E-3},{"$f":"IF(K63=0,K$32,K63)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_Prescribing_I","I","Prescribing",{"$f":"IF(G64=0,G$33,G64)","v":0},{"$f":"IF(H64=0,H$33,H64)","v":-1.4E-2},{"$f":"IF(I64=0,I$33,I64)","v":-1.0999999999999999E-2},{"$f":"IF(J64=0,J$33,J64)","v":4.0000000000000001E-3},{"$f":"IF(K64=0,K$33,K64)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_SC_I","I","SC",{"$f":"IF(G65=0,G$34,G65)","v":0},{"$f":"IF(H65=0,H$34,H65)","v":-1.4E-2},{"$f":"IF(I65=0,I$34,I65)","v":-1.0999999999999999E-2},{"$f":"IF(J65=0,J$34,J65)","v":4.0000000000000001E-3},{"$f":"IF(K65=0,K$34,K65)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Mostly healthy","Child_Mostly healthy_CC_I","I","CC",{"$f":"IF(G66=0,G$35,G66)","v":0},{"$f":"IF(H66=0,H$35,H66)","v":-1.4E-2},{"$f":"IF(I66=0,I$35,I66)","v":-1.0999999999999999E-2},{"$f":"IF(J66=0,J$35,J66)","v":4.0000000000000001E-3},{"$f":"IF(K66=0,K$35,K66)","v":-6.0000000000000001E-3}]
[null,null,"_","___"]
[null,null,"Child_1LTC","Child_1LTC_Child: 1 LTC_",null,"Child: 1 LTC"]
[null,null,"Child_1LTC","Child_1LTC_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"Child_1LTC","Child_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"Child_1LTC","Child_1LTC_Population Change_",null,"Population Change",{"$f":"IF(G71=0,G$8,G71)","v":0},{"$f":"IF(H71=0,H$8,H71)","v":1.4999999999999999E-2},{"$f":"IF(I71=0,I$8,I71)","v":1.4999999999999999E-2},{"$f":"IF(J71=0,J$8,J71)","v":1.4999999999999999E-2},{"$f":"IF(K71=0,K$8,K71)","v":1.4999999999999999E-2}]
[null,null,"Child_1LTC","Child_1LTC__"]
[null,null,"Child_1LTC","Child_1LTC__"]
[null,null,"Child_1LTC","Child_1LTC_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"Child_1LTC","Child_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","Child_1LTC","Child_1LTC_AE_U","U","AE",{"$f":"IF(G76=0,G$15,G76)","v":0},{"$f":"IF(H76=0,H$15,H76)","v":0.02},{"$f":"IF(I76=0,I$15,I76)","v":0.02},{"$f":"IF(J76=0,J$15,J76)","v":0.02},{"$f":"IF(K76=0,K$15,K76)","v":0.02}]
[null,"Cost","Child_1LTC","Child_1LTC_NEL_U","U","NEL",{"$f":"IF(G77=0,G$16,G77)","v":0},{"$f":"IF(H77=0,H$16,H77)","v":0.02},{"$f":"IF(I77=0,I$16,I77)","v":0.02},{"$f":"IF(J77=0,J$16,J77)","v":0.02},{"$f":"IF(K77=0,K$16,K77)","v":0.02}]
[null,"Cost","Child_1LTC","Child_1LTC_EL_U","U","EL",{"$f":"IF(G78=0,G$17,G78)","v":0},{"$f":"IF(H78=0,H$17,H78)","v":0.02},{"$f":"IF(I78=0,I$17,I78)","v":0.02},{"$f":"IF(J78=0,J$17,J78)","v":0.02},{"$f":"IF(K78=0,K$17,K78)","v":0.02}]
[null,"Cost","Child_1LTC","Child_1LTC_OP_U","U","OP",{"$f":"IF(G79=0,G$18,G79)","v":0},{"$f":"IF(H79=0,H$18,H79)","v":0.02},{"$f":"IF(I79=0,I$18,I79)","v":0.02},{"$f":"IF(J79=0,J$18,J79)","v":0.02},{"$f":"IF(K79=0,K$18,K79)","v":0.02}]
[null,"Cost","Child_1LTC","Child_1LTC_MH_U","U","MH",{"$f":"IF(G80=0,G$19,G80)","v":0},{"$f":"IF(H80=0,H$19,H80)","v":0.02},{"$f":"IF(I80=0,I$19,I80)","v":0.02},{"$f":"IF(J80=0,J$19,J80)","v":0.02},{"$f":"IF(K80=0,K$19,K80)","v":0.02}]
[null,"Cost","Child_1LTC","Child_1LTC_GP_U","U","GP",{"$f":"IF(G81=0,G$20,G81)","v":0},{"$f":"IF(H81=0,H$20,H81)","v":0.02},{"$f":"IF(I81=0,I$20,I81)","v":0.02},{"$f":"IF(J81=0,J$20,J81)","v":0.02},{"$f":"IF(K81=0,K$20,K81)","v":0.02}]
[null,"Cost","Child_1LTC","Child_1LTC_Prescribing_U","U","Prescribing",{"$f":"IF(G82=0,G$21,G82)","v":0},{"$f":"IF(H82=0,H$21,H82)","v":0.05},{"$f":"IF(I82=0,I$21,I82)","v":0.05},{"$f":"IF(J82=0,J$21,J82)","v":0.05},{"$f":"IF(K82=0,K$21,K82)","v":0.05}]
[null,"Cost","Child_1LTC","Child_1LTC_SC_U","U","SC",{"$f":"IF(G83=0,G$22,G83)","v":0},{"$f":"IF(H83=0,H$22,H83)","v":0.02},{"$f":"IF(I83=0,I$22,I83)","v":0.02},{"$f":"IF(J83=0,J$22,J83)","v":0.02},{"$f":"IF(K83=0,K$22,K83)","v":0.02}]
[null,"Cost","Child_1LTC","Child_1LTC_CC_U","U","CC",{"$f":"IF(G84=0,G$23,G84)","v":0},{"$f":"IF(H84=0,H$23,H84)","v":0.05},{"$f":"IF(I84=0,I$23,I84)","v":0.05},{"$f":"IF(J84=0,J$23,J84)","v":0.05},{"$f":"IF(K84=0,K$23,K84)","v":0.05}]
[null,null,"Child_1LTC","Child_1LTC__"]
[null,null,"Child_1LTC","Child_1LTC_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"Child_1LTC","Child_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","Child_1LTC","Child_1LTC_AE_I","I","AE",{"$f":"IF(G88=0,G$27,G88)","v":0},{"$f":"IF(H88=0,H$27,H88)","v":-1.4E-2},{"$f":"IF(I88=0,I$27,I88)","v":-1.0999999999999999E-2},{"$f":"IF(J88=0,J$27,J88)","v":4.0000000000000001E-3},{"$f":"IF(K88=0,K$27,K88)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_1LTC","Child_1LTC_NEL_I","I","NEL",{"$f":"IF(G89=0,G$28,G89)","v":0},{"$f":"IF(H89=0,H$28,H89)","v":-1.4E-2},{"$f":"IF(I89=0,I$28,I89)","v":-1.0999999999999999E-2},{"$f":"IF(J89=0,J$28,J89)","v":4.0000000000000001E-3},{"$f":"IF(K89=0,K$28,K89)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_1LTC","Child_1LTC_EL_I","I","EL",{"$f":"IF(G90=0,G$29,G90)","v":0},{"$f":"IF(H90=0,H$29,H90)","v":-1.4E-2},{"$f":"IF(I90=0,I$29,I90)","v":-1.0999999999999999E-2},{"$f":"IF(J90=0,J$29,J90)","v":4.0000000000000001E-3},{"$f":"IF(K90=0,K$29,K90)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_1LTC","Child_1LTC_OP_I","I","OP",{"$f":"IF(G91=0,G$30,G91)","v":0},{"$f":"IF(H91=0,H$30,H91)","v":-1.4E-2},{"$f":"IF(I91=0,I$30,I91)","v":-1.0999999999999999E-2},{"$f":"IF(J91=0,J$30,J91)","v":4.0000000000000001E-3},{"$f":"IF(K91=0,K$30,K91)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_1LTC","Child_1LTC_MH_I","I","MH",{"$f":"IF(G92=0,G$31,G92)","v":0},{"$f":"IF(H92=0,H$31,H92)","v":-1.4E-2},{"$f":"IF(I92=0,I$31,I92)","v":-1.0999999999999999E-2},{"$f":"IF(J92=0,J$31,J92)","v":4.0000000000000001E-3},{"$f":"IF(K92=0,K$31,K92)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_1LTC","Child_1LTC_GP_I","I","GP",{"$f":"IF(G93=0,G$32,G93)","v":0},{"$f":"IF(H93=0,H$32,H93)","v":-1.4E-2},{"$f":"IF(I93=0,I$32,I93)","v":-1.0999999999999999E-2},{"$f":"IF(J93=0,J$32,J93)","v":4.0000000000000001E-3},{"$f":"IF(K93=0,K$32,K93)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_1LTC","Child_1LTC_Prescribing_I","I","Prescribing",{"$f":"IF(G94=0,G$33,G94)","v":0},{"$f":"IF(H94=0,H$33,H94)","v":-1.4E-2},{"$f":"IF(I94=0,I$33,I94)","v":-1.0999999999999999E-2},{"$f":"IF(J94=0,J$33,J94)","v":4.0000000000000001E-3},{"$f":"IF(K94=0,K$33,K94)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_1LTC","Child_1LTC_SC_I","I","SC",{"$f":"IF(G95=0,G$34,G95)","v":0},{"$f":"IF(H95=0,H$34,H95)","v":-1.4E-2},{"$f":"IF(I95=0,I$34,I95)","v":-1.0999999999999999E-2},{"$f":"IF(J95=0,J$34,J95)","v":4.0000000000000001E-3},{"$f":"IF(K95=0,K$34,K95)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_1LTC","Child_1LTC_CC_I","I","CC",{"$f":"IF(G96=0,G$35,G96)","v":0},{"$f":"IF(H96=0,H$35,H96)","v":-1.4E-2},{"$f":"IF(I96=0,I$35,I96)","v":-1.0999999999999999E-2},{"$f":"IF(J96=0,J$35,J96)","v":4.0000000000000001E-3},{"$f":"IF(K96=0,K$35,K96)","v":-6.0000000000000001E-3}]
[null,null,"_","___"]
[null,null,"Child_2+LTC","Child_2+LTC_Child: Multiple LTCs_",null,"Child: Multiple LTCs"]
[null,null,"Child_2+LTC","Child_2+LTC_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"Child_2+LTC","Child_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"Child_2+LTC","Child_2+LTC_Population Change_",null,"Population Change",{"$f":"IF(G101=0,G$8,G101)","v":0},{"$f":"IF(H101=0,H$8,H101)","v":1.4999999999999999E-2},{"$f":"IF(I101=0,I$8,I101)","v":1.4999999999999999E-2},{"$f":"IF(J101=0,J$8,J101)","v":1.4999999999999999E-2},{"$f":"IF(K101=0,K$8,K101)","v":1.4999999999999999E-2}]
[null,null,"Child_2+LTC","Child_2+LTC__"]
[null,null,"Child_2+LTC","Child_2+LTC__"]
[null,null,"Child_2+LTC","Child_2+LTC_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"Child_2+LTC","Child_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","Child_2+LTC","Child_2+LTC_AE_U","U","AE",{"$f":"IF(G106=0,G$15,G106)","v":0},{"$f":"IF(H106=0,H$15,H106)","v":0.02},{"$f":"IF(I106=0,I$15,I106)","v":0.02},{"$f":"IF(J106=0,J$15,J106)","v":0.02},{"$f":"IF(K106=0,K$15,K106)","v":0.02}]
[null,"Cost","Child_2+LTC","Child_2+LTC_NEL_U","U","NEL",{"$f":"IF(G107=0,G$16,G107)","v":0},{"$f":"IF(H107=0,H$16,H107)","v":0.02},{"$f":"IF(I107=0,I$16,I107)","v":0.02},{"$f":"IF(J107=0,J$16,J107)","v":0.02},{"$f":"IF(K107=0,K$16,K107)","v":0.02}]
[null,"Cost","Child_2+LTC","Child_2+LTC_EL_U","U","EL",{"$f":"IF(G108=0,G$17,G108)","v":0},{"$f":"IF(H108=0,H$17,H108)","v":0.02},{"$f":"IF(I108=0,I$17,I108)","v":0.02},{"$f":"IF(J108=0,J$17,J108)","v":0.02},{"$f":"IF(K108=0,K$17,K108)","v":0.02}]
[null,"Cost","Child_2+LTC","Child_2+LTC_OP_U","U","OP",{"$f":"IF(G109=0,G$18,G109)","v":0},{"$f":"IF(H109=0,H$18,H109)","v":0.02},{"$f":"IF(I109=0,I$18,I109)","v":0.02},{"$f":"IF(J109=0,J$18,J109)","v":0.02},{"$f":"IF(K109=0,K$18,K109)","v":0.02}]
[null,"Cost","Child_2+LTC","Child_2+LTC_MH_U","U","MH",{"$f":"IF(G110=0,G$19,G110)","v":0},{"$f":"IF(H110=0,H$19,H110)","v":0.02},{"$f":"IF(I110=0,I$19,I110)","v":0.02},{"$f":"IF(J110=0,J$19,J110)","v":0.02},{"$f":"IF(K110=0,K$19,K110)","v":0.02}]
[null,"Cost","Child_2+LTC",{"$f":"C834&\"_\"&F834&\"_\"&E834","v":"Child_2+LTC_GP_U"},"U","GP",{"$f":"IF(G111=0,G$20,G111)","v":0},{"$f":"IF(H111=0,H$20,H111)","v":0.02},{"$f":"IF(I111=0,I$20,I111)","v":0.02},{"$f":"IF(J111=0,J$20,J111)","v":0.02},{"$f":"IF(K111=0,K$20,K111)","v":0.02}]
[null,"Cost","Child_2+LTC","Child_2+LTC_Prescribing_U","U","Prescribing",{"$f":"IF(G112=0,G$21,G112)","v":0},{"$f":"IF(H112=0,H$21,H112)","v":0.05},{"$f":"IF(I112=0,I$21,I112)","v":0.05},{"$f":"IF(J112=0,J$21,J112)","v":0.05},{"$f":"IF(K112=0,K$21,K112)","v":0.05}]
[null,"Cost","Child_2+LTC","Child_2+LTC_SC_U","U","SC",{"$f":"IF(G113=0,G$22,G113)","v":0},{"$f":"IF(H113=0,H$22,H113)","v":0.02},{"$f":"IF(I113=0,I$22,I113)","v":0.02},{"$f":"IF(J113=0,J$22,J113)","v":0.02},{"$f":"IF(K113=0,K$22,K113)","v":0.02}]
[null,"Cost","Child_2+LTC","Child_2+LTC_CC_U","U","CC",{"$f":"IF(G114=0,G$23,G114)","v":0},{"$f":"IF(H114=0,H$23,H114)","v":0.05},{"$f":"IF(I114=0,I$23,I114)","v":0.05},{"$f":"IF(J114=0,J$23,J114)","v":0.05},{"$f":"IF(K114=0,K$23,K114)","v":0.05}]
[null,null,"Child_2+LTC","Child_2+LTC__"]
[null,null,"Child_2+LTC","Child_2+LTC_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"Child_2+LTC","Child_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_AE_I","I","AE",{"$f":"IF(G118=0,G$27,G118)","v":0},{"$f":"IF(H118=0,H$27,H118)","v":-1.4E-2},{"$f":"IF(I118=0,I$27,I118)","v":-1.0999999999999999E-2},{"$f":"IF(J118=0,J$27,J118)","v":4.0000000000000001E-3},{"$f":"IF(K118=0,K$27,K118)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_NEL_I","I","NEL",{"$f":"IF(G119=0,G$28,G119)","v":0},{"$f":"IF(H119=0,H$28,H119)","v":-1.4E-2},{"$f":"IF(I119=0,I$28,I119)","v":-1.0999999999999999E-2},{"$f":"IF(J119=0,J$28,J119)","v":4.0000000000000001E-3},{"$f":"IF(K119=0,K$28,K119)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_EL_I","I","EL",{"$f":"IF(G120=0,G$29,G120)","v":0},{"$f":"IF(H120=0,H$29,H120)","v":-1.4E-2},{"$f":"IF(I120=0,I$29,I120)","v":-1.0999999999999999E-2},{"$f":"IF(J120=0,J$29,J120)","v":4.0000000000000001E-3},{"$f":"IF(K120=0,K$29,K120)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_OP_I","I","OP",{"$f":"IF(G121=0,G$30,G121)","v":0},{"$f":"IF(H121=0,H$30,H121)","v":-1.4E-2},{"$f":"IF(I121=0,I$30,I121)","v":-1.0999999999999999E-2},{"$f":"IF(J121=0,J$30,J121)","v":4.0000000000000001E-3},{"$f":"IF(K121=0,K$30,K121)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_MH_I","I","MH",{"$f":"IF(G122=0,G$31,G122)","v":0},{"$f":"IF(H122=0,H$31,H122)","v":-1.4E-2},{"$f":"IF(I122=0,I$31,I122)","v":-1.0999999999999999E-2},{"$f":"IF(J122=0,J$31,J122)","v":4.0000000000000001E-3},{"$f":"IF(K122=0,K$31,K122)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_GP_I","I","GP",{"$f":"IF(G123=0,G$32,G123)","v":0},{"$f":"IF(H123=0,H$32,H123)","v":-1.4E-2},{"$f":"IF(I123=0,I$32,I123)","v":-1.0999999999999999E-2},{"$f":"IF(J123=0,J$32,J123)","v":4.0000000000000001E-3},{"$f":"IF(K123=0,K$32,K123)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_Prescribing_I","I","Prescribing",{"$f":"IF(G124=0,G$33,G124)","v":0},{"$f":"IF(H124=0,H$33,H124)","v":-1.4E-2},{"$f":"IF(I124=0,I$33,I124)","v":-1.0999999999999999E-2},{"$f":"IF(J124=0,J$33,J124)","v":4.0000000000000001E-3},{"$f":"IF(K124=0,K$33,K124)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_SC_I","I","SC",{"$f":"IF(G125=0,G$34,G125)","v":0},{"$f":"IF(H125=0,H$34,H125)","v":-1.4E-2},{"$f":"IF(I125=0,I$34,I125)","v":-1.0999999999999999E-2},{"$f":"IF(J125=0,J$34,J125)","v":4.0000000000000001E-3},{"$f":"IF(K125=0,K$34,K125)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_2+LTC","Child_2+LTC_CC_I","I","CC",{"$f":"IF(G126=0,G$35,G126)","v":0},{"$f":"IF(H126=0,H$35,H126)","v":-1.4E-2},{"$f":"IF(I126=0,I$35,I126)","v":-1.0999999999999999E-2},{"$f":"IF(J126=0,J$35,J126)","v":4.0000000000000001E-3},{"$f":"IF(K126=0,K$35,K126)","v":-6.0000000000000001E-3}]
[null,null,"_","___"]
[null,null,"Child_SEMI","Child_SEMI_Child: SEMI_",null,"Child: SEMI"]
[null,null,"Child_SEMI","Child_SEMI_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"Child_SEMI","Child_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"Child_SEMI","Child_SEMI_Population Change_",null,"Population Change",{"$f":"IF(G131=0,G$8,G131)","v":0},{"$f":"IF(H131=0,H$8,H131)","v":1.4999999999999999E-2},{"$f":"IF(I131=0,I$8,I131)","v":1.4999999999999999E-2},{"$f":"IF(J131=0,J$8,J131)","v":1.4999999999999999E-2},{"$f":"IF(K131=0,K$8,K131)","v":1.4999999999999999E-2}]
[null,null,"Child_SEMI","Child_SEMI__"]
[null,null,"Child_SEMI","Child_SEMI__"]
[null,null,"Child_SEMI","Child_SEMI_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"Child_SEMI","Child_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","Child_SEMI","Child_SEMI_AE_U","U","AE",{"$f":"IF(G136=0,G$15,G136)","v":0},{"$f":"IF(H136=0,H$15,H136)","v":0.02},{"$f":"IF(I136=0,I$15,I136)","v":0.02},{"$f":"IF(J136=0,J$15,J136)","v":0.02},{"$f":"IF(K136=0,K$15,K136)","v":0.02}]
[null,"Cost","Child_SEMI","Child_SEMI_NEL_U","U","NEL",{"$f":"IF(G137=0,G$16,G137)","v":0},{"$f":"IF(H137=0,H$16,H137)","v":0.02},{"$f":"IF(I137=0,I$16,I137)","v":0.02},{"$f":"IF(J137=0,J$16,J137)","v":0.02},{"$f":"IF(K137=0,K$16,K137)","v":0.02}]
[null,"Cost","Child_SEMI","Child_SEMI_EL_U","U","EL",{"$f":"IF(G138=0,G$17,G138)","v":0},{"$f":"IF(H138=0,H$17,H138)","v":0.02},{"$f":"IF(I138=0,I$17,I138)","v":0.02},{"$f":"IF(J138=0,J$17,J138)","v":0.02},{"$f":"IF(K138=0,K$17,K138)","v":0.02}]
[null,"Cost","Child_SEMI","Child_SEMI_OP_U","U","OP",{"$f":"IF(G139=0,G$18,G139)","v":0},{"$f":"IF(H139=0,H$18,H139)","v":0.02},{"$f":"IF(I139=0,I$18,I139)","v":0.02},{"$f":"IF(J139=0,J$18,J139)","v":0.02},{"$f":"IF(K139=0,K$18,K139)","v":0.02}]
[null,"Cost","Child_SEMI","Child_SEMI_MH_U","U","MH",{"$f":"IF(G140=0,G$19,G140)","v":0},{"$f":"IF(H140=0,H$19,H140)","v":0.02},{"$f":"IF(I140=0,I$19,I140)","v":0.02},{"$f":"IF(J140=0,J$19,J140)","v":0.02},{"$f":"IF(K140=0,K$19,K140)","v":0.02}]
[null,"Cost","Child_SEMI","Child_SEMI_GP_U","U","GP",{"$f":"IF(G141=0,G$20,G141)","v":0},{"$f":"IF(H141=0,H$20,H141)","v":0.02},{"$f":"IF(I141=0,I$20,I141)","v":0.02},{"$f":"IF(J141=0,J$20,J141)","v":0.02},{"$f":"IF(K141=0,K$20,K141)","v":0.02}]
[null,"Cost","Child_SEMI","Child_SEMI_Prescribing_U","U","Prescribing",{"$f":"IF(G142=0,G$21,G142)","v":0},{"$f":"IF(H142=0,H$21,H142)","v":0.05},{"$f":"IF(I142=0,I$21,I142)","v":0.05},{"$f":"IF(J142=0,J$21,J142)","v":0.05},{"$f":"IF(K142=0,K$21,K142)","v":0.05}]
[null,"Cost","Child_SEMI","Child_SEMI_SC_U","U","SC",{"$f":"IF(G143=0,G$22,G143)","v":0},{"$f":"IF(H143=0,H$22,H143)","v":0.02},{"$f":"IF(I143=0,I$22,I143)","v":0.02},{"$f":"IF(J143=0,J$22,J143)","v":0.02},{"$f":"IF(K143=0,K$22,K143)","v":0.02}]
[null,"Cost","Child_SEMI","Child_SEMI_CC_U","U","CC",{"$f":"IF(G144=0,G$23,G144)","v":0},{"$f":"IF(H144=0,H$23,H144)","v":0.05},{"$f":"IF(I144=0,I$23,I144)","v":0.05},{"$f":"IF(J144=0,J$23,J144)","v":0.05},{"$f":"IF(K144=0,K$23,K144)","v":0.05}]
[null,null,"Child_SEMI","Child_SEMI__"]
[null,null,"Child_SEMI","Child_SEMI_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"Child_SEMI","Child_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","Child_SEMI","Child_SEMI_AE_I","I","AE",{"$f":"IF(G148=0,G$27,G148)","v":0},{"$f":"IF(H148=0,H$27,H148)","v":-1.4E-2},{"$f":"IF(I148=0,I$27,I148)","v":-1.0999999999999999E-2},{"$f":"IF(J148=0,J$27,J148)","v":4.0000000000000001E-3},{"$f":"IF(K148=0,K$27,K148)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_SEMI","Child_SEMI_NEL_I","I","NEL",{"$f":"IF(G149=0,G$28,G149)","v":0},{"$f":"IF(H149=0,H$28,H149)","v":-1.4E-2},{"$f":"IF(I149=0,I$28,I149)","v":-1.0999999999999999E-2},{"$f":"IF(J149=0,J$28,J149)","v":4.0000000000000001E-3},{"$f":"IF(K149=0,K$28,K149)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_SEMI","Child_SEMI_EL_I","I","EL",{"$f":"IF(G150=0,G$29,G150)","v":0},{"$f":"IF(H150=0,H$29,H150)","v":-1.4E-2},{"$f":"IF(I150=0,I$29,I150)","v":-1.0999999999999999E-2},{"$f":"IF(J150=0,J$29,J150)","v":4.0000000000000001E-3},{"$f":"IF(K150=0,K$29,K150)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_SEMI","Child_SEMI_OP_I","I","OP",{"$f":"IF(G151=0,G$30,G151)","v":0},{"$f":"IF(H151=0,H$30,H151)","v":-1.4E-2},{"$f":"IF(I151=0,I$30,I151)","v":-1.0999999999999999E-2},{"$f":"IF(J151=0,J$30,J151)","v":4.0000000000000001E-3},{"$f":"IF(K151=0,K$30,K151)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_SEMI","Child_SEMI_MH_I","I","MH",{"$f":"IF(G152=0,G$31,G152)","v":0},{"$f":"IF(H152=0,H$31,H152)","v":-1.4E-2},{"$f":"IF(I152=0,I$31,I152)","v":-1.0999999999999999E-2},{"$f":"IF(J152=0,J$31,J152)","v":4.0000000000000001E-3},{"$f":"IF(K152=0,K$31,K152)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_SEMI","Child_SEMI_GP_I","I","GP",{"$f":"IF(G153=0,G$32,G153)","v":0},{"$f":"IF(H153=0,H$32,H153)","v":-1.4E-2},{"$f":"IF(I153=0,I$32,I153)","v":-1.0999999999999999E-2},{"$f":"IF(J153=0,J$32,J153)","v":4.0000000000000001E-3},{"$f":"IF(K153=0,K$32,K153)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_SEMI","Child_SEMI_Prescribing_I","I","Prescribing",{"$f":"IF(G154=0,G$33,G154)","v":0},{"$f":"IF(H154=0,H$33,H154)","v":-1.4E-2},{"$f":"IF(I154=0,I$33,I154)","v":-1.0999999999999999E-2},{"$f":"IF(J154=0,J$33,J154)","v":4.0000000000000001E-3},{"$f":"IF(K154=0,K$33,K154)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_SEMI","Child_SEMI_SC_I","I","SC",{"$f":"IF(G155=0,G$34,G155)","v":0},{"$f":"IF(H155=0,H$34,H155)","v":-1.4E-2},{"$f":"IF(I155=0,I$34,I155)","v":-1.0999999999999999E-2},{"$f":"IF(J155=0,J$34,J155)","v":4.0000000000000001E-3},{"$f":"IF(K155=0,K$34,K155)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_SEMI","Child_SEMI_CC_I","I","CC",{"$f":"IF(G156=0,G$35,G156)","v":0},{"$f":"IF(H156=0,H$35,H156)","v":-1.4E-2},{"$f":"IF(I156=0,I$35,I156)","v":-1.0999999999999999E-2},{"$f":"IF(J156=0,J$35,J156)","v":4.0000000000000001E-3},{"$f":"IF(K156=0,K$35,K156)","v":-6.0000000000000001E-3}]
[null,null,"_","___"]
[null,null,"Child_Dementia","Child_Dementia_Child: Dementia_",null,"Child: Dementia"]
[null,null,"Child_Dementia","Child_Dementia_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"Child_Dementia","Child_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"Child_Dementia","Child_Dementia_Population Change_",null,"Population Change",{"$f":"IF(G161=0,G$8,G161)","v":0},{"$f":"IF(H161=0,H$8,H161)","v":1.4999999999999999E-2},{"$f":"IF(I161=0,I$8,I161)","v":1.4999999999999999E-2},{"$f":"IF(J161=0,J$8,J161)","v":1.4999999999999999E-2},{"$f":"IF(K161=0,K$8,K161)","v":1.4999999999999999E-2}]
[null,null,"Child_Dementia","Child_Dementia__"]
[null,null,"Child_Dementia","Child_Dementia__"]
[null,null,"Child_Dementia","Child_Dementia_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"Child_Dementia","Child_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","Child_Dementia","Child_Dementia_AE_U","U","AE",{"$f":"IF(G166=0,G$15,G166)","v":0},{"$f":"IF(H166=0,H$15,H166)","v":0.02},{"$f":"IF(I166=0,I$15,I166)","v":0.02},{"$f":"IF(J166=0,J$15,J166)","v":0.02},{"$f":"IF(K166=0,K$15,K166)","v":0.02}]
[null,"Cost","Child_Dementia","Child_Dementia_NEL_U","U","NEL",{"$f":"IF(G167=0,G$16,G167)","v":0},{"$f":"IF(H167=0,H$16,H167)","v":0.02},{"$f":"IF(I167=0,I$16,I167)","v":0.02},{"$f":"IF(J167=0,J$16,J167)","v":0.02},{"$f":"IF(K167=0,K$16,K167)","v":0.02}]
[null,"Cost","Child_Dementia","Child_Dementia_EL_U","U","EL",{"$f":"IF(G168=0,G$17,G168)","v":0},{"$f":"IF(H168=0,H$17,H168)","v":0.02},{"$f":"IF(I168=0,I$17,I168)","v":0.02},{"$f":"IF(J168=0,J$17,J168)","v":0.02},{"$f":"IF(K168=0,K$17,K168)","v":0.02}]
[null,"Cost","Child_Dementia","Child_Dementia_OP_U","U","OP",{"$f":"IF(G169=0,G$18,G169)","v":0},{"$f":"IF(H169=0,H$18,H169)","v":0.02},{"$f":"IF(I169=0,I$18,I169)","v":0.02},{"$f":"IF(J169=0,J$18,J169)","v":0.02},{"$f":"IF(K169=0,K$18,K169)","v":0.02}]
[null,"Cost","Child_Dementia","Child_Dementia_MH_U","U","MH",{"$f":"IF(G170=0,G$19,G170)","v":0},{"$f":"IF(H170=0,H$19,H170)","v":0.02},{"$f":"IF(I170=0,I$19,I170)","v":0.02},{"$f":"IF(J170=0,J$19,J170)","v":0.02},{"$f":"IF(K170=0,K$19,K170)","v":0.02}]
[null,"Cost","Child_Dementia","Child_Dementia_GP_U","U","GP",{"$f":"IF(G171=0,G$20,G171)","v":0},{"$f":"IF(H171=0,H$20,H171)","v":0.02},{"$f":"IF(I171=0,I$20,I171)","v":0.02},{"$f":"IF(J171=0,J$20,J171)","v":0.02},{"$f":"IF(K171=0,K$20,K171)","v":0.02}]
[null,"Cost","Child_Dementia","Child_Dementia_Prescribing_U","U","Prescribing",{"$f":"IF(G172=0,G$21,G172)","v":0},{"$f":"IF(H172=0,H$21,H172)","v":0.05},{"$f":"IF(I172=0,I$21,I172)","v":0.05},{"$f":"IF(J172=0,J$21,J172)","v":0.05},{"$f":"IF(K172=0,K$21,K172)","v":0.05}]
[null,"Cost","Child_Dementia","Child_Dementia_SC_U","U","SC",{"$f":"IF(G173=0,G$22,G173)","v":0},{"$f":"IF(H173=0,H$22,H173)","v":0.02},{"$f":"IF(I173=0,I$22,I173)","v":0.02},{"$f":"IF(J173=0,J$22,J173)","v":0.02},{"$f":"IF(K173=0,K$22,K173)","v":0.02}]
[null,"Cost","Child_Dementia","Child_Dementia_CC_U","U","CC",{"$f":"IF(G174=0,G$23,G174)","v":0},{"$f":"IF(H174=0,H$23,H174)","v":0.05},{"$f":"IF(I174=0,I$23,I174)","v":0.05},{"$f":"IF(J174=0,J$23,J174)","v":0.05},{"$f":"IF(K174=0,K$23,K174)","v":0.05}]
[null,null,"Child_Dementia",{"$f":"C898&\"_\"&F898&\"_\"&E898","v":"Child_Dementia__"}]
[null,null,"Child_Dementia","Child_Dementia_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"Child_Dementia","Child_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","Child_Dementia","Child_Dementia_AE_I","I","AE",{"$f":"IF(G178=0,G$27,G178)","v":0},{"$f":"IF(H178=0,H$27,H178)","v":-1.4E-2},{"$f":"IF(I178=0,I$27,I178)","v":-1.0999999999999999E-2},{"$f":"IF(J178=0,J$27,J178)","v":4.0000000000000001E-3},{"$f":"IF(K178=0,K$27,K178)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Dementia","Child_Dementia_NEL_I","I","NEL",{"$f":"IF(G179=0,G$28,G179)","v":0},{"$f":"IF(H179=0,H$28,H179)","v":-1.4E-2},{"$f":"IF(I179=0,I$28,I179)","v":-1.0999999999999999E-2},{"$f":"IF(J179=0,J$28,J179)","v":4.0000000000000001E-3},{"$f":"IF(K179=0,K$28,K179)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Dementia","Child_Dementia_EL_I","I","EL",{"$f":"IF(G180=0,G$29,G180)","v":0},{"$f":"IF(H180=0,H$29,H180)","v":-1.4E-2},{"$f":"IF(I180=0,I$29,I180)","v":-1.0999999999999999E-2},{"$f":"IF(J180=0,J$29,J180)","v":4.0000000000000001E-3},{"$f":"IF(K180=0,K$29,K180)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Dementia","Child_Dementia_OP_I","I","OP",{"$f":"IF(G181=0,G$30,G181)","v":0},{"$f":"IF(H181=0,H$30,H181)","v":-1.4E-2},{"$f":"IF(I181=0,I$30,I181)","v":-1.0999999999999999E-2},{"$f":"IF(J181=0,J$30,J181)","v":4.0000000000000001E-3},{"$f":"IF(K181=0,K$30,K181)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Dementia","Child_Dementia_MH_I","I","MH",{"$f":"IF(G182=0,G$31,G182)","v":0},{"$f":"IF(H182=0,H$31,H182)","v":-1.4E-2},{"$f":"IF(I182=0,I$31,I182)","v":-1.0999999999999999E-2},{"$f":"IF(J182=0,J$31,J182)","v":4.0000000000000001E-3},{"$f":"IF(K182=0,K$31,K182)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Dementia","Child_Dementia_GP_I","I","GP",{"$f":"IF(G183=0,G$32,G183)","v":0},{"$f":"IF(H183=0,H$32,H183)","v":-1.4E-2},{"$f":"IF(I183=0,I$32,I183)","v":-1.0999999999999999E-2},{"$f":"IF(J183=0,J$32,J183)","v":4.0000000000000001E-3},{"$f":"IF(K183=0,K$32,K183)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Dementia","Child_Dementia_Prescribing_I","I","Prescribing",{"$f":"IF(G184=0,G$33,G184)","v":0},{"$f":"IF(H184=0,H$33,H184)","v":-1.4E-2},{"$f":"IF(I184=0,I$33,I184)","v":-1.0999999999999999E-2},{"$f":"IF(J184=0,J$33,J184)","v":4.0000000000000001E-3},{"$f":"IF(K184=0,K$33,K184)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Dementia","Child_Dementia_SC_I","I","SC",{"$f":"IF(G185=0,G$34,G185)","v":0},{"$f":"IF(H185=0,H$34,H185)","v":-1.4E-2},{"$f":"IF(I185=0,I$34,I185)","v":-1.0999999999999999E-2},{"$f":"IF(J185=0,J$34,J185)","v":4.0000000000000001E-3},{"$f":"IF(K185=0,K$34,K185)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Dementia","Child_Dementia_CC_I","I","CC",{"$f":"IF(G186=0,G$35,G186)","v":0},{"$f":"IF(H186=0,H$35,H186)","v":-1.4E-2},{"$f":"IF(I186=0,I$35,I186)","v":-1.0999999999999999E-2},{"$f":"IF(J186=0,J$35,J186)","v":4.0000000000000001E-3},{"$f":"IF(K186=0,K$35,K186)","v":-6.0000000000000001E-3}]
[null,null,"_","___"]
[null,null,"Child_Cancer","Child_Cancer_Child: Cancer_",null,"Child: Cancer"]
[null,null,"Child_Cancer","Child_Cancer_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"Child_Cancer","Child_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"Child_Cancer","Child_Cancer_Population Change_",null,"Population Change",{"$f":"IF(G191=0,G$8,G191)","v":0},{"$f":"IF(H191=0,H$8,H191)","v":1.4999999999999999E-2},{"$f":"IF(I191=0,I$8,I191)","v":1.4999999999999999E-2},{"$f":"IF(J191=0,J$8,J191)","v":1.4999999999999999E-2},{"$f":"IF(K191=0,K$8,K191)","v":1.4999999999999999E-2}]
[null,null,"Child_Cancer","Child_Cancer__"]
[null,null,"Child_Cancer","Child_Cancer__"]
[null,null,"Child_Cancer","Child_Cancer_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"Child_Cancer","Child_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","Child_Cancer","Child_Cancer_AE_U","U","AE",{"$f":"IF(G196=0,G$15,G196)","v":0},{"$f":"IF(H196=0,H$15,H196)","v":0.02},{"$f":"IF(I196=0,I$15,I196)","v":0.02},{"$f":"IF(J196=0,J$15,J196)","v":0.02},{"$f":"IF(K196=0,K$15,K196)","v":0.02}]
[null,"Cost","Child_Cancer","Child_Cancer_NEL_U","U","NEL",{"$f":"IF(G197=0,G$16,G197)","v":0},{"$f":"IF(H197=0,H$16,H197)","v":0.02},{"$f":"IF(I197=0,I$16,I197)","v":0.02},{"$f":"IF(J197=0,J$16,J197)","v":0.02},{"$f":"IF(K197=0,K$16,K197)","v":0.02}]
[null,"Cost","Child_Cancer","Child_Cancer_EL_U","U","EL",{"$f":"IF(G198=0,G$17,G198)","v":0},{"$f":"IF(H198=0,H$17,H198)","v":0.02},{"$f":"IF(I198=0,I$17,I198)","v":0.02},{"$f":"IF(J198=0,J$17,J198)","v":0.02},{"$f":"IF(K198=0,K$17,K198)","v":0.02}]
[null,"Cost","Child_Cancer","Child_Cancer_OP_U","U","OP",{"$f":"IF(G199=0,G$18,G199)","v":0},{"$f":"IF(H199=0,H$18,H199)","v":0.02},{"$f":"IF(I199=0,I$18,I199)","v":0.02},{"$f":"IF(J199=0,J$18,J199)","v":0.02},{"$f":"IF(K199=0,K$18,K199)","v":0.02}]
[null,"Cost","Child_Cancer","Child_Cancer_MH_U","U","MH",{"$f":"IF(G200=0,G$19,G200)","v":0},{"$f":"IF(H200=0,H$19,H200)","v":0.02},{"$f":"IF(I200=0,I$19,I200)","v":0.02},{"$f":"IF(J200=0,J$19,J200)","v":0.02},{"$f":"IF(K200=0,K$19,K200)","v":0.02}]
[null,"Cost","Child_Cancer","Child_Cancer_GP_U","U","GP",{"$f":"IF(G201=0,G$20,G201)","v":0},{"$f":"IF(H201=0,H$20,H201)","v":0.02},{"$f":"IF(I201=0,I$20,I201)","v":0.02},{"$f":"IF(J201=0,J$20,J201)","v":0.02},{"$f":"IF(K201=0,K$20,K201)","v":0.02}]
[null,"Cost","Child_Cancer","Child_Cancer_Prescribing_U","U","Prescribing",{"$f":"IF(G202=0,G$21,G202)","v":0},{"$f":"IF(H202=0,H$21,H202)","v":0.05},{"$f":"IF(I202=0,I$21,I202)","v":0.05},{"$f":"IF(J202=0,J$21,J202)","v":0.05},{"$f":"IF(K202=0,K$21,K202)","v":0.05}]
[null,"Cost","Child_Cancer","Child_Cancer_SC_U","U","SC",{"$f":"IF(G203=0,G$22,G203)","v":0},{"$f":"IF(H203=0,H$22,H203)","v":0.02},{"$f":"IF(I203=0,I$22,I203)","v":0.02},{"$f":"IF(J203=0,J$22,J203)","v":0.02},{"$f":"IF(K203=0,K$22,K203)","v":0.02}]
[null,"Cost","Child_Cancer","Child_Cancer_CC_U","U","CC",{"$f":"IF(G204=0,G$23,G204)","v":0},{"$f":"IF(H204=0,H$23,H204)","v":0.05},{"$f":"IF(I204=0,I$23,I204)","v":0.05},{"$f":"IF(J204=0,J$23,J204)","v":0.05},{"$f":"IF(K204=0,K$23,K204)","v":0.05}]
[null,null,"Child_Cancer","Child_Cancer__"]
[null,null,"Child_Cancer","Child_Cancer_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"Child_Cancer","Child_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","Child_Cancer","Child_Cancer_AE_I","I","AE",{"$f":"IF(G208=0,G$27,G208)","v":0},{"$f":"IF(H208=0,H$27,H208)","v":-1.4E-2},{"$f":"IF(I208=0,I$27,I208)","v":-1.0999999999999999E-2},{"$f":"IF(J208=0,J$27,J208)","v":4.0000000000000001E-3},{"$f":"IF(K208=0,K$27,K208)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Cancer","Child_Cancer_NEL_I","I","NEL",{"$f":"IF(G209=0,G$28,G209)","v":0},{"$f":"IF(H209=0,H$28,H209)","v":-1.4E-2},{"$f":"IF(I209=0,I$28,I209)","v":-1.0999999999999999E-2},{"$f":"IF(J209=0,J$28,J209)","v":4.0000000000000001E-3},{"$f":"IF(K209=0,K$28,K209)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Cancer","Child_Cancer_EL_I","I","EL",{"$f":"IF(G210=0,G$29,G210)","v":0},{"$f":"IF(H210=0,H$29,H210)","v":-1.4E-2},{"$f":"IF(I210=0,I$29,I210)","v":-1.0999999999999999E-2},{"$f":"IF(J210=0,J$29,J210)","v":4.0000000000000001E-3},{"$f":"IF(K210=0,K$29,K210)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Cancer","Child_Cancer_OP_I","I","OP",{"$f":"IF(G211=0,G$30,G211)","v":0},{"$f":"IF(H211=0,H$30,H211)","v":-1.4E-2},{"$f":"IF(I211=0,I$30,I211)","v":-1.0999999999999999E-2},{"$f":"IF(J211=0,J$30,J211)","v":4.0000000000000001E-3},{"$f":"IF(K211=0,K$30,K211)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Cancer","Child_Cancer_MH_I","I","MH",{"$f":"IF(G212=0,G$31,G212)","v":0},{"$f":"IF(H212=0,H$31,H212)","v":-1.4E-2},{"$f":"IF(I212=0,I$31,I212)","v":-1.0999999999999999E-2},{"$f":"IF(J212=0,J$31,J212)","v":4.0000000000000001E-3},{"$f":"IF(K212=0,K$31,K212)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Cancer","Child_Cancer_GP_I","I","GP",{"$f":"IF(G213=0,G$32,G213)","v":0},{"$f":"IF(H213=0,H$32,H213)","v":-1.4E-2},{"$f":"IF(I213=0,I$32,I213)","v":-1.0999999999999999E-2},{"$f":"IF(J213=0,J$32,J213)","v":4.0000000000000001E-3},{"$f":"IF(K213=0,K$32,K213)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Cancer","Child_Cancer_Prescribing_I","I","Prescribing",{"$f":"IF(G214=0,G$33,G214)","v":0},{"$f":"IF(H214=0,H$33,H214)","v":-1.4E-2},{"$f":"IF(I214=0,I$33,I214)","v":-1.0999999999999999E-2},{"$f":"IF(J214=0,J$33,J214)","v":4.0000000000000001E-3},{"$f":"IF(K214=0,K$33,K214)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Cancer","Child_Cancer_SC_I","I","SC",{"$f":"IF(G215=0,G$34,G215)","v":0},{"$f":"IF(H215=0,H$34,H215)","v":-1.4E-2},{"$f":"IF(I215=0,I$34,I215)","v":-1.0999999999999999E-2},{"$f":"IF(J215=0,J$34,J215)","v":4.0000000000000001E-3},{"$f":"IF(K215=0,K$34,K215)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_Cancer","Child_Cancer_CC_I","I","CC",{"$f":"IF(G216=0,G$35,G216)","v":0},{"$f":"IF(H216=0,H$35,H216)","v":-1.4E-2},{"$f":"IF(I216=0,I$35,I216)","v":-1.0999999999999999E-2},{"$f":"IF(J216=0,J$35,J216)","v":4.0000000000000001E-3},{"$f":"IF(K216=0,K$35,K216)","v":-6.0000000000000001E-3}]
[null,null,"_","___"]
[null,null,"Child_LearnDis","Child_LearnDis_Child: Learning Disability_",null,"Child: Learning Disability"]
[null,null,"Child_LearnDis","Child_LearnDis_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"Child_LearnDis","Child_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"Child_LearnDis","Child_LearnDis_Population Change_",null,"Population Change",{"$f":"IF(G221=0,G$8,G221)","v":0},{"$f":"IF(H221=0,H$8,H221)","v":1.4999999999999999E-2},{"$f":"IF(I221=0,I$8,I221)","v":1.4999999999999999E-2},{"$f":"IF(J221=0,J$8,J221)","v":1.4999999999999999E-2},{"$f":"IF(K221=0,K$8,K221)","v":1.4999999999999999E-2}]
[null,null,"Child_LearnDis","Child_LearnDis__"]
[null,null,"Child_LearnDis","Child_LearnDis__"]
[null,null,"Child_LearnDis","Child_LearnDis_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"Child_LearnDis","Child_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","Child_LearnDis","Child_LearnDis_AE_U","U","AE",{"$f":"IF(G226=0,G$15,G226)","v":0},{"$f":"IF(H226=0,H$15,H226)","v":0.02},{"$f":"IF(I226=0,I$15,I226)","v":0.02},{"$f":"IF(J226=0,J$15,J226)","v":0.02},{"$f":"IF(K226=0,K$15,K226)","v":0.02}]
[null,"Cost","Child_LearnDis","Child_LearnDis_NEL_U","U","NEL",{"$f":"IF(G227=0,G$16,G227)","v":0},{"$f":"IF(H227=0,H$16,H227)","v":0.02},{"$f":"IF(I227=0,I$16,I227)","v":0.02},{"$f":"IF(J227=0,J$16,J227)","v":0.02},{"$f":"IF(K227=0,K$16,K227)","v":0.02}]
[null,"Cost","Child_LearnDis","Child_LearnDis_EL_U","U","EL",{"$f":"IF(G228=0,G$17,G228)","v":0},{"$f":"IF(H228=0,H$17,H228)","v":0.02},{"$f":"IF(I228=0,I$17,I228)","v":0.02},{"$f":"IF(J228=0,J$17,J228)","v":0.02},{"$f":"IF(K228=0,K$17,K228)","v":0.02}]
[null,"Cost","Child_LearnDis","Child_LearnDis_OP_U","U","OP",{"$f":"IF(G229=0,G$18,G229)","v":0},{"$f":"IF(H229=0,H$18,H229)","v":0.02},{"$f":"IF(I229=0,I$18,I229)","v":0.02},{"$f":"IF(J229=0,J$18,J229)","v":0.02},{"$f":"IF(K229=0,K$18,K229)","v":0.02}]
[null,"Cost","Child_LearnDis","Child_LearnDis_MH_U","U","MH",{"$f":"IF(G230=0,G$19,G230)","v":0},{"$f":"IF(H230=0,H$19,H230)","v":0.02},{"$f":"IF(I230=0,I$19,I230)","v":0.02},{"$f":"IF(J230=0,J$19,J230)","v":0.02},{"$f":"IF(K230=0,K$19,K230)","v":0.02}]
[null,"Cost","Child_LearnDis","Child_LearnDis_GP_U","U","GP",{"$f":"IF(G231=0,G$20,G231)","v":0},{"$f":"IF(H231=0,H$20,H231)","v":0.02},{"$f":"IF(I231=0,I$20,I231)","v":0.02},{"$f":"IF(J231=0,J$20,J231)","v":0.02},{"$f":"IF(K231=0,K$20,K231)","v":0.02}]
[null,"Cost","Child_LearnDis","Child_LearnDis_Prescribing_U","U","Prescribing",{"$f":"IF(G232=0,G$21,G232)","v":0},{"$f":"IF(H232=0,H$21,H232)","v":0.05},{"$f":"IF(I232=0,I$21,I232)","v":0.05},{"$f":"IF(J232=0,J$21,J232)","v":0.05},{"$f":"IF(K232=0,K$21,K232)","v":0.05}]
[null,"Cost","Child_LearnDis","Child_LearnDis_SC_U","U","SC",{"$f":"IF(G233=0,G$22,G233)","v":0},{"$f":"IF(H233=0,H$22,H233)","v":0.02},{"$f":"IF(I233=0,I$22,I233)","v":0.02},{"$f":"IF(J233=0,J$22,J233)","v":0.02},{"$f":"IF(K233=0,K$22,K233)","v":0.02}]
[null,"Cost","Child_LearnDis","Child_LearnDis_CC_U","U","CC",{"$f":"IF(G234=0,G$23,G234)","v":0},{"$f":"IF(H234=0,H$23,H234)","v":0.05},{"$f":"IF(I234=0,I$23,I234)","v":0.05},{"$f":"IF(J234=0,J$23,J234)","v":0.05},{"$f":"IF(K234=0,K$23,K234)","v":0.05}]
[null,null,"Child_LearnDis","Child_LearnDis__"]
[null,null,"Child_LearnDis","Child_LearnDis_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"Child_LearnDis","Child_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_AE_I","I","AE",{"$f":"IF(G238=0,G$27,G238)","v":0},{"$f":"IF(H238=0,H$27,H238)","v":-1.4E-2},{"$f":"IF(I238=0,I$27,I238)","v":-1.0999999999999999E-2},{"$f":"IF(J238=0,J$27,J238)","v":4.0000000000000001E-3},{"$f":"IF(K238=0,K$27,K238)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_LearnDis",{"$f":"C962&\"_\"&F962&\"_\"&E962","v":"Child_LearnDis_NEL_I"},"I","NEL",{"$f":"IF(G239=0,G$28,G239)","v":0},{"$f":"IF(H239=0,H$28,H239)","v":-1.4E-2},{"$f":"IF(I239=0,I$28,I239)","v":-1.0999999999999999E-2},{"$f":"IF(J239=0,J$28,J239)","v":4.0000000000000001E-3},{"$f":"IF(K239=0,K$28,K239)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_EL_I","I","EL",{"$f":"IF(G240=0,G$29,G240)","v":0},{"$f":"IF(H240=0,H$29,H240)","v":-1.4E-2},{"$f":"IF(I240=0,I$29,I240)","v":-1.0999999999999999E-2},{"$f":"IF(J240=0,J$29,J240)","v":4.0000000000000001E-3},{"$f":"IF(K240=0,K$29,K240)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_OP_I","I","OP",{"$f":"IF(G241=0,G$30,G241)","v":0},{"$f":"IF(H241=0,H$30,H241)","v":-1.4E-2},{"$f":"IF(I241=0,I$30,I241)","v":-1.0999999999999999E-2},{"$f":"IF(J241=0,J$30,J241)","v":4.0000000000000001E-3},{"$f":"IF(K241=0,K$30,K241)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_MH_I","I","MH",{"$f":"IF(G242=0,G$31,G242)","v":0},{"$f":"IF(H242=0,H$31,H242)","v":-1.4E-2},{"$f":"IF(I242=0,I$31,I242)","v":-1.0999999999999999E-2},{"$f":"IF(J242=0,J$31,J242)","v":4.0000000000000001E-3},{"$f":"IF(K242=0,K$31,K242)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_GP_I","I","GP",{"$f":"IF(G243=0,G$32,G243)","v":0},{"$f":"IF(H243=0,H$32,H243)","v":-1.4E-2},{"$f":"IF(I243=0,I$32,I243)","v":-1.0999999999999999E-2},{"$f":"IF(J243=0,J$32,J243)","v":4.0000000000000001E-3},{"$f":"IF(K243=0,K$32,K243)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_Prescribing_I","I","Prescribing",{"$f":"IF(G244=0,G$33,G244)","v":0},{"$f":"IF(H244=0,H$33,H244)","v":-1.4E-2},{"$f":"IF(I244=0,I$33,I244)","v":-1.0999999999999999E-2},{"$f":"IF(J244=0,J$33,J244)","v":4.0000000000000001E-3},{"$f":"IF(K244=0,K$33,K244)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_SC_I","I","SC",{"$f":"IF(G245=0,G$34,G245)","v":0},{"$f":"IF(H245=0,H$34,H245)","v":-1.4E-2},{"$f":"IF(I245=0,I$34,I245)","v":-1.0999999999999999E-2},{"$f":"IF(J245=0,J$34,J245)","v":4.0000000000000001E-3},{"$f":"IF(K245=0,K$34,K245)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_LearnDis","Child_LearnDis_CC_I","I","CC",{"$f":"IF(G246=0,G$35,G246)","v":0},{"$f":"IF(H246=0,H$35,H246)","v":-1.4E-2},{"$f":"IF(I246=0,I$35,I246)","v":-1.0999999999999999E-2},{"$f":"IF(J246=0,J$35,J246)","v":4.0000000000000001E-3},{"$f":"IF(K246=0,K$35,K246)","v":-6.0000000000000001E-3}]
[null,null,"_","___"]
[null,null,"Child_PhysDis","Child_PhysDis_Child: Physical Disability_",null,"Child: Physical Disability"]
[null,null,"Child_PhysDis","Child_PhysDis_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"Child_PhysDis","Child_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"Child_PhysDis","Child_PhysDis_Population Change_",null,"Population Change",{"$f":"IF(G251=0,G$8,G251)","v":0},{"$f":"IF(H251=0,H$8,H251)","v":1.4999999999999999E-2},{"$f":"IF(I251=0,I$8,I251)","v":1.4999999999999999E-2},{"$f":"IF(J251=0,J$8,J251)","v":1.4999999999999999E-2},{"$f":"IF(K251=0,K$8,K251)","v":1.4999999999999999E-2}]
[null,null,"Child_PhysDis","Child_PhysDis__"]
[null,null,"Child_PhysDis","Child_PhysDis__"]
[null,null,"Child_PhysDis","Child_PhysDis_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"Child_PhysDis","Child_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","Child_PhysDis","Child_PhysDis_AE_U","U","AE",{"$f":"IF(G256=0,G$15,G256)","v":0},{"$f":"IF(H256=0,H$15,H256)","v":0.02},{"$f":"IF(I256=0,I$15,I256)","v":0.02},{"$f":"IF(J256=0,J$15,J256)","v":0.02},{"$f":"IF(K256=0,K$15,K256)","v":0.02}]
[null,"Cost","Child_PhysDis","Child_PhysDis_NEL_U","U","NEL",{"$f":"IF(G257=0,G$16,G257)","v":0},{"$f":"IF(H257=0,H$16,H257)","v":0.02},{"$f":"IF(I257=0,I$16,I257)","v":0.02},{"$f":"IF(J257=0,J$16,J257)","v":0.02},{"$f":"IF(K257=0,K$16,K257)","v":0.02}]
[null,"Cost","Child_PhysDis","Child_PhysDis_EL_U","U","EL",{"$f":"IF(G258=0,G$17,G258)","v":0},{"$f":"IF(H258=0,H$17,H258)","v":0.02},{"$f":"IF(I258=0,I$17,I258)","v":0.02},{"$f":"IF(J258=0,J$17,J258)","v":0.02},{"$f":"IF(K258=0,K$17,K258)","v":0.02}]
[null,"Cost","Child_PhysDis","Child_PhysDis_OP_U","U","OP",{"$f":"IF(G259=0,G$18,G259)","v":0},{"$f":"IF(H259=0,H$18,H259)","v":0.02},{"$f":"IF(I259=0,I$18,I259)","v":0.02},{"$f":"IF(J259=0,J$18,J259)","v":0.02},{"$f":"IF(K259=0,K$18,K259)","v":0.02}]
[null,"Cost","Child_PhysDis","Child_PhysDis_MH_U","U","MH",{"$f":"IF(G260=0,G$19,G260)","v":0},{"$f":"IF(H260=0,H$19,H260)","v":0.02},{"$f":"IF(I260=0,I$19,I260)","v":0.02},{"$f":"IF(J260=0,J$19,J260)","v":0.02},{"$f":"IF(K260=0,K$19,K260)","v":0.02}]
[null,"Cost","Child_PhysDis","Child_PhysDis_GP_U","U","GP",{"$f":"IF(G261=0,G$20,G261)","v":0},{"$f":"IF(H261=0,H$20,H261)","v":0.02},{"$f":"IF(I261=0,I$20,I261)","v":0.02},{"$f":"IF(J261=0,J$20,J261)","v":0.02},{"$f":"IF(K261=0,K$20,K261)","v":0.02}]
[null,"Cost","Child_PhysDis","Child_PhysDis_Prescribing_U","U","Prescribing",{"$f":"IF(G262=0,G$21,G262)","v":0},{"$f":"IF(H262=0,H$21,H262)","v":0.05},{"$f":"IF(I262=0,I$21,I262)","v":0.05},{"$f":"IF(J262=0,J$21,J262)","v":0.05},{"$f":"IF(K262=0,K$21,K262)","v":0.05}]
[null,"Cost","Child_PhysDis","Child_PhysDis_SC_U","U","SC",{"$f":"IF(G263=0,G$22,G263)","v":0},{"$f":"IF(H263=0,H$22,H263)","v":0.02},{"$f":"IF(I263=0,I$22,I263)","v":0.02},{"$f":"IF(J263=0,J$22,J263)","v":0.02},{"$f":"IF(K263=0,K$22,K263)","v":0.02}]
[null,"Cost","Child_PhysDis","Child_PhysDis_CC_U","U","CC",{"$f":"IF(G264=0,G$23,G264)","v":0},{"$f":"IF(H264=0,H$23,H264)","v":0.05},{"$f":"IF(I264=0,I$23,I264)","v":0.05},{"$f":"IF(J264=0,J$23,J264)","v":0.05},{"$f":"IF(K264=0,K$23,K264)","v":0.05}]
[null,null,"Child_PhysDis","Child_PhysDis__"]
[null,null,"Child_PhysDis","Child_PhysDis_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"Child_PhysDis","Child_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_AE_I","I","AE",{"$f":"IF(G268=0,G$27,G268)","v":0},{"$f":"IF(H268=0,H$27,H268)","v":-1.4E-2},{"$f":"IF(I268=0,I$27,I268)","v":-1.0999999999999999E-2},{"$f":"IF(J268=0,J$27,J268)","v":4.0000000000000001E-3},{"$f":"IF(K268=0,K$27,K268)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_NEL_I","I","NEL",{"$f":"IF(G269=0,G$28,G269)","v":0},{"$f":"IF(H269=0,H$28,H269)","v":-1.4E-2},{"$f":"IF(I269=0,I$28,I269)","v":-1.0999999999999999E-2},{"$f":"IF(J269=0,J$28,J269)","v":4.0000000000000001E-3},{"$f":"IF(K269=0,K$28,K269)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_EL_I","I","EL",{"$f":"IF(G270=0,G$29,G270)","v":0},{"$f":"IF(H270=0,H$29,H270)","v":-1.4E-2},{"$f":"IF(I270=0,I$29,I270)","v":-1.0999999999999999E-2},{"$f":"IF(J270=0,J$29,J270)","v":4.0000000000000001E-3},{"$f":"IF(K270=0,K$29,K270)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_OP_I","I","OP",{"$f":"IF(G271=0,G$30,G271)","v":0},{"$f":"IF(H271=0,H$30,H271)","v":-1.4E-2},{"$f":"IF(I271=0,I$30,I271)","v":-1.0999999999999999E-2},{"$f":"IF(J271=0,J$30,J271)","v":4.0000000000000001E-3},{"$f":"IF(K271=0,K$30,K271)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_MH_I","I","MH",{"$f":"IF(G272=0,G$31,G272)","v":0},{"$f":"IF(H272=0,H$31,H272)","v":-1.4E-2},{"$f":"IF(I272=0,I$31,I272)","v":-1.0999999999999999E-2},{"$f":"IF(J272=0,J$31,J272)","v":4.0000000000000001E-3},{"$f":"IF(K272=0,K$31,K272)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_GP_I","I","GP",{"$f":"IF(G273=0,G$32,G273)","v":0},{"$f":"IF(H273=0,H$32,H273)","v":-1.4E-2},{"$f":"IF(I273=0,I$32,I273)","v":-1.0999999999999999E-2},{"$f":"IF(J273=0,J$32,J273)","v":4.0000000000000001E-3},{"$f":"IF(K273=0,K$32,K273)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_Prescribing_I","I","Prescribing",{"$f":"IF(G274=0,G$33,G274)","v":0},{"$f":"IF(H274=0,H$33,H274)","v":-1.4E-2},{"$f":"IF(I274=0,I$33,I274)","v":-1.0999999999999999E-2},{"$f":"IF(J274=0,J$33,J274)","v":4.0000000000000001E-3},{"$f":"IF(K274=0,K$33,K274)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_SC_I","I","SC",{"$f":"IF(G275=0,G$34,G275)","v":0},{"$f":"IF(H275=0,H$34,H275)","v":-1.4E-2},{"$f":"IF(I275=0,I$34,I275)","v":-1.0999999999999999E-2},{"$f":"IF(J275=0,J$34,J275)","v":4.0000000000000001E-3},{"$f":"IF(K275=0,K$34,K275)","v":-6.0000000000000001E-3}]
[null,"Utilisation","Child_PhysDis","Child_PhysDis_CC_I","I","CC",{"$f":"IF(G276=0,G$35,G276)","v":0},{"$f":"IF(H276=0,H$35,H276)","v":-1.4E-2},{"$f":"IF(I276=0,I$35,I276)","v":-1.0999999999999999E-2},{"$f":"IF(J276=0,J$35,J276)","v":4.0000000000000001E-3},{"$f":"IF(K276=0,K$35,K276)","v":-6.0000000000000001E-3}]
[null,null,"_","___"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy_16-69: Mostly Healthy_",null,"16-69: Mostly Healthy"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy_Population Change_",null,"Population Change",{"$f":"IF(G281=0,G$9,G281)","v":0},{"$f":"IF(H281=0,H$9,H281)","v":5.0000000000000001E-3},{"$f":"IF(I281=0,I$9,I281)","v":5.0000000000000001E-3},{"$f":"IF(J281=0,J$9,J281)","v":5.0000000000000001E-3},{"$f":"IF(K281=0,K$9,K281)","v":5.0000000000000001E-3}]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_AE_U","U","AE",{"$f":"IF(G286=0,G$15,G286)","v":0},{"$f":"IF(H286=0,H$15,H286)","v":0.02},{"$f":"IF(I286=0,I$15,I286)","v":0.02},{"$f":"IF(J286=0,J$15,J286)","v":0.02},{"$f":"IF(K286=0,K$15,K286)","v":0.02}]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_NEL_U","U","NEL",{"$f":"IF(G287=0,G$16,G287)","v":0},{"$f":"IF(H287=0,H$16,H287)","v":0.02},{"$f":"IF(I287=0,I$16,I287)","v":0.02},{"$f":"IF(J287=0,J$16,J287)","v":0.02},{"$f":"IF(K287=0,K$16,K287)","v":0.02}]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_EL_U","U","EL",{"$f":"IF(G288=0,G$17,G288)","v":0},{"$f":"IF(H288=0,H$17,H288)","v":0.02},{"$f":"IF(I288=0,I$17,I288)","v":0.02},{"$f":"IF(J288=0,J$17,J288)","v":0.02},{"$f":"IF(K288=0,K$17,K288)","v":0.02}]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_OP_U","U","OP",{"$f":"IF(G289=0,G$18,G289)","v":0},{"$f":"IF(H289=0,H$18,H289)","v":0.02},{"$f":"IF(I289=0,I$18,I289)","v":0.02},{"$f":"IF(J289=0,J$18,J289)","v":0.02},{"$f":"IF(K289=0,K$18,K289)","v":0.02}]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_MH_U","U","MH",{"$f":"IF(G290=0,G$19,G290)","v":0},{"$f":"IF(H290=0,H$19,H290)","v":0.02},{"$f":"IF(I290=0,I$19,I290)","v":0.02},{"$f":"IF(J290=0,J$19,J290)","v":0.02},{"$f":"IF(K290=0,K$19,K290)","v":0.02}]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_GP_U","U","GP",{"$f":"IF(G291=0,G$20,G291)","v":0},{"$f":"IF(H291=0,H$20,H291)","v":0.02},{"$f":"IF(I291=0,I$20,I291)","v":0.02},{"$f":"IF(J291=0,J$20,J291)","v":0.02},{"$f":"IF(K291=0,K$20,K291)","v":0.02}]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_Prescribing_U","U","Prescribing",{"$f":"IF(G292=0,G$21,G292)","v":0},{"$f":"IF(H292=0,H$21,H292)","v":0.05},{"$f":"IF(I292=0,I$21,I292)","v":0.05},{"$f":"IF(J292=0,J$21,J292)","v":0.05},{"$f":"IF(K292=0,K$21,K292)","v":0.05}]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_SC_U","U","SC",{"$f":"IF(G293=0,G$22,G293)","v":0},{"$f":"IF(H293=0,H$22,H293)","v":0.02},{"$f":"IF(I293=0,I$22,I293)","v":0.02},{"$f":"IF(J293=0,J$22,J293)","v":0.02},{"$f":"IF(K293=0,K$22,K293)","v":0.02}]
[null,"Cost","16-69_Mostly healthy","16-69_Mostly healthy_CC_U","U","CC",{"$f":"IF(G294=0,G$23,G294)","v":0},{"$f":"IF(H294=0,H$23,H294)","v":0.05},{"$f":"IF(I294=0,I$23,I294)","v":0.05},{"$f":"IF(J294=0,J$23,J294)","v":0.05},{"$f":"IF(K294=0,K$23,K294)","v":0.05}]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"16-69_Mostly healthy","16-69_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_AE_I","I","AE",{"$f":"IF(G298=0,G$27,G298)","v":0},{"$f":"IF(H298=0,H$27,H298)","v":-1.4E-2},{"$f":"IF(I298=0,I$27,I298)","v":-1.0999999999999999E-2},{"$f":"IF(J298=0,J$27,J298)","v":4.0000000000000001E-3},{"$f":"IF(K298=0,K$27,K298)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_NEL_I","I","NEL",{"$f":"IF(G299=0,G$28,G299)","v":0},{"$f":"IF(H299=0,H$28,H299)","v":-1.4E-2},{"$f":"IF(I299=0,I$28,I299)","v":-1.0999999999999999E-2},{"$f":"IF(J299=0,J$28,J299)","v":4.0000000000000001E-3},{"$f":"IF(K299=0,K$28,K299)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_EL_I","I","EL",{"$f":"IF(G300=0,G$29,G300)","v":0},{"$f":"IF(H300=0,H$29,H300)","v":-1.4E-2},{"$f":"IF(I300=0,I$29,I300)","v":-1.0999999999999999E-2},{"$f":"IF(J300=0,J$29,J300)","v":4.0000000000000001E-3},{"$f":"IF(K300=0,K$29,K300)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_OP_I","I","OP",{"$f":"IF(G301=0,G$30,G301)","v":0},{"$f":"IF(H301=0,H$30,H301)","v":-1.4E-2},{"$f":"IF(I301=0,I$30,I301)","v":-1.0999999999999999E-2},{"$f":"IF(J301=0,J$30,J301)","v":4.0000000000000001E-3},{"$f":"IF(K301=0,K$30,K301)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_MH_I","I","MH",{"$f":"IF(G302=0,G$31,G302)","v":0},{"$f":"IF(H302=0,H$31,H302)","v":-1.4E-2},{"$f":"IF(I302=0,I$31,I302)","v":-1.0999999999999999E-2},{"$f":"IF(J302=0,J$31,J302)","v":4.0000000000000001E-3},{"$f":"IF(K302=0,K$31,K302)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Mostly healthy",{"$f":"C1026&\"_\"&F1026&\"_\"&E1026","v":"16-69_Mostly healthy_GP_I"},"I","GP",{"$f":"IF(G303=0,G$32,G303)","v":0},{"$f":"IF(H303=0,H$32,H303)","v":-1.4E-2},{"$f":"IF(I303=0,I$32,I303)","v":-1.0999999999999999E-2},{"$f":"IF(J303=0,J$32,J303)","v":4.0000000000000001E-3},{"$f":"IF(K303=0,K$32,K303)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_Prescribing_I","I","Prescribing",{"$f":"IF(G304=0,G$33,G304)","v":0},{"$f":"IF(H304=0,H$33,H304)","v":-1.4E-2},{"$f":"IF(I304=0,I$33,I304)","v":-1.0999999999999999E-2},{"$f":"IF(J304=0,J$33,J304)","v":4.0000000000000001E-3},{"$f":"IF(K304=0,K$33,K304)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_SC_I","I","SC",{"$f":"IF(G305=0,G$34,G305)","v":0},{"$f":"IF(H305=0,H$34,H305)","v":-1.4E-2},{"$f":"IF(I305=0,I$34,I305)","v":-1.0999999999999999E-2},{"$f":"IF(J305=0,J$34,J305)","v":4.0000000000000001E-3},{"$f":"IF(K305=0,K$34,K305)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Mostly healthy","16-69_Mostly healthy_CC_I","I","CC",{"$f":"IF(G306=0,G$35,G306)","v":0},{"$f":"IF(H306=0,H$35,H306)","v":-1.4E-2},{"$f":"IF(I306=0,I$35,I306)","v":-1.0999999999999999E-2},{"$f":"IF(J306=0,J$35,J306)","v":4.0000000000000001E-3},{"$f":"IF(K306=0,K$35,K306)","v":-6.0000000000000001E-3}]
[null,null,"16-69_","16-69___"]
[null,null,"16-69_1LTC","16-69_1LTC_16-69: 1 LTC_",null,"16-69: 1 LTC"]
[null,null,"16-69_1LTC","16-69_1LTC_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"16-69_1LTC","16-69_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"16-69_1LTC","16-69_1LTC_Population Change_",null,"Population Change",{"$f":"IF(G311=0,G$9,G311)","v":0},{"$f":"IF(H311=0,H$9,H311)","v":5.0000000000000001E-3},{"$f":"IF(I311=0,I$9,I311)","v":5.0000000000000001E-3},{"$f":"IF(J311=0,J$9,J311)","v":5.0000000000000001E-3},{"$f":"IF(K311=0,K$9,K311)","v":5.0000000000000001E-3}]
[null,null,"16-69_1LTC","16-69_1LTC__"]
[null,null,"16-69_1LTC","16-69_1LTC__"]
[null,null,"16-69_1LTC","16-69_1LTC_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"16-69_1LTC","16-69_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","16-69_1LTC","16-69_1LTC_AE_U","U","AE",{"$f":"IF(G316=0,G$15,G316)","v":0},{"$f":"IF(H316=0,H$15,H316)","v":0.02},{"$f":"IF(I316=0,I$15,I316)","v":0.02},{"$f":"IF(J316=0,J$15,J316)","v":0.02},{"$f":"IF(K316=0,K$15,K316)","v":0.02}]
[null,"Cost","16-69_1LTC","16-69_1LTC_NEL_U","U","NEL",{"$f":"IF(G317=0,G$16,G317)","v":0},{"$f":"IF(H317=0,H$16,H317)","v":0.02},{"$f":"IF(I317=0,I$16,I317)","v":0.02},{"$f":"IF(J317=0,J$16,J317)","v":0.02},{"$f":"IF(K317=0,K$16,K317)","v":0.02}]
[null,"Cost","16-69_1LTC","16-69_1LTC_EL_U","U","EL",{"$f":"IF(G318=0,G$17,G318)","v":0},{"$f":"IF(H318=0,H$17,H318)","v":0.02},{"$f":"IF(I318=0,I$17,I318)","v":0.02},{"$f":"IF(J318=0,J$17,J318)","v":0.02},{"$f":"IF(K318=0,K$17,K318)","v":0.02}]
[null,"Cost","16-69_1LTC","16-69_1LTC_OP_U","U","OP",{"$f":"IF(G319=0,G$18,G319)","v":0},{"$f":"IF(H319=0,H$18,H319)","v":0.02},{"$f":"IF(I319=0,I$18,I319)","v":0.02},{"$f":"IF(J319=0,J$18,J319)","v":0.02},{"$f":"IF(K319=0,K$18,K319)","v":0.02}]
[null,"Cost","16-69_1LTC","16-69_1LTC_MH_U","U","MH",{"$f":"IF(G320=0,G$19,G320)","v":0},{"$f":"IF(H320=0,H$19,H320)","v":0.02},{"$f":"IF(I320=0,I$19,I320)","v":0.02},{"$f":"IF(J320=0,J$19,J320)","v":0.02},{"$f":"IF(K320=0,K$19,K320)","v":0.02}]
[null,"Cost","16-69_1LTC","16-69_1LTC_GP_U","U","GP",{"$f":"IF(G321=0,G$20,G321)","v":0},{"$f":"IF(H321=0,H$20,H321)","v":0.02},{"$f":"IF(I321=0,I$20,I321)","v":0.02},{"$f":"IF(J321=0,J$20,J321)","v":0.02},{"$f":"IF(K321=0,K$20,K321)","v":0.02}]
[null,"Cost","16-69_1LTC","16-69_1LTC_Prescribing_U","U","Prescribing",{"$f":"IF(G322=0,G$21,G322)","v":0},{"$f":"IF(H322=0,H$21,H322)","v":0.05},{"$f":"IF(I322=0,I$21,I322)","v":0.05},{"$f":"IF(J322=0,J$21,J322)","v":0.05},{"$f":"IF(K322=0,K$21,K322)","v":0.05}]
[null,"Cost","16-69_1LTC","16-69_1LTC_SC_U","U","SC",{"$f":"IF(G323=0,G$22,G323)","v":0},{"$f":"IF(H323=0,H$22,H323)","v":0.02},{"$f":"IF(I323=0,I$22,I323)","v":0.02},{"$f":"IF(J323=0,J$22,J323)","v":0.02},{"$f":"IF(K323=0,K$22,K323)","v":0.02}]
[null,"Cost","16-69_1LTC","16-69_1LTC_CC_U","U","CC",{"$f":"IF(G324=0,G$23,G324)","v":0},{"$f":"IF(H324=0,H$23,H324)","v":0.05},{"$f":"IF(I324=0,I$23,I324)","v":0.05},{"$f":"IF(J324=0,J$23,J324)","v":0.05},{"$f":"IF(K324=0,K$23,K324)","v":0.05}]
[null,null,"16-69_1LTC","16-69_1LTC__"]
[null,null,"16-69_1LTC","16-69_1LTC_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"16-69_1LTC","16-69_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_AE_I","I","AE",{"$f":"IF(G328=0,G$27,G328)","v":0},{"$f":"IF(H328=0,H$27,H328)","v":-1.4E-2},{"$f":"IF(I328=0,I$27,I328)","v":-1.0999999999999999E-2},{"$f":"IF(J328=0,J$27,J328)","v":4.0000000000000001E-3},{"$f":"IF(K328=0,K$27,K328)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_NEL_I","I","NEL",{"$f":"IF(G329=0,G$28,G329)","v":0},{"$f":"IF(H329=0,H$28,H329)","v":-1.4E-2},{"$f":"IF(I329=0,I$28,I329)","v":-1.0999999999999999E-2},{"$f":"IF(J329=0,J$28,J329)","v":4.0000000000000001E-3},{"$f":"IF(K329=0,K$28,K329)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_EL_I","I","EL",{"$f":"IF(G330=0,G$29,G330)","v":0},{"$f":"IF(H330=0,H$29,H330)","v":-1.4E-2},{"$f":"IF(I330=0,I$29,I330)","v":-1.0999999999999999E-2},{"$f":"IF(J330=0,J$29,J330)","v":4.0000000000000001E-3},{"$f":"IF(K330=0,K$29,K330)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_OP_I","I","OP",{"$f":"IF(G331=0,G$30,G331)","v":0},{"$f":"IF(H331=0,H$30,H331)","v":-1.4E-2},{"$f":"IF(I331=0,I$30,I331)","v":-1.0999999999999999E-2},{"$f":"IF(J331=0,J$30,J331)","v":4.0000000000000001E-3},{"$f":"IF(K331=0,K$30,K331)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_MH_I","I","MH",{"$f":"IF(G332=0,G$31,G332)","v":0},{"$f":"IF(H332=0,H$31,H332)","v":-1.4E-2},{"$f":"IF(I332=0,I$31,I332)","v":-1.0999999999999999E-2},{"$f":"IF(J332=0,J$31,J332)","v":4.0000000000000001E-3},{"$f":"IF(K332=0,K$31,K332)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_GP_I","I","GP",{"$f":"IF(G333=0,G$32,G333)","v":0},{"$f":"IF(H333=0,H$32,H333)","v":-1.4E-2},{"$f":"IF(I333=0,I$32,I333)","v":-1.0999999999999999E-2},{"$f":"IF(J333=0,J$32,J333)","v":4.0000000000000001E-3},{"$f":"IF(K333=0,K$32,K333)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_Prescribing_I","I","Prescribing",{"$f":"IF(G334=0,G$33,G334)","v":0},{"$f":"IF(H334=0,H$33,H334)","v":-1.4E-2},{"$f":"IF(I334=0,I$33,I334)","v":-1.0999999999999999E-2},{"$f":"IF(J334=0,J$33,J334)","v":4.0000000000000001E-3},{"$f":"IF(K334=0,K$33,K334)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_SC_I","I","SC",{"$f":"IF(G335=0,G$34,G335)","v":0},{"$f":"IF(H335=0,H$34,H335)","v":-1.4E-2},{"$f":"IF(I335=0,I$34,I335)","v":-1.0999999999999999E-2},{"$f":"IF(J335=0,J$34,J335)","v":4.0000000000000001E-3},{"$f":"IF(K335=0,K$34,K335)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_1LTC","16-69_1LTC_CC_I","I","CC",{"$f":"IF(G336=0,G$35,G336)","v":0},{"$f":"IF(H336=0,H$35,H336)","v":-1.4E-2},{"$f":"IF(I336=0,I$35,I336)","v":-1.0999999999999999E-2},{"$f":"IF(J336=0,J$35,J336)","v":4.0000000000000001E-3},{"$f":"IF(K336=0,K$35,K336)","v":-6.0000000000000001E-3}]
[null,null,"16-69_","16-69___"]
[null,null,"16-69_2+LTC","16-69_2+LTC_16-69: Multiple LTCs_",null,"16-69: Multiple LTCs"]
[null,null,"16-69_2+LTC","16-69_2+LTC_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"16-69_2+LTC","16-69_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"16-69_2+LTC","16-69_2+LTC_Population Change_",null,"Population Change",{"$f":"IF(G341=0,G$9,G341)","v":0},{"$f":"IF(H341=0,H$9,H341)","v":5.0000000000000001E-3},{"$f":"IF(I341=0,I$9,I341)","v":5.0000000000000001E-3},{"$f":"IF(J341=0,J$9,J341)","v":5.0000000000000001E-3},{"$f":"IF(K341=0,K$9,K341)","v":5.0000000000000001E-3}]
[null,null,"16-69_2+LTC","16-69_2+LTC__"]
[null,null,"16-69_2+LTC","16-69_2+LTC__"]
[null,null,"16-69_2+LTC","16-69_2+LTC_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"16-69_2+LTC","16-69_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_AE_U","U","AE",{"$f":"IF(G346=0,G$15,G346)","v":0},{"$f":"IF(H346=0,H$15,H346)","v":0.02},{"$f":"IF(I346=0,I$15,I346)","v":0.02},{"$f":"IF(J346=0,J$15,J346)","v":0.02},{"$f":"IF(K346=0,K$15,K346)","v":0.02}]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_NEL_U","U","NEL",{"$f":"IF(G347=0,G$16,G347)","v":0},{"$f":"IF(H347=0,H$16,H347)","v":0.02},{"$f":"IF(I347=0,I$16,I347)","v":0.02},{"$f":"IF(J347=0,J$16,J347)","v":0.02},{"$f":"IF(K347=0,K$16,K347)","v":0.02}]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_EL_U","U","EL",{"$f":"IF(G348=0,G$17,G348)","v":0},{"$f":"IF(H348=0,H$17,H348)","v":0.02},{"$f":"IF(I348=0,I$17,I348)","v":0.02},{"$f":"IF(J348=0,J$17,J348)","v":0.02},{"$f":"IF(K348=0,K$17,K348)","v":0.02}]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_OP_U","U","OP",{"$f":"IF(G349=0,G$18,G349)","v":0},{"$f":"IF(H349=0,H$18,H349)","v":0.02},{"$f":"IF(I349=0,I$18,I349)","v":0.02},{"$f":"IF(J349=0,J$18,J349)","v":0.02},{"$f":"IF(K349=0,K$18,K349)","v":0.02}]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_MH_U","U","MH",{"$f":"IF(G350=0,G$19,G350)","v":0},{"$f":"IF(H350=0,H$19,H350)","v":0.02},{"$f":"IF(I350=0,I$19,I350)","v":0.02},{"$f":"IF(J350=0,J$19,J350)","v":0.02},{"$f":"IF(K350=0,K$19,K350)","v":0.02}]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_GP_U","U","GP",{"$f":"IF(G351=0,G$20,G351)","v":0},{"$f":"IF(H351=0,H$20,H351)","v":0.02},{"$f":"IF(I351=0,I$20,I351)","v":0.02},{"$f":"IF(J351=0,J$20,J351)","v":0.02},{"$f":"IF(K351=0,K$20,K351)","v":0.02}]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_Prescribing_U","U","Prescribing",{"$f":"IF(G352=0,G$21,G352)","v":0},{"$f":"IF(H352=0,H$21,H352)","v":0.05},{"$f":"IF(I352=0,I$21,I352)","v":0.05},{"$f":"IF(J352=0,J$21,J352)","v":0.05},{"$f":"IF(K352=0,K$21,K352)","v":0.05}]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_SC_U","U","SC",{"$f":"IF(G353=0,G$22,G353)","v":0},{"$f":"IF(H353=0,H$22,H353)","v":0.02},{"$f":"IF(I353=0,I$22,I353)","v":0.02},{"$f":"IF(J353=0,J$22,J353)","v":0.02},{"$f":"IF(K353=0,K$22,K353)","v":0.02}]
[null,"Cost","16-69_2+LTC","16-69_2+LTC_CC_U","U","CC",{"$f":"IF(G354=0,G$23,G354)","v":0},{"$f":"IF(H354=0,H$23,H354)","v":0.05},{"$f":"IF(I354=0,I$23,I354)","v":0.05},{"$f":"IF(J354=0,J$23,J354)","v":0.05},{"$f":"IF(K354=0,K$23,K354)","v":0.05}]
[null,null,"16-69_2+LTC","16-69_2+LTC__"]
[null,null,"16-69_2+LTC","16-69_2+LTC_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"16-69_2+LTC","16-69_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_AE_I","I","AE",{"$f":"IF(G358=0,G$27,G358)","v":0},{"$f":"IF(H358=0,H$27,H358)","v":-1.4E-2},{"$f":"IF(I358=0,I$27,I358)","v":-1.0999999999999999E-2},{"$f":"IF(J358=0,J$27,J358)","v":4.0000000000000001E-3},{"$f":"IF(K358=0,K$27,K358)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_NEL_I","I","NEL",{"$f":"IF(G359=0,G$28,G359)","v":0},{"$f":"IF(H359=0,H$28,H359)","v":-1.4E-2},{"$f":"IF(I359=0,I$28,I359)","v":-1.0999999999999999E-2},{"$f":"IF(J359=0,J$28,J359)","v":4.0000000000000001E-3},{"$f":"IF(K359=0,K$28,K359)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_EL_I","I","EL",{"$f":"IF(G360=0,G$29,G360)","v":0},{"$f":"IF(H360=0,H$29,H360)","v":-1.4E-2},{"$f":"IF(I360=0,I$29,I360)","v":-1.0999999999999999E-2},{"$f":"IF(J360=0,J$29,J360)","v":4.0000000000000001E-3},{"$f":"IF(K360=0,K$29,K360)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_OP_I","I","OP",{"$f":"IF(G361=0,G$30,G361)","v":0},{"$f":"IF(H361=0,H$30,H361)","v":-1.4E-2},{"$f":"IF(I361=0,I$30,I361)","v":-1.0999999999999999E-2},{"$f":"IF(J361=0,J$30,J361)","v":4.0000000000000001E-3},{"$f":"IF(K361=0,K$30,K361)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_MH_I","I","MH",{"$f":"IF(G362=0,G$31,G362)","v":0},{"$f":"IF(H362=0,H$31,H362)","v":-1.4E-2},{"$f":"IF(I362=0,I$31,I362)","v":-1.0999999999999999E-2},{"$f":"IF(J362=0,J$31,J362)","v":4.0000000000000001E-3},{"$f":"IF(K362=0,K$31,K362)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_GP_I","I","GP",{"$f":"IF(G363=0,G$32,G363)","v":0},{"$f":"IF(H363=0,H$32,H363)","v":-1.4E-2},{"$f":"IF(I363=0,I$32,I363)","v":-1.0999999999999999E-2},{"$f":"IF(J363=0,J$32,J363)","v":4.0000000000000001E-3},{"$f":"IF(K363=0,K$32,K363)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_Prescribing_I","I","Prescribing",{"$f":"IF(G364=0,G$33,G364)","v":0},{"$f":"IF(H364=0,H$33,H364)","v":-1.4E-2},{"$f":"IF(I364=0,I$33,I364)","v":-1.0999999999999999E-2},{"$f":"IF(J364=0,J$33,J364)","v":4.0000000000000001E-3},{"$f":"IF(K364=0,K$33,K364)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_SC_I","I","SC",{"$f":"IF(G365=0,G$34,G365)","v":0},{"$f":"IF(H365=0,H$34,H365)","v":-1.4E-2},{"$f":"IF(I365=0,I$34,I365)","v":-1.0999999999999999E-2},{"$f":"IF(J365=0,J$34,J365)","v":4.0000000000000001E-3},{"$f":"IF(K365=0,K$34,K365)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_2+LTC","16-69_2+LTC_CC_I","I","CC",{"$f":"IF(G366=0,G$35,G366)","v":0},{"$f":"IF(H366=0,H$35,H366)","v":-1.4E-2},{"$f":"IF(I366=0,I$35,I366)","v":-1.0999999999999999E-2},{"$f":"IF(J366=0,J$35,J366)","v":4.0000000000000001E-3},{"$f":"IF(K366=0,K$35,K366)","v":-6.0000000000000001E-3}]
[null,null,"16-69_",{"$f":"C1090&\"_\"&F1090&\"_\"&E1090","v":"16-69___"}]
[null,null,"16-69_SEMI","16-69_SEMI_16-69: SEMI_",null,"16-69: SEMI"]
[null,null,"16-69_SEMI","16-69_SEMI_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"16-69_SEMI","16-69_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"16-69_SEMI","16-69_SEMI_Population Change_",null,"Population Change",{"$f":"IF(G371=0,G$9,G371)","v":0},{"$f":"IF(H371=0,H$9,H371)","v":5.0000000000000001E-3},{"$f":"IF(I371=0,I$9,I371)","v":5.0000000000000001E-3},{"$f":"IF(J371=0,J$9,J371)","v":5.0000000000000001E-3},{"$f":"IF(K371=0,K$9,K371)","v":5.0000000000000001E-3}]
[null,null,"16-69_SEMI","16-69_SEMI__"]
[null,null,"16-69_SEMI","16-69_SEMI__"]
[null,null,"16-69_SEMI","16-69_SEMI_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"16-69_SEMI","16-69_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","16-69_SEMI","16-69_SEMI_AE_U","U","AE",{"$f":"IF(G376=0,G$15,G376)","v":0},{"$f":"IF(H376=0,H$15,H376)","v":0.02},{"$f":"IF(I376=0,I$15,I376)","v":0.02},{"$f":"IF(J376=0,J$15,J376)","v":0.02},{"$f":"IF(K376=0,K$15,K376)","v":0.02}]
[null,"Cost","16-69_SEMI","16-69_SEMI_NEL_U","U","NEL",{"$f":"IF(G377=0,G$16,G377)","v":0},{"$f":"IF(H377=0,H$16,H377)","v":0.02},{"$f":"IF(I377=0,I$16,I377)","v":0.02},{"$f":"IF(J377=0,J$16,J377)","v":0.02},{"$f":"IF(K377=0,K$16,K377)","v":0.02}]
[null,"Cost","16-69_SEMI","16-69_SEMI_EL_U","U","EL",{"$f":"IF(G378=0,G$17,G378)","v":0},{"$f":"IF(H378=0,H$17,H378)","v":0.02},{"$f":"IF(I378=0,I$17,I378)","v":0.02},{"$f":"IF(J378=0,J$17,J378)","v":0.02},{"$f":"IF(K378=0,K$17,K378)","v":0.02}]
[null,"Cost","16-69_SEMI","16-69_SEMI_OP_U","U","OP",{"$f":"IF(G379=0,G$18,G379)","v":0},{"$f":"IF(H379=0,H$18,H379)","v":0.02},{"$f":"IF(I379=0,I$18,I379)","v":0.02},{"$f":"IF(J379=0,J$18,J379)","v":0.02},{"$f":"IF(K379=0,K$18,K379)","v":0.02}]
[null,"Cost","16-69_SEMI","16-69_SEMI_MH_U","U","MH",{"$f":"IF(G380=0,G$19,G380)","v":0},{"$f":"IF(H380=0,H$19,H380)","v":0.02},{"$f":"IF(I380=0,I$19,I380)","v":0.02},{"$f":"IF(J380=0,J$19,J380)","v":0.02},{"$f":"IF(K380=0,K$19,K380)","v":0.02}]
[null,"Cost","16-69_SEMI","16-69_SEMI_GP_U","U","GP",{"$f":"IF(G381=0,G$20,G381)","v":0},{"$f":"IF(H381=0,H$20,H381)","v":0.02},{"$f":"IF(I381=0,I$20,I381)","v":0.02},{"$f":"IF(J381=0,J$20,J381)","v":0.02},{"$f":"IF(K381=0,K$20,K381)","v":0.02}]
[null,"Cost","16-69_SEMI","16-69_SEMI_Prescribing_U","U","Prescribing",{"$f":"IF(G382=0,G$21,G382)","v":0},{"$f":"IF(H382=0,H$21,H382)","v":0.05},{"$f":"IF(I382=0,I$21,I382)","v":0.05},{"$f":"IF(J382=0,J$21,J382)","v":0.05},{"$f":"IF(K382=0,K$21,K382)","v":0.05}]
[null,"Cost","16-69_SEMI","16-69_SEMI_SC_U","U","SC",{"$f":"IF(G383=0,G$22,G383)","v":0},{"$f":"IF(H383=0,H$22,H383)","v":0.02},{"$f":"IF(I383=0,I$22,I383)","v":0.02},{"$f":"IF(J383=0,J$22,J383)","v":0.02},{"$f":"IF(K383=0,K$22,K383)","v":0.02}]
[null,"Cost","16-69_SEMI","16-69_SEMI_CC_U","U","CC",{"$f":"IF(G384=0,G$23,G384)","v":0},{"$f":"IF(H384=0,H$23,H384)","v":0.05},{"$f":"IF(I384=0,I$23,I384)","v":0.05},{"$f":"IF(J384=0,J$23,J384)","v":0.05},{"$f":"IF(K384=0,K$23,K384)","v":0.05}]
[null,null,"16-69_SEMI","16-69_SEMI__"]
[null,null,"16-69_SEMI","16-69_SEMI_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"16-69_SEMI","16-69_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_AE_I","I","AE",{"$f":"IF(G388=0,G$27,G388)","v":0},{"$f":"IF(H388=0,H$27,H388)","v":-1.4E-2},{"$f":"IF(I388=0,I$27,I388)","v":-1.0999999999999999E-2},{"$f":"IF(J388=0,J$27,J388)","v":4.0000000000000001E-3},{"$f":"IF(K388=0,K$27,K388)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_NEL_I","I","NEL",{"$f":"IF(G389=0,G$28,G389)","v":0},{"$f":"IF(H389=0,H$28,H389)","v":-1.4E-2},{"$f":"IF(I389=0,I$28,I389)","v":-1.0999999999999999E-2},{"$f":"IF(J389=0,J$28,J389)","v":4.0000000000000001E-3},{"$f":"IF(K389=0,K$28,K389)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_EL_I","I","EL",{"$f":"IF(G390=0,G$29,G390)","v":0},{"$f":"IF(H390=0,H$29,H390)","v":-1.4E-2},{"$f":"IF(I390=0,I$29,I390)","v":-1.0999999999999999E-2},{"$f":"IF(J390=0,J$29,J390)","v":4.0000000000000001E-3},{"$f":"IF(K390=0,K$29,K390)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_OP_I","I","OP",{"$f":"IF(G391=0,G$30,G391)","v":0},{"$f":"IF(H391=0,H$30,H391)","v":-1.4E-2},{"$f":"IF(I391=0,I$30,I391)","v":-1.0999999999999999E-2},{"$f":"IF(J391=0,J$30,J391)","v":4.0000000000000001E-3},{"$f":"IF(K391=0,K$30,K391)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_MH_I","I","MH",{"$f":"IF(G392=0,G$31,G392)","v":0},{"$f":"IF(H392=0,H$31,H392)","v":-1.4E-2},{"$f":"IF(I392=0,I$31,I392)","v":-1.0999999999999999E-2},{"$f":"IF(J392=0,J$31,J392)","v":4.0000000000000001E-3},{"$f":"IF(K392=0,K$31,K392)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_GP_I","I","GP",{"$f":"IF(G393=0,G$32,G393)","v":0},{"$f":"IF(H393=0,H$32,H393)","v":-1.4E-2},{"$f":"IF(I393=0,I$32,I393)","v":-1.0999999999999999E-2},{"$f":"IF(J393=0,J$32,J393)","v":4.0000000000000001E-3},{"$f":"IF(K393=0,K$32,K393)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_Prescribing_I","I","Prescribing",{"$f":"IF(G394=0,G$33,G394)","v":0},{"$f":"IF(H394=0,H$33,H394)","v":-1.4E-2},{"$f":"IF(I394=0,I$33,I394)","v":-1.0999999999999999E-2},{"$f":"IF(J394=0,J$33,J394)","v":4.0000000000000001E-3},{"$f":"IF(K394=0,K$33,K394)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_SC_I","I","SC",{"$f":"IF(G395=0,G$34,G395)","v":0},{"$f":"IF(H395=0,H$34,H395)","v":-1.4E-2},{"$f":"IF(I395=0,I$34,I395)","v":-1.0999999999999999E-2},{"$f":"IF(J395=0,J$34,J395)","v":4.0000000000000001E-3},{"$f":"IF(K395=0,K$34,K395)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_SEMI","16-69_SEMI_CC_I","I","CC",{"$f":"IF(G396=0,G$35,G396)","v":0},{"$f":"IF(H396=0,H$35,H396)","v":-1.4E-2},{"$f":"IF(I396=0,I$35,I396)","v":-1.0999999999999999E-2},{"$f":"IF(J396=0,J$35,J396)","v":4.0000000000000001E-3},{"$f":"IF(K396=0,K$35,K396)","v":-6.0000000000000001E-3}]
[null,null,"16-69_","16-69___"]
[null,null,"16-69_Dementia","16-69_Dementia_16-69: Dementia_",null,"16-69: Dementia"]
[null,null,"16-69_Dementia","16-69_Dementia_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"16-69_Dementia","16-69_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"16-69_Dementia","16-69_Dementia_Population Change_",null,"Population Change",{"$f":"IF(G401=0,G$9,G401)","v":0},{"$f":"IF(H401=0,H$9,H401)","v":5.0000000000000001E-3},{"$f":"IF(I401=0,I$9,I401)","v":5.0000000000000001E-3},{"$f":"IF(J401=0,J$9,J401)","v":5.0000000000000001E-3},{"$f":"IF(K401=0,K$9,K401)","v":5.0000000000000001E-3}]
[null,null,"16-69_Dementia","16-69_Dementia__"]
[null,null,"16-69_Dementia","16-69_Dementia__"]
[null,null,"16-69_Dementia","16-69_Dementia_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"16-69_Dementia","16-69_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","16-69_Dementia","16-69_Dementia_AE_U","U","AE",{"$f":"IF(G406=0,G$15,G406)","v":0},{"$f":"IF(H406=0,H$15,H406)","v":0.02},{"$f":"IF(I406=0,I$15,I406)","v":0.02},{"$f":"IF(J406=0,J$15,J406)","v":0.02},{"$f":"IF(K406=0,K$15,K406)","v":0.02}]
[null,"Cost","16-69_Dementia","16-69_Dementia_NEL_U","U","NEL",{"$f":"IF(G407=0,G$16,G407)","v":0},{"$f":"IF(H407=0,H$16,H407)","v":0.02},{"$f":"IF(I407=0,I$16,I407)","v":0.02},{"$f":"IF(J407=0,J$16,J407)","v":0.02},{"$f":"IF(K407=0,K$16,K407)","v":0.02}]
[null,"Cost","16-69_Dementia","16-69_Dementia_EL_U","U","EL",{"$f":"IF(G408=0,G$17,G408)","v":0},{"$f":"IF(H408=0,H$17,H408)","v":0.02},{"$f":"IF(I408=0,I$17,I408)","v":0.02},{"$f":"IF(J408=0,J$17,J408)","v":0.02},{"$f":"IF(K408=0,K$17,K408)","v":0.02}]
[null,"Cost","16-69_Dementia","16-69_Dementia_OP_U","U","OP",{"$f":"IF(G409=0,G$18,G409)","v":0},{"$f":"IF(H409=0,H$18,H409)","v":0.02},{"$f":"IF(I409=0,I$18,I409)","v":0.02},{"$f":"IF(J409=0,J$18,J409)","v":0.02},{"$f":"IF(K409=0,K$18,K409)","v":0.02}]
[null,"Cost","16-69_Dementia","16-69_Dementia_MH_U","U","MH",{"$f":"IF(G410=0,G$19,G410)","v":0},{"$f":"IF(H410=0,H$19,H410)","v":0.02},{"$f":"IF(I410=0,I$19,I410)","v":0.02},{"$f":"IF(J410=0,J$19,J410)","v":0.02},{"$f":"IF(K410=0,K$19,K410)","v":0.02}]
[null,"Cost","16-69_Dementia","16-69_Dementia_GP_U","U","GP",{"$f":"IF(G411=0,G$20,G411)","v":0},{"$f":"IF(H411=0,H$20,H411)","v":0.02},{"$f":"IF(I411=0,I$20,I411)","v":0.02},{"$f":"IF(J411=0,J$20,J411)","v":0.02},{"$f":"IF(K411=0,K$20,K411)","v":0.02}]
[null,"Cost","16-69_Dementia","16-69_Dementia_Prescribing_U","U","Prescribing",{"$f":"IF(G412=0,G$21,G412)","v":0},{"$f":"IF(H412=0,H$21,H412)","v":0.05},{"$f":"IF(I412=0,I$21,I412)","v":0.05},{"$f":"IF(J412=0,J$21,J412)","v":0.05},{"$f":"IF(K412=0,K$21,K412)","v":0.05}]
[null,"Cost","16-69_Dementia","16-69_Dementia_SC_U","U","SC",{"$f":"IF(G413=0,G$22,G413)","v":0},{"$f":"IF(H413=0,H$22,H413)","v":0.02},{"$f":"IF(I413=0,I$22,I413)","v":0.02},{"$f":"IF(J413=0,J$22,J413)","v":0.02},{"$f":"IF(K413=0,K$22,K413)","v":0.02}]
[null,"Cost","16-69_Dementia","16-69_Dementia_CC_U","U","CC",{"$f":"IF(G414=0,G$23,G414)","v":0},{"$f":"IF(H414=0,H$23,H414)","v":0.05},{"$f":"IF(I414=0,I$23,I414)","v":0.05},{"$f":"IF(J414=0,J$23,J414)","v":0.05},{"$f":"IF(K414=0,K$23,K414)","v":0.05}]
[null,null,"16-69_Dementia","16-69_Dementia__"]
[null,null,"16-69_Dementia","16-69_Dementia_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"16-69_Dementia","16-69_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_AE_I","I","AE",{"$f":"IF(G418=0,G$27,G418)","v":0},{"$f":"IF(H418=0,H$27,H418)","v":-1.4E-2},{"$f":"IF(I418=0,I$27,I418)","v":-1.0999999999999999E-2},{"$f":"IF(J418=0,J$27,J418)","v":4.0000000000000001E-3},{"$f":"IF(K418=0,K$27,K418)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_NEL_I","I","NEL",{"$f":"IF(G419=0,G$28,G419)","v":0},{"$f":"IF(H419=0,H$28,H419)","v":-1.4E-2},{"$f":"IF(I419=0,I$28,I419)","v":-1.0999999999999999E-2},{"$f":"IF(J419=0,J$28,J419)","v":4.0000000000000001E-3},{"$f":"IF(K419=0,K$28,K419)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_EL_I","I","EL",{"$f":"IF(G420=0,G$29,G420)","v":0},{"$f":"IF(H420=0,H$29,H420)","v":-1.4E-2},{"$f":"IF(I420=0,I$29,I420)","v":-1.0999999999999999E-2},{"$f":"IF(J420=0,J$29,J420)","v":4.0000000000000001E-3},{"$f":"IF(K420=0,K$29,K420)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_OP_I","I","OP",{"$f":"IF(G421=0,G$30,G421)","v":0},{"$f":"IF(H421=0,H$30,H421)","v":-1.4E-2},{"$f":"IF(I421=0,I$30,I421)","v":-1.0999999999999999E-2},{"$f":"IF(J421=0,J$30,J421)","v":4.0000000000000001E-3},{"$f":"IF(K421=0,K$30,K421)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_MH_I","I","MH",{"$f":"IF(G422=0,G$31,G422)","v":0},{"$f":"IF(H422=0,H$31,H422)","v":-1.4E-2},{"$f":"IF(I422=0,I$31,I422)","v":-1.0999999999999999E-2},{"$f":"IF(J422=0,J$31,J422)","v":4.0000000000000001E-3},{"$f":"IF(K422=0,K$31,K422)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_GP_I","I","GP",{"$f":"IF(G423=0,G$32,G423)","v":0},{"$f":"IF(H423=0,H$32,H423)","v":-1.4E-2},{"$f":"IF(I423=0,I$32,I423)","v":-1.0999999999999999E-2},{"$f":"IF(J423=0,J$32,J423)","v":4.0000000000000001E-3},{"$f":"IF(K423=0,K$32,K423)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_Prescribing_I","I","Prescribing",{"$f":"IF(G424=0,G$33,G424)","v":0},{"$f":"IF(H424=0,H$33,H424)","v":-1.4E-2},{"$f":"IF(I424=0,I$33,I424)","v":-1.0999999999999999E-2},{"$f":"IF(J424=0,J$33,J424)","v":4.0000000000000001E-3},{"$f":"IF(K424=0,K$33,K424)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_SC_I","I","SC",{"$f":"IF(G425=0,G$34,G425)","v":0},{"$f":"IF(H425=0,H$34,H425)","v":-1.4E-2},{"$f":"IF(I425=0,I$34,I425)","v":-1.0999999999999999E-2},{"$f":"IF(J425=0,J$34,J425)","v":4.0000000000000001E-3},{"$f":"IF(K425=0,K$34,K425)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Dementia","16-69_Dementia_CC_I","I","CC",{"$f":"IF(G426=0,G$35,G426)","v":0},{"$f":"IF(H426=0,H$35,H426)","v":-1.4E-2},{"$f":"IF(I426=0,I$35,I426)","v":-1.0999999999999999E-2},{"$f":"IF(J426=0,J$35,J426)","v":4.0000000000000001E-3},{"$f":"IF(K426=0,K$35,K426)","v":-6.0000000000000001E-3}]
[null,null,"16-69_","16-69___"]
[null,null,"16-69_Cancer","16-69_Cancer_16-69: Cancer_",null,"16-69: Cancer"]
[null,null,"16-69_Cancer","16-69_Cancer_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"16-69_Cancer","16-69_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"16-69_Cancer",{"$f":"C1154&\"_\"&F1154&\"_\"&E1154","v":"16-69_Cancer_Population Change_"},null,"Population Change",{"$f":"IF(G431=0,G$9,G431)","v":0},{"$f":"IF(H431=0,H$9,H431)","v":5.0000000000000001E-3},{"$f":"IF(I431=0,I$9,I431)","v":5.0000000000000001E-3},{"$f":"IF(J431=0,J$9,J431)","v":5.0000000000000001E-3},{"$f":"IF(K431=0,K$9,K431)","v":5.0000000000000001E-3}]
[null,null,"16-69_Cancer","16-69_Cancer__"]
[null,null,"16-69_Cancer","16-69_Cancer__"]
[null,null,"16-69_Cancer","16-69_Cancer_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"16-69_Cancer","16-69_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","16-69_Cancer","16-69_Cancer_AE_U","U","AE",{"$f":"IF(G436=0,G$15,G436)","v":0},{"$f":"IF(H436=0,H$15,H436)","v":0.02},{"$f":"IF(I436=0,I$15,I436)","v":0.02},{"$f":"IF(J436=0,J$15,J436)","v":0.02},{"$f":"IF(K436=0,K$15,K436)","v":0.02}]
[null,"Cost","16-69_Cancer","16-69_Cancer_NEL_U","U","NEL",{"$f":"IF(G437=0,G$16,G437)","v":0},{"$f":"IF(H437=0,H$16,H437)","v":0.02},{"$f":"IF(I437=0,I$16,I437)","v":0.02},{"$f":"IF(J437=0,J$16,J437)","v":0.02},{"$f":"IF(K437=0,K$16,K437)","v":0.02}]
[null,"Cost","16-69_Cancer","16-69_Cancer_EL_U","U","EL",{"$f":"IF(G438=0,G$17,G438)","v":0},{"$f":"IF(H438=0,H$17,H438)","v":0.02},{"$f":"IF(I438=0,I$17,I438)","v":0.02},{"$f":"IF(J438=0,J$17,J438)","v":0.02},{"$f":"IF(K438=0,K$17,K438)","v":0.02}]
[null,"Cost","16-69_Cancer","16-69_Cancer_OP_U","U","OP",{"$f":"IF(G439=0,G$18,G439)","v":0},{"$f":"IF(H439=0,H$18,H439)","v":0.02},{"$f":"IF(I439=0,I$18,I439)","v":0.02},{"$f":"IF(J439=0,J$18,J439)","v":0.02},{"$f":"IF(K439=0,K$18,K439)","v":0.02}]
[null,"Cost","16-69_Cancer","16-69_Cancer_MH_U","U","MH",{"$f":"IF(G440=0,G$19,G440)","v":0},{"$f":"IF(H440=0,H$19,H440)","v":0.02},{"$f":"IF(I440=0,I$19,I440)","v":0.02},{"$f":"IF(J440=0,J$19,J440)","v":0.02},{"$f":"IF(K440=0,K$19,K440)","v":0.02}]
[null,"Cost","16-69_Cancer","16-69_Cancer_GP_U","U","GP",{"$f":"IF(G441=0,G$20,G441)","v":0},{"$f":"IF(H441=0,H$20,H441)","v":0.02},{"$f":"IF(I441=0,I$20,I441)","v":0.02},{"$f":"IF(J441=0,J$20,J441)","v":0.02},{"$f":"IF(K441=0,K$20,K441)","v":0.02}]
[null,"Cost","16-69_Cancer","16-69_Cancer_Prescribing_U","U","Prescribing",{"$f":"IF(G442=0,G$21,G442)","v":0},{"$f":"IF(H442=0,H$21,H442)","v":0.05},{"$f":"IF(I442=0,I$21,I442)","v":0.05},{"$f":"IF(J442=0,J$21,J442)","v":0.05},{"$f":"IF(K442=0,K$21,K442)","v":0.05}]
[null,"Cost","16-69_Cancer","16-69_Cancer_SC_U","U","SC",{"$f":"IF(G443=0,G$22,G443)","v":0},{"$f":"IF(H443=0,H$22,H443)","v":0.02},{"$f":"IF(I443=0,I$22,I443)","v":0.02},{"$f":"IF(J443=0,J$22,J443)","v":0.02},{"$f":"IF(K443=0,K$22,K443)","v":0.02}]
[null,"Cost","16-69_Cancer","16-69_Cancer_CC_U","U","CC",{"$f":"IF(G444=0,G$23,G444)","v":0},{"$f":"IF(H444=0,H$23,H444)","v":0.05},{"$f":"IF(I444=0,I$23,I444)","v":0.05},{"$f":"IF(J444=0,J$23,J444)","v":0.05},{"$f":"IF(K444=0,K$23,K444)","v":0.05}]
[null,null,"16-69_Cancer","16-69_Cancer__"]
[null,null,"16-69_Cancer","16-69_Cancer_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"16-69_Cancer","16-69_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_AE_I","I","AE",{"$f":"IF(G448=0,G$27,G448)","v":0},{"$f":"IF(H448=0,H$27,H448)","v":-1.4E-2},{"$f":"IF(I448=0,I$27,I448)","v":-1.0999999999999999E-2},{"$f":"IF(J448=0,J$27,J448)","v":4.0000000000000001E-3},{"$f":"IF(K448=0,K$27,K448)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_NEL_I","I","NEL",{"$f":"IF(G449=0,G$28,G449)","v":0},{"$f":"IF(H449=0,H$28,H449)","v":-1.4E-2},{"$f":"IF(I449=0,I$28,I449)","v":-1.0999999999999999E-2},{"$f":"IF(J449=0,J$28,J449)","v":4.0000000000000001E-3},{"$f":"IF(K449=0,K$28,K449)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_EL_I","I","EL",{"$f":"IF(G450=0,G$29,G450)","v":0},{"$f":"IF(H450=0,H$29,H450)","v":-1.4E-2},{"$f":"IF(I450=0,I$29,I450)","v":-1.0999999999999999E-2},{"$f":"IF(J450=0,J$29,J450)","v":4.0000000000000001E-3},{"$f":"IF(K450=0,K$29,K450)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_OP_I","I","OP",{"$f":"IF(G451=0,G$30,G451)","v":0},{"$f":"IF(H451=0,H$30,H451)","v":-1.4E-2},{"$f":"IF(I451=0,I$30,I451)","v":-1.0999999999999999E-2},{"$f":"IF(J451=0,J$30,J451)","v":4.0000000000000001E-3},{"$f":"IF(K451=0,K$30,K451)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_MH_I","I","MH",{"$f":"IF(G452=0,G$31,G452)","v":0},{"$f":"IF(H452=0,H$31,H452)","v":-1.4E-2},{"$f":"IF(I452=0,I$31,I452)","v":-1.0999999999999999E-2},{"$f":"IF(J452=0,J$31,J452)","v":4.0000000000000001E-3},{"$f":"IF(K452=0,K$31,K452)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_GP_I","I","GP",{"$f":"IF(G453=0,G$32,G453)","v":0},{"$f":"IF(H453=0,H$32,H453)","v":-1.4E-2},{"$f":"IF(I453=0,I$32,I453)","v":-1.0999999999999999E-2},{"$f":"IF(J453=0,J$32,J453)","v":4.0000000000000001E-3},{"$f":"IF(K453=0,K$32,K453)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_Prescribing_I","I","Prescribing",{"$f":"IF(G454=0,G$33,G454)","v":0},{"$f":"IF(H454=0,H$33,H454)","v":-1.4E-2},{"$f":"IF(I454=0,I$33,I454)","v":-1.0999999999999999E-2},{"$f":"IF(J454=0,J$33,J454)","v":4.0000000000000001E-3},{"$f":"IF(K454=0,K$33,K454)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_SC_I","I","SC",{"$f":"IF(G455=0,G$34,G455)","v":0},{"$f":"IF(H455=0,H$34,H455)","v":-1.4E-2},{"$f":"IF(I455=0,I$34,I455)","v":-1.0999999999999999E-2},{"$f":"IF(J455=0,J$34,J455)","v":4.0000000000000001E-3},{"$f":"IF(K455=0,K$34,K455)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_Cancer","16-69_Cancer_CC_I","I","CC",{"$f":"IF(G456=0,G$35,G456)","v":0},{"$f":"IF(H456=0,H$35,H456)","v":-1.4E-2},{"$f":"IF(I456=0,I$35,I456)","v":-1.0999999999999999E-2},{"$f":"IF(J456=0,J$35,J456)","v":4.0000000000000001E-3},{"$f":"IF(K456=0,K$35,K456)","v":-6.0000000000000001E-3}]
[null,null,"16-69_","16-69___"]
[null,null,"16-69_LearnDis","16-69_LearnDis_16-69: Learning Disability_",null,"16-69: Learning Disability"]
[null,null,"16-69_LearnDis","16-69_LearnDis_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"16-69_LearnDis","16-69_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"16-69_LearnDis","16-69_LearnDis_Population Change_",null,"Population Change",{"$f":"IF(G461=0,G$9,G461)","v":0},{"$f":"IF(H461=0,H$9,H461)","v":5.0000000000000001E-3},{"$f":"IF(I461=0,I$9,I461)","v":5.0000000000000001E-3},{"$f":"IF(J461=0,J$9,J461)","v":5.0000000000000001E-3},{"$f":"IF(K461=0,K$9,K461)","v":5.0000000000000001E-3}]
[null,null,"16-69_LearnDis","16-69_LearnDis__"]
[null,null,"16-69_LearnDis","16-69_LearnDis__"]
[null,null,"16-69_LearnDis","16-69_LearnDis_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"16-69_LearnDis","16-69_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_AE_U","U","AE",{"$f":"IF(G466=0,G$15,G466)","v":0},{"$f":"IF(H466=0,H$15,H466)","v":0.02},{"$f":"IF(I466=0,I$15,I466)","v":0.02},{"$f":"IF(J466=0,J$15,J466)","v":0.02},{"$f":"IF(K466=0,K$15,K466)","v":0.02}]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_NEL_U","U","NEL",{"$f":"IF(G467=0,G$16,G467)","v":0},{"$f":"IF(H467=0,H$16,H467)","v":0.02},{"$f":"IF(I467=0,I$16,I467)","v":0.02},{"$f":"IF(J467=0,J$16,J467)","v":0.02},{"$f":"IF(K467=0,K$16,K467)","v":0.02}]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_EL_U","U","EL",{"$f":"IF(G468=0,G$17,G468)","v":0},{"$f":"IF(H468=0,H$17,H468)","v":0.02},{"$f":"IF(I468=0,I$17,I468)","v":0.02},{"$f":"IF(J468=0,J$17,J468)","v":0.02},{"$f":"IF(K468=0,K$17,K468)","v":0.02}]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_OP_U","U","OP",{"$f":"IF(G469=0,G$18,G469)","v":0},{"$f":"IF(H469=0,H$18,H469)","v":0.02},{"$f":"IF(I469=0,I$18,I469)","v":0.02},{"$f":"IF(J469=0,J$18,J469)","v":0.02},{"$f":"IF(K469=0,K$18,K469)","v":0.02}]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_MH_U","U","MH",{"$f":"IF(G470=0,G$19,G470)","v":0},{"$f":"IF(H470=0,H$19,H470)","v":0.02},{"$f":"IF(I470=0,I$19,I470)","v":0.02},{"$f":"IF(J470=0,J$19,J470)","v":0.02},{"$f":"IF(K470=0,K$19,K470)","v":0.02}]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_GP_U","U","GP",{"$f":"IF(G471=0,G$20,G471)","v":0},{"$f":"IF(H471=0,H$20,H471)","v":0.02},{"$f":"IF(I471=0,I$20,I471)","v":0.02},{"$f":"IF(J471=0,J$20,J471)","v":0.02},{"$f":"IF(K471=0,K$20,K471)","v":0.02}]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_Prescribing_U","U","Prescribing",{"$f":"IF(G472=0,G$21,G472)","v":0},{"$f":"IF(H472=0,H$21,H472)","v":0.05},{"$f":"IF(I472=0,I$21,I472)","v":0.05},{"$f":"IF(J472=0,J$21,J472)","v":0.05},{"$f":"IF(K472=0,K$21,K472)","v":0.05}]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_SC_U","U","SC",{"$f":"IF(G473=0,G$22,G473)","v":0},{"$f":"IF(H473=0,H$22,H473)","v":0.02},{"$f":"IF(I473=0,I$22,I473)","v":0.02},{"$f":"IF(J473=0,J$22,J473)","v":0.02},{"$f":"IF(K473=0,K$22,K473)","v":0.02}]
[null,"Cost","16-69_LearnDis","16-69_LearnDis_CC_U","U","CC",{"$f":"IF(G474=0,G$23,G474)","v":0},{"$f":"IF(H474=0,H$23,H474)","v":0.05},{"$f":"IF(I474=0,I$23,I474)","v":0.05},{"$f":"IF(J474=0,J$23,J474)","v":0.05},{"$f":"IF(K474=0,K$23,K474)","v":0.05}]
[null,null,"16-69_LearnDis","16-69_LearnDis__"]
[null,null,"16-69_LearnDis","16-69_LearnDis_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"16-69_LearnDis","16-69_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_AE_I","I","AE",{"$f":"IF(G478=0,G$27,G478)","v":0},{"$f":"IF(H478=0,H$27,H478)","v":-1.4E-2},{"$f":"IF(I478=0,I$27,I478)","v":-1.0999999999999999E-2},{"$f":"IF(J478=0,J$27,J478)","v":4.0000000000000001E-3},{"$f":"IF(K478=0,K$27,K478)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_NEL_I","I","NEL",{"$f":"IF(G479=0,G$28,G479)","v":0},{"$f":"IF(H479=0,H$28,H479)","v":-1.4E-2},{"$f":"IF(I479=0,I$28,I479)","v":-1.0999999999999999E-2},{"$f":"IF(J479=0,J$28,J479)","v":4.0000000000000001E-3},{"$f":"IF(K479=0,K$28,K479)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_EL_I","I","EL",{"$f":"IF(G480=0,G$29,G480)","v":0},{"$f":"IF(H480=0,H$29,H480)","v":-1.4E-2},{"$f":"IF(I480=0,I$29,I480)","v":-1.0999999999999999E-2},{"$f":"IF(J480=0,J$29,J480)","v":4.0000000000000001E-3},{"$f":"IF(K480=0,K$29,K480)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_OP_I","I","OP",{"$f":"IF(G481=0,G$30,G481)","v":0},{"$f":"IF(H481=0,H$30,H481)","v":-1.4E-2},{"$f":"IF(I481=0,I$30,I481)","v":-1.0999999999999999E-2},{"$f":"IF(J481=0,J$30,J481)","v":4.0000000000000001E-3},{"$f":"IF(K481=0,K$30,K481)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_MH_I","I","MH",{"$f":"IF(G482=0,G$31,G482)","v":0},{"$f":"IF(H482=0,H$31,H482)","v":-1.4E-2},{"$f":"IF(I482=0,I$31,I482)","v":-1.0999999999999999E-2},{"$f":"IF(J482=0,J$31,J482)","v":4.0000000000000001E-3},{"$f":"IF(K482=0,K$31,K482)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_GP_I","I","GP",{"$f":"IF(G483=0,G$32,G483)","v":0},{"$f":"IF(H483=0,H$32,H483)","v":-1.4E-2},{"$f":"IF(I483=0,I$32,I483)","v":-1.0999999999999999E-2},{"$f":"IF(J483=0,J$32,J483)","v":4.0000000000000001E-3},{"$f":"IF(K483=0,K$32,K483)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_Prescribing_I","I","Prescribing",{"$f":"IF(G484=0,G$33,G484)","v":0},{"$f":"IF(H484=0,H$33,H484)","v":-1.4E-2},{"$f":"IF(I484=0,I$33,I484)","v":-1.0999999999999999E-2},{"$f":"IF(J484=0,J$33,J484)","v":4.0000000000000001E-3},{"$f":"IF(K484=0,K$33,K484)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_SC_I","I","SC",{"$f":"IF(G485=0,G$34,G485)","v":0},{"$f":"IF(H485=0,H$34,H485)","v":-1.4E-2},{"$f":"IF(I485=0,I$34,I485)","v":-1.0999999999999999E-2},{"$f":"IF(J485=0,J$34,J485)","v":4.0000000000000001E-3},{"$f":"IF(K485=0,K$34,K485)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_LearnDis","16-69_LearnDis_CC_I","I","CC",{"$f":"IF(G486=0,G$35,G486)","v":0},{"$f":"IF(H486=0,H$35,H486)","v":-1.4E-2},{"$f":"IF(I486=0,I$35,I486)","v":-1.0999999999999999E-2},{"$f":"IF(J486=0,J$35,J486)","v":4.0000000000000001E-3},{"$f":"IF(K486=0,K$35,K486)","v":-6.0000000000000001E-3}]
[null,null,"16-69_","16-69___"]
[null,null,"16-69_PhysDis","16-69_PhysDis_16-69: Physical Disability_",null,"16-69: Physical Disability"]
[null,null,"16-69_PhysDis","16-69_PhysDis_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"16-69_PhysDis","16-69_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"16-69_PhysDis","16-69_PhysDis_Population Change_",null,"Population Change",{"$f":"IF(G491=0,G$9,G491)","v":0},{"$f":"IF(H491=0,H$9,H491)","v":5.0000000000000001E-3},{"$f":"IF(I491=0,I$9,I491)","v":5.0000000000000001E-3},{"$f":"IF(J491=0,J$9,J491)","v":5.0000000000000001E-3},{"$f":"IF(K491=0,K$9,K491)","v":5.0000000000000001E-3}]
[null,null,"16-69_PhysDis","16-69_PhysDis__"]
[null,null,"16-69_PhysDis","16-69_PhysDis__"]
[null,null,"16-69_PhysDis","16-69_PhysDis_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"16-69_PhysDis",{"$f":"C1218&\"_\"&F1218&\"_\"&E1218","v":"16-69_PhysDis__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_AE_U","U","AE",{"$f":"IF(G496=0,G$15,G496)","v":0},{"$f":"IF(H496=0,H$15,H496)","v":0.02},{"$f":"IF(I496=0,I$15,I496)","v":0.02},{"$f":"IF(J496=0,J$15,J496)","v":0.02},{"$f":"IF(K496=0,K$15,K496)","v":0.02}]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_NEL_U","U","NEL",{"$f":"IF(G497=0,G$16,G497)","v":0},{"$f":"IF(H497=0,H$16,H497)","v":0.02},{"$f":"IF(I497=0,I$16,I497)","v":0.02},{"$f":"IF(J497=0,J$16,J497)","v":0.02},{"$f":"IF(K497=0,K$16,K497)","v":0.02}]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_EL_U","U","EL",{"$f":"IF(G498=0,G$17,G498)","v":0},{"$f":"IF(H498=0,H$17,H498)","v":0.02},{"$f":"IF(I498=0,I$17,I498)","v":0.02},{"$f":"IF(J498=0,J$17,J498)","v":0.02},{"$f":"IF(K498=0,K$17,K498)","v":0.02}]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_OP_U","U","OP",{"$f":"IF(G499=0,G$18,G499)","v":0},{"$f":"IF(H499=0,H$18,H499)","v":0.02},{"$f":"IF(I499=0,I$18,I499)","v":0.02},{"$f":"IF(J499=0,J$18,J499)","v":0.02},{"$f":"IF(K499=0,K$18,K499)","v":0.02}]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_MH_U","U","MH",{"$f":"IF(G500=0,G$19,G500)","v":0},{"$f":"IF(H500=0,H$19,H500)","v":0.02},{"$f":"IF(I500=0,I$19,I500)","v":0.02},{"$f":"IF(J500=0,J$19,J500)","v":0.02},{"$f":"IF(K500=0,K$19,K500)","v":0.02}]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_GP_U","U","GP",{"$f":"IF(G501=0,G$20,G501)","v":0},{"$f":"IF(H501=0,H$20,H501)","v":0.02},{"$f":"IF(I501=0,I$20,I501)","v":0.02},{"$f":"IF(J501=0,J$20,J501)","v":0.02},{"$f":"IF(K501=0,K$20,K501)","v":0.02}]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_Prescribing_U","U","Prescribing",{"$f":"IF(G502=0,G$21,G502)","v":0},{"$f":"IF(H502=0,H$21,H502)","v":0.05},{"$f":"IF(I502=0,I$21,I502)","v":0.05},{"$f":"IF(J502=0,J$21,J502)","v":0.05},{"$f":"IF(K502=0,K$21,K502)","v":0.05}]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_SC_U","U","SC",{"$f":"IF(G503=0,G$22,G503)","v":0},{"$f":"IF(H503=0,H$22,H503)","v":0.02},{"$f":"IF(I503=0,I$22,I503)","v":0.02},{"$f":"IF(J503=0,J$22,J503)","v":0.02},{"$f":"IF(K503=0,K$22,K503)","v":0.02}]
[null,"Cost","16-69_PhysDis","16-69_PhysDis_CC_U","U","CC",{"$f":"IF(G504=0,G$23,G504)","v":0},{"$f":"IF(H504=0,H$23,H504)","v":0.05},{"$f":"IF(I504=0,I$23,I504)","v":0.05},{"$f":"IF(J504=0,J$23,J504)","v":0.05},{"$f":"IF(K504=0,K$23,K504)","v":0.05}]
[null,null,"16-69_PhysDis","16-69_PhysDis__"]
[null,null,"16-69_PhysDis","16-69_PhysDis_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"16-69_PhysDis","16-69_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_AE_I","I","AE",{"$f":"IF(G508=0,G$27,G508)","v":0},{"$f":"IF(H508=0,H$27,H508)","v":-1.4E-2},{"$f":"IF(I508=0,I$27,I508)","v":-1.0999999999999999E-2},{"$f":"IF(J508=0,J$27,J508)","v":4.0000000000000001E-3},{"$f":"IF(K508=0,K$27,K508)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_NEL_I","I","NEL",{"$f":"IF(G509=0,G$28,G509)","v":0},{"$f":"IF(H509=0,H$28,H509)","v":-1.4E-2},{"$f":"IF(I509=0,I$28,I509)","v":-1.0999999999999999E-2},{"$f":"IF(J509=0,J$28,J509)","v":4.0000000000000001E-3},{"$f":"IF(K509=0,K$28,K509)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_EL_I","I","EL",{"$f":"IF(G510=0,G$29,G510)","v":0},{"$f":"IF(H510=0,H$29,H510)","v":-1.4E-2},{"$f":"IF(I510=0,I$29,I510)","v":-1.0999999999999999E-2},{"$f":"IF(J510=0,J$29,J510)","v":4.0000000000000001E-3},{"$f":"IF(K510=0,K$29,K510)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_OP_I","I","OP",{"$f":"IF(G511=0,G$30,G511)","v":0},{"$f":"IF(H511=0,H$30,H511)","v":-1.4E-2},{"$f":"IF(I511=0,I$30,I511)","v":-1.0999999999999999E-2},{"$f":"IF(J511=0,J$30,J511)","v":4.0000000000000001E-3},{"$f":"IF(K511=0,K$30,K511)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_MH_I","I","MH",{"$f":"IF(G512=0,G$31,G512)","v":0},{"$f":"IF(H512=0,H$31,H512)","v":-1.4E-2},{"$f":"IF(I512=0,I$31,I512)","v":-1.0999999999999999E-2},{"$f":"IF(J512=0,J$31,J512)","v":4.0000000000000001E-3},{"$f":"IF(K512=0,K$31,K512)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_GP_I","I","GP",{"$f":"IF(G513=0,G$32,G513)","v":0},{"$f":"IF(H513=0,H$32,H513)","v":-1.4E-2},{"$f":"IF(I513=0,I$32,I513)","v":-1.0999999999999999E-2},{"$f":"IF(J513=0,J$32,J513)","v":4.0000000000000001E-3},{"$f":"IF(K513=0,K$32,K513)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_Prescribing_I","I","Prescribing",{"$f":"IF(G514=0,G$33,G514)","v":0},{"$f":"IF(H514=0,H$33,H514)","v":-1.4E-2},{"$f":"IF(I514=0,I$33,I514)","v":-1.0999999999999999E-2},{"$f":"IF(J514=0,J$33,J514)","v":4.0000000000000001E-3},{"$f":"IF(K514=0,K$33,K514)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_SC_I","I","SC",{"$f":"IF(G515=0,G$34,G515)","v":0},{"$f":"IF(H515=0,H$34,H515)","v":-1.4E-2},{"$f":"IF(I515=0,I$34,I515)","v":-1.0999999999999999E-2},{"$f":"IF(J515=0,J$34,J515)","v":4.0000000000000001E-3},{"$f":"IF(K515=0,K$34,K515)","v":-6.0000000000000001E-3}]
[null,"Utilisation","16-69_PhysDis","16-69_PhysDis_CC_I","I","CC",{"$f":"IF(G516=0,G$35,G516)","v":0},{"$f":"IF(H516=0,H$35,H516)","v":-1.4E-2},{"$f":"IF(I516=0,I$35,I516)","v":-1.0999999999999999E-2},{"$f":"IF(J516=0,J$35,J516)","v":4.0000000000000001E-3},{"$f":"IF(K516=0,K$35,K516)","v":-6.0000000000000001E-3}]
[null,null,"_","___"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy_70+: Mostly Healthy_",null,"70+: Mostly Healthy"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy_Population Change_",null,"Population Change",{"$f":"IF(G521=0,G$10,G521)","v":0},{"$f":"IF(H521=0,H$10,H521)","v":0.02},{"$f":"IF(I521=0,I$10,I521)","v":0.02},{"$f":"IF(J521=0,J$10,J521)","v":0.02},{"$f":"IF(K521=0,K$10,K521)","v":0.02}]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_AE_U","U","AE",{"$f":"IF(G526=0,G$15,G526)","v":0},{"$f":"IF(H526=0,H$15,H526)","v":0.02},{"$f":"IF(I526=0,I$15,I526)","v":0.02},{"$f":"IF(J526=0,J$15,J526)","v":0.02},{"$f":"IF(K526=0,K$15,K526)","v":0.02}]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_NEL_U","U","NEL",{"$f":"IF(G527=0,G$16,G527)","v":0},{"$f":"IF(H527=0,H$16,H527)","v":0.02},{"$f":"IF(I527=0,I$16,I527)","v":0.02},{"$f":"IF(J527=0,J$16,J527)","v":0.02},{"$f":"IF(K527=0,K$16,K527)","v":0.02}]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_EL_U","U","EL",{"$f":"IF(G528=0,G$17,G528)","v":0},{"$f":"IF(H528=0,H$17,H528)","v":0.02},{"$f":"IF(I528=0,I$17,I528)","v":0.02},{"$f":"IF(J528=0,J$17,J528)","v":0.02},{"$f":"IF(K528=0,K$17,K528)","v":0.02}]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_OP_U","U","OP",{"$f":"IF(G529=0,G$18,G529)","v":0},{"$f":"IF(H529=0,H$18,H529)","v":0.02},{"$f":"IF(I529=0,I$18,I529)","v":0.02},{"$f":"IF(J529=0,J$18,J529)","v":0.02},{"$f":"IF(K529=0,K$18,K529)","v":0.02}]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_MH_U","U","MH",{"$f":"IF(G530=0,G$19,G530)","v":0},{"$f":"IF(H530=0,H$19,H530)","v":0.02},{"$f":"IF(I530=0,I$19,I530)","v":0.02},{"$f":"IF(J530=0,J$19,J530)","v":0.02},{"$f":"IF(K530=0,K$19,K530)","v":0.02}]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_GP_U","U","GP",{"$f":"IF(G531=0,G$20,G531)","v":0},{"$f":"IF(H531=0,H$20,H531)","v":0.02},{"$f":"IF(I531=0,I$20,I531)","v":0.02},{"$f":"IF(J531=0,J$20,J531)","v":0.02},{"$f":"IF(K531=0,K$20,K531)","v":0.02}]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_Prescribing_U","U","Prescribing",{"$f":"IF(G532=0,G$21,G532)","v":0},{"$f":"IF(H532=0,H$21,H532)","v":0.05},{"$f":"IF(I532=0,I$21,I532)","v":0.05},{"$f":"IF(J532=0,J$21,J532)","v":0.05},{"$f":"IF(K532=0,K$21,K532)","v":0.05}]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_SC_U","U","SC",{"$f":"IF(G533=0,G$22,G533)","v":0},{"$f":"IF(H533=0,H$22,H533)","v":0.02},{"$f":"IF(I533=0,I$22,I533)","v":0.02},{"$f":"IF(J533=0,J$22,J533)","v":0.02},{"$f":"IF(K533=0,K$22,K533)","v":0.02}]
[null,"Cost","70+_Mostly healthy","70+_Mostly healthy_CC_U","U","CC",{"$f":"IF(G534=0,G$23,G534)","v":0},{"$f":"IF(H534=0,H$23,H534)","v":0.05},{"$f":"IF(I534=0,I$23,I534)","v":0.05},{"$f":"IF(J534=0,J$23,J534)","v":0.05},{"$f":"IF(K534=0,K$23,K534)","v":0.05}]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"70+_Mostly healthy","70+_Mostly healthy__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_AE_I","I","AE",{"$f":"IF(G538=0,G$27,G538)","v":0},{"$f":"IF(H538=0,H$27,H538)","v":-1.4E-2},{"$f":"IF(I538=0,I$27,I538)","v":-1.0999999999999999E-2},{"$f":"IF(J538=0,J$27,J538)","v":4.0000000000000001E-3},{"$f":"IF(K538=0,K$27,K538)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_NEL_I","I","NEL",{"$f":"IF(G539=0,G$28,G539)","v":0},{"$f":"IF(H539=0,H$28,H539)","v":-1.4E-2},{"$f":"IF(I539=0,I$28,I539)","v":-1.0999999999999999E-2},{"$f":"IF(J539=0,J$28,J539)","v":4.0000000000000001E-3},{"$f":"IF(K539=0,K$28,K539)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_EL_I","I","EL",{"$f":"IF(G540=0,G$29,G540)","v":0},{"$f":"IF(H540=0,H$29,H540)","v":-1.4E-2},{"$f":"IF(I540=0,I$29,I540)","v":-1.0999999999999999E-2},{"$f":"IF(J540=0,J$29,J540)","v":4.0000000000000001E-3},{"$f":"IF(K540=0,K$29,K540)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_OP_I","I","OP",{"$f":"IF(G541=0,G$30,G541)","v":0},{"$f":"IF(H541=0,H$30,H541)","v":-1.4E-2},{"$f":"IF(I541=0,I$30,I541)","v":-1.0999999999999999E-2},{"$f":"IF(J541=0,J$30,J541)","v":4.0000000000000001E-3},{"$f":"IF(K541=0,K$30,K541)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_MH_I","I","MH",{"$f":"IF(G542=0,G$31,G542)","v":0},{"$f":"IF(H542=0,H$31,H542)","v":-1.4E-2},{"$f":"IF(I542=0,I$31,I542)","v":-1.0999999999999999E-2},{"$f":"IF(J542=0,J$31,J542)","v":4.0000000000000001E-3},{"$f":"IF(K542=0,K$31,K542)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_GP_I","I","GP",{"$f":"IF(G543=0,G$32,G543)","v":0},{"$f":"IF(H543=0,H$32,H543)","v":-1.4E-2},{"$f":"IF(I543=0,I$32,I543)","v":-1.0999999999999999E-2},{"$f":"IF(J543=0,J$32,J543)","v":4.0000000000000001E-3},{"$f":"IF(K543=0,K$32,K543)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_Prescribing_I","I","Prescribing",{"$f":"IF(G544=0,G$33,G544)","v":0},{"$f":"IF(H544=0,H$33,H544)","v":-1.4E-2},{"$f":"IF(I544=0,I$33,I544)","v":-1.0999999999999999E-2},{"$f":"IF(J544=0,J$33,J544)","v":4.0000000000000001E-3},{"$f":"IF(K544=0,K$33,K544)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_SC_I","I","SC",{"$f":"IF(G545=0,G$34,G545)","v":0},{"$f":"IF(H545=0,H$34,H545)","v":-1.4E-2},{"$f":"IF(I545=0,I$34,I545)","v":-1.0999999999999999E-2},{"$f":"IF(J545=0,J$34,J545)","v":4.0000000000000001E-3},{"$f":"IF(K545=0,K$34,K545)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Mostly healthy","70+_Mostly healthy_CC_I","I","CC",{"$f":"IF(G546=0,G$35,G546)","v":0},{"$f":"IF(H546=0,H$35,H546)","v":-1.4E-2},{"$f":"IF(I546=0,I$35,I546)","v":-1.0999999999999999E-2},{"$f":"IF(J546=0,J$35,J546)","v":4.0000000000000001E-3},{"$f":"IF(K546=0,K$35,K546)","v":-6.0000000000000001E-3}]
[null,null,"70+_","70+___"]
[null,null,"70+_1LTC","70+_1LTC_70+: 1 LTC_",null,"70+: 1 LTC"]
[null,null,"70+_1LTC","70+_1LTC_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"70+_1LTC","70+_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"70+_1LTC","70+_1LTC_Population Change_",null,"Population Change",{"$f":"IF(G551=0,G$10,G551)","v":0},{"$f":"IF(H551=0,H$10,H551)","v":0.02},{"$f":"IF(I551=0,I$10,I551)","v":0.02},{"$f":"IF(J551=0,J$10,J551)","v":0.02},{"$f":"IF(K551=0,K$10,K551)","v":0.02}]
[null,null,"70+_1LTC","70+_1LTC__"]
[null,null,"70+_1LTC","70+_1LTC__"]
[null,null,"70+_1LTC","70+_1LTC_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"70+_1LTC","70+_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","70+_1LTC","70+_1LTC_AE_U","U","AE",{"$f":"IF(G556=0,G$15,G556)","v":0},{"$f":"IF(H556=0,H$15,H556)","v":0.02},{"$f":"IF(I556=0,I$15,I556)","v":0.02},{"$f":"IF(J556=0,J$15,J556)","v":0.02},{"$f":"IF(K556=0,K$15,K556)","v":0.02}]
[null,"Cost","70+_1LTC","70+_1LTC_NEL_U","U","NEL",{"$f":"IF(G557=0,G$16,G557)","v":0},{"$f":"IF(H557=0,H$16,H557)","v":0.02},{"$f":"IF(I557=0,I$16,I557)","v":0.02},{"$f":"IF(J557=0,J$16,J557)","v":0.02},{"$f":"IF(K557=0,K$16,K557)","v":0.02}]
[null,"Cost","70+_1LTC","70+_1LTC_EL_U","U","EL",{"$f":"IF(G558=0,G$17,G558)","v":0},{"$f":"IF(H558=0,H$17,H558)","v":0.02},{"$f":"IF(I558=0,I$17,I558)","v":0.02},{"$f":"IF(J558=0,J$17,J558)","v":0.02},{"$f":"IF(K558=0,K$17,K558)","v":0.02}]
[null,"Cost","70+_1LTC",{"$f":"C1282&\"_\"&F1282&\"_\"&E1282","v":"70+_1LTC_OP_U"},"U","OP",{"$f":"IF(G559=0,G$18,G559)","v":0},{"$f":"IF(H559=0,H$18,H559)","v":0.02},{"$f":"IF(I559=0,I$18,I559)","v":0.02},{"$f":"IF(J559=0,J$18,J559)","v":0.02},{"$f":"IF(K559=0,K$18,K559)","v":0.02}]
[null,"Cost","70+_1LTC","70+_1LTC_MH_U","U","MH",{"$f":"IF(G560=0,G$19,G560)","v":0},{"$f":"IF(H560=0,H$19,H560)","v":0.02},{"$f":"IF(I560=0,I$19,I560)","v":0.02},{"$f":"IF(J560=0,J$19,J560)","v":0.02},{"$f":"IF(K560=0,K$19,K560)","v":0.02}]
[null,"Cost","70+_1LTC","70+_1LTC_GP_U","U","GP",{"$f":"IF(G561=0,G$20,G561)","v":0},{"$f":"IF(H561=0,H$20,H561)","v":0.02},{"$f":"IF(I561=0,I$20,I561)","v":0.02},{"$f":"IF(J561=0,J$20,J561)","v":0.02},{"$f":"IF(K561=0,K$20,K561)","v":0.02}]
[null,"Cost","70+_1LTC","70+_1LTC_Prescribing_U","U","Prescribing",{"$f":"IF(G562=0,G$21,G562)","v":0},{"$f":"IF(H562=0,H$21,H562)","v":0.05},{"$f":"IF(I562=0,I$21,I562)","v":0.05},{"$f":"IF(J562=0,J$21,J562)","v":0.05},{"$f":"IF(K562=0,K$21,K562)","v":0.05}]
[null,"Cost","70+_1LTC","70+_1LTC_SC_U","U","SC",{"$f":"IF(G563=0,G$22,G563)","v":0},{"$f":"IF(H563=0,H$22,H563)","v":0.02},{"$f":"IF(I563=0,I$22,I563)","v":0.02},{"$f":"IF(J563=0,J$22,J563)","v":0.02},{"$f":"IF(K563=0,K$22,K563)","v":0.02}]
[null,"Cost","70+_1LTC","70+_1LTC_CC_U","U","CC",{"$f":"IF(G564=0,G$23,G564)","v":0},{"$f":"IF(H564=0,H$23,H564)","v":0.05},{"$f":"IF(I564=0,I$23,I564)","v":0.05},{"$f":"IF(J564=0,J$23,J564)","v":0.05},{"$f":"IF(K564=0,K$23,K564)","v":0.05}]
[null,null,"70+_1LTC","70+_1LTC__"]
[null,null,"70+_1LTC","70+_1LTC_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"70+_1LTC","70+_1LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","70+_1LTC","70+_1LTC_AE_I","I","AE",{"$f":"IF(G568=0,G$27,G568)","v":0},{"$f":"IF(H568=0,H$27,H568)","v":-1.4E-2},{"$f":"IF(I568=0,I$27,I568)","v":-1.0999999999999999E-2},{"$f":"IF(J568=0,J$27,J568)","v":4.0000000000000001E-3},{"$f":"IF(K568=0,K$27,K568)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_1LTC","70+_1LTC_NEL_I","I","NEL",{"$f":"IF(G569=0,G$28,G569)","v":0},{"$f":"IF(H569=0,H$28,H569)","v":-1.4E-2},{"$f":"IF(I569=0,I$28,I569)","v":-1.0999999999999999E-2},{"$f":"IF(J569=0,J$28,J569)","v":4.0000000000000001E-3},{"$f":"IF(K569=0,K$28,K569)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_1LTC","70+_1LTC_EL_I","I","EL",{"$f":"IF(G570=0,G$29,G570)","v":0},{"$f":"IF(H570=0,H$29,H570)","v":-1.4E-2},{"$f":"IF(I570=0,I$29,I570)","v":-1.0999999999999999E-2},{"$f":"IF(J570=0,J$29,J570)","v":4.0000000000000001E-3},{"$f":"IF(K570=0,K$29,K570)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_1LTC","70+_1LTC_OP_I","I","OP",{"$f":"IF(G571=0,G$30,G571)","v":0},{"$f":"IF(H571=0,H$30,H571)","v":-1.4E-2},{"$f":"IF(I571=0,I$30,I571)","v":-1.0999999999999999E-2},{"$f":"IF(J571=0,J$30,J571)","v":4.0000000000000001E-3},{"$f":"IF(K571=0,K$30,K571)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_1LTC","70+_1LTC_MH_I","I","MH",{"$f":"IF(G572=0,G$31,G572)","v":0},{"$f":"IF(H572=0,H$31,H572)","v":-1.4E-2},{"$f":"IF(I572=0,I$31,I572)","v":-1.0999999999999999E-2},{"$f":"IF(J572=0,J$31,J572)","v":4.0000000000000001E-3},{"$f":"IF(K572=0,K$31,K572)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_1LTC","70+_1LTC_GP_I","I","GP",{"$f":"IF(G573=0,G$32,G573)","v":0},{"$f":"IF(H573=0,H$32,H573)","v":-1.4E-2},{"$f":"IF(I573=0,I$32,I573)","v":-1.0999999999999999E-2},{"$f":"IF(J573=0,J$32,J573)","v":4.0000000000000001E-3},{"$f":"IF(K573=0,K$32,K573)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_1LTC","70+_1LTC_Prescribing_I","I","Prescribing",{"$f":"IF(G574=0,G$33,G574)","v":0},{"$f":"IF(H574=0,H$33,H574)","v":-1.4E-2},{"$f":"IF(I574=0,I$33,I574)","v":-1.0999999999999999E-2},{"$f":"IF(J574=0,J$33,J574)","v":4.0000000000000001E-3},{"$f":"IF(K574=0,K$33,K574)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_1LTC","70+_1LTC_SC_I","I","SC",{"$f":"IF(G575=0,G$34,G575)","v":0},{"$f":"IF(H575=0,H$34,H575)","v":-1.4E-2},{"$f":"IF(I575=0,I$34,I575)","v":-1.0999999999999999E-2},{"$f":"IF(J575=0,J$34,J575)","v":4.0000000000000001E-3},{"$f":"IF(K575=0,K$34,K575)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_1LTC","70+_1LTC_CC_I","I","CC",{"$f":"IF(G576=0,G$35,G576)","v":0},{"$f":"IF(H576=0,H$35,H576)","v":-1.4E-2},{"$f":"IF(I576=0,I$35,I576)","v":-1.0999999999999999E-2},{"$f":"IF(J576=0,J$35,J576)","v":4.0000000000000001E-3},{"$f":"IF(K576=0,K$35,K576)","v":-6.0000000000000001E-3}]
[null,null,"70+_","70+___"]
[null,null,"70+_2+LTC","70+_2+LTC_70+: Multiple LTCs_",null,"70+: Multiple LTCs"]
[null,null,"70+_2+LTC","70+_2+LTC_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"70+_2+LTC","70+_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"70+_2+LTC","70+_2+LTC_Population Change_",null,"Population Change",{"$f":"IF(G581=0,G$10,G581)","v":0},{"$f":"IF(H581=0,H$10,H581)","v":0.02},{"$f":"IF(I581=0,I$10,I581)","v":0.02},{"$f":"IF(J581=0,J$10,J581)","v":0.02},{"$f":"IF(K581=0,K$10,K581)","v":0.02}]
[null,null,"70+_2+LTC","70+_2+LTC__"]
[null,null,"70+_2+LTC","70+_2+LTC__"]
[null,null,"70+_2+LTC","70+_2+LTC_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"70+_2+LTC","70+_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","70+_2+LTC","70+_2+LTC_AE_U","U","AE",{"$f":"IF(G586=0,G$15,G586)","v":0},{"$f":"IF(H586=0,H$15,H586)","v":0.02},{"$f":"IF(I586=0,I$15,I586)","v":0.02},{"$f":"IF(J586=0,J$15,J586)","v":0.02},{"$f":"IF(K586=0,K$15,K586)","v":0.02}]
[null,"Cost","70+_2+LTC","70+_2+LTC_NEL_U","U","NEL",{"$f":"IF(G587=0,G$16,G587)","v":0},{"$f":"IF(H587=0,H$16,H587)","v":0.02},{"$f":"IF(I587=0,I$16,I587)","v":0.02},{"$f":"IF(J587=0,J$16,J587)","v":0.02},{"$f":"IF(K587=0,K$16,K587)","v":0.02}]
[null,"Cost","70+_2+LTC","70+_2+LTC_EL_U","U","EL",{"$f":"IF(G588=0,G$17,G588)","v":0},{"$f":"IF(H588=0,H$17,H588)","v":0.02},{"$f":"IF(I588=0,I$17,I588)","v":0.02},{"$f":"IF(J588=0,J$17,J588)","v":0.02},{"$f":"IF(K588=0,K$17,K588)","v":0.02}]
[null,"Cost","70+_2+LTC","70+_2+LTC_OP_U","U","OP",{"$f":"IF(G589=0,G$18,G589)","v":0},{"$f":"IF(H589=0,H$18,H589)","v":0.02},{"$f":"IF(I589=0,I$18,I589)","v":0.02},{"$f":"IF(J589=0,J$18,J589)","v":0.02},{"$f":"IF(K589=0,K$18,K589)","v":0.02}]
[null,"Cost","70+_2+LTC","70+_2+LTC_MH_U","U","MH",{"$f":"IF(G590=0,G$19,G590)","v":0},{"$f":"IF(H590=0,H$19,H590)","v":0.02},{"$f":"IF(I590=0,I$19,I590)","v":0.02},{"$f":"IF(J590=0,J$19,J590)","v":0.02},{"$f":"IF(K590=0,K$19,K590)","v":0.02}]
[null,"Cost","70+_2+LTC","70+_2+LTC_GP_U","U","GP",{"$f":"IF(G591=0,G$20,G591)","v":0},{"$f":"IF(H591=0,H$20,H591)","v":0.02},{"$f":"IF(I591=0,I$20,I591)","v":0.02},{"$f":"IF(J591=0,J$20,J591)","v":0.02},{"$f":"IF(K591=0,K$20,K591)","v":0.02}]
[null,"Cost","70+_2+LTC","70+_2+LTC_Prescribing_U","U","Prescribing",{"$f":"IF(G592=0,G$21,G592)","v":0},{"$f":"IF(H592=0,H$21,H592)","v":0.05},{"$f":"IF(I592=0,I$21,I592)","v":0.05},{"$f":"IF(J592=0,J$21,J592)","v":0.05},{"$f":"IF(K592=0,K$21,K592)","v":0.05}]
[null,"Cost","70+_2+LTC","70+_2+LTC_SC_U","U","SC",{"$f":"IF(G593=0,G$22,G593)","v":0},{"$f":"IF(H593=0,H$22,H593)","v":0.02},{"$f":"IF(I593=0,I$22,I593)","v":0.02},{"$f":"IF(J593=0,J$22,J593)","v":0.02},{"$f":"IF(K593=0,K$22,K593)","v":0.02}]
[null,"Cost","70+_2+LTC","70+_2+LTC_CC_U","U","CC",{"$f":"IF(G594=0,G$23,G594)","v":0},{"$f":"IF(H594=0,H$23,H594)","v":0.05},{"$f":"IF(I594=0,I$23,I594)","v":0.05},{"$f":"IF(J594=0,J$23,J594)","v":0.05},{"$f":"IF(K594=0,K$23,K594)","v":0.05}]
[null,null,"70+_2+LTC","70+_2+LTC__"]
[null,null,"70+_2+LTC","70+_2+LTC_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"70+_2+LTC","70+_2+LTC__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_AE_I","I","AE",{"$f":"IF(G598=0,G$27,G598)","v":0},{"$f":"IF(H598=0,H$27,H598)","v":-1.4E-2},{"$f":"IF(I598=0,I$27,I598)","v":-1.0999999999999999E-2},{"$f":"IF(J598=0,J$27,J598)","v":4.0000000000000001E-3},{"$f":"IF(K598=0,K$27,K598)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_NEL_I","I","NEL",{"$f":"IF(G599=0,G$28,G599)","v":0},{"$f":"IF(H599=0,H$28,H599)","v":-1.4E-2},{"$f":"IF(I599=0,I$28,I599)","v":-1.0999999999999999E-2},{"$f":"IF(J599=0,J$28,J599)","v":4.0000000000000001E-3},{"$f":"IF(K599=0,K$28,K599)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_EL_I","I","EL",{"$f":"IF(G600=0,G$29,G600)","v":0},{"$f":"IF(H600=0,H$29,H600)","v":-1.4E-2},{"$f":"IF(I600=0,I$29,I600)","v":-1.0999999999999999E-2},{"$f":"IF(J600=0,J$29,J600)","v":4.0000000000000001E-3},{"$f":"IF(K600=0,K$29,K600)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_OP_I","I","OP",{"$f":"IF(G601=0,G$30,G601)","v":0},{"$f":"IF(H601=0,H$30,H601)","v":-1.4E-2},{"$f":"IF(I601=0,I$30,I601)","v":-1.0999999999999999E-2},{"$f":"IF(J601=0,J$30,J601)","v":4.0000000000000001E-3},{"$f":"IF(K601=0,K$30,K601)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_MH_I","I","MH",{"$f":"IF(G602=0,G$31,G602)","v":0},{"$f":"IF(H602=0,H$31,H602)","v":-1.4E-2},{"$f":"IF(I602=0,I$31,I602)","v":-1.0999999999999999E-2},{"$f":"IF(J602=0,J$31,J602)","v":4.0000000000000001E-3},{"$f":"IF(K602=0,K$31,K602)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_GP_I","I","GP",{"$f":"IF(G603=0,G$32,G603)","v":0},{"$f":"IF(H603=0,H$32,H603)","v":-1.4E-2},{"$f":"IF(I603=0,I$32,I603)","v":-1.0999999999999999E-2},{"$f":"IF(J603=0,J$32,J603)","v":4.0000000000000001E-3},{"$f":"IF(K603=0,K$32,K603)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_Prescribing_I","I","Prescribing",{"$f":"IF(G604=0,G$33,G604)","v":0},{"$f":"IF(H604=0,H$33,H604)","v":-1.4E-2},{"$f":"IF(I604=0,I$33,I604)","v":-1.0999999999999999E-2},{"$f":"IF(J604=0,J$33,J604)","v":4.0000000000000001E-3},{"$f":"IF(K604=0,K$33,K604)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_SC_I","I","SC",{"$f":"IF(G605=0,G$34,G605)","v":0},{"$f":"IF(H605=0,H$34,H605)","v":-1.4E-2},{"$f":"IF(I605=0,I$34,I605)","v":-1.0999999999999999E-2},{"$f":"IF(J605=0,J$34,J605)","v":4.0000000000000001E-3},{"$f":"IF(K605=0,K$34,K605)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_2+LTC","70+_2+LTC_CC_I","I","CC",{"$f":"IF(G606=0,G$35,G606)","v":0},{"$f":"IF(H606=0,H$35,H606)","v":-1.4E-2},{"$f":"IF(I606=0,I$35,I606)","v":-1.0999999999999999E-2},{"$f":"IF(J606=0,J$35,J606)","v":4.0000000000000001E-3},{"$f":"IF(K606=0,K$35,K606)","v":-6.0000000000000001E-3}]
[null,null,"70+_","70+___"]
[null,null,"70+_SEMI","70+_SEMI_70+: SEMI_",null,"70+: SEMI"]
[null,null,"70+_SEMI","70+_SEMI_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"70+_SEMI","70+_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"70+_SEMI","70+_SEMI_Population Change_",null,"Population Change",{"$f":"IF(G611=0,G$10,G611)","v":0},{"$f":"IF(H611=0,H$10,H611)","v":0.02},{"$f":"IF(I611=0,I$10,I611)","v":0.02},{"$f":"IF(J611=0,J$10,J611)","v":0.02},{"$f":"IF(K611=0,K$10,K611)","v":0.02}]
[null,null,"70+_SEMI","70+_SEMI__"]
[null,null,"70+_SEMI","70+_SEMI__"]
[null,null,"70+_SEMI","70+_SEMI_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"70+_SEMI","70+_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","70+_SEMI","70+_SEMI_AE_U","U","AE",{"$f":"IF(G616=0,G$15,G616)","v":0},{"$f":"IF(H616=0,H$15,H616)","v":0.02},{"$f":"IF(I616=0,I$15,I616)","v":0.02},{"$f":"IF(J616=0,J$15,J616)","v":0.02},{"$f":"IF(K616=0,K$15,K616)","v":0.02}]
[null,"Cost","70+_SEMI","70+_SEMI_NEL_U","U","NEL",{"$f":"IF(G617=0,G$16,G617)","v":0},{"$f":"IF(H617=0,H$16,H617)","v":0.02},{"$f":"IF(I617=0,I$16,I617)","v":0.02},{"$f":"IF(J617=0,J$16,J617)","v":0.02},{"$f":"IF(K617=0,K$16,K617)","v":0.02}]
[null,"Cost","70+_SEMI","70+_SEMI_EL_U","U","EL",{"$f":"IF(G618=0,G$17,G618)","v":0},{"$f":"IF(H618=0,H$17,H618)","v":0.02},{"$f":"IF(I618=0,I$17,I618)","v":0.02},{"$f":"IF(J618=0,J$17,J618)","v":0.02},{"$f":"IF(K618=0,K$17,K618)","v":0.02}]
[null,"Cost","70+_SEMI","70+_SEMI_OP_U","U","OP",{"$f":"IF(G619=0,G$18,G619)","v":0},{"$f":"IF(H619=0,H$18,H619)","v":0.02},{"$f":"IF(I619=0,I$18,I619)","v":0.02},{"$f":"IF(J619=0,J$18,J619)","v":0.02},{"$f":"IF(K619=0,K$18,K619)","v":0.02}]
[null,"Cost","70+_SEMI","70+_SEMI_MH_U","U","MH",{"$f":"IF(G620=0,G$19,G620)","v":0},{"$f":"IF(H620=0,H$19,H620)","v":0.02},{"$f":"IF(I620=0,I$19,I620)","v":0.02},{"$f":"IF(J620=0,J$19,J620)","v":0.02},{"$f":"IF(K620=0,K$19,K620)","v":0.02}]
[null,"Cost","70+_SEMI","70+_SEMI_GP_U","U","GP",{"$f":"IF(G621=0,G$20,G621)","v":0},{"$f":"IF(H621=0,H$20,H621)","v":0.02},{"$f":"IF(I621=0,I$20,I621)","v":0.02},{"$f":"IF(J621=0,J$20,J621)","v":0.02},{"$f":"IF(K621=0,K$20,K621)","v":0.02}]
[null,"Cost","70+_SEMI","70+_SEMI_Prescribing_U","U","Prescribing",{"$f":"IF(G622=0,G$21,G622)","v":0},{"$f":"IF(H622=0,H$21,H622)","v":0.05},{"$f":"IF(I622=0,I$21,I622)","v":0.05},{"$f":"IF(J622=0,J$21,J622)","v":0.05},{"$f":"IF(K622=0,K$21,K622)","v":0.05}]
[null,"Cost","70+_SEMI",{"$f":"C1346&\"_\"&F1346&\"_\"&E1346","v":"70+_SEMI_SC_U"},"U","SC",{"$f":"IF(G623=0,G$22,G623)","v":0},{"$f":"IF(H623=0,H$22,H623)","v":0.02},{"$f":"IF(I623=0,I$22,I623)","v":0.02},{"$f":"IF(J623=0,J$22,J623)","v":0.02},{"$f":"IF(K623=0,K$22,K623)","v":0.02}]
[null,"Cost","70+_SEMI","70+_SEMI_CC_U","U","CC",{"$f":"IF(G624=0,G$23,G624)","v":0},{"$f":"IF(H624=0,H$23,H624)","v":0.05},{"$f":"IF(I624=0,I$23,I624)","v":0.05},{"$f":"IF(J624=0,J$23,J624)","v":0.05},{"$f":"IF(K624=0,K$23,K624)","v":0.05}]
[null,null,"70+_SEMI","70+_SEMI__"]
[null,null,"70+_SEMI","70+_SEMI_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"70+_SEMI","70+_SEMI__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","70+_SEMI","70+_SEMI_AE_I","I","AE",{"$f":"IF(G628=0,G$27,G628)","v":0},{"$f":"IF(H628=0,H$27,H628)","v":-1.4E-2},{"$f":"IF(I628=0,I$27,I628)","v":-1.0999999999999999E-2},{"$f":"IF(J628=0,J$27,J628)","v":4.0000000000000001E-3},{"$f":"IF(K628=0,K$27,K628)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_SEMI","70+_SEMI_NEL_I","I","NEL",{"$f":"IF(G629=0,G$28,G629)","v":0},{"$f":"IF(H629=0,H$28,H629)","v":-1.4E-2},{"$f":"IF(I629=0,I$28,I629)","v":-1.0999999999999999E-2},{"$f":"IF(J629=0,J$28,J629)","v":4.0000000000000001E-3},{"$f":"IF(K629=0,K$28,K629)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_SEMI","70+_SEMI_EL_I","I","EL",{"$f":"IF(G630=0,G$29,G630)","v":0},{"$f":"IF(H630=0,H$29,H630)","v":-1.4E-2},{"$f":"IF(I630=0,I$29,I630)","v":-1.0999999999999999E-2},{"$f":"IF(J630=0,J$29,J630)","v":4.0000000000000001E-3},{"$f":"IF(K630=0,K$29,K630)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_SEMI","70+_SEMI_OP_I","I","OP",{"$f":"IF(G631=0,G$30,G631)","v":0},{"$f":"IF(H631=0,H$30,H631)","v":-1.4E-2},{"$f":"IF(I631=0,I$30,I631)","v":-1.0999999999999999E-2},{"$f":"IF(J631=0,J$30,J631)","v":4.0000000000000001E-3},{"$f":"IF(K631=0,K$30,K631)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_SEMI","70+_SEMI_MH_I","I","MH",{"$f":"IF(G632=0,G$31,G632)","v":0},{"$f":"IF(H632=0,H$31,H632)","v":-1.4E-2},{"$f":"IF(I632=0,I$31,I632)","v":-1.0999999999999999E-2},{"$f":"IF(J632=0,J$31,J632)","v":4.0000000000000001E-3},{"$f":"IF(K632=0,K$31,K632)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_SEMI","70+_SEMI_GP_I","I","GP",{"$f":"IF(G633=0,G$32,G633)","v":0},{"$f":"IF(H633=0,H$32,H633)","v":-1.4E-2},{"$f":"IF(I633=0,I$32,I633)","v":-1.0999999999999999E-2},{"$f":"IF(J633=0,J$32,J633)","v":4.0000000000000001E-3},{"$f":"IF(K633=0,K$32,K633)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_SEMI","70+_SEMI_Prescribing_I","I","Prescribing",{"$f":"IF(G634=0,G$33,G634)","v":0},{"$f":"IF(H634=0,H$33,H634)","v":-1.4E-2},{"$f":"IF(I634=0,I$33,I634)","v":-1.0999999999999999E-2},{"$f":"IF(J634=0,J$33,J634)","v":4.0000000000000001E-3},{"$f":"IF(K634=0,K$33,K634)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_SEMI","70+_SEMI_SC_I","I","SC",{"$f":"IF(G635=0,G$34,G635)","v":0},{"$f":"IF(H635=0,H$34,H635)","v":-1.4E-2},{"$f":"IF(I635=0,I$34,I635)","v":-1.0999999999999999E-2},{"$f":"IF(J635=0,J$34,J635)","v":4.0000000000000001E-3},{"$f":"IF(K635=0,K$34,K635)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_SEMI","70+_SEMI_CC_I","I","CC",{"$f":"IF(G636=0,G$35,G636)","v":0},{"$f":"IF(H636=0,H$35,H636)","v":-1.4E-2},{"$f":"IF(I636=0,I$35,I636)","v":-1.0999999999999999E-2},{"$f":"IF(J636=0,J$35,J636)","v":4.0000000000000001E-3},{"$f":"IF(K636=0,K$35,K636)","v":-6.0000000000000001E-3}]
[null,null,"70+_","70+___"]
[null,null,"70+_Dementia","70+_Dementia_70+: Dementia_",null,"70+: Dementia"]
[null,null,"70+_Dementia","70+_Dementia_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"70+_Dementia","70+_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"70+_Dementia","70+_Dementia_Population Change_",null,"Population Change",{"$f":"IF(G641=0,G$10,G641)","v":0},{"$f":"IF(H641=0,H$10,H641)","v":0.02},{"$f":"IF(I641=0,I$10,I641)","v":0.02},{"$f":"IF(J641=0,J$10,J641)","v":0.02},{"$f":"IF(K641=0,K$10,K641)","v":0.02}]
[null,null,"70+_Dementia","70+_Dementia__"]
[null,null,"70+_Dementia","70+_Dementia__"]
[null,null,"70+_Dementia","70+_Dementia_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"70+_Dementia","70+_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","70+_Dementia","70+_Dementia_AE_U","U","AE",{"$f":"IF(G646=0,G$15,G646)","v":0},{"$f":"IF(H646=0,H$15,H646)","v":0.02},{"$f":"IF(I646=0,I$15,I646)","v":0.02},{"$f":"IF(J646=0,J$15,J646)","v":0.02},{"$f":"IF(K646=0,K$15,K646)","v":0.02}]
[null,"Cost","70+_Dementia","70+_Dementia_NEL_U","U","NEL",{"$f":"IF(G647=0,G$16,G647)","v":0},{"$f":"IF(H647=0,H$16,H647)","v":0.02},{"$f":"IF(I647=0,I$16,I647)","v":0.02},{"$f":"IF(J647=0,J$16,J647)","v":0.02},{"$f":"IF(K647=0,K$16,K647)","v":0.02}]
[null,"Cost","70+_Dementia","70+_Dementia_EL_U","U","EL",{"$f":"IF(G648=0,G$17,G648)","v":0},{"$f":"IF(H648=0,H$17,H648)","v":0.02},{"$f":"IF(I648=0,I$17,I648)","v":0.02},{"$f":"IF(J648=0,J$17,J648)","v":0.02},{"$f":"IF(K648=0,K$17,K648)","v":0.02}]
[null,"Cost","70+_Dementia","70+_Dementia_OP_U","U","OP",{"$f":"IF(G649=0,G$18,G649)","v":0},{"$f":"IF(H649=0,H$18,H649)","v":0.02},{"$f":"IF(I649=0,I$18,I649)","v":0.02},{"$f":"IF(J649=0,J$18,J649)","v":0.02},{"$f":"IF(K649=0,K$18,K649)","v":0.02}]
[null,"Cost","70+_Dementia","70+_Dementia_MH_U","U","MH",{"$f":"IF(G650=0,G$19,G650)","v":0},{"$f":"IF(H650=0,H$19,H650)","v":0.02},{"$f":"IF(I650=0,I$19,I650)","v":0.02},{"$f":"IF(J650=0,J$19,J650)","v":0.02},{"$f":"IF(K650=0,K$19,K650)","v":0.02}]
[null,"Cost","70+_Dementia","70+_Dementia_GP_U","U","GP",{"$f":"IF(G651=0,G$20,G651)","v":0},{"$f":"IF(H651=0,H$20,H651)","v":0.02},{"$f":"IF(I651=0,I$20,I651)","v":0.02},{"$f":"IF(J651=0,J$20,J651)","v":0.02},{"$f":"IF(K651=0,K$20,K651)","v":0.02}]
[null,"Cost","70+_Dementia","70+_Dementia_Prescribing_U","U","Prescribing",{"$f":"IF(G652=0,G$21,G652)","v":0},{"$f":"IF(H652=0,H$21,H652)","v":0.05},{"$f":"IF(I652=0,I$21,I652)","v":0.05},{"$f":"IF(J652=0,J$21,J652)","v":0.05},{"$f":"IF(K652=0,K$21,K652)","v":0.05}]
[null,"Cost","70+_Dementia","70+_Dementia_SC_U","U","SC",{"$f":"IF(G653=0,G$22,G653)","v":0},{"$f":"IF(H653=0,H$22,H653)","v":0.02},{"$f":"IF(I653=0,I$22,I653)","v":0.02},{"$f":"IF(J653=0,J$22,J653)","v":0.02},{"$f":"IF(K653=0,K$22,K653)","v":0.02}]
[null,"Cost","70+_Dementia","70+_Dementia_CC_U","U","CC",{"$f":"IF(G654=0,G$23,G654)","v":0},{"$f":"IF(H654=0,H$23,H654)","v":0.05},{"$f":"IF(I654=0,I$23,I654)","v":0.05},{"$f":"IF(J654=0,J$23,J654)","v":0.05},{"$f":"IF(K654=0,K$23,K654)","v":0.05}]
[null,null,"70+_Dementia","70+_Dementia__"]
[null,null,"70+_Dementia","70+_Dementia_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"70+_Dementia","70+_Dementia__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","70+_Dementia","70+_Dementia_AE_I","I","AE",{"$f":"IF(G658=0,G$27,G658)","v":0},{"$f":"IF(H658=0,H$27,H658)","v":-1.4E-2},{"$f":"IF(I658=0,I$27,I658)","v":-1.0999999999999999E-2},{"$f":"IF(J658=0,J$27,J658)","v":4.0000000000000001E-3},{"$f":"IF(K658=0,K$27,K658)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Dementia","70+_Dementia_NEL_I","I","NEL",{"$f":"IF(G659=0,G$28,G659)","v":0},{"$f":"IF(H659=0,H$28,H659)","v":-1.4E-2},{"$f":"IF(I659=0,I$28,I659)","v":-1.0999999999999999E-2},{"$f":"IF(J659=0,J$28,J659)","v":4.0000000000000001E-3},{"$f":"IF(K659=0,K$28,K659)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Dementia","70+_Dementia_EL_I","I","EL",{"$f":"IF(G660=0,G$29,G660)","v":0},{"$f":"IF(H660=0,H$29,H660)","v":-1.4E-2},{"$f":"IF(I660=0,I$29,I660)","v":-1.0999999999999999E-2},{"$f":"IF(J660=0,J$29,J660)","v":4.0000000000000001E-3},{"$f":"IF(K660=0,K$29,K660)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Dementia","70+_Dementia_OP_I","I","OP",{"$f":"IF(G661=0,G$30,G661)","v":0},{"$f":"IF(H661=0,H$30,H661)","v":-1.4E-2},{"$f":"IF(I661=0,I$30,I661)","v":-1.0999999999999999E-2},{"$f":"IF(J661=0,J$30,J661)","v":4.0000000000000001E-3},{"$f":"IF(K661=0,K$30,K661)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Dementia","70+_Dementia_MH_I","I","MH",{"$f":"IF(G662=0,G$31,G662)","v":0},{"$f":"IF(H662=0,H$31,H662)","v":-1.4E-2},{"$f":"IF(I662=0,I$31,I662)","v":-1.0999999999999999E-2},{"$f":"IF(J662=0,J$31,J662)","v":4.0000000000000001E-3},{"$f":"IF(K662=0,K$31,K662)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Dementia","70+_Dementia_GP_I","I","GP",{"$f":"IF(G663=0,G$32,G663)","v":0},{"$f":"IF(H663=0,H$32,H663)","v":-1.4E-2},{"$f":"IF(I663=0,I$32,I663)","v":-1.0999999999999999E-2},{"$f":"IF(J663=0,J$32,J663)","v":4.0000000000000001E-3},{"$f":"IF(K663=0,K$32,K663)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Dementia","70+_Dementia_Prescribing_I","I","Prescribing",{"$f":"IF(G664=0,G$33,G664)","v":0},{"$f":"IF(H664=0,H$33,H664)","v":-1.4E-2},{"$f":"IF(I664=0,I$33,I664)","v":-1.0999999999999999E-2},{"$f":"IF(J664=0,J$33,J664)","v":4.0000000000000001E-3},{"$f":"IF(K664=0,K$33,K664)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Dementia","70+_Dementia_SC_I","I","SC",{"$f":"IF(G665=0,G$34,G665)","v":0},{"$f":"IF(H665=0,H$34,H665)","v":-1.4E-2},{"$f":"IF(I665=0,I$34,I665)","v":-1.0999999999999999E-2},{"$f":"IF(J665=0,J$34,J665)","v":4.0000000000000001E-3},{"$f":"IF(K665=0,K$34,K665)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Dementia","70+_Dementia_CC_I","I","CC",{"$f":"IF(G666=0,G$35,G666)","v":0},{"$f":"IF(H666=0,H$35,H666)","v":-1.4E-2},{"$f":"IF(I666=0,I$35,I666)","v":-1.0999999999999999E-2},{"$f":"IF(J666=0,J$35,J666)","v":4.0000000000000001E-3},{"$f":"IF(K666=0,K$35,K666)","v":-6.0000000000000001E-3}]
[null,null,"70+_","70+___"]
[null,null,"70+_Cancer","70+_Cancer_70+: Cancer_",null,"70+: Cancer"]
[null,null,"70+_Cancer","70+_Cancer_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"70+_Cancer","70+_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"70+_Cancer","70+_Cancer_Population Change_",null,"Population Change",{"$f":"IF(G671=0,G$10,G671)","v":0},{"$f":"IF(H671=0,H$10,H671)","v":0.02},{"$f":"IF(I671=0,I$10,I671)","v":0.02},{"$f":"IF(J671=0,J$10,J671)","v":0.02},{"$f":"IF(K671=0,K$10,K671)","v":0.02}]
[null,null,"70+_Cancer","70+_Cancer__"]
[null,null,"70+_Cancer","70+_Cancer__"]
[null,null,"70+_Cancer","70+_Cancer_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"70+_Cancer","70+_Cancer__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","70+_Cancer","70+_Cancer_AE_U","U","AE",{"$f":"IF(G676=0,G$15,G676)","v":0},{"$f":"IF(H676=0,H$15,H676)","v":0.02},{"$f":"IF(I676=0,I$15,I676)","v":0.02},{"$f":"IF(J676=0,J$15,J676)","v":0.02},{"$f":"IF(K676=0,K$15,K676)","v":0.02}]
[null,"Cost","70+_Cancer","70+_Cancer_NEL_U","U","NEL",{"$f":"IF(G677=0,G$16,G677)","v":0},{"$f":"IF(H677=0,H$16,H677)","v":0.02},{"$f":"IF(I677=0,I$16,I677)","v":0.02},{"$f":"IF(J677=0,J$16,J677)","v":0.02},{"$f":"IF(K677=0,K$16,K677)","v":0.02}]
[null,"Cost","70+_Cancer","70+_Cancer_EL_U","U","EL",{"$f":"IF(G678=0,G$17,G678)","v":0},{"$f":"IF(H678=0,H$17,H678)","v":0.02},{"$f":"IF(I678=0,I$17,I678)","v":0.02},{"$f":"IF(J678=0,J$17,J678)","v":0.02},{"$f":"IF(K678=0,K$17,K678)","v":0.02}]
[null,"Cost","70+_Cancer","70+_Cancer_OP_U","U","OP",{"$f":"IF(G679=0,G$18,G679)","v":0},{"$f":"IF(H679=0,H$18,H679)","v":0.02},{"$f":"IF(I679=0,I$18,I679)","v":0.02},{"$f":"IF(J679=0,J$18,J679)","v":0.02},{"$f":"IF(K679=0,K$18,K679)","v":0.02}]
[null,"Cost","70+_Cancer","70+_Cancer_MH_U","U","MH",{"$f":"IF(G680=0,G$19,G680)","v":0},{"$f":"IF(H680=0,H$19,H680)","v":0.02},{"$f":"IF(I680=0,I$19,I680)","v":0.02},{"$f":"IF(J680=0,J$19,J680)","v":0.02},{"$f":"IF(K680=0,K$19,K680)","v":0.02}]
[null,"Cost","70+_Cancer","70+_Cancer_GP_U","U","GP",{"$f":"IF(G681=0,G$20,G681)","v":0},{"$f":"IF(H681=0,H$20,H681)","v":0.02},{"$f":"IF(I681=0,I$20,I681)","v":0.02},{"$f":"IF(J681=0,J$20,J681)","v":0.02},{"$f":"IF(K681=0,K$20,K681)","v":0.02}]
[null,"Cost","70+_Cancer","70+_Cancer_Prescribing_U","U","Prescribing",{"$f":"IF(G682=0,G$21,G682)","v":0},{"$f":"IF(H682=0,H$21,H682)","v":0.05},{"$f":"IF(I682=0,I$21,I682)","v":0.05},{"$f":"IF(J682=0,J$21,J682)","v":0.05},{"$f":"IF(K682=0,K$21,K682)","v":0.05}]
[null,"Cost","70+_Cancer","70+_Cancer_SC_U","U","SC",{"$f":"IF(G683=0,G$22,G683)","v":0},{"$f":"IF(H683=0,H$22,H683)","v":0.02},{"$f":"IF(I683=0,I$22,I683)","v":0.02},{"$f":"IF(J683=0,J$22,J683)","v":0.02},{"$f":"IF(K683=0,K$22,K683)","v":0.02}]
[null,"Cost","70+_Cancer","70+_Cancer_CC_U","U","CC",{"$f":"IF(G684=0,G$23,G684)","v":0},{"$f":"IF(H684=0,H$23,H684)","v":0.05},{"$f":"IF(I684=0,I$23,I684)","v":0.05},{"$f":"IF(J684=0,J$23,J684)","v":0.05},{"$f":"IF(K684=0,K$23,K684)","v":0.05}]
[null,null,"70+_Cancer","70+_Cancer__"]
[null,null,"70+_Cancer","70+_Cancer_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"70+_Cancer",{"$f":"C1410&\"_\"&F1410&\"_\"&E1410","v":"70+_Cancer__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","70+_Cancer","70+_Cancer_AE_I","I","AE",{"$f":"IF(G688=0,G$27,G688)","v":0},{"$f":"IF(H688=0,H$27,H688)","v":-1.4E-2},{"$f":"IF(I688=0,I$27,I688)","v":-1.0999999999999999E-2},{"$f":"IF(J688=0,J$27,J688)","v":4.0000000000000001E-3},{"$f":"IF(K688=0,K$27,K688)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Cancer","70+_Cancer_NEL_I","I","NEL",{"$f":"IF(G689=0,G$28,G689)","v":0},{"$f":"IF(H689=0,H$28,H689)","v":-1.4E-2},{"$f":"IF(I689=0,I$28,I689)","v":-1.0999999999999999E-2},{"$f":"IF(J689=0,J$28,J689)","v":4.0000000000000001E-3},{"$f":"IF(K689=0,K$28,K689)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Cancer","70+_Cancer_EL_I","I","EL",{"$f":"IF(G690=0,G$29,G690)","v":0},{"$f":"IF(H690=0,H$29,H690)","v":-1.4E-2},{"$f":"IF(I690=0,I$29,I690)","v":-1.0999999999999999E-2},{"$f":"IF(J690=0,J$29,J690)","v":4.0000000000000001E-3},{"$f":"IF(K690=0,K$29,K690)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Cancer","70+_Cancer_OP_I","I","OP",{"$f":"IF(G691=0,G$30,G691)","v":0},{"$f":"IF(H691=0,H$30,H691)","v":-1.4E-2},{"$f":"IF(I691=0,I$30,I691)","v":-1.0999999999999999E-2},{"$f":"IF(J691=0,J$30,J691)","v":4.0000000000000001E-3},{"$f":"IF(K691=0,K$30,K691)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Cancer","70+_Cancer_MH_I","I","MH",{"$f":"IF(G692=0,G$31,G692)","v":0},{"$f":"IF(H692=0,H$31,H692)","v":-1.4E-2},{"$f":"IF(I692=0,I$31,I692)","v":-1.0999999999999999E-2},{"$f":"IF(J692=0,J$31,J692)","v":4.0000000000000001E-3},{"$f":"IF(K692=0,K$31,K692)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Cancer","70+_Cancer_GP_I","I","GP",{"$f":"IF(G693=0,G$32,G693)","v":0},{"$f":"IF(H693=0,H$32,H693)","v":-1.4E-2},{"$f":"IF(I693=0,I$32,I693)","v":-1.0999999999999999E-2},{"$f":"IF(J693=0,J$32,J693)","v":4.0000000000000001E-3},{"$f":"IF(K693=0,K$32,K693)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Cancer","70+_Cancer_Prescribing_I","I","Prescribing",{"$f":"IF(G694=0,G$33,G694)","v":0},{"$f":"IF(H694=0,H$33,H694)","v":-1.4E-2},{"$f":"IF(I694=0,I$33,I694)","v":-1.0999999999999999E-2},{"$f":"IF(J694=0,J$33,J694)","v":4.0000000000000001E-3},{"$f":"IF(K694=0,K$33,K694)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Cancer","70+_Cancer_SC_I","I","SC",{"$f":"IF(G695=0,G$34,G695)","v":0},{"$f":"IF(H695=0,H$34,H695)","v":-1.4E-2},{"$f":"IF(I695=0,I$34,I695)","v":-1.0999999999999999E-2},{"$f":"IF(J695=0,J$34,J695)","v":4.0000000000000001E-3},{"$f":"IF(K695=0,K$34,K695)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_Cancer","70+_Cancer_CC_I","I","CC",{"$f":"IF(G696=0,G$35,G696)","v":0},{"$f":"IF(H696=0,H$35,H696)","v":-1.4E-2},{"$f":"IF(I696=0,I$35,I696)","v":-1.0999999999999999E-2},{"$f":"IF(J696=0,J$35,J696)","v":4.0000000000000001E-3},{"$f":"IF(K696=0,K$35,K696)","v":-6.0000000000000001E-3}]
[null,null,"70+_","70+___"]
[null,null,"70+_LearnDis","70+_LearnDis_70+: Learning Disability_",null,"70+: Learning Disability"]
[null,null,"70+_LearnDis","70+_LearnDis_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"70+_LearnDis","70+_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"70+_LearnDis","70+_LearnDis_Population Change_",null,"Population Change",{"$f":"IF(G701=0,G$10,G701)","v":0},{"$f":"IF(H701=0,H$10,H701)","v":0.02},{"$f":"IF(I701=0,I$10,I701)","v":0.02},{"$f":"IF(J701=0,J$10,J701)","v":0.02},{"$f":"IF(K701=0,K$10,K701)","v":0.02}]
[null,null,"70+_LearnDis","70+_LearnDis__"]
[null,null,"70+_LearnDis","70+_LearnDis__"]
[null,null,"70+_LearnDis","70+_LearnDis_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"70+_LearnDis","70+_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","70+_LearnDis","70+_LearnDis_AE_U","U","AE",{"$f":"IF(G706=0,G$15,G706)","v":0},{"$f":"IF(H706=0,H$15,H706)","v":0.02},{"$f":"IF(I706=0,I$15,I706)","v":0.02},{"$f":"IF(J706=0,J$15,J706)","v":0.02},{"$f":"IF(K706=0,K$15,K706)","v":0.02}]
[null,"Cost","70+_LearnDis","70+_LearnDis_NEL_U","U","NEL",{"$f":"IF(G707=0,G$16,G707)","v":0},{"$f":"IF(H707=0,H$16,H707)","v":0.02},{"$f":"IF(I707=0,I$16,I707)","v":0.02},{"$f":"IF(J707=0,J$16,J707)","v":0.02},{"$f":"IF(K707=0,K$16,K707)","v":0.02}]
[null,"Cost","70+_LearnDis","70+_LearnDis_EL_U","U","EL",{"$f":"IF(G708=0,G$17,G708)","v":0},{"$f":"IF(H708=0,H$17,H708)","v":0.02},{"$f":"IF(I708=0,I$17,I708)","v":0.02},{"$f":"IF(J708=0,J$17,J708)","v":0.02},{"$f":"IF(K708=0,K$17,K708)","v":0.02}]
[null,"Cost","70+_LearnDis","70+_LearnDis_OP_U","U","OP",{"$f":"IF(G709=0,G$18,G709)","v":0},{"$f":"IF(H709=0,H$18,H709)","v":0.02},{"$f":"IF(I709=0,I$18,I709)","v":0.02},{"$f":"IF(J709=0,J$18,J709)","v":0.02},{"$f":"IF(K709=0,K$18,K709)","v":0.02}]
[null,"Cost","70+_LearnDis","70+_LearnDis_MH_U","U","MH",{"$f":"IF(G710=0,G$19,G710)","v":0},{"$f":"IF(H710=0,H$19,H710)","v":0.02},{"$f":"IF(I710=0,I$19,I710)","v":0.02},{"$f":"IF(J710=0,J$19,J710)","v":0.02},{"$f":"IF(K710=0,K$19,K710)","v":0.02}]
[null,"Cost","70+_LearnDis","70+_LearnDis_GP_U","U","GP",{"$f":"IF(G711=0,G$20,G711)","v":0},{"$f":"IF(H711=0,H$20,H711)","v":0.02},{"$f":"IF(I711=0,I$20,I711)","v":0.02},{"$f":"IF(J711=0,J$20,J711)","v":0.02},{"$f":"IF(K711=0,K$20,K711)","v":0.02}]
[null,"Cost","70+_LearnDis","70+_LearnDis_Prescribing_U","U","Prescribing",{"$f":"IF(G712=0,G$21,G712)","v":0},{"$f":"IF(H712=0,H$21,H712)","v":0.05},{"$f":"IF(I712=0,I$21,I712)","v":0.05},{"$f":"IF(J712=0,J$21,J712)","v":0.05},{"$f":"IF(K712=0,K$21,K712)","v":0.05}]
[null,"Cost","70+_LearnDis","70+_LearnDis_SC_U","U","SC",{"$f":"IF(G713=0,G$22,G713)","v":0},{"$f":"IF(H713=0,H$22,H713)","v":0.02},{"$f":"IF(I713=0,I$22,I713)","v":0.02},{"$f":"IF(J713=0,J$22,J713)","v":0.02},{"$f":"IF(K713=0,K$22,K713)","v":0.02}]
[null,"Cost","70+_LearnDis","70+_LearnDis_CC_U","U","CC",{"$f":"IF(G714=0,G$23,G714)","v":0},{"$f":"IF(H714=0,H$23,H714)","v":0.05},{"$f":"IF(I714=0,I$23,I714)","v":0.05},{"$f":"IF(J714=0,J$23,J714)","v":0.05},{"$f":"IF(K714=0,K$23,K714)","v":0.05}]
[null,null,"70+_LearnDis","70+_LearnDis__"]
[null,null,"70+_LearnDis","70+_LearnDis_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"70+_LearnDis","70+_LearnDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_AE_I","I","AE",{"$f":"IF(G718=0,G$27,G718)","v":0},{"$f":"IF(H718=0,H$27,H718)","v":-1.4E-2},{"$f":"IF(I718=0,I$27,I718)","v":-1.0999999999999999E-2},{"$f":"IF(J718=0,J$27,J718)","v":4.0000000000000001E-3},{"$f":"IF(K718=0,K$27,K718)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_NEL_I","I","NEL",{"$f":"IF(G719=0,G$28,G719)","v":0},{"$f":"IF(H719=0,H$28,H719)","v":-1.4E-2},{"$f":"IF(I719=0,I$28,I719)","v":-1.0999999999999999E-2},{"$f":"IF(J719=0,J$28,J719)","v":4.0000000000000001E-3},{"$f":"IF(K719=0,K$28,K719)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_EL_I","I","EL",{"$f":"IF(G720=0,G$29,G720)","v":0},{"$f":"IF(H720=0,H$29,H720)","v":-1.4E-2},{"$f":"IF(I720=0,I$29,I720)","v":-1.0999999999999999E-2},{"$f":"IF(J720=0,J$29,J720)","v":4.0000000000000001E-3},{"$f":"IF(K720=0,K$29,K720)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_OP_I","I","OP",{"$f":"IF(G721=0,G$30,G721)","v":0},{"$f":"IF(H721=0,H$30,H721)","v":-1.4E-2},{"$f":"IF(I721=0,I$30,I721)","v":-1.0999999999999999E-2},{"$f":"IF(J721=0,J$30,J721)","v":4.0000000000000001E-3},{"$f":"IF(K721=0,K$30,K721)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_MH_I","I","MH",{"$f":"IF(G722=0,G$31,G722)","v":0},{"$f":"IF(H722=0,H$31,H722)","v":-1.4E-2},{"$f":"IF(I722=0,I$31,I722)","v":-1.0999999999999999E-2},{"$f":"IF(J722=0,J$31,J722)","v":4.0000000000000001E-3},{"$f":"IF(K722=0,K$31,K722)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_GP_I","I","GP",{"$f":"IF(G723=0,G$32,G723)","v":0},{"$f":"IF(H723=0,H$32,H723)","v":-1.4E-2},{"$f":"IF(I723=0,I$32,I723)","v":-1.0999999999999999E-2},{"$f":"IF(J723=0,J$32,J723)","v":4.0000000000000001E-3},{"$f":"IF(K723=0,K$32,K723)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_Prescribing_I","I","Prescribing",{"$f":"IF(G724=0,G$33,G724)","v":0},{"$f":"IF(H724=0,H$33,H724)","v":-1.4E-2},{"$f":"IF(I724=0,I$33,I724)","v":-1.0999999999999999E-2},{"$f":"IF(J724=0,J$33,J724)","v":4.0000000000000001E-3},{"$f":"IF(K724=0,K$33,K724)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_SC_I","I","SC",{"$f":"IF(G725=0,G$34,G725)","v":0},{"$f":"IF(H725=0,H$34,H725)","v":-1.4E-2},{"$f":"IF(I725=0,I$34,I725)","v":-1.0999999999999999E-2},{"$f":"IF(J725=0,J$34,J725)","v":4.0000000000000001E-3},{"$f":"IF(K725=0,K$34,K725)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_LearnDis","70+_LearnDis_CC_I","I","CC",{"$f":"IF(G726=0,G$35,G726)","v":0},{"$f":"IF(H726=0,H$35,H726)","v":-1.4E-2},{"$f":"IF(I726=0,I$35,I726)","v":-1.0999999999999999E-2},{"$f":"IF(J726=0,J$35,J726)","v":4.0000000000000001E-3},{"$f":"IF(K726=0,K$35,K726)","v":-6.0000000000000001E-3}]
[null,null,"70+_","70+___"]
[null,null,"70+_PhysDis","70+_PhysDis_70+: Physical Disability_",null,"70+: Physical Disability"]
[null,null,"70+_PhysDis","70+_PhysDis_Percentage year-on-year change in segment population_",null,"Percentage year-on-year change in segment population"]
[null,null,"70+_PhysDis","70+_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,null,"70+_PhysDis","70+_PhysDis_Population Change_",null,"Population Change",{"$f":"IF(G731=0,G$10,G731)","v":0},{"$f":"IF(H731=0,H$10,H731)","v":0.02},{"$f":"IF(I731=0,I$10,I731)","v":0.02},{"$f":"IF(J731=0,J$10,J731)","v":0.02},{"$f":"IF(K731=0,K$10,K731)","v":0.02}]
[null,null,"70+_PhysDis","70+_PhysDis__"]
[null,null,"70+_PhysDis","70+_PhysDis__"]
[null,null,"70+_PhysDis","70+_PhysDis_Projected change in average utilisation_",null,"Projected change in average utilisation"]
[null,null,"70+_PhysDis","70+_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Cost","70+_PhysDis","70+_PhysDis_AE_U","U","AE",{"$f":"IF(G736=0,G$15,G736)","v":0},{"$f":"IF(H736=0,H$15,H736)","v":0.02},{"$f":"IF(I736=0,I$15,I736)","v":0.02},{"$f":"IF(J736=0,J$15,J736)","v":0.02},{"$f":"IF(K736=0,K$15,K736)","v":0.02}]
[null,"Cost","70+_PhysDis","70+_PhysDis_NEL_U","U","NEL",{"$f":"IF(G737=0,G$16,G737)","v":0},{"$f":"IF(H737=0,H$16,H737)","v":0.02},{"$f":"IF(I737=0,I$16,I737)","v":0.02},{"$f":"IF(J737=0,J$16,J737)","v":0.02},{"$f":"IF(K737=0,K$16,K737)","v":0.02}]
[null,"Cost","70+_PhysDis","70+_PhysDis_EL_U","U","EL",{"$f":"IF(G738=0,G$17,G738)","v":0},{"$f":"IF(H738=0,H$17,H738)","v":0.02},{"$f":"IF(I738=0,I$17,I738)","v":0.02},{"$f":"IF(J738=0,J$17,J738)","v":0.02},{"$f":"IF(K738=0,K$17,K738)","v":0.02}]
[null,"Cost","70+_PhysDis","70+_PhysDis_OP_U","U","OP",{"$f":"IF(G739=0,G$18,G739)","v":0},{"$f":"IF(H739=0,H$18,H739)","v":0.02},{"$f":"IF(I739=0,I$18,I739)","v":0.02},{"$f":"IF(J739=0,J$18,J739)","v":0.02},{"$f":"IF(K739=0,K$18,K739)","v":0.02}]
[null,"Cost","70+_PhysDis","70+_PhysDis_MH_U","U","MH",{"$f":"IF(G740=0,G$19,G740)","v":0},{"$f":"IF(H740=0,H$19,H740)","v":0.02},{"$f":"IF(I740=0,I$19,I740)","v":0.02},{"$f":"IF(J740=0,J$19,J740)","v":0.02},{"$f":"IF(K740=0,K$19,K740)","v":0.02}]
[null,"Cost","70+_PhysDis","70+_PhysDis_GP_U","U","GP",{"$f":"IF(G741=0,G$20,G741)","v":0},{"$f":"IF(H741=0,H$20,H741)","v":0.02},{"$f":"IF(I741=0,I$20,I741)","v":0.02},{"$f":"IF(J741=0,J$20,J741)","v":0.02},{"$f":"IF(K741=0,K$20,K741)","v":0.02}]
[null,"Cost","70+_PhysDis","70+_PhysDis_Prescribing_U","U","Prescribing",{"$f":"IF(G742=0,G$21,G742)","v":0},{"$f":"IF(H742=0,H$21,H742)","v":0.05},{"$f":"IF(I742=0,I$21,I742)","v":0.05},{"$f":"IF(J742=0,J$21,J742)","v":0.05},{"$f":"IF(K742=0,K$21,K742)","v":0.05}]
[null,"Cost","70+_PhysDis","70+_PhysDis_SC_U","U","SC",{"$f":"IF(G743=0,G$22,G743)","v":0},{"$f":"IF(H743=0,H$22,H743)","v":0.02},{"$f":"IF(I743=0,I$22,I743)","v":0.02},{"$f":"IF(J743=0,J$22,J743)","v":0.02},{"$f":"IF(K743=0,K$22,K743)","v":0.02}]
[null,"Cost","70+_PhysDis","70+_PhysDis_CC_U","U","CC",{"$f":"IF(G744=0,G$23,G744)","v":0},{"$f":"IF(H744=0,H$23,H744)","v":0.05},{"$f":"IF(I744=0,I$23,I744)","v":0.05},{"$f":"IF(J744=0,J$23,J744)","v":0.05},{"$f":"IF(K744=0,K$23,K744)","v":0.05}]
[null,null,"70+_PhysDis","70+_PhysDis__"]
[null,null,"70+_PhysDis","70+_PhysDis_Projected change in average cost of interactions_",null,"Projected change in average cost of interactions"]
[null,null,"70+_PhysDis","70+_PhysDis__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_AE_I","I","AE",{"$f":"IF(G748=0,G$27,G748)","v":0},{"$f":"IF(H748=0,H$27,H748)","v":-1.4E-2},{"$f":"IF(I748=0,I$27,I748)","v":-1.0999999999999999E-2},{"$f":"IF(J748=0,J$27,J748)","v":4.0000000000000001E-3},{"$f":"IF(K748=0,K$27,K748)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_NEL_I","I","NEL",{"$f":"IF(G749=0,G$28,G749)","v":0},{"$f":"IF(H749=0,H$28,H749)","v":-1.4E-2},{"$f":"IF(I749=0,I$28,I749)","v":-1.0999999999999999E-2},{"$f":"IF(J749=0,J$28,J749)","v":4.0000000000000001E-3},{"$f":"IF(K749=0,K$28,K749)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_EL_I","I","EL",{"$f":"IF(G750=0,G$29,G750)","v":0},{"$f":"IF(H750=0,H$29,H750)","v":-1.4E-2},{"$f":"IF(I750=0,I$29,I750)","v":-1.0999999999999999E-2},{"$f":"IF(J750=0,J$29,J750)","v":4.0000000000000001E-3},{"$f":"IF(K750=0,K$29,K750)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_PhysDis",{"$f":"C1474&\"_\"&F1474&\"_\"&E1474","v":"70+_PhysDis_OP_I"},"I","OP",{"$f":"IF(G751=0,G$30,G751)","v":0},{"$f":"IF(H751=0,H$30,H751)","v":-1.4E-2},{"$f":"IF(I751=0,I$30,I751)","v":-1.0999999999999999E-2},{"$f":"IF(J751=0,J$30,J751)","v":4.0000000000000001E-3},{"$f":"IF(K751=0,K$30,K751)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_MH_I","I","MH",{"$f":"IF(G752=0,G$31,G752)","v":0},{"$f":"IF(H752=0,H$31,H752)","v":-1.4E-2},{"$f":"IF(I752=0,I$31,I752)","v":-1.0999999999999999E-2},{"$f":"IF(J752=0,J$31,J752)","v":4.0000000000000001E-3},{"$f":"IF(K752=0,K$31,K752)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_GP_I","I","GP",{"$f":"IF(G753=0,G$32,G753)","v":0},{"$f":"IF(H753=0,H$32,H753)","v":-1.4E-2},{"$f":"IF(I753=0,I$32,I753)","v":-1.0999999999999999E-2},{"$f":"IF(J753=0,J$32,J753)","v":4.0000000000000001E-3},{"$f":"IF(K753=0,K$32,K753)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_Prescribing_I","I","Prescribing",{"$f":"IF(G754=0,G$33,G754)","v":0},{"$f":"IF(H754=0,H$33,H754)","v":-1.4E-2},{"$f":"IF(I754=0,I$33,I754)","v":-1.0999999999999999E-2},{"$f":"IF(J754=0,J$33,J754)","v":4.0000000000000001E-3},{"$f":"IF(K754=0,K$33,K754)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_SC_I","I","SC",{"$f":"IF(G755=0,G$34,G755)","v":0},{"$f":"IF(H755=0,H$34,H755)","v":-1.4E-2},{"$f":"IF(I755=0,I$34,I755)","v":-1.0999999999999999E-2},{"$f":"IF(J755=0,J$34,J755)","v":4.0000000000000001E-3},{"$f":"IF(K755=0,K$34,K755)","v":-6.0000000000000001E-3}]
[null,"Utilisation","70+_PhysDis","70+_PhysDis_CC_I","I","CC",{"$f":"IF(G756=0,G$35,G756)","v":0},{"$f":"IF(H756=0,H$35,H756)","v":-1.4E-2},{"$f":"IF(I756=0,I$35,I756)","v":-1.0999999999999999E-2},{"$f":"IF(J756=0,J$35,J756)","v":4.0000000000000001E-3},{"$f":"IF(K756=0,K$35,K756)","v":-6.0000000000000001E-3}]

{"sheet":"Cost Saving Worksheet","index":4,"n_rows":45,"n_cols":16,"rows_kept":45,"cut":false,"hidden":false,"merged":[[2,1,2,7],[32,1,32,6],[5,1,5,3],[7,1,7,3],[20,8,22,9],[20,1,22,2]]}
[]
[null,"Instructions for Cost Saving Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"This worksheet allow a quick back of the envelope way to calculate the required savings to meet a particular budget target by a certain date, as well as select specific  segments to determine their segment-specific target budgets to meet the overall target. Input cells are market with Yellow colour",null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,"Step A: Please select the target year, by the end of which the target budget needs to be met",null,null,2]
[]
[null,{"$f":"\"Step B: Please enter the total target budget in Year \" &E6 & \" (in £)\"","v":"Step B: Please enter the total target budget in Year 2 (in £)"},null,null,400000000]
[]
[]
[]
[null,null,"Current Budget (Year 0)","Implied cumulative growth (savings) rate","Implied coumpounded annual saving rate"]
[null,null,{"$f":"'Step 1- Basic Inputs'!M46","v":430259361.1366905},{"$f":"E8/C13-1","v":-7.0328187762723204E-2},{"$f":"(E8/C13)^(1/E6)-1","v":-3.5805096343443199E-2}]
[]
[null,null,null,1,2,3,4]
[null,"Forecast yearly spend"]
[null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Total Spend under current growth assumptions",{"$f":"'Master Output Table'!F20","v":430259361.13669038},{"$f":"'Master Output Table'!G20","v":439665674.7875635},{"$f":"'Master Output Table'!H20","v":450731733.53831238},{"$f":"'Master Output Table'!I20","v":469176652.94284767},{"$f":"'Master Output Table'!J20","v":483608450.65889174}]
[null,"Assumed savings ramp up rate (using linear extrapolation)","n/a",{"$f":"100%/$E$6","v":0.5},{"$f":"IF(SUM($D19:D19)=1,0,1/$E$6)","v":0.5},{"$f":"IF(SUM($D19:E19)=1,0,1/$E$6)","v":0},{"$f":"IF(SUM($D19:F19)=1,0,1/$E$6)","v":0}]
[]
[null,"Optional step: Please enter the override to the default savings ramp-up rate, if needed",null,"Year 1","Year 2","Year 3","Year 4","Cumulative",{"$f":"IF(H22<>100%,\"<- Cumulative ramp up rate needs to be 100%\",\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(D22:G22)=0,SUM(D19:G19),SUM(D22:G22))","v":1}]
[]
[]
[null,"Yearly total spend to achieve target"]
[null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Ramp-up rate post over-ride",null,{"$f":"IF(D22>0,D22,D19)","v":0.5},{"$f":"IF(E22>0,E22,E19)","v":0.5},{"$f":"IF(F22>0,F22,F19)","v":0},{"$f":"IF(G22>0,G22,G19)","v":0},{"$f":"SUM(D27:G27)","v":1}]
[null,"Total spend to achieve target",{"$f":"C13","v":430259361.1366905},{"$f":"IF(D15>$E$6,C28*D18/C18,C28+($E$8-$C$13)*D27)","v":415129680.56834525},{"$f":"IF(E15>$E$6,D28*E18/D18,D28+($E$8-$C$13)*E27)","v":400000000},{"$f":"IF(F15>$E$6,E28*F18/E18,E28+($E$8-$C$13)*F27)","v":416368866.9175697},{"$f":"IF(G15>$E$6,F28*G18/F18,F28+($E$8-$C$13)*G27)","v":429176305.7040534}]
[null,"Required savings","n/a",{"$f":"D18-D28","v":24535994.219218254},{"$f":"E18-E28","v":50731733.538312376},{"$f":"F18-F28","v":52807786.025277972},{"$f":"G18-G28","v":54432144.954838336}]
[null,"% Change in Spend from Previous Year","n/a",{"$f":"-(1-(D28/C28))","v":-3.5164093881361547E-2},{"$f":"-(1-(E28/D28))","v":-3.6445672946418872E-2},{"$f":"-(1-(F28/E28))","v":4.0922167293924172E-2},{"$f":"-(1-(G28/F28))","v":3.0759837740268026E-2}]
[null,"% Change in Spend from Base projection",null,{"$f":"D28/D18-1","v":-5.580602632005216E-2},{"$f":"E28/E18-1","v":-0.11255416418112074},{"$f":"F28/F18-1","v":-0.11255416418112074},{"$f":"G28/G18-1","v":-0.11255416418112074}]
[]
[null,"Optional step: Please choose specific segments from the droplist below to identify target budget by year for those segments to fit within the overall savings trajectory"]
[]
[null,"Target spend by individual segment"]
[null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Child_Mostly healthy",{"$f":"IFERROR(INDEX('Base year data'!N$11:N$35, MATCH('Cost Saving Worksheet'!B37, 'Base year data'!C$11:C$35, 0)),0)","v":35111370.141094647},{"$f":"D$28/C$28*C37","v":33876710.625149958},{"$f":"E$28/D$28*D37","v":32642051.109205268},33977834.585512988,35022987.264129035]
[null,null,{"$f":"IFERROR(INDEX('Base year data'!N$11:N$35, MATCH('Cost Saving Worksheet'!B38, 'Base year data'!C$11:C$35, 0)),0)","v":0},0,0,0,0]
[null,null,{"$f":"IFERROR(INDEX('Base year data'!N$11:N$35, MATCH('Cost Saving Worksheet'!B39, 'Base year data'!C$11:C$35, 0)),0)","v":0},{"$f":"D$28/C$28*C39","v":0},0,0,0]
[null,null,{"$f":"IFERROR(INDEX('Base year data'!N$11:N$35, MATCH('Cost Saving Worksheet'!B40, 'Base year data'!C$11:C$35, 0)),0)","v":0},0,0,0,0]
[null,null,{"$f":"IFERROR(INDEX('Base year data'!N$11:N$35, MATCH('Cost Saving Worksheet'!B41, 'Base year data'!C$11:C$35, 0)),0)","v":0},{"$f":"D$28/C$28*C41","v":0},0,0,0]
[null,null,{"$f":"IFERROR(INDEX('Base year data'!N$11:N$35, MATCH('Cost Saving Worksheet'!B42, 'Base year data'!C$11:C$35, 0)),0)","v":0},0,0,0,0]
[null,null,{"$f":"IFERROR(INDEX('Base year data'!N$11:N$35, MATCH('Cost Saving Worksheet'!B43, 'Base year data'!C$11:C$35, 0)),0)","v":0},0,0,0,0]
[null,null,{"$f":"IFERROR(INDEX('Base year data'!N$11:N$35, MATCH('Cost Saving Worksheet'!B44, 'Base year data'!C$11:C$35, 0)),0)","v":0},0,0,0,0]
[null,null,{"$f":"IFERROR(INDEX('Base year data'!N$11:N$35, MATCH('Cost Saving Worksheet'!B45, 'Base year data'!C$11:C$35, 0)),0)","v":0},0,0,0,0]

{"sheet":">>>OUTPUTS>>>","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Master Pivot Table","index":6,"n_rows":11,"n_cols":10,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Year","Year 0"]
[]
["Sum of Total_Spend_All","Condition Group"]
["Age Group","1_Mostly healthy","2_1LTC","3_2+LTC","4_SEMI","5_Dementia","6_Cancer","7_LearnDis","8_PhysDis","Grand Total"]
["1_Child",35111370.141094647,2463811.2385662706,133236.64703034103,327477.01365545148,0,203510.14887035629,0,0,38239405.189217068]
["2_Adult (16-69)",109905671.56271023,41350389.035666361,36963575.981198117,30708081.972268302,1045711.7217053489,11132882.963189216,25959400.966435239,4552776.4921273189,261618490.69530013]
["3_Elderly (70+)",14903932.953215912,12198699.879263345,43798107.862913959,5703892.2418289017,16705481.891183844,15642890.993875653,1366323.3446307434,20082136.085260876,130401465.25217324]
["Grand Total",159920974.65702081,56012900.153495982,80894920.491142422,36739451.227752656,17751193.612889193,26979284.105935223,27325724.311065983,24634912.577388193,430259361.13669044]

{"sheet":"Master Output Table","index":7,"n_rows":812,"n_cols":13,"rows_kept":812,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"[Optional]: Filter for a specific segment",null,null,null,"F","G","H","I","J",null,null,"[Optional] Choose a segment:"]
[null,"_ALL SEGMENTS",null,null,"Overall",null,null,null,null,null,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS",null,null,"Projection of population size",null,null,null,null,null,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS",{"$f":"B7&\"_\"&E7&\"_\"&D7","v":"_ALL SEGMENTS_Total population_"},null,"Total population",{"$f":"SUMIF($E$36:$E$807,\"=Population Change\",F36:F807)","v":250000},{"$f":"SUMIF($E$36:$E$807,\"=Population Change\",G36:G807)","v":251975.85880347123},{"$f":"SUMIF($E$36:$E$807,\"=Population Change\",H36:H807)","v":253973.82508622797},{"$f":"SUMIF($E$36:$E$807,\"=Population Change\",I36:I807)","v":255994.21961451034},{"$f":"SUMIF($E$36:$E$807,\"=Population Change\",J36:J807)","v":258037.36844794295},null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS",{"$f":"B8&\"_\"&E8&\"_\"&D8","v":"_ALL SEGMENTS__"},null,null,null,null,null,null,null,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS",{"$f":"B9&\"_\"&E9&\"_\"&D9","v":"_ALL SEGMENTS_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS__",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_AE_U","U","AE",{"$f":"F44+F76+F108+F140+F173+F206+F238+F270+F301+F333+F366+F399+F431+F463+F494+F526+F559+F592+F624+F656+F687+F719+F752+F785","v":9670878.0272251256},9816973.2812043037,{"$f":"H44+H76+H108+H140+H173+H206+H238+H270+H301+H333+H366+H399+H431+H463+H494+H526+H559+H592+H624+H656+H687+H719+H752+H785","v":9995947.7953595631},10332921.522205731,10575243.67507349,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_NEL_U","U","NEL",{"$f":"F45+F77+F109+F141+F174+F207+F239+F271+F302+F334+F367+F400+F432+F464+F495+F527+F560+F593+F625+F657+F688+F720+F753+F786","v":71576880.281172097},72797125.550490156,{"$f":"H45+H77+H109+H141+H174+H207+H239+H271+H302+H334+H367+H400+H432+H464+H495+H527+H560+H593+H625+H657+H688+H720+H753+H786","v":74266922.385191381},76919142.521314338,78876301.265909448,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_EL_U","U","EL",{"$f":"F46+F78+F110+F142+F175+F208+F240+F272+F303+F335+F368+F401+F433+F465+F496+F528+F561+F594+F626+F658+F689+F721+F754+F787","v":50192945.427454941},50955849.40733397,{"$f":"H46+H78+H110+H142+H175+H208+H240+H272+H303+H335+H368+H401+H433+H465+H496+H528+H561+H594+H626+H658+H689+H721+H754+H787","v":51889942.737140141},53644878.440288663,54909137.045317017,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_OP_U","U","OP",{"$f":"F47+F79+F111+F143+F176+F209+F241+F273+F304+F336+F369+F402+F434+F466+F497+F529+F562+F595+F627+F659+F690+F722+F755+F788","v":46272379.235456355},{"$f":"G47+G79+G111+G143+G176+G209+G241+G273+G304+G336+G369+G402+G434+G466+G497+G529+G562+G595+G627+G659+G690+G722+G755+G788","v":46955040.418071605},{"$f":"H47+H79+H111+H143+H176+H209+H241+H273+H304+H336+H369+H402+H434+H466+H497+H529+H562+H595+H627+H659+H690+H722+H755+H788","v":47794543.444064513},49388776.665516764,50529781.628307007,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_MH_U","U","MH",{"$f":"F48+F80+F112+F144+F177+F210+F242+F274+F305+F337+F370+F403+F435+F467+F498+F530+F563+F596+F628+F660+F691+F723+F756+F789","v":47692966.791470572},48336168.613447025,{"$f":"H48+H80+H112+H144+H177+H210+H242+H274+H305+H337+H370+H403+H435+H467+H498+H530+H563+H596+H628+H660+H691+H723+H756+H789","v":49138548.424691349},50713407.717284687,51818996.330893278,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_GP_U","U","GP",{"$f":"F49+F81+F113+F145+F178+F211+F243+F275+F306+F338+F371+F404+F436+F468+F499+F531+F564+F597+F629+F661+F692+F724+F757+F790","v":38934335.082346573},39494175.136803627,{"$f":"H49+H81+H113+H145+H178+H211+H243+H275+H306+H338+H371+H404+H436+H468+H499+H531+H564+H597+H629+H661+H692+H724+H757+H790","v":40185341.662850633},41510193.360770568,42453125.438285977,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_Prescribing_U","U","Prescribing",{"$f":"F50+F82+F114+F146+F179+F212+F244+F276+F307+F339+F372+F405+F437+F469+F500+F532+F565+F598+F630+F662+F693+F725+F758+F791","v":28857275.033167422},{"$f":"G50+G82+G114+G146+G179+G212+G244+G276+G307+G339+G372+G405+G437+G469+G500+G532+G565+G598+G630+G662+G693+G725+G758+G791","v":30201685.759328593},{"$f":"H50+H82+H114+H146+H179+H212+H244+H276+H307+H339+H372+H405+H437+H469+H500+H532+H565+H598+H630+H662+H693+H725+H758+H791","v":31706478.522464551},33792778.292808101,35659410.587966509,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_SC_U","U","SC",{"$f":"F51+F83+F115+F147+F180+F213+F245+F277+F308+F340+F373+F406+F438+F470+F501+F533+F566+F599+F631+F663+F694+F726+F759+F792","v":84736655.558733001},86266078.481595039,{"$f":"H51+H83+H115+H147+H180+H213+H245+H277+H308+H340+H373+H406+H438+H470+H501+H533+H566+H599+H631+H663+H694+H726+H759+H792","v":88095124.53529574},91332390.256638318,93750622.61526072,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_CC_U","U","CC",{"$f":"F52+F84+F116+F148+F181+F214+F246+F278+F309+F341+F374+F407+F439+F471+F502+F534+F567+F600+F632+F664+F695+F727+F760+F793","v":52325045.699664332},54842578.139289193,{"$f":"H52+H84+H116+H148+H181+H214+H246+H278+H309+H341+H374+H407+H439+H471+H502+H534+H567+H600+H632+H664+H695+H727+H760+H793","v":57658884.031254455},61542164.166020438,65035832.071878299,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_Total_",null,"Total",{"$f":"SUMIF(F11:F19, \">0\")","v":430259361.13669038},{"$f":"SUMIF(G11:G19, \">0\")","v":439665674.7875635},{"$f":"SUMIF(H11:H19, \">0\")","v":450731733.53831238},{"$f":"SUMIF(I11:I19, \">0\")","v":469176652.94284767},{"$f":"SUMIF(J11:J19, \">0\")","v":483608450.65889174},null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS",{"$f":"B21&\"_\"&E21&\"_\"&D21","v":"_ALL SEGMENTS__"},null,null,null,null,null,null,null,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_AE_I","I","AE",{"$f":"F11/F$7","v":38.683512108900501},{"$f":"G11/G$7","v":38.959975482655501},39.358181072265175,40.363886097762645,40.983380580425361,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_NEL_I","I","NEL",286.30752112468838,288.90515899488742,292.41959229450765,300.47218502489335,305.67782387620395,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_EL_I","I","EL",200.77178170981978,202.22512445955002,204.31216767917999,209.55503808277376,212.79529153311185,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_OP_I","I","OP",185.08951694182542,186.34737724892219,188.18688669132553,192.92926512125547,195.82350390657081,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_MH_I","I","MH",190.7718671658823,191.82856978035684,193.47879021788196,198.10372200455004,200.81973646908961,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_GP_I","I","GP",155.73734032938629,156.73793245251775,158.22631190126424,162.15285416709338,164.52316846058119,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_Prescribing_I","I","Prescribing",115.42910013266969,119.85944170502628,124.84152062402383,132.0060208534984,138.19475373839322,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_SC_I","I","SC",338.94662223493202,342.35850565699764,346.86694388835588,356.77520529241428,363.32188310226928,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS","_ALL SEGMENTS_CC_I","I","CC",209.30018279865732,217.65012886438342,227.02687574862642,240.40450701853302,252.04036323521404,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS",{"$f":"B33&\"Average\"","v":"_ALL SEGMENTSAverage"},null,"Total",{"$f":"SUMIF(F24:F32, \">0\")","v":1721.0374445467617},{"$f":"SUMIF(G24:G32, \">0\")","v":1744.8722146452969},{"$f":"SUMIF(H24:H32, \">0\")","v":1774.7172701174309},{"$f":"SUMIF(I24:I32, \">0\")","v":1832.7626836627742},{"$f":"SUMIF(J24:J32, \">0\")","v":1874.1799049018593},null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS",{"$f":"B34&\"_\"&E34","v":"_ALL SEGMENTS_"},null,null,null,null,null,null,null,null,null,"_ALL SEGMENTS"]
[null,"_ALL SEGMENTS",null,null,null,null,null,null,null,null,null,null,"_ALL SEGMENTS"]
[null,"Child_Mostly healthy",null,null,"Child: Mostly Healthy",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy",null,null,"Projection of population size",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy",null,null,"Projected segment size as a percentage of overall population",{"$f":"F40/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":0.1749191221318229},{"$f":"G40/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":0.1761507132140335},0.17738644182828145,0.17862624365372914,0.17987005298371497,null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy",{"$f":"B40&\"_\"&E40&\"_\"&D40","v":"Child_Mostly healthy_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH($B40, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH($C40, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":43729.780532955723},{"$f":"F40*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C40,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":44385.727240950058},{"$f":"G40*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C40,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":45051.513149564307},{"$f":"H40*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C40,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":45727.285846807768},{"$f":"I40*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C40,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":46413.195134509879},null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy",{"$f":"B41&\"_\"&E41&\"_\"&D41","v":"Child_Mostly healthy__"},null,null,null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy",{"$f":"B42&\"_\"&E42&\"_\"&D42","v":"Child_Mostly healthy_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy",{"$f":"B43&\"_\"&E43&\"_\"&D43","v":"Child_Mostly healthy__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy",{"$f":"B44&\"_\"&E44&\"_\"&D44","v":"Child_Mostly healthy_AE_U"},"U","AE",{"$f":"F57*INDIRECT(F$3&ROW()-$K44)","v":1865191.8488222871},{"$f":"G57*INDIRECT(G$3&ROW()-$K44)","v":1903998.6573905135},1949526.502086438,2026418.1667605296,2085363.023678893,4,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy",{"$f":"B45&\"_\"&E45&\"_\"&D45","v":"Child_Mostly healthy_NEL_U"},"U","NEL",9070852.8245725669,9259579.1742700599,9480991.4536114521,9854933.1337316334,10141595.399712246,{"$f":"K44+1","v":5},null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_EL_U","U","EL",{"$f":"F59*INDIRECT(F$3&ROW()-$K46)","v":3293608.5593478912},3362134.7203119718,3442529.0771036553,3578306.5549395159,3682393.0516709071,{"$f":"K45+1","v":6},null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_OP_U","U","OP",{"$f":"F60*INDIRECT(F$3&ROW()-$K47)","v":4709096.2888323925},4807072.8043985814,{"$f":"H60*INDIRECT(H$3&ROW()-$K47)","v":4922018.0871755183},5116148.3869554251,5264967.9344648616,7,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_MH_U","U","MH",{"$f":"F61*INDIRECT(F$3&ROW()-$K48)","v":2677218.8688156521},2732920.5491564572,{"$f":"H61*INDIRECT(H$3&ROW()-$K48)","v":2798269.3254517214},2908636.4255707278,2993243.4236450139,8,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_GP_U","U","GP",4401019.1004502336,{"$f":"G62*INDIRECT(G$3&ROW()-$K49)","v":4492585.8236503806},4600011.1880897619,4781441.1493614474,4920524.6658023028,9,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_Prescribing_U","U","Prescribing",1338718.3496220082,1406764.7339741201,1482767.6605653565,1586580.6727845187,1680752.9619079798,10,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_SC_U","U","SC",430233.11562190915,439184.45977891557,449686.10682581103,467422.26650234917,481018.73887482274,11,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_CC_U","U","CC",7325431.1850097058,7697779.1894281572,8113665.1812505936,8681727.2215854917,9197035.481686309,12,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_Total_",null,"Total",{"$f":"SUMIF(F44:F52, \">0\")","v":35111370.141094647},{"$f":"SUMIF(G44:G52, \">0\")","v":36102020.112359159},{"$f":"SUMIF(H44:H52, \">0\")","v":37239464.582160309},{"$f":"SUMIF(I44:I52, \">0\")","v":39001613.978191637},{"$f":"SUMIF(J44:J52, \">0\")","v":40446894.681443334},null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy__",null,null,null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B57, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E57, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C57, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C44, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":42.652668869825163},{"$f":"F57*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C57, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C44, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":42.896642135760558},{"$f":"G57*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C57, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C44, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":43.273274653712534},{"$f":"H57*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C57, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C44, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":44.315295107373935},{"$f":"I57*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C57, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C44, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":44.930391403464284},null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B58, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E58, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C58, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C45, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":207.42964437556628},{"$f":"F58*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C58, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C45, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":208.61614194139455},{"$f":"G58*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C58, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C45, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":210.44779166763999},{"$f":"H58*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C58, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C45, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":215.51537449099678},{"$f":"I58*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C58, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C45, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":218.50672788893183},null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B59, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E59, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C59, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C46, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":75.317289938506676},{"$f":"F59*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C59, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C46, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":75.748104836954937},{"$f":"G59*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C59, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C46, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":76.413173197423404},{"$f":"H59*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C59, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C46, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":78.253202408017358},{"$f":"I59*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C59, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C46, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":79.339356857440649},null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B60, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E60, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C60, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C47, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":107.68625480028453},{"$f":"F60*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C60, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C47, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":108.30222017774216},{"$f":"G60*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C60, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C47, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":109.25311367090274},{"$f":"H60*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C60, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C47, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":111.88392864809808},{"$f":"I60*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C60, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C47, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":113.43687757773368},null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B61, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E61, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C61, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C48, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":61.221868396939271},{"$f":"F61*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C61, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C48, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":61.572057484169768},{"$f":"G61*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C61, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C48, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":62.112660148880785},{"$f":"H61*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C61, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C48, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":63.608333005265834},{"$f":"I61*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C61, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C48, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":64.491216667378922},null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B62, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E62, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C62, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C49, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":100.64123457316528},{"$f":"F62*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C62, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C49, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":101.21690243492378},{"$f":"G62*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C62, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C49, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":102.10558683830241},{"$f":"H62*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C62, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C49, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":104.56428936936874},{"$f":"I62*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C62, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C49, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":106.01564170581558},null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B63, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E63, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C63, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C50, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":30.613424840152597},{"$f":"F63*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C63, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C50, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":31.694078737009985},{"$f":"G63*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C63, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C50, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":32.91271606444802},{"$f":"H63*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C63, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C50, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":34.696585275141103},{"$f":"I63*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C63, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C50, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":36.21282605166477},null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B64, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E64, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C64, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C51, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":9.8384467147662917},{"$f":"F64*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C64, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C51, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":9.8947226299747566},{"$f":"G64*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C64, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C51, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":9.9815982946659343},{"$f":"H64*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C64, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C51, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":10.221955181601491},{"$f":"I64*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C64, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C51, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":10.363835919522119},null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy","Child_Mostly healthy_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B65, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E65, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C65, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C52, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":167.51584608317665},{"$f":"F65*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C65, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C52, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":173.4291554499128},{"$f":"G65*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C65, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C52, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":180.09750647696194},{"$f":"H65*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C65, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C52, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":189.8587913280133},{"$f":"I65*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C65, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C52, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":198.15562050904751},null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy",{"$f":"B66&\"Average\"","v":"Child_Mostly healthyAverage"},null,"Total",{"$f":"SUMIF(F57:F65, \">0\")","v":802.91667859238282},{"$f":"SUMIF(G57:G65, \">0\")","v":813.37002582784339},{"$f":"SUMIF(H57:H65, \">0\")","v":826.59742101293762},{"$f":"SUMIF(I57:I65, \">0\")","v":852.91775481387663},{"$f":"SUMIF(J57:J65, \">0\")","v":871.45249458099931},null,null,"Child_Mostly healthy"]
[null,"Child_Mostly healthy",{"$f":"B67&\"_\"&E67","v":"Child_Mostly healthy_"},null,null,null,null,null,null,null,null,null,"Child_Mostly healthy"]
[null,"Child_1LTC",{"$f":"B68&\"_\"&E68","v":"Child_1LTC_Child: 1 LTC"},null,"Child: 1 LTC",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Child_1LTC",null,null,"Projection of population size",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Child_1LTC",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_1LTC"]
[null,"Child_1LTC",null,null,"Projected segment size as a percentage of overall population",{"$f":"F72/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":7.7061360174917335E-3},{"$f":"G72/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":7.760394284293988E-3},{"$f":"H72/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":7.8148348318227197E-3},{"$f":"I72/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":7.8694548263961769E-3},{"$f":"J72/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":7.9242513732795585E-3},null,null,"Child_1LTC"]
[null,"Child_1LTC",{"$f":"B72&\"_\"&E72&\"_\"&D72","v":"Child_1LTC_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B72, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C72, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":1926.5340043729334},{"$f":"F72*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C72,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":1955.4320144385272},{"$f":"G72*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C72,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":1984.763494655105},{"$f":"H72*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C72,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":2014.5349470749313},{"$f":"I72*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C72,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":2044.7529712810551},null,null,"Child_1LTC"]
[null,"Child_1LTC",{"$f":"B73&\"_\"&E73&\"_\"&D73","v":"Child_1LTC__"},null,null,null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Child_1LTC",{"$f":"B74&\"_\"&E74&\"_\"&D74","v":"Child_1LTC_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Child_1LTC",{"$f":"B75&\"_\"&E75&\"_\"&D75","v":"Child_1LTC__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_1LTC"]
[null,"Child_1LTC",{"$f":"B76&\"_\"&E76&\"_\"&D76","v":"Child_1LTC_AE_U"},"U","AE",{"$f":"F89*INDIRECT(F$3&ROW()-$K76)","v":126453.66864327161},{"$f":"G89*INDIRECT(G$3&ROW()-$K76)","v":129084.63838232977},132171.27152993652,137384.26508460304,141380.52606423697,4,null,"Child_1LTC"]
[null,"Child_1LTC",{"$f":"B77&\"_\"&E77&\"_\"&D77","v":"Child_1LTC_NEL_U"},"U","NEL",472292.7850524697,482119.21427971433,493647.50429580652,513117.55424223829,528043.22028354742,{"$f":"K76+1","v":5},null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_EL_U","U","EL",243338.67035889172,248401.5260666447,254341.2288374925,264372.75211231777,272062.87960031128,{"$f":"K77+1","v":6},null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_OP_U","U","OP",385920.4426346916,393949.82618006045,403369.83623873012,419279.22662378912,{"$f":"J92*INDIRECT(J$3&ROW()-$K79)","v":431475.30462366715},7,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_MH_U","U","MH",352066.1097760449,359391.12684282335,367984.77965055092,382498.54094170418,393624.73500032461,8,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_GP_U","U","GP",316295.63526687905,322876.41899511463,330596.94306320016,343636.0832139444,353631.83832968824,9,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_Prescribing_U","U","Prescribing",319267.28170199686,335495.47799726849,353621.20831315737,378379.28997078643,400838.18191664742,10,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_SC_U","U","SC",9687.5780350175264,9889.1358460984939,10125.601895709648,10524.967785198709,10831.120153128126,11,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_CC_U","U","CC",238489.06709700794,250611.34713301528,264151.06373173388,282645.07215678372,299421.61173718568,12,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_Total_",null,"Total",{"$f":"SUMIF(F76:F84, \">0\")","v":2463811.2385662706},{"$f":"SUMIF(G76:G84, \">0\")","v":2531818.7117230697},{"$f":"SUMIF(H76:H84, \">0\")","v":2610009.4375563175},{"$f":"SUMIF(I76:I84, \">0\")","v":2731837.7521313657},{"$f":"SUMIF(J76:J84, \">0\")","v":2831309.4177087373},null,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC__",null,null,null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B89, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E89, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C89, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C76, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":65.637911584348572},{"$f":"F89*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C89, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C76, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":66.013360438611045},{"$f":"G89*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C89, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C76, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":66.592957743262048},{"$f":"H89*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C89, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C76, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":68.1965161657198},{"$f":"I89*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C89, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C76, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":69.143083810099995},null,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B90, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E90, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C90, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C77, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":245.15154364285206},{"$f":"F90*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C90, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C77, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":246.55381047248918},{"$f":"G90*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C90, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C77, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":248.71855292843762},{"$f":"H90*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C90, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C77, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":254.70769568295441},{"$f":"I90*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C90, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C77, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":258.24303849903384},null,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B91, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E91, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C91, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C78, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":126.30904505529135},{"$f":"F91*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C91, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C78, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":127.03153279300761},{"$f":"G91*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C91, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C78, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":128.14686965093023},{"$f":"H91*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C91, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C78, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":131.23264627212464},{"$f":"I91*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C91, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C78, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":133.05415540238172},null,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B92, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E92, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C92, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C79, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":200.31852111549136},{"$f":"F92*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C92, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C79, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":201.46434305627199},{"$f":"G92*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C92, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C79, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":203.23319998830604},{"$f":"H92*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C92, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C79, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":208.12705544402445},{"$f":"I92*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C92, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C79, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":211.01585897358751},null,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B93, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E93, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C93, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C80, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":182.74585809381483},{"$f":"F93*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C93, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C80, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":183.79116440211146},{"$f":"G93*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C93, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C80, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":185.40485082556202},{"$f":"H93*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C93, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C80, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":189.86939963344156},{"$f":"I93*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C93, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C80, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":192.50478690035374},null,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B94, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E94, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C94, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C81, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":164.1785893988567},{"$f":"F94*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C94, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C81, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":165.11769093021817},{"$f":"G94*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C94, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C81, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":166.5674242565855},{"$f":"H94*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C94, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C81, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":170.57836783268408},{"$f":"I94*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C94, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C81, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":172.94599557820175},null,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B95, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E95, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C95, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C82, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":165.721072650319},{"$f":"F95*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C95, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C82, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":171.57102651487526},{"$f":"G95*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C95, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C82, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":178.16793248437222},{"$f":"H95*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C95, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C82, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":187.82463442502518},{"$f":"I95*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C95, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C82, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":196.03257094939877},null,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B96, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E96, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C96, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C83, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":5.0285009312206412},{"$f":"F96*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C96, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C83, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":5.0572639565472235},{"$f":"G96*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C96, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C83, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":5.1016667340857085},{"$f":"H96*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C96, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C83, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":5.2245148690424923},{"$f":"I96*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C96, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C83, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":5.2970311354248025},null,null,"Child_1LTC"]
[null,"Child_1LTC","Child_1LTC_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B97, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E97, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C97, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C84, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":123.79177660797824},{"$f":"F97*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C97, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C84, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":128.16162632223987},{"$f":"G97*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C97, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C84, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":133.08944085432998},{"$f":"H97*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C97, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C84, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":140.30288854863466},{"$f":"I97*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C97, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C84, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":146.43412477820999},null,null,"Child_1LTC"]
[null,"Child_1LTC",{"$f":"B98&\"Average\"","v":"Child_1LTCAverage"},null,"Total",{"$f":"SUMIF(F89:F97, \">0\")","v":1278.8828190801726},{"$f":"SUMIF(G89:G97, \">0\")","v":1294.7618188863719},{"$f":"SUMIF(H89:H97, \">0\")","v":1315.0228954658712},{"$f":"SUMIF(I89:I97, \">0\")","v":1356.0637188736512},{"$f":"SUMIF(J89:J97, \">0\")","v":1384.6706460266921},null,null,"Child_1LTC"]
[null,"Child_1LTC",null,null,null,null,null,null,null,null,null,null,"Child_1LTC"]
[null,"Child_2+LTC",null,null,"Child: Multiple LTC",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Child_2+LTC",null,null,"Projection of population size",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Child_2+LTC",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_2+LTC"]
[null,"Child_2+LTC",null,null,"Projected segment size as a percentage of overall population",{"$f":"F104/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":1.551571010233235E-4},{"$f":"G104/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":1.5624954934820111E-4},{"$f":"H104/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":1.5734566775481984E-4},{"$f":"I104/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":1.5844539918918478E-4},{"$f":"J104/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":1.5954868536804479E-4},null,null,"Child_2+LTC"]
[null,"Child_2+LTC",{"$f":"B104&\"_\"&E104&\"_\"&D104","v":"Child_2+LTC_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B104, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C104, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":38.789275255830873},{"$f":"F104*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C104,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":39.371114384668331},{"$f":"G104*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C104,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":39.961681100438355},{"$f":"H104*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C104,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":40.56110631694493},{"$f":"I104*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C104,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":41.169522911699097},null,null,"Child_2+LTC"]
[null,"Child_2+LTC",{"$f":"B105&\"_\"&E105&\"_\"&D105","v":"Child_2+LTC__"},null,null,null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Child_2+LTC",{"$f":"B106&\"_\"&E106&\"_\"&D106","v":"Child_2+LTC_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Child_2+LTC",{"$f":"B107&\"_\"&E107&\"_\"&D107","v":"Child_2+LTC__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_2+LTC"]
[null,"Child_2+LTC",{"$f":"B108&\"_\"&E108&\"_\"&D108","v":"Child_2+LTC_AE_U"},"U","AE",{"$f":"F121*INDIRECT(F$3&ROW()-$K108)","v":3073.1170977013621},3137.0557574127165,3212.0680935672417,3338.7559136592458,3435.8743134269484,4,null,"Child_2+LTC"]
[null,"Child_2+LTC",{"$f":"B109&\"_\"&E109&\"_\"&D109","v":"Child_2+LTC_NEL_U"},"U","NEL",46835.718884243433,47810.173484205225,48953.396009507494,50884.176692197689,52364.305800655668,{"$f":"K108+1","v":5},null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_EL_U","U","EL",16102.68314840619,16437.712353455299,16830.765999937415,17494.591607894148,18003.477787502892,{"$f":"K109+1","v":6},null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_OP_U","U","OP",30884.745279328876,31527.327112661533,32281.199100381356,33554.40833033932,34530.44567073389,7,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_MH_U","U","MH",0,0,0,0,0,8,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_GP_U","U","GP",8720.9283709521442,8902.3742624524984,9115.2451651039846,9474.7613727098851,9750.3651264715427,9,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_Prescribing_U","U","Prescribing",13749.157744177284,14448.020557734942,15228.600152402549,16294.80013487271,17261.986144278148,10,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_SC_U","U","SC",0,0,0,0,0,11,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_CC_U","U","CC",13870.296505531738,14575.316741759663,15362.773735537528,16438.367613083716,17414.075141942107,12,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_Total_",null,"Total",{"$f":"SUMIF(F108:F116, \">0\")","v":133236.64703034103},{"$f":"SUMIF(G108:G116, \">0\")","v":136837.98026968187},{"$f":"SUMIF(H108:H116, \">0\")","v":140984.04825643759},{"$f":"SUMIF(I108:I116, \">0\")","v":147479.86166475673},{"$f":"SUMIF(J108:J116, \">0\")","v":152760.52998501121},null,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC__",null,null,null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B121, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E121, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C121, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C108, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":79.225947827921985},{"$f":"F121*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C121, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C108, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":79.6791202494977},{"$f":"G121*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C121, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C108, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":80.37870292528828},{"$f":"H121*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C121, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C108, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":82.314222091729221},{"$f":"I121*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C121, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C108, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":83.456743494362428},null,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B122, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E122, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C122, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C109, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1207.4399064004942},{"$f":"F122*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C122, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C109, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1214.346462665105},{"$f":"G122*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C122, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C109, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1225.0084246073047},{"$f":"H122*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C122, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C109, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1254.5066274718488},{"$f":"I122*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C122, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C109, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1271.9191794611581},null,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B123, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E123, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C123, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C110, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":415.132354038649},{"$f":"F123*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C123, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C110, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":417.5069111037501},{"$f":"G123*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C123, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C110, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":421.17262178324103},{"$f":"H123*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C123, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C110, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":431.3144585157815},{"$f":"I123*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C123, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C110, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":437.30110319998056},null,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B124, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E124, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C124, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C111, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":796.21867321911941},{"$f":"F124*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C124, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C111, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":800.77304402993275},{"$f":"G124*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C124, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C111, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":807.8038313565155},{"$f":"H124*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C124, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C111, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":827.25574761558039},{"$f":"I124*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C124, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C111, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":838.73805739248473},null,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B125, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E125, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C125, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C112, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F125*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C125, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C112, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G125*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C125, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C112, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H125*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C125, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C112, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I125*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C125, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C112, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B126, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E126, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C126, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C113, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":224.82834013871394},{"$f":"F126*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C126, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C113, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":226.1143582443074},{"$f":"G126*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C126, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C113, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":228.09964230969243},{"$f":"H126*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C126, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C113, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":233.59228169650984},{"$f":"I126*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C126, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C113, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":236.8345425664574},null,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B127, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E127, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C127, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C114, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":354.45771166117589},{"$f":"F127*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C127, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C114, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":366.97006888281544},{"$f":"G127*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C127, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C114, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":381.0800680313597},{"$f":"H127*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C127, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C114, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":401.73460771865945},{"$f":"I127*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C127, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C114, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":419.29041007596487},null,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B128, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E128, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C128, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C115, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F128*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C128, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C115, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G128*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C128, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C115, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H128*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C128, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C115, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I128*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C128, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C115, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_2+LTC"]
[null,"Child_2+LTC","Child_2+LTC_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B129, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E129, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C129, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C116, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":357.58070791608128},{"$f":"F129*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C129, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C116, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":370.20330690551896},{"$f":"G129*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C129, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C116, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":384.43762405603621},{"$f":"H129*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C129, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C116, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":405.27414327987339},{"$f":"I129*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C129, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C116, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":422.98462334120387},null,null,"Child_2+LTC"]
[null,"Child_2+LTC",{"$f":"B130&\"Average\"","v":"Child_2+LTCAverage"},null,"Total",{"$f":"SUMIF(F121:F129, \">0\")","v":3434.8836412021556},{"$f":"SUMIF(G121:G129, \">0\")","v":3475.5932720809269},{"$f":"SUMIF(H121:H129, \">0\")","v":3527.9809150694382},{"$f":"SUMIF(I121:I129, \">0\")","v":3635.9920883899827},{"$f":"SUMIF(J121:J129, \">0\")","v":3710.5246595316121},null,null,"Child_2+LTC"]
[null,"Child_2+LTC",{"$f":"B131&\"_\"&E131","v":"Child_2+LTC_"},null,null,null,null,null,null,null,null,null,"Child_2+LTC"]
[null,"Child_SEMI",null,null,"Child: SEMI",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Child_SEMI",null,null,"Projection of population size",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Child_SEMI",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_SEMI"]
[null,"Child_SEMI",null,null,"Projected segment size as a percentage of overall population",{"$f":"F136/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":2.6751224314366121E-4},{"$f":"G136/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":2.6939577473827778E-4},{"$f":"H136/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":2.7128563406003426E-4},{"$f":"I136/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":2.7318172273997377E-4},{"$f":"J136/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":2.7508394028973244E-4},null,null,"Child_SEMI"]
[null,"Child_SEMI",{"$f":"B136&\"_\"&E136&\"_\"&D136","v":"Child_SEMI_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B136, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C136, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":66.878060785915295},{"$f":"F136*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C136,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":67.881231697704024},{"$f":"G136*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C136,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":68.899450173169583},{"$f":"H136*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C136,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":69.932941925767125},{"$f":"I136*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C136,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":70.98193605465363},null,null,"Child_SEMI"]
[null,"Child_SEMI",{"$f":"B137&\"_\"&E137&\"_\"&D137","v":"Child_SEMI__"},null,null,null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Child_SEMI",{"$f":"B138&\"_\"&E138&\"_\"&D138","v":"Child_SEMI_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Child_SEMI",{"$f":"B139&\"_\"&E139&\"_\"&D139","v":"Child_SEMI__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_SEMI"]
[null,"Child_SEMI",{"$f":"B140&\"_\"&E140&\"_\"&D140","v":"Child_SEMI_AE_U"},"U","AE",{"$f":"F153*INDIRECT(F$3&ROW()-$K140)","v":4971.0283978669568},5074.4546205072975,5195.793457056483,5400.7217859549392,5557.8190614091536,4,null,"Child_SEMI"]
[null,"Child_SEMI",{"$f":"B141&\"_\"&E141&\"_\"&D141","v":"Child_SEMI_NEL_U"},"U","NEL",55452.767755463596,56606.506950830219,57960.064763086382,60246.079269420225,61998.529272424974,{"$f":"K140+1","v":5},null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_EL_U","U","EL",15124.447424053767,15439.123652269143,15808.299345305108,16431.797641443154,16909.769057596983,{"$f":"K141+1","v":6},null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_OP_U","U","OP",25769.673669336815,26305.832345766303,26934.849517068564,27997.192303841166,28811.580233013759,7,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_MH_U","U","MH",205910.95549498498,210195.09765282253,215221.21976936751,223709.80294253508,230217.11843248815,8,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_GP_U","U","GP",7863.1160984358794,8026.7145193567167,8218.6469089292186,8542.8002053936762,8791.294886328209,9,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_Prescribing_U","U","Prescribing",8013.1657699697716,8420.4709794744504,8875.4016599647712,9496.7951563838851,10060.482181288629,10,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_SC_U","U","SC",4334.231341611362,4424.4084920586592,4530.2036205982176,4708.8802876389573,4845.8531392218556,11,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_CC_U","U","CC",37.627703728396781,39.540301095059327,41.676535057246824,44.594434306209848,47.24135925167208,12,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_Total_",null,"Total",{"$f":"SUMIF(F140:F148, \">0\")","v":327477.01365545148},{"$f":"SUMIF(G140:G148, \">0\")","v":334532.14951418032},{"$f":"SUMIF(H140:H148, \">0\")","v":342786.15557643352},{"$f":"SUMIF(I140:I148, \">0\")","v":356578.66402691731},{"$f":"SUMIF(J140:J148, \">0\")","v":367239.6876230234},null,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI__",null,null,null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B153, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E153, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C153, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C140, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":74.329732941566832},{"$f":"F153*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C153, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C140, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":74.754899013992599},{"$f":"G153*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C153, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C140, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":75.411247027335463},{"$f":"H153*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C153, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C140, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":77.227149855753709},{"$f":"I153*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C153, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C140, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":78.299062695751573},null,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B154, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E154, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C154, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C141, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":829.16231577010831},{"$f":"F154*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C154, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C141, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":833.90512421631331},{"$f":"G154*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C154, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C141, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":841.22681120693255},{"$f":"H154*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C154, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C141, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":861.48355282079547},{"$f":"I154*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C154, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C141, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":873.44094453394814},null,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B155, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E155, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C155, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C142, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":226.14961089360739},{"$f":"F155*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C155, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C142, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":227.44318666791881},{"$f":"G155*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C155, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C142, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":229.44013784686314},{"$f":"H155*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C155, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C142, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":234.96505636621561},{"$f":"I155*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C155, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C142, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":238.22637134857868},null,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B156, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E156, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C156, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C143, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":385.32327891247678},{"$f":"F156*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C156, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C143, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":387.52732806785616},{"$f":"G156*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C156, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C143, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":390.92981800829193},{"$f":"H156*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C156, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C143, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":400.34340802593158},{"$f":"I156*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C156, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C143, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":405.90017452933154},null,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B157, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E157, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C157, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C144, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3078.9014076549061},{"$f":"F157*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C157, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C144, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3096.5127237066922},{"$f":"G157*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C157, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C144, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3123.7001054208367},{"$f":"H157*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C157, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C144, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3198.9188039593705},{"$f":"I157*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C157, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C144, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3243.3197969583266},null,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B158, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E158, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C158, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C145, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":117.57392493192437},{"$f":"F158*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C158, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C145, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":118.24644778253497},{"$f":"G158*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C158, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C145, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":119.28465159406562},{"$f":"H158*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C158, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C145, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":122.15702600445071},{"$f":"I158*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C158, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C145, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":123.85256552539249},null,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B159, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E159, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C159, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C146, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":119.81755564983975},{"$f":"F159*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C159, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C146, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":124.04711536427909},{"$f":"G159*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C159, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C146, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":128.81672695003562},{"$f":"H159*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C159, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C146, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":135.79859355072756},{"$f":"I159*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C159, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C146, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":141.73299208889438},null,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B160, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E160, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C160, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C147, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":64.807969768826837},{"$f":"F160*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C160, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C147, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":65.178671355904527},{"$f":"G160*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C160, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C147, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":65.750940090409358},{"$f":"H160*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C160, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C147, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":67.334222727786425},{"$f":"I160*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C160, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C147, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":68.268821739248096},null,null,"Child_SEMI"]
[null,"Child_SEMI","Child_SEMI_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B161, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E161, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C161, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C148, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0.56263150106650939},{"$f":"F161*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C161, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C148, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0.58249239305415723},{"$f":"G161*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C161, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C148, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0.60488922556708957},{"$f":"H161*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C161, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C148, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0.63767422159282583},{"$f":"I161*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C161, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C148, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0.66554058507643232},null,null,"Child_SEMI"]
[null,"Child_SEMI",{"$f":"B162&\"Average\"","v":"Child_SEMIAverage"},null,"Total",{"$f":"SUMIF(F153:F161, \">0\")","v":4896.6284280243235},{"$f":"SUMIF(G153:G161, \">0\")","v":4928.1979885685469},{"$f":"SUMIF(H153:H161, \">0\")","v":4975.1653273703369},{"$f":"SUMIF(I153:I161, \">0\")","v":5098.8654875326238},{"$f":"SUMIF(J153:J161, \">0\")","v":5173.7062700045472},null,null,"Child_SEMI"]
[null,"Child_SEMI",{"$f":"B163&\"_\"&E163","v":"Child_SEMI_"},null,null,null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Child_SEMI",null,null,null,null,null,null,null,null,null,null,"Child_SEMI"]
[null,"Child_Dementia",null,null,"Child: Dementia",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Child_Dementia",null,null,"Projection of population size",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Child_Dementia",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Dementia"]
[null,"Child_Dementia",null,null,"Projected segment size as a percentage of overall population",{"$f":"F169/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":0},{"$f":"G169/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":0},{"$f":"H169/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":0},{"$f":"I169/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":0},{"$f":"J169/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia",{"$f":"B169&\"_\"&E169&\"_\"&D169","v":"Child_Dementia_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B169, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C169, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":0},{"$f":"F169*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C169,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":0},{"$f":"G169*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C169,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":0},{"$f":"H169*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C169,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":0},{"$f":"I169*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C169,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia",{"$f":"B170&\"_\"&E170&\"_\"&D170","v":"Child_Dementia__"},null,null,null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Child_Dementia",{"$f":"B171&\"_\"&E171&\"_\"&D171","v":"Child_Dementia_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Child_Dementia",{"$f":"B172&\"_\"&E172&\"_\"&D172","v":"Child_Dementia__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Dementia"]
[null,"Child_Dementia",{"$f":"B173&\"_\"&E173&\"_\"&D173","v":"Child_Dementia_AE_U"},"U","AE",{"$f":"F186*INDIRECT(F$3&ROW()-$K173)","v":0},0,0,0,0,4,null,"Child_Dementia"]
[null,"Child_Dementia",{"$f":"B174&\"_\"&E174&\"_\"&D174","v":"Child_Dementia_NEL_U"},"U","NEL",0,0,0,0,0,{"$f":"K173+1","v":5},null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_EL_U","U","EL",0,0,0,0,0,{"$f":"K174+1","v":6},null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_OP_U","U","OP",0,0,0,0,0,7,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_MH_U","U","MH",0,0,0,0,0,8,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_GP_U","U","GP",0,0,0,0,0,9,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_Prescribing_U","U","Prescribing",0,0,0,0,0,10,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_SC_U","U","SC",0,0,0,0,0,11,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_CC_U","U","CC",0,0,0,0,0,12,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_Total_",null,"Total",{"$f":"SUMIF(F173:F181, \">0\")","v":0},{"$f":"SUMIF(G173:G181, \">0\")","v":0},{"$f":"SUMIF(H173:H181, \">0\")","v":0},{"$f":"SUMIF(I173:I181, \">0\")","v":0},{"$f":"SUMIF(J173:J181, \">0\")","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia__",null,null,null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B186, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E186, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C186, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C173, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F186*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C186, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C173, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G186*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C186, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C173, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H186*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C186, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C173, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I186*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C186, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C173, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B187, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E187, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C187, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C174, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F187*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C187, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C174, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G187*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C187, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C174, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H187*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C187, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C174, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I187*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C187, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C174, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B188, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E188, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C188, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C175, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F188*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C188, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C175, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G188*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C188, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C175, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H188*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C188, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C175, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I188*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C188, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C175, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B189, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E189, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C189, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C176, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F189*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C189, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C176, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G189*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C189, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C176, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H189*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C189, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C176, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I189*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C189, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C176, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B190, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E190, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C190, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C177, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F190*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C190, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C177, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G190*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C190, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C177, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H190*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C190, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C177, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I190*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C190, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C177, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B191, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E191, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C191, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C178, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F191*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C191, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C178, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G191*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C191, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C178, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H191*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C191, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C178, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I191*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C191, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C178, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B192, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E192, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C192, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C179, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F192*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C192, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C179, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G192*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C192, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C179, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H192*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C192, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C179, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I192*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C192, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C179, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B193, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E193, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C193, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C180, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F193*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C193, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C180, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G193*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C193, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C180, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H193*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C193, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C180, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I193*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C193, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C180, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia","Child_Dementia_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B194, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E194, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C194, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C181, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F194*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C194, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C181, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G194*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C194, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C181, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H194*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C194, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C181, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I194*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C194, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C181, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia",{"$f":"B195&\"Average\"","v":"Child_DementiaAverage"},null,"Total",{"$f":"SUMIF(F186:F194, \">0\")","v":0},{"$f":"SUMIF(G186:G194, \">0\")","v":0},{"$f":"SUMIF(H186:H194, \">0\")","v":0},{"$f":"SUMIF(I186:I194, \">0\")","v":0},{"$f":"SUMIF(J186:J194, \">0\")","v":0},null,null,"Child_Dementia"]
[null,"Child_Dementia",{"$f":"B196&\"_\"&E196","v":"Child_Dementia_"},null,null,null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Child_Dementia",null,null,null,null,null,null,null,null,null,null,"Child_Dementia"]
[null,"Child_Cancer",null,null,"Child: Cancer",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Child_Cancer",null,null,"Projection of population size",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Child_Cancer",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Cancer"]
[null,"Child_Cancer",null,null,"Projected segment size as a percentage of overall population",{"$f":"F202/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":7.1336598171642992E-5},{"$f":"G202/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":7.1838873263540743E-5},7.2342835749342459E-5,7.2848459397326337E-5,{"$f":"J202/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":7.3355717410595304E-5},null,null,"Child_Cancer"]
[null,"Child_Cancer",{"$f":"B202&\"_\"&E202&\"_\"&D202","v":"Child_Cancer_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B202, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C202, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":17.834149542910747},{"$f":"F202*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C202,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":18.101661786054407},{"$f":"G202*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C202,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":18.373186712845222},{"$f":"H202*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C202,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":18.648784513537898},{"$f":"I202*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C202,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":18.928516281240963},null,null,"Child_Cancer"]
[null,"Child_Cancer",{"$f":"B203&\"_\"&E203&\"_\"&D203","v":"Child_Cancer__"},null,null,null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Child_Cancer",{"$f":"B204&\"_\"&E204&\"_\"&D204","v":"Child_Cancer_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Child_Cancer",{"$f":"B205&\"_\"&E205&\"_\"&D205","v":"Child_Cancer__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Cancer"]
[null,"Child_Cancer",{"$f":"B206&\"_\"&E206&\"_\"&D206","v":"Child_Cancer_AE_U"},"U","AE",{"$f":"F219*INDIRECT(F$3&ROW()-$K206)","v":2865.9145081278552},2925.5421522010615,2995.4968384818476,3113.6428283877781,3204.2130937084871,4,null,"Child_Cancer"]
[null,"Child_Cancer",{"$f":"B207&\"_\"&E207&\"_\"&D207","v":"Child_Cancer_NEL_U"},"U","NEL",78477.509449121135,80110.296815217647,82025.87019957407,85261.068951289504,87741.159977158386,{"$f":"K206+1","v":5},null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_EL_U","U","EL",59187.176560675784,60418.613118761881,61863.324870073775,64303.288638939317,66173.7555595265,{"$f":"K207+1","v":6},null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_OP_U","U","OP",14281.27899518835,14578.412429706437,14927.007054201846,15515.746124828031,15967.071251256251,7,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_MH_U","U","MH",6805.7205944810439,6947.3190560256962,7113.4412650976656,7394.0039247226341,7609.0821896857506,8,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_GP_U","U","GP",4149.7342870099164,4236.0728286385875,4337.3645312951439,4508.4353932468612,4639.5776636527044,9,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_Prescribing_U","U","Prescribing",1946.5555200889066,2045.4979638972657,2156.0095710182522,2306.9582691139531,2443.8889306563456,10,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_SC_U","U","SC",2867.4634753703358,2927.1233469461954,2997.1158422813687,3115.3256876399564,3205.9449043071641,11,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_CC_U","U","CC",32928.795480292953,34602.549690158499,36472.012991631273,39025.528037214346,41341.907766627213,12,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_Total_",null,"Total",{"$f":"SUMIF(F206:F214, \">0\")","v":203510.14887035629},{"$f":"SUMIF(G206:G214, \">0\")","v":208791.42740155332},{"$f":"SUMIF(H206:H214, \">0\")","v":214887.64316365524},{"$f":"SUMIF(I206:I214, \">0\")","v":224543.99785538239},{"$f":"SUMIF(J206:J214, \">0\")","v":232326.60133657878},null,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer__",null,null,null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B219, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E219, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C219, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C206, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":160.69813148264672},{"$f":"F219*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C219, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C206, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":161.61732479472747},{"$f":"G219*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C219, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C206, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":163.03632490642519},{"$f":"H219*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C219, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C206, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":166.96223961017193},{"$f":"I219*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C219, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C206, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":169.27967549596113},null,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B220, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E220, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C220, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C207, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":4400.4066053330098},{"$f":"F220*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C220, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C207, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":4425.5769311155145},{"$f":"G220*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C220, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C207, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":4464.4334965707085},{"$f":"H220*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C220, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C207, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":4571.9370551681313},{"$f":"I220*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C220, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C207, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":4635.3955414938646},null,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B221, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E221, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C221, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C208, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3318.7552015455244},{"$f":"F221*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C221, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C208, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3337.7384812983646},{"$f":"G221*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C221, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C208, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3367.0438251641644},{"$f":"H221*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C221, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C208, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3448.1222404741175},{"$f":"I221*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C221, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C208, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3495.982177171898},null,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B222, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E222, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C222, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C209, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":800.78273207400014},{"$f":"F222*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C222, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C209, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":805.36320930146337},{"$f":"G222*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C222, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C209, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":812.43429827913019},{"$f":"H222*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C222, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C209, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":831.99771618169166},{"$f":"I222*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C222, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C209, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":843.54584448229355},null,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B223, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E223, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C223, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C210, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":381.61172631785996},{"$f":"F223*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C223, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C210, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":383.79454539239811},{"$f":"G223*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C223, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C210, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":387.16426150094338},{"$f":"H223*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C223, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C210, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":396.48717691788607},{"$f":"I223*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C223, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C210, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":401.99041893350636},null,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B224, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E224, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C224, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C211, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":232.68473088807744},{"$f":"F224*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C224, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C211, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":234.01568754875726},{"$f":"G224*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C224, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C211, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":236.07034528543534},{"$f":"H224*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C224, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C211, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":241.75491919990861},{"$f":"I224*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C224, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C211, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":245.11047747840334},null,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B225, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E225, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C225, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C212, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":109.14765043352919},{"$f":"F225*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C225, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C212, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":113.00056249383277},{"$f":"G225*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C225, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C212, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":117.34543412172066},{"$f":"H225*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C225, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C212, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":123.70555665111792},{"$f":"I225*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C225, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C212, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":129.11148947677177},null,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B226, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E226, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C226, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C213, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":160.78498548366053},{"$f":"F226*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C226, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C213, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":161.70467560062707},{"$f":"G226*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C226, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C213, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":163.12444265240057},{"$f":"H226*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C226, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C213, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":167.05247923147039},{"$f":"I226*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C226, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C213, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":169.37116764320319},null,null,"Child_Cancer"]
[null,"Child_Cancer","Child_Cancer_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B227, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E227, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C227, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C214, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1846.3900059300825},{"$f":"F227*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C227, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C214, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1911.5675731394144},{"$f":"G227*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C227, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C214, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1985.0673463266251},{"$f":"H227*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C227, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C214, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2092.6579964975281},{"$f":"I227*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C227, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C214, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2184.10715094447},null,null,"Child_Cancer"]
[null,"Child_Cancer",{"$f":"B228&\"Average\"","v":"Child_CancerAverage"},null,"Total",{"$f":"SUMIF(F219:F227, \">0\")","v":11411.261769488392},{"$f":"SUMIF(G219:G227, \">0\")","v":11534.378990685102},{"$f":"SUMIF(H219:H227, \">0\")","v":11695.719774807554},{"$f":"SUMIF(I219:I227, \">0\")","v":12040.677379932022},{"$f":"SUMIF(J219:J227, \">0\")","v":12273.893943120374},null,null,"Child_Cancer"]
[null,"Child_Cancer",{"$f":"B229&\"_\"&E229","v":"Child_Cancer_"},null,null,null,null,null,null,null,null,null,"Child_Cancer"]
[null,"Child_LearnDis",null,null,"Child: Learning Disability",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Child_LearnDis",null,null,"Projection of population size",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Child_LearnDis",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_LearnDis"]
[null,"Child_LearnDis",null,null,"Projected segment size as a percentage of overall population",{"$f":"F234/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":0},{"$f":"G234/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":0},{"$f":"H234/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":0},{"$f":"I234/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":0},{"$f":"J234/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis",{"$f":"B234&\"_\"&E234&\"_\"&D234","v":"Child_LearnDis_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B234, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C234, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":0},{"$f":"F234*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C234,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":0},{"$f":"G234*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C234,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":0},{"$f":"H234*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C234,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":0},{"$f":"I234*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C234,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis",{"$f":"B235&\"_\"&E235&\"_\"&D235","v":"Child_LearnDis__"},null,null,null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Child_LearnDis",{"$f":"B236&\"_\"&E236&\"_\"&D236","v":"Child_LearnDis_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Child_LearnDis",{"$f":"B237&\"_\"&E237&\"_\"&D237","v":"Child_LearnDis__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_LearnDis"]
[null,"Child_LearnDis",{"$f":"B238&\"_\"&E238&\"_\"&D238","v":"Child_LearnDis_AE_U"},"U","AE",{"$f":"F251*INDIRECT(F$3&ROW()-$K238)","v":0},0,0,0,0,4,null,"Child_LearnDis"]
[null,"Child_LearnDis",{"$f":"B239&\"_\"&E239&\"_\"&D239","v":"Child_LearnDis_NEL_U"},"U","NEL",0,0,0,0,0,{"$f":"K238+1","v":5},null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_EL_U","U","EL",0,0,0,0,0,{"$f":"K239+1","v":6},null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_OP_U","U","OP",0,0,0,0,0,7,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_MH_U","U","MH",0,0,0,0,0,8,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_GP_U","U","GP",0,0,0,0,0,9,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_Prescribing_U","U","Prescribing",0,0,0,0,0,10,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_SC_U","U","SC",0,0,0,0,0,11,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_CC_U","U","CC",0,0,0,0,0,12,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_Total_",null,"Total",{"$f":"SUMIF(F238:F246, \">0\")","v":0},{"$f":"SUMIF(G238:G246, \">0\")","v":0},{"$f":"SUMIF(H238:H246, \">0\")","v":0},{"$f":"SUMIF(I238:I246, \">0\")","v":0},{"$f":"SUMIF(J238:J246, \">0\")","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis__",null,null,null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B251, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E251, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C251, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C238, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F251*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C251, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C238, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G251*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C251, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C238, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H251*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C251, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C238, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I251*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C251, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C238, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B252, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E252, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C252, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C239, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F252*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C252, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C239, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G252*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C252, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C239, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H252*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C252, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C239, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I252*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C252, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C239, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B253, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E253, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C253, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C240, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F253*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C253, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C240, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G253*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C253, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C240, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H253*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C253, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C240, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I253*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C253, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C240, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B254, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E254, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C254, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C241, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F254*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C254, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C241, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G254*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C254, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C241, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H254*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C254, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C241, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I254*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C254, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C241, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B255, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E255, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C255, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C242, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F255*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C255, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C242, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G255*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C255, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C242, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H255*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C255, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C242, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I255*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C255, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C242, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B256, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E256, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C256, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C243, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F256*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C256, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C243, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G256*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C256, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C243, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H256*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C256, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C243, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I256*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C256, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C243, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B257, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E257, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C257, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C244, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F257*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C257, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C244, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G257*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C257, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C244, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H257*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C257, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C244, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I257*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C257, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C244, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B258, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E258, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C258, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C245, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F258*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C258, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C245, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G258*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C258, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C245, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H258*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C258, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C245, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I258*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C258, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C245, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis","Child_LearnDis_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B259, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E259, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C259, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C246, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F259*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C259, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C246, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G259*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C259, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C246, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H259*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C259, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C246, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I259*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C259, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C246, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis",{"$f":"B260&\"Average\"","v":"Child_LearnDisAverage"},null,"Total",{"$f":"SUMIF(F251:F259, \">0\")","v":0},{"$f":"SUMIF(G251:G259, \">0\")","v":0},{"$f":"SUMIF(H251:H259, \">0\")","v":0},{"$f":"SUMIF(I251:I259, \">0\")","v":0},{"$f":"SUMIF(J251:J259, \">0\")","v":0},null,null,"Child_LearnDis"]
[null,"Child_LearnDis",{"$f":"B261&\"_\"&E261","v":"Child_LearnDis_"},null,null,null,null,null,null,null,null,null,"Child_LearnDis"]
[null,"Child_PhysDis",{"$f":"B262&\"_\"&E262","v":"Child_PhysDis_Child: Physical Disability"},null,"Child: Physical Disability",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Child_PhysDis",null,null,"Projection of population size",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Child_PhysDis",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_PhysDis"]
[null,"Child_PhysDis",null,null,"Projected segment size as a percentage of overall population",{"$f":"F266/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":0},{"$f":"G266/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":0},{"$f":"H266/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":0},{"$f":"I266/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":0},{"$f":"J266/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":0},null,null,"Child_PhysDis"]
[null,"Child_PhysDis",{"$f":"B266&\"_\"&E266&\"_\"&D266","v":"Child_PhysDis_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B266, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C266, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":0},{"$f":"F266*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C266,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":0},{"$f":"G266*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C266,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":0},{"$f":"H266*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C266,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":0},{"$f":"I266*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C266,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":0},null,null,"Child_PhysDis"]
[null,"Child_PhysDis",{"$f":"B267&\"_\"&E267&\"_\"&D267","v":"Child_PhysDis__"},null,null,null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Child_PhysDis",{"$f":"B268&\"_\"&E268&\"_\"&D268","v":"Child_PhysDis_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Child_PhysDis",{"$f":"B269&\"_\"&E269&\"_\"&D269","v":"Child_PhysDis__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_PhysDis"]
[null,"Child_PhysDis",{"$f":"B270&\"_\"&E270&\"_\"&D270","v":"Child_PhysDis_AE_U"},"U","AE",{"$f":"F283*INDIRECT(F$3&ROW()-$K270)","v":0},0,0,0,0,4,null,"Child_PhysDis"]
[null,"Child_PhysDis",{"$f":"B271&\"_\"&E271&\"_\"&D271","v":"Child_PhysDis_NEL_U"},"U","NEL",0,0,0,0,0,{"$f":"K270+1","v":5},null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_EL_U","U","EL",0,0,0,0,0,{"$f":"K271+1","v":6},null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_OP_U","U","OP",0,0,0,0,0,7,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_MH_U","U","MH",0,0,0,0,0,8,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_GP_U","U","GP",0,0,0,0,0,9,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_Prescribing_U","U","Prescribing",0,0,0,0,0,10,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_SC_U","U","SC",0,0,0,0,0,11,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_CC_U","U","CC",0,0,0,0,0,12,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_Total_",null,"Total",{"$f":"SUMIF(F270:F278, \">0\")","v":0},{"$f":"SUMIF(G270:G278, \">0\")","v":0},{"$f":"SUMIF(H270:H278, \">0\")","v":0},{"$f":"SUMIF(I270:I278, \">0\")","v":0},{"$f":"SUMIF(J270:J278, \">0\")","v":0},null,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis__",null,null,null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B283, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E283, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C283, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C270, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F283*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C283, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C270, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G283*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C283, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C270, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H283*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C283, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C270, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I283*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C283, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C270, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B284, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E284, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C284, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C271, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F284*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C284, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C271, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G284*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C284, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C271, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H284*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C284, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C271, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I284*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C284, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C271, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B285, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E285, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C285, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C272, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F285*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C285, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C272, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G285*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C285, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C272, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H285*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C285, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C272, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I285*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C285, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C272, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B286, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E286, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C286, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C273, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F286*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C286, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C273, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G286*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C286, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C273, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H286*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C286, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C273, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I286*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C286, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C273, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B287, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E287, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C287, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C274, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F287*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C287, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C274, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G287*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C287, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C274, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H287*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C287, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C274, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I287*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C287, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C274, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B288, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E288, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C288, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C275, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F288*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C288, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C275, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G288*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C288, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C275, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H288*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C288, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C275, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I288*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C288, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C275, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B289, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E289, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C289, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C276, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F289*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C289, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C276, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G289*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C289, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C276, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H289*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C289, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C276, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I289*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C289, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C276, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B290, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E290, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C290, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C277, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F290*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C290, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C277, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G290*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C290, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C277, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H290*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C290, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C277, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I290*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C290, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C277, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_PhysDis"]
[null,"Child_PhysDis","Child_PhysDis_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B291, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E291, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C291, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C278, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"F291*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C291, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C278, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"G291*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C291, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C278, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"H291*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C291, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C278, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},{"$f":"I291*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C291, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C278, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":0},null,null,"Child_PhysDis"]
[null,"Child_PhysDis",{"$f":"B292&\"Average\"","v":"Child_PhysDisAverage"},null,"Total",{"$f":"SUMIF(F283:F291, \">0\")","v":0},{"$f":"SUMIF(G283:G291, \">0\")","v":0},{"$f":"SUMIF(H283:H291, \">0\")","v":0},{"$f":"SUMIF(I283:I291, \">0\")","v":0},{"$f":"SUMIF(J283:J291, \">0\")","v":0},null,null,"Child_PhysDis"]
[null,"16-69_Mostly healthy",null,null,"16-69: Mostly Healthy",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy",null,null,"Projection of population size",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy",null,null,"Projected segment size as a percentage of overall population",{"$f":"F297/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":0.59036385231897448},{"$f":"G297/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":0.58866321003724231},{"$f":"H297/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":0.58695246423132896},{"$f":"I297/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":0.58523163344329354},{"$f":"J297/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":0.5835007378162036},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy",{"$f":"B297&\"_\"&E297&\"_\"&D297","v":"16-69_Mostly healthy_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B297, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C297, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":147590.96307974361},{"$f":"F297*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C297,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":148328.91789514231},{"$f":"G297*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C297,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":149070.56248461801},{"$f":"H297*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C297,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":149815.91529704109},{"$f":"I297*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C297,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":150564.99487352627},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy",{"$f":"B298&\"_\"&E298&\"_\"&D298","v":"16-69_Mostly healthy__"},null,null,null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy",{"$f":"B299&\"_\"&E299&\"_\"&D299","v":"16-69_Mostly healthy_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy",{"$f":"B300&\"_\"&E300&\"_\"&D300","v":"16-69_Mostly healthy__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy",{"$f":"B301&\"_\"&E301&\"_\"&D301","v":"16-69_Mostly healthy_AE_U"},"U","AE",{"$f":"F314*INDIRECT(F$3&ROW()-$K301)","v":3875847.316374511},3917507.2488392931,3971662.4772965228,4087636.6102985721,4165094.8714817637,4,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy",{"$f":"B302&\"_\"&E302&\"_\"&D302","v":"16-69_Mostly healthy_NEL_U"},"U","NEL",22219747.541078869,22458578.719498906,22769043.865859389,23433909.054360028,23877967.570594717,{"$f":"K301+1","v":5},null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_EL_U","U","EL",16179323.076058561,16353228.148073882,16579293.538670041,17063415.54171662,17386757.028182823,{"$f":"K302+1","v":6},null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_OP_U","U","OP",18347802.363569684,18545015.552054748,18801379.992544796,19350387.8088791,19717066.04762467,7,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_MH_U","U","MH",11046777.637103479,11165515.031213649,11319865.994453643,11650410.609438086,11871178.900240572,8,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_GP_U","U","GP",16058306.963328429,16230911.281554459,16455285.77601954,16935786.702793621,17256709.699339535,9,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_Prescribing_U","U","Prescribing",4348632.4217661126,4524649.8419857286,4722115.7415521303,5002944.6868179757,5247681.2364800805,10,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_SC_U","U","SC",9123361.896726124,9221425.2644092739,9348901.325121941,9621892.9833760317,9804222.0822752155,11,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_CC_U","U","CC",8705872.3467044458,9058255.5887458269,9453578.2437137682,10015791.995445671,10505749.516174877,12,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_Total_",null,"Total",{"$f":"SUMIF(F301:F309, \">0\")","v":109905671.56271023},{"$f":"SUMIF(G301:G309, \">0\")","v":111475086.67637578},{"$f":"SUMIF(H301:H309, \">0\")","v":113421126.95523177},{"$f":"SUMIF(I301:I309, \">0\")","v":117162175.99312571},{"$f":"SUMIF(J301:J309, \">0\")","v":119832426.95239428},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy__",null,null,null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B314, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E314, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C314, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C301, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":26.260735992896699},{"$f":"F314*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C314, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C301, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":26.410947402776067},{"$f":"G314*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C314, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C301, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":26.642835520972444},{"$f":"H314*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C314, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C301, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":27.28439500031746},{"$f":"I314*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C314, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C301, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":27.663102402921869},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B315, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E315, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C315, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C302, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":150.54951250012175},{"$f":"F315*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C315, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C302, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":151.41065571162244},{"$f":"G315*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C315, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C302, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":152.74004126877051},{"$f":"H315*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C315, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C302, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":156.41802146252252},{"$f":"I315*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C315, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C302, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":158.58910360042233},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B316, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E316, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C316, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C303, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":109.62272173342245},{"$f":"F316*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C316, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C303, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":110.24976370173763},{"$f":"G316*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C316, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C303, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":111.2177566270389},{"$f":"H316*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C316, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C303, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":113.89588020661799},{"$f":"I316*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C316, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C303, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":115.47675502388586},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B317, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E317, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C317, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C304, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":124.31521538115},{"$f":"F317*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C317, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C304, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":125.02629841313018},{"$f":"G317*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C317, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C304, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":126.12402931319747},{"$f":"H317*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C317, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C304, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":129.16109593905927},{"$f":"I317*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C317, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C304, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":130.95385195069341},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B318, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E318, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C318, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C305, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":74.847249496806185},{"$f":"F318*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C318, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C305, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":75.275375763927912},{"$f":"G318*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C318, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C305, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":75.936293563135195},{"$f":"H318*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C318, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C305, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":77.764839512135495},{"$f":"I318*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C318, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C305, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":78.844215484563946},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B319, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E319, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C319, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C306, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":108.8027791691562},{"$f":"F319*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C319, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C306, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":109.42513106600377},{"$f":"G319*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C319, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C306, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":110.38588371676329},{"$f":"H319*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C319, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C306, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":113.04397579666295},{"$f":"I319*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C319, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C306, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":114.61302618072062},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B320, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E320, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C320, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C307, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":29.46408324076414},{"$f":"F320*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C320, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C307, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":30.504165379163116},{"$f":"G320*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C320, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C307, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":31.677050537991938},{"$f":"H320*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C320, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C307, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":33.393946677151099},{"$f":"I320*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C320, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C307, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":34.853262146942605},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B321, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E321, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C321, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C308, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":61.815179644818485},{"$f":"F321*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C321, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C308, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":62.168762472386852},{"$f":"G321*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C321, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C308, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":62.714604206894407},{"$f":"H321*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C321, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C308, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":64.224771876196428},{"$f":"I321*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C321, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C308, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":65.116211709838041},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy","16-69_Mostly healthy_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B322, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E322, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C322, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C309, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":58.986486469369062},{"$f":"F322*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C322, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C309, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":61.068709441737788},{"$f":"G322*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C322, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C309, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":63.41680131977261},{"$f":"H322*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C322, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C309, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":66.853991951304295},{"$f":"I322*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C322, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C309, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":69.775511399576288},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy",{"$f":"B323&\"Average\"","v":"16-69_Mostly healthyAverage"},null,"Total",{"$f":"SUMIF(F314:F322, \">0\")","v":744.66396362850492},{"$f":"SUMIF(G314:G322, \">0\")","v":751.53980935248592},{"$f":"SUMIF(H314:H322, \">0\")","v":760.85529607453668},{"$f":"SUMIF(I314:I322, \">0\")","v":782.04091842196749},{"$f":"SUMIF(J314:J322, \">0\")","v":795.88503989956496},null,null,"16-69_Mostly healthy"]
[null,"16-69_Mostly healthy",{"$f":"B324&\"_\"&E324","v":"16-69_Mostly healthy_"},null,null,null,null,null,null,null,null,null,"16-69_Mostly healthy"]
[null,"16-69_1LTC",null,null,"16-69: 1 LTC",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"16-69_1LTC",null,null,"Projection of population size",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"16-69_1LTC",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_1LTC"]
[null,"16-69_1LTC",null,null,"Projected segment size as a percentage of overall population",{"$f":"F329/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":9.1804851602041659E-2},{"$f":"G329/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":9.1540392300054757E-2},{"$f":"H329/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":9.1274361844050744E-2},{"$f":"I329/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":9.1006763117422645E-2},{"$f":"J329/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":9.0737599252529097E-2},null,null,"16-69_1LTC"]
[null,"16-69_1LTC",{"$f":"B329&\"_\"&E329&\"_\"&D329","v":"16-69_1LTC_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B329, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C329, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":22951.212900510414},{"$f":"F329*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C329,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":23065.968965012962},{"$f":"G329*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C329,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":23181.298809838023},{"$f":"H329*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C329,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":23297.205303887211},{"$f":"I329*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C329,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":23413.691330406644},null,null,"16-69_1LTC"]
[null,"16-69_1LTC",{"$f":"B330&\"_\"&E330&\"_\"&D330","v":"16-69_1LTC__"},null,null,null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"16-69_1LTC",{"$f":"B331&\"_\"&E331&\"_\"&D331","v":"16-69_1LTC_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"16-69_1LTC",{"$f":"B332&\"_\"&E332&\"_\"&D332","v":"16-69_1LTC__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_1LTC"]
[null,"16-69_1LTC",{"$f":"B333&\"_\"&E333&\"_\"&D333","v":"16-69_1LTC_AE_U"},"U","AE",{"$f":"F346*INDIRECT(F$3&ROW()-$K333)","v":1096971.3883769342},1108762.2950420422,1124089.7141324736,1156913.5834210273,1178836.4016787058,4,null,"16-69_1LTC"]
[null,"16-69_1LTC",{"$f":"B334&\"_\"&E334&\"_\"&D334","v":"16-69_1LTC_NEL_U"},"U","NEL",6094738.425804683,6160248.3312482852,6245406.9881546283,6427775.3703715382,6549577.856974856,{"$f":"K333+1","v":5},null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_EL_U","U","EL",6564128.5442596897,6634683.7363305185,6726400.9408331765,6922814.538865881,7053997.7206886662,{"$f":"K334+1","v":6},null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_OP_U","U","OP",6008288.4370437246,6072869.1261381311,6156819.8616509503,6336601.4643391026,6456676.2601274485,7,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_MH_U","U","MH",4996396.8296937151,5050101.1006573597,5119913.1932627372,5269416.7064712858,5369268.991408892,8,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_GP_U","U","GP",5791073.8097129837,5853319.7456640638,5934235.4524961486,6107517.5014032163,6223251.2935443055,9,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_Prescribing_U","U","Prescribing",4230532.4598408937,4401769.6069516428,4593872.736580627,4867074.9420978129,5105164.9476528252,10,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_SC_U","U","SC",3603574.9708637884,3642308.3567956141,3692659.2632891205,3800486.390840868,3872503.3276554677,11,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_CC_U","U","CC",2964684.1700699502,3084684.2088797861,3219306.7682947693,3410762.1611120272,3577611.5298903855,12,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_Total_",null,"Total",{"$f":"SUMIF(F333:F341, \">0\")","v":41350389.035666361},{"$f":"SUMIF(G333:G341, \">0\")","v":42008746.507707439},{"$f":"SUMIF(H333:H341, \">0\")","v":42812704.91869463},{"$f":"SUMIF(I333:I341, \">0\")","v":44299362.658922754},{"$f":"SUMIF(J333:J341, \">0\")","v":45386888.329621553},null,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC__",null,null,null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B346, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E346, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C346, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C333, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":47.795791583308372},{"$f":"F346*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C346, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C333, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":48.069183511164894},{"$f":"G346*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C346, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C333, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":48.491230942392917},{"$f":"H346*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C346, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C333, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":49.658899783485737},{"$f":"I346*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C346, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C333, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":50.348165312480525},null,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B347, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E347, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C347, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C334, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":265.55191014193161},{"$f":"F347*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C347, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C334, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":267.07086706794342},{"$f":"G347*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C347, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C334, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":269.41574928080001},{"$f":"H347*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C347, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C334, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":275.90328052348167},{"$f":"I347*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C347, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C334, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":279.7328180571476},null,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B348, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E348, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C348, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C335, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":286.00355775156919},{"$f":"F348*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C348, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C335, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":287.63949810190815},{"$f":"G348*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C348, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C335, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":290.1649728952429},{"$f":"H348*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C348, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C335, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":297.15214544256037},{"$f":"I348*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C348, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C335, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":301.27661722130313},null,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B349, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E349, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C349, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C336, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":261.78522516821346},{"$f":"F349*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C349, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C336, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":263.28263665617561},{"$f":"G349*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C349, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C336, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":265.59425820601683},{"$f":"H349*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C349, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C336, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":271.98976794361772},{"$f":"I349*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C349, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C336, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":275.76498592267512},null,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B350, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E350, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C350, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C337, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":217.69641767309821},{"$f":"F350*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C350, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C337, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":218.94164118218833},{"$f":"G350*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C350, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C337, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":220.86394879176797},{"$f":"H350*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C350, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C337, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":226.18235267867374},{"$f":"I350*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C350, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C337, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":229.32176373385374},null,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B351, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E351, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C351, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C338, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":252.32103570370327},{"$f":"F351*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C351, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C338, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":253.76431202792847},{"$f":"G351*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C351, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C338, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":255.9923626875337},{"$f":"H351*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C351, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C338, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":262.15665878104949},{"$f":"I351*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C351, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C338, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":265.79539320493046},null,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B352, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E352, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C352, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C339, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":184.32718471914879},{"$f":"F352*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C352, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C339, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":190.83393433973472},{"$f":"G352*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C352, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C339, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":198.17149911509753},{"$f":"H352*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C352, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C339, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":208.91239436713582},{"$f":"I352*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C352, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C339, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":218.04186600097967},null,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B353, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E353, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C353, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C340, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":157.01021930669503},{"$f":"F353*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C353, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C340, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":157.90831776112933},{"$f":"G353*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C353, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C340, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":159.29475279107206},{"$f":"H353*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C353, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C340, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":163.13057043828107},{"$f":"I353*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C353, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C340, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":165.39482275596441},null,null,"16-69_1LTC"]
[null,"16-69_1LTC","16-69_1LTC_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B354, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E354, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C354, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C341, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":129.17331135924491},{"$f":"F354*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C354, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C341, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":133.73312925022626},{"$f":"G354*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C354, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C341, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":138.87516806989746},{"$f":"H354*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C354, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C341, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":146.40220217928589},{"$f":"I354*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C354, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C341, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":152.79997841452069},null,null,"16-69_1LTC"]
[null,"16-69_1LTC",{"$f":"B355&\"Average\"","v":"16-69_1LTCAverage"},null,"Total",{"$f":"SUMIF(F346:F354, \">0\")","v":1801.664653406913},{"$f":"SUMIF(G346:G354, \">0\")","v":1821.2435198983992},{"$f":"SUMIF(H346:H354, \">0\")","v":1846.8639427798214},{"$f":"SUMIF(I346:I354, \">0\")","v":1901.4882721375714},{"$f":"SUMIF(J346:J354, \">0\")","v":1938.4764106238551},null,null,"16-69_1LTC"]
[null,"16-69_1LTC",{"$f":"B356&\"_\"&E356","v":"16-69_1LTC_"},null,null,null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"16-69_1LTC",null,null,null,null,null,null,null,null,null,null,"16-69_1LTC"]
[null,"16-69_2+LTC",null,null,"16-69: Multiple LTC",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC",null,null,"Projection of population size",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC",null,null,"Projected segment size as a percentage of overall population",{"$f":"F362/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":4.1926302160428877E-2},{"$f":"G362/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":4.1805526401732566E-2},{"$f":"H362/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":4.1684033113658314E-2},{"$f":"I362/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":4.1561823613021139E-2},{"$f":"J362/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":4.143889933033601E-2},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC",{"$f":"B362&\"_\"&E362&\"_\"&D362","v":"16-69_2+LTC_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B362, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C362, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":10481.57554010722},{"$f":"F362*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C362,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":10533.983417807754},{"$f":"G362*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C362,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":10586.653334896791},{"$f":"H362*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C362,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":10639.586601571275},{"$f":"I362*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C362,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":10692.78453457913},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC",{"$f":"B363&\"_\"&E363&\"_\"&D363","v":"16-69_2+LTC__"},null,null,null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC",{"$f":"B364&\"_\"&E364&\"_\"&D364","v":"16-69_2+LTC_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC",{"$f":"B365&\"_\"&E365&\"_\"&D365","v":"16-69_2+LTC__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC",{"$f":"B366&\"_\"&E366&\"_\"&D366","v":"16-69_2+LTC_AE_U"},"U","AE",{"$f":"F379*INDIRECT(F$3&ROW()-$K366)","v":727561.26582024666},735381.53084204206,745547.37158624921,767317.6530555163,781857.86219032644,4,null,"16-69_2+LTC"]
[null,"16-69_2+LTC",{"$f":"B367&\"_\"&E367&\"_\"&D367","v":"16-69_2+LTC_NEL_U"},"U","NEL",5638321.8604078209,5698925.926756599,5777707.308875489,5946418.6733775772,6059099.739386878,{"$f":"K366+1","v":5},null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_EL_U","U","EL",5856366.7994943028,5919314.5436753463,6001142.555995659,6176378.319087754,6293416.9824074749,{"$f":"K367+1","v":6},null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_OP_U","U","OP",5070324.0201594308,5124822.9049225152,5195667.9442778733,5347383.5265179649,5448713.2359153638,7,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_MH_U","U","MH",2241623.988505831,2265718.3081086846,2297039.3714281479,2364113.8398895981,2408912.3786872015,8,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_GP_U","U","GP",4226828.5385779943,4272261.0278077526,4331320.3370300643,4457796.6233994756,4542269.1947349217,9,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_Prescribing_U","U","Prescribing",5416157.3942185165,5635384.4889856018,5881325.3477000333,6231093.6474531014,6535909.4020460369,10,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_SC_U","U","SC",4340323.0399681637,4386975.4361955645,4447620.5459279884,4577492.8449173039,4664233.5878327796,11,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_CC_U","U","CC",3446069.0740458132,3585553.8889214285,3742035.5281302091,3964578.1230236408,4158519.3379347725,12,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_Total_",null,"Total",{"$f":"SUMIF(F366:F374, \">0\")","v":36963575.981198117},{"$f":"SUMIF(G366:G374, \">0\")","v":37624338.05621554},{"$f":"SUMIF(H366:H374, \">0\")","v":38419406.31095171},{"$f":"SUMIF(I366:I374, \">0\")","v":39832573.250721931},{"$f":"SUMIF(J366:J374, \">0\")","v":40892931.721135758},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC__",null,null,null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B379, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E379, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C379, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C366, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":69.413349456507774},{"$f":"F379*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C379, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C366, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":69.810393815398996},{"$f":"G379*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C379, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C366, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":70.423329073098202},{"$f":"H379*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C379, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C366, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":72.119122837178409},{"$f":"I379*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C379, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C366, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":73.120136262158439},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B380, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E380, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C380, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C367, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":537.92694035673037},{"$f":"F380*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C380, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C367, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":541.00388245557087},{"$f":"G380*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C380, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C367, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":545.7538965435308},{"$f":"H380*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C380, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C367, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":558.89565037229909},{"$f":"I380*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C380, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C367, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":566.65312199946663},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B381, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E381, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C381, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C368, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":558.72962772487881},{"$f":"F381*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C381, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C368, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":561.92556119546509},{"$f":"G381*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C381, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C368, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":566.85926762276131},{"$f":"H381*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C381, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C368, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":580.5092387871174},{"$f":"I381*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C381, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C368, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":588.56670702148256},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B382, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E382, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C382, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C369, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":483.73681998074539},{"$f":"F382*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C382, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C369, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":486.50379459103527},{"$f":"G382*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C382, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C369, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":490.7752979075446},{"$f":"H382*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C382, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C369, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":502.5931670811583},{"$f":"I382*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C382, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C369, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":509.5691602402448},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B383, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E383, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C383, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C370, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":213.86326701824262},{"$f":"F383*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C383, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C370, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":215.08656490558698},{"$f":"G383*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C383, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C370, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":216.97502494545805},{"$f":"H383*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C383, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C370, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":222.19978354614466},{"$f":"I383*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C383, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C370, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":225.28391654176514},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B384, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E384, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C384, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C371, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":403.26270820681947},{"$f":"F384*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C384, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C371, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":405.5693708977625},{"$f":"G384*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C384, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C371, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":409.13026997424487},{"$f":"H384*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C384, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C371, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":418.98212687522465},{"$f":"I384*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C384, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C371, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":424.79759879625277},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B385, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E385, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C385, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C372, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":516.73122742796284},{"$f":"F385*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C385, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C372, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":534.97183975616997},{"$f":"G385*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C385, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C372, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":555.54150699479476},{"$f":"H385*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C385, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C372, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":585.65185667391268},{"$f":"I385*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C385, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C372, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":611.24484281056277},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B386, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E386, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C386, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C373, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":414.09070834438359},{"$f":"F386*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C386, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C373, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":416.45930719611346},{"$f":"G386*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C386, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C373, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":420.11581991329535},{"$f":"H386*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C386, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C373, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":430.23220885680752},{"$f":"I386*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C386, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C373, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":436.20383191574001},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC","16-69_2+LTC_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B387, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E387, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C387, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C374, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":328.77395777568017},{"$f":"F387*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C387, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C374, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":340.37967848516172},{"$f":"G387*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C387, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C374, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":353.46727712291619},{"$f":"H387*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C387, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C374, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":372.62520354297828},{"$f":"I387*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C387, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C374, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":388.90892493780643},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC",{"$f":"B388&\"Average\"","v":"16-69_2+LTCAverage"},null,"Total",{"$f":"SUMIF(F379:F387, \">0\")","v":3526.5286062919508},{"$f":"SUMIF(G379:G387, \">0\")","v":3571.710393298265},{"$f":"SUMIF(H379:H387, \">0\")","v":3629.0416900976443},{"$f":"SUMIF(I379:I387, \">0\")","v":3743.8083585728214},{"$f":"SUMIF(J379:J387, \">0\")","v":3824.3482405254799},null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC",{"$f":"B389&\"_\"&E389","v":"16-69_2+LTC_"},null,null,null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"16-69_2+LTC",null,null,null,null,null,null,null,null,null,null,"16-69_2+LTC"]
[null,"16-69_SEMI",null,null,"16-69: SEMI",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"16-69_SEMI",null,null,"Projection of population size",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"16-69_SEMI",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_SEMI"]
[null,"16-69_SEMI",null,null,"Projected segment size as a percentage of overall population",{"$f":"F395/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":9.7374456504292686E-3},{"$f":"G395/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":9.7093953019464808E-3},{"$f":"H395/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":9.681178306205046E-3},{"$f":"I395/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":9.6527949690371952E-3},{"$f":"J395/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":9.6242456226821489E-3},null,null,"16-69_SEMI"]
[null,"16-69_SEMI",{"$f":"B395&\"_\"&E395&\"_\"&D395","v":"16-69_SEMI_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B395, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C395, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":2434.3614126073171},{"$f":"F395*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C395,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":2446.5332196703534},{"$f":"G395*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C395,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":2458.7658857687052},{"$f":"H395*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C395,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":2471.0597151975485},{"$f":"I395*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C395,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":2483.415013773536},null,null,"16-69_SEMI"]
[null,"16-69_SEMI",{"$f":"B396&\"_\"&E396&\"_\"&D396","v":"16-69_SEMI__"},null,null,null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"16-69_SEMI",{"$f":"B397&\"_\"&E397&\"_\"&D397","v":"16-69_SEMI_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"16-69_SEMI",{"$f":"B398&\"_\"&E398&\"_\"&D398","v":"16-69_SEMI__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_SEMI"]
[null,"16-69_SEMI",{"$f":"B399&\"_\"&E399&\"_\"&D399","v":"16-69_SEMI_AE_U"},"U","AE",{"$f":"F412*INDIRECT(F$3&ROW()-$K399)","v":271475.51013326371},274393.4918014821,278186.67999279662,286309.84232325823,291735.24204937852,4,null,"16-69_SEMI"]
[null,"16-69_SEMI",{"$f":"B400&\"_\"&E400&\"_\"&D400","v":"16-69_SEMI_NEL_U"},"U","NEL",1719655.2810326349,1738139.1677863419,1762167.0298279033,1813623.0119656899,1847990.0798686324,{"$f":"K399+1","v":5},null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_EL_U","U","EL",666719.96383056487,673886.27003379399,683202.00644211425,703151.77831102652,716476.08261895343,{"$f":"K400+1","v":6},null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_OP_U","U","OP",633836.14067540586,640648.99181706947,649505.25941504957,668471.07279207278,681138.19853883877,7,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_MH_U","U","MH",18370899.418015715,18568360.867500197,18825048.031296432,19374746.963829499,19741886.79394589,8,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_GP_U","U","GP",916488.40911387349,926339.37642807479,939144.99933387875,966568.40897242771,984884.30038140982,9,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_Prescribing_U","U","Prescribing",1816313.0902867138,1889831.0870857039,1972307.5678460698,2089602.6712134434,2191822.8994851978,10,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_SC_U","U","SC",5050286.8218314657,5104570.3347646035,5175135.4046153547,5326251.4284842853,5427180.6973032048,11,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_CC_U","U","CC",1262407.3373486658,1313505.167938859,1370829.4888543389,1452354.0893859949,1523401.0729076236,12,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_Total_",null,"Total",{"$f":"SUMIF(F399:F407, \">0\")","v":30708081.972268302},{"$f":"SUMIF(G399:G407, \">0\")","v":31129674.755156126},{"$f":"SUMIF(H399:H407, \">0\")","v":31655526.467623934},{"$f":"SUMIF(I399:I407, \">0\")","v":32681079.267277695},{"$f":"SUMIF(J399:J407, \">0\")","v":33406515.367099129},null,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI__",null,null,null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B412, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E412, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C412, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C399, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":111.5181618995926},{"$f":"F412*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C412, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C399, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":112.15604578565826},{"$f":"G412*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C412, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C399, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":113.14077586765634},{"$f":"H412*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C412, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C399, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":115.86520575054951},{"$f":"I412*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C412, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C399, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":117.47341480636713},null,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B413, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E413, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C413, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C400, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":706.40919303383225},{"$f":"F413*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C413, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C400, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":710.4498536179857},{"$f":"G413*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C413, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C400, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":716.68760333275156},{"$f":"H413*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C413, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C400, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":733.94544082100424},{"$f":"I413*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C413, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C400, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":744.13260353959981},null,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B414, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E414, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C414, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C401, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":273.87879235091719},{"$f":"F414*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C414, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C401, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":275.44537904316445},{"$f":"G414*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C414, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C401, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":277.86378947116344},{"$f":"H414*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C414, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C401, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":284.55474952162911},{"$f":"I414*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C414, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C401, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":288.50436944498932},null,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B415, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E415, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C415, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C402, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":260.37059961303657},{"$f":"F415*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C415, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C402, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":261.85991944282313},{"$f":"G415*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C415, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C402, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":264.15904953553115},{"$f":"H415*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C415, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C402, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":270.51999944834677},{"$f":"I415*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C415, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C402, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":274.27481704068981},null,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B416, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E416, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C416, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C403, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":7546.4963102334123},{"$f":"F416*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C416, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C403, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":7589.6622691279472},{"$f":"G416*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C416, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C403, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":7656.2995038508907},{"$f":"H416*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C416, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C403, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":7840.6631959036204},{"$f":"I416*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C416, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C403, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":7949.491601062763},null,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B417, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E417, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C417, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C404, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":376.48001006238047},{"$f":"F417*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C417, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C404, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":378.63347571993728},{"$f":"G417*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C417, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C404, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":381.95787763675833},{"$f":"H417*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C417, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C404, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":391.15542333025149},{"$f":"I417*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C417, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C404, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":396.58466060607537},null,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B418, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E418, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C418, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C405, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":746.11480484377046},{"$f":"F418*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C418, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C405, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":772.45265745475558},{"$f":"G418*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C418, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C405, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":802.15346213389091},{"$f":"H418*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C418, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C405, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":845.63017978154789},{"$f":"I418*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C418, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C405, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":882.58421863800152},null,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B419, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E419, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C419, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C406, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2074.5838295318558},{"$f":"F419*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C419, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C406, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2086.4504490367781},{"$f":"G419*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C419, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C406, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2104.7694839793207},{"$f":"H419*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C419, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C406, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2155.4523331535429},{"$f":"I419*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C419, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C406, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2185.3700115377142},null,null,"16-69_SEMI"]
[null,"16-69_SEMI","16-69_SEMI_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B420, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E420, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C420, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C407, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":518.57843737202825},{"$f":"F420*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C420, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C407, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":536.88425621126089},{"$f":"G420*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C420, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C407, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":557.52745586258391},{"$f":"H420*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C420, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C407, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":587.74544397033594},{"$f":"I420*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C420, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C407, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":613.42991987183962},null,null,"16-69_SEMI"]
[null,"16-69_SEMI",{"$f":"B421&\"Average\"","v":"16-69_SEMIAverage"},null,"Total",{"$f":"SUMIF(F412:F420, \">0\")","v":12614.430138940825},{"$f":"SUMIF(G412:G420, \">0\")","v":12723.99430544031},{"$f":"SUMIF(H412:H420, \">0\")","v":12874.559001670546},{"$f":"SUMIF(I412:I420, \">0\")","v":13225.53197168083},{"$f":"SUMIF(J412:J420, \">0\")","v":13451.84561654804},null,null,"16-69_SEMI"]
[null,"16-69_SEMI",{"$f":"B422&\"_\"&E422","v":"16-69_SEMI_"},null,null,null,null,null,null,null,null,null,"16-69_SEMI"]
[null,"16-69_Dementia",null,null,"16-69: Dementia",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"16-69_Dementia",null,null,"Projection of population size",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"16-69_Dementia",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Dementia"]
[null,"16-69_Dementia",null,null,"Projected segment size as a percentage of overall population",{"$f":"F427/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":2.5324492350933261E-4},{"$f":"G427/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":2.5251540895172164E-4},{"$f":"H427/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":2.5178156034452682E-4},{"$f":"I427/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":2.5104338564162665E-4},{"$f":"J427/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":2.5030089348367492E-4},null,null,"16-69_Dementia"]
[null,"16-69_Dementia",{"$f":"B427&\"_\"&E427&\"_\"&D427","v":"16-69_Dementia_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B427, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C427, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":63.311230877333152},{"$f":"F427*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C427,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":63.627787031719812},{"$f":"G427*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C427,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":63.945925966878406},{"$f":"H427*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C427,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":64.26565559671279},{"$f":"I427*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C427,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":64.586983874696344},null,null,"16-69_Dementia"]
[null,"16-69_Dementia",{"$f":"B428&\"_\"&E428&\"_\"&D428","v":"16-69_Dementia__"},null,null,null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"16-69_Dementia",{"$f":"B429&\"_\"&E429&\"_\"&D429","v":"16-69_Dementia_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"16-69_Dementia",{"$f":"B430&\"_\"&E430&\"_\"&D430","v":"16-69_Dementia__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Dementia"]
[null,"16-69_Dementia",{"$f":"B431&\"_\"&E431&\"_\"&D431","v":"16-69_Dementia_AE_U"},"U","AE",{"$f":"F444*INDIRECT(F$3&ROW()-$K431)","v":3453.034043971923},3490.1493256969588,3538.3968009604605,3641.7194029072261,3710.7278005606754,4,null,"16-69_Dementia"]
[null,"16-69_Dementia",{"$f":"B432&\"_\"&E432&\"_\"&D432","v":"16-69_Dementia_NEL_U"},"U","NEL",46167.505525304638,46663.741575193919,47308.81647235524,48690.252836874592,49612.90391398166,{"$f":"K431+1","v":5},null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_EL_U","U","EL",17399.076160410044,17586.091870427827,17829.200245835433,18349.820024693923,18697.538104269854,{"$f":"K432+1","v":6},null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_OP_U","U","OP",25363.013342788818,25635.630228005113,25990.014616714034,26748.933439527926,27255.809678846908,7,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_MH_U","U","MH",196860.68493182911,198976.66168988735,201727.29516342215,207617.81287311215,211552.04585636986,8,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_GP_U","U","GP",25188.67340856079,25459.416383560045,25811.364809704737,26565.066986694037,27068.459067051692,9,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_Prescribing_U","U","Prescribing",67479.470245995195,70210.803023407207,73274.960441655508,77632.695614081196,81430.370634478619,10,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_SC_U","U","SC",599881.76494915516,606329.65408788761,614711.4945930331,632661.31611974747,644649.86846342694,11,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_CC_U","U","CC",63918.499097333282,66505.696226046493,69408.154447167661,73535.926800295172,77133.19403547539,12,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_Total_",null,"Total",{"$f":"SUMIF(F431:F439, \">0\")","v":1045711.7217053489},{"$f":"SUMIF(G431:G439, \">0\")","v":1060857.8444101126},{"$f":"SUMIF(H431:H439, \">0\")","v":1079599.6975908484},{"$f":"SUMIF(I431:I439, \">0\")","v":1115443.5440979337},{"$f":"SUMIF(J431:J439, \">0\")","v":1141110.9175544616},null,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia__",null,null,null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B444, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E444, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C444, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C431, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":54.540624090254212},{"$f":"F444*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C444, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C431, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":54.852596460050464},{"$f":"G444*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C444, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C431, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":55.334202256969704},{"$f":"H444*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C444, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C431, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":56.666649847317537},{"$f":"I444*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C444, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C431, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":57.4531829471983},null,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B445, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E445, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C445, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C432, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":729.21509952563008},{"$f":"F445*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C445, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C432, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":733.38620989491665},{"$f":"G445*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C445, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C432, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":739.82534081779397},{"$f":"H445*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C445, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C432, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":757.64033502468646},{"$f":"I445*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C445, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C432, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":768.15638287482909},null,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B446, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E446, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C446, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C433, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":274.81816289626596},{"$f":"F446*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C446, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C433, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":276.39012278803261},{"$f":"G446*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C446, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C433, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":278.8168280661115},{"$f":"H446*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C446, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C433, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":285.53073728594347},{"$f":"I446*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C446, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C433, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":289.49390391947236},null,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B447, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E447, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C447, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C434, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":400.60843852380935},{"$f":"F447*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C447, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C434, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":402.89991879216552},{"$f":"G447*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C447, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C434, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":406.43738007916073},{"$f":"H447*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C447, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C434, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":416.2243921914669},{"$f":"I447*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C447, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C434, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":422.00158675508442},null,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B448, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E448, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C448, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C435, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3109.4117458125374},{"$f":"F448*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C448, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C435, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3127.1975809985852},{"$f":"G448*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C448, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C435, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3154.6543757597528},{"$f":"H448*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C448, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C435, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3230.6184531280478},{"$f":"I448*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C448, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C435, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3275.4594372574652},null,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B449, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E449, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C449, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C436, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":397.85474171816969},{"$f":"F449*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C449, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C436, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":400.13047084079761},{"$f":"G449*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C449, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C436, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":403.64361637477981},{"$f":"H449*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C449, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C436, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":413.36335465708453},{"$f":"I449*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C449, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C436, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":419.10083801972485},null,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B450, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E450, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C450, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C437, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1065.8372821204202},{"$f":"F450*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C450, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C437, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1103.461338179271},{"$f":"G450*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C450, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C437, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1145.8894266322641},{"$f":"H450*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C450, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C437, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1207.9966335557328},{"$f":"I450*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C450, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C437, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1260.7860864421184},null,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B451, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E451, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C451, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C438, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":9475.1240283329626},{"$f":"F451*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C451, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C438, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":9529.3217377750279},{"$f":"G451*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C451, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C438, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":9612.989182632693},{"$f":"H451*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C451, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C438, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":9844.4699621504878},{"$f":"I451*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C451, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C438, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":9981.1112052251374},null,null,"16-69_Dementia"]
[null,"16-69_Dementia","16-69_Dementia_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B452, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E452, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C452, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C439, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1009.5917929818286},{"$f":"F452*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C452, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C439, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1045.2303832740872},{"$f":"G452*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C452, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C439, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1085.4194915109758},{"$f":"H452*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C452, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C439, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1144.2492279508708},{"$f":"I452*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C452, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C439, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1194.2529192123238},null,null,"16-69_Dementia"]
[null,"16-69_Dementia",{"$f":"B453&\"Average\"","v":"16-69_DementiaAverage"},null,"Total",{"$f":"SUMIF(F444:F452, \">0\")","v":16517.001916001878},{"$f":"SUMIF(G444:G452, \">0\")","v":16672.870359002933},{"$f":"SUMIF(H444:H452, \">0\")","v":16883.009844130502},{"$f":"SUMIF(I444:I452, \">0\")","v":17356.759745791638},{"$f":"SUMIF(J444:J452, \">0\")","v":17667.815542653356},null,null,"16-69_Dementia"]
[null,"16-69_Dementia",{"$f":"B454&\"_\"&E454","v":"16-69_Dementia_"},null,null,null,null,null,null,null,null,null,"16-69_Dementia"]
[null,"16-69_Cancer",{"$f":"B455&\"_\"&E455","v":"16-69_Cancer_16-69: Cancer"},null,"16-69: Cancer",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"16-69_Cancer",null,null,"Projection of population size",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"16-69_Cancer",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Cancer"]
[null,"16-69_Cancer",null,null,"Projected segment size as a percentage of overall population",{"$f":"F459/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":8.5764425151857778E-3},{"$f":"G459/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":8.5517366313297843E-3},{"$f":"H459/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":8.5268839696959805E-3},{"$f":"I459/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":8.5018847996519899E-3},{"$f":"J459/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":8.4767394138238906E-3},null,null,"16-69_Cancer"]
[null,"16-69_Cancer",{"$f":"B459&\"_\"&E459&\"_\"&D459","v":"16-69_Cancer_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B459, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C459, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":2144.1106287964444},{"$f":"F459*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C459,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":2154.8311819404266},{"$f":"G459*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C459,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":2165.6053378501283},{"$f":"H459*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C459,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":2176.4333645393785},{"$f":"I459*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C459,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":2187.315531362075},null,null,"16-69_Cancer"]
[null,"16-69_Cancer",{"$f":"B460&\"_\"&E460&\"_\"&D460","v":"16-69_Cancer__"},null,null,null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"16-69_Cancer",{"$f":"B461&\"_\"&E461&\"_\"&D461","v":"16-69_Cancer_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"16-69_Cancer",{"$f":"B462&\"_\"&E462&\"_\"&D462","v":"16-69_Cancer__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Cancer"]
[null,"16-69_Cancer",{"$f":"B463&\"_\"&E463&\"_\"&D463","v":"16-69_Cancer_AE_U"},"U","AE",{"$f":"F476*INDIRECT(F$3&ROW()-$K463)","v":145076.35533940597},146635.72305240712,148662.80062431123,153003.81386766135,155903.14433816518,4,null,"16-69_Cancer"]
[null,"16-69_Cancer",{"$f":"B464&\"_\"&E464&\"_\"&D464","v":"16-69_Cancer_NEL_U"},"U","NEL",1970026.3869535564,1991201.4125763653,2018727.5817836793,2077675.2346627952,2117045.933754514,{"$f":"K463+1","v":5},null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_EL_U","U","EL",4453217.5898346314,4501083.4444207279,4563305.9718480539,4696556.3315484049,4785553.2560974471,{"$f":"K464+1","v":6},null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_OP_U","U","OP",1823806.0585031563,1843409.4203035834,1868892.5277889175,1923464.9371573646,1959913.4436375338,7,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_MH_U","U","MH",461377.4500747142,466336.61173458723,472783.20242154493,486588.66104553494,495809.22421915107,8,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_GP_U","U","GP",704158.69102417678,711727.41113051912,721566.2596892463,742636.28309867601,756708.79508162593,9,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_Prescribing_U","U","Prescribing",694241.94328906341,722342.42730660317,753867.07610472466,798700.30498774862,837771.52585729165,10,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_SC_U","U","SC",593290.43118949397,599667.47271817736,607957.21589428606,625709.80978128535,637566.63525075477,11,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_CC_U","U","CC",287688.05698101706,299332.66261940921,312396.21351461112,330974.7287285385,347165.51599584543,12,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_Total_",null,"Total",{"$f":"SUMIF(F463:F471, \">0\")","v":11132882.963189216},{"$f":"SUMIF(G463:G471, \">0\")","v":11281736.585862381},{"$f":"SUMIF(H463:H471, \">0\")","v":11468158.849669376},{"$f":"SUMIF(I463:I471, \">0\")","v":11835310.104878008},{"$f":"SUMIF(J463:J471, \">0\")","v":12093437.474232329},null,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer__",null,null,null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B476, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E476, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C476, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C463, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":67.662719167080397},{"$f":"F476*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C476, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C463, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":68.049749920716096},{"$f":"G476*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C476, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C463, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":68.647226725019976},{"$f":"H476*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C476, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C463, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":70.300251944558454},{"$f":"I476*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C476, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C463, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":71.276019441548925},null,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B477, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E477, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C477, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C464, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":918.80818111488634},{"$f":"F477*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C477, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C464, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":924.06376391086349},{"$f":"G477*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C477, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C464, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":932.17704375800088},{"$f":"H477*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C477, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C464, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":954.62386697169359},{"$f":"I477*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C477, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C464, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":967.87404624526062},null,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B478, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E478, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C478, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C465, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2076.9532737843665},{"$f":"F478*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C478, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C465, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2088.8334465104131},{"$f":"G478*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C478, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C465, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2107.1734041707741},{"$f":"H478*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C478, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C465, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2157.9141397432063},{"$f":"I478*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C478, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C465, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2187.8659880028417},null,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B479, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E479, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C479, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C466, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":850.61191993013676},{"$f":"F479*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C479, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C466, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":855.47742011213711},{"$f":"G479*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C479, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C466, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":862.98851186072159},{"$f":"H479*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C479, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C466, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":883.76927522632775},{"$f":"I479*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C479, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C466, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":896.03599276646912},null,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B480, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E480, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C480, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C467, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":215.18360287859755},{"$f":"F480*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C480, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C467, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":216.41445308706312},{"$f":"G480*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C480, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C467, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":218.31457198516756},{"$f":"H480*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C480, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C467, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":223.5715868785704},{"$f":"I480*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C480, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C467, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":226.67476050444495},null,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B481, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E481, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C481, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C468, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":328.41527930834559},{"$f":"F481*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C481, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C468, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":330.29381470598929},{"$f":"G481*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C481, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C468, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":333.1937943991079},{"$f":"H481*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C481, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C468, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":341.21710096823841},{"$f":"I481*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C481, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C468, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":345.95319432967756},null,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B482, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E482, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C482, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C469, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":323.79016920351859},{"$f":"F482*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C482, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C469, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":335.21996217640282},{"$f":"G482*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C482, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C469, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":348.10916972208554},{"$f":"H482*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C482, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C469, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":366.97668672102259},{"$f":"I482*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C482, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C469, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":383.01356793073126},null,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B483, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E483, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C483, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C470, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":276.70700532953668},{"$f":"F483*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C483, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C470, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":278.28976940002161},{"$f":"G483*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C483, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C470, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":280.73315357535381},{"$f":"H483*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C483, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C470, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":287.49320791344832},{"$f":"I483*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C483, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C470, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":291.483613639287},null,null,"16-69_Cancer"]
[null,"16-69_Cancer","16-69_Cancer_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B484, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E484, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C484, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C471, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":134.17593901976284},{"$f":"F484*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C484, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C471, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":138.91234966716047},{"$f":"G484*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C484, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C471, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":144.25352951186281},{"$f":"H484*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C484, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C471, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":152.07207081140578},{"$f":"I484*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C484, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C471, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":158.71762030586422},null,null,"16-69_Cancer"]
[null,"16-69_Cancer",{"$f":"B485&\"Average\"","v":"16-69_CancerAverage"},null,"Total",{"$f":"SUMIF(F476:F484, \">0\")","v":5192.3080897362315},{"$f":"SUMIF(G476:G484, \">0\")","v":5235.5547294907665},{"$f":"SUMIF(H476:H484, \">0\")","v":5295.5904057080943},{"$f":"SUMIF(I476:I484, \">0\")","v":5437.9381871784726},{"$f":"SUMIF(J476:J484, \">0\")","v":5528.8948031661257},null,null,"16-69_Cancer"]
[null,"16-69_LearnDis",null,null,"16-69: Learning Disability",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis",null,null,"Projection of population size",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis",null,null,"Projected segment size as a percentage of overall population",{"$f":"F490/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":1.9118208310000321E-3},{"$f":"G490/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":1.9063135098327155E-3},{"$f":"H490/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":1.9007734696431882E-3},{"$f":"I490/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":1.8952007704776321E-3},{"$f":"J490/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":1.8895954775668977E-3},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis",{"$f":"B490&\"_\"&E490&\"_\"&D490","v":"16-69_LearnDis_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B490, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C490, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":477.95520775000801},{"$f":"F490*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C490,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":480.34498378875799},{"$f":"G490*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C490,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":482.74670870770171},{"$f":"H490*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C490,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":485.16044225124017},{"$f":"I490*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C490,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":487.58624446249632},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis",{"$f":"B491&\"_\"&E491&\"_\"&D491","v":"16-69_LearnDis__"},null,null,null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis",{"$f":"B492&\"_\"&E492&\"_\"&D492","v":"16-69_LearnDis_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis",{"$f":"B493&\"_\"&E493&\"_\"&D493","v":"16-69_LearnDis__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis",{"$f":"B494&\"_\"&E494&\"_\"&D494","v":"16-69_LearnDis_AE_U"},"U","AE",{"$f":"F507*INDIRECT(F$3&ROW()-$K494)","v":42868.377162177145},43329.15220094251,43928.130068053113,45210.84903729229,46067.567500039549,4,null,"16-69_LearnDis"]
[null,"16-69_LearnDis",{"$f":"B495&\"_\"&E495&\"_\"&D495","v":"16-69_LearnDis_NEL_U"},"U","NEL",280208.8863011325,283220.73953642882,287135.95471770642,295520.43944984535,301120.37446515617,{"$f":"K494+1","v":5},null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_EL_U","U","EL",122742.65409193242,124061.96578370495,125776.98599250228,129449.72429427772,131902.71889981971,{"$f":"K495+1","v":6},null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_OP_U","U","OP",151429.06701119023,153056.71748086668,155172.5582376504,159703.65900721308,162729.94752320438,7,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_MH_U","U","MH",528868.0864072009,534552.67792075721,541942.28068506601,557767.21205798211,568336.56606615358,8,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_GP_U","U","GP",146864.91178119084,148443.50397196214,150495.5721265201,154890.10303084331,157825.17754921596,9,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_Prescribing_U","U","Prescribing",199681.41779796299,207763.8227054622,216831.10339692963,229726.26594704844,240964.13028777909,10,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_SC_U","U","SC",17891090.592454247,18083394.768796299,18333377.809740659,18868719.775136206,19226270.693643171,11,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_CC_U","U","CC",6595646.9734282047,6862615.67814817,7162115.6672278317,7588053.8480735384,7959250.060240522,12,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_Total_",null,"Total",{"$f":"SUMIF(F494:F502, \">0\")","v":25959400.966435239},{"$f":"SUMIF(G494:G502, \">0\")","v":26440439.026544593},{"$f":"SUMIF(H494:H502, \">0\")","v":27016776.062192917},{"$f":"SUMIF(I494:I502, \">0\")","v":28029041.876034249},{"$f":"SUMIF(J494:J502, \">0\")","v":28794467.23617506},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis__",null,null,null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B507, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E507, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C507, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C494, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":89.691202160933926},{"$f":"F507*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C507, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C494, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":90.204235837294462},{"$f":"G507*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C507, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C494, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":90.996229027945901},{"$f":"H507*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C507, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C494, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":93.187418222938845},{"$f":"I507*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C507, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C494, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":94.48085958787324},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B508, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E508, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C508, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C495, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":586.26599680799859},{"$f":"F508*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C508, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C495, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":589.61943830974042},{"$f":"G508*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C508, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C495, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":594.79629697809992},{"$f":"H508*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C508, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C495, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":609.11899180933256},{"$f":"I508*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C508, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C495, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":617.57356341564605},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B509, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E509, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C509, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C496, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":256.80786002886765},{"$f":"F509*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C509, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C496, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":258.27680098823276},{"$f":"G509*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C509, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C496, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":260.54447130090944},{"$f":"H509*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C509, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C496, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":266.81838216983533},{"$f":"I509*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C509, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C496, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":270.52182131435268},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B510, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E510, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C510, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C497, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":316.82690042033062},{"$f":"F510*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C510, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C497, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":318.6391502907349},{"$f":"G510*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C510, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C497, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":321.43680203028754},{"$f":"H510*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C510, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C497, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":329.17700022317689},{"$f":"I510*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C510, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C497, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":333.74597698627463},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B511, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E511, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C511, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C498, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1106.5222803970839},{"$f":"F511*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C511, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C498, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1112.8515878409553},{"$f":"G511*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C511, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C498, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1122.622424782199},{"$f":"H511*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C511, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C498, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1149.6551727709543},{"$f":"I511*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C511, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C498, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1165.6123865690151},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B512, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E512, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C512, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C499, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":307.27756367079439},{"$f":"F512*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C512, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C499, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":309.03519133499134},{"$f":"G512*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C512, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C499, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":311.74852031491253},{"$f":"H512*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C512, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C499, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":319.2554246840956},{"$f":"I512*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C512, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C499, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":323.68668997871083},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B513, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E513, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C513, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C500, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":417.78270130787092},{"$f":"F513*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C513, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C500, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":432.53043066403876},{"$f":"G513*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C513, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C500, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":449.16122572307103},{"$f":"H513*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C513, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C500, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":473.50576415726152},{"$f":"I513*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C513, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C500, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":494.19796605093381},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B514, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E514, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C514, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C501, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":37432.567534261681},{"$f":"F514*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C514, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C501, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":37646.681820557656},{"$f":"G514*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C514, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C501, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":37977.219686942153},{"$f":"H514*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C514, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C501, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":38891.711137003716},{"$f":"I514*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C514, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C501, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":39431.528087585328},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis","16-69_LearnDis_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B515, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E515, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C515, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C502, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":13799.717769532126},{"$f":"F515*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C515, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C502, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":14286.84780679661},{"$f":"G515*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C515, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C502, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":14836.177104967941},{"$f":"H515*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C515, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C502, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":15640.297904057205},{"$f":"I515*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C515, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C502, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":16323.778922464504},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis",{"$f":"B516&\"Average\"","v":"16-69_LearnDisAverage"},null,"Total",{"$f":"SUMIF(F507:F515, \">0\")","v":54313.459808587693},{"$f":"SUMIF(G507:G515, \">0\")","v":55044.686462620259},{"$f":"SUMIF(H507:H515, \">0\")","v":55964.702762067522},{"$f":"SUMIF(I507:I515, \">0\")","v":57772.727195098516},{"$f":"SUMIF(J507:J515, \">0\")","v":59055.126273952636},null,null,"16-69_LearnDis"]
[null,"16-69_LearnDis",{"$f":"B517&\"_\"&E517","v":"16-69_LearnDis_"},null,null,null,null,null,null,null,null,null,"16-69_LearnDis"]
[null,"16-69_PhysDis",null,null,"16-69: Physical Disability",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis",null,null,"Projection of population size",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis",null,null,"Projected segment size as a percentage of overall population",{"$f":"F522/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":8.2393770888247655E-4},{"$f":"G522/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":8.2156421785700988E-4},{"$f":"H522/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":8.1917662590965756E-4},{"$f":"I522/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":8.1677495891853175E-4},{"$f":"J522/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":8.1435924499618172E-4},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis",{"$f":"B522&\"_\"&E522&\"_\"&D522","v":"16-69_PhysDis_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B522, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C522, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":205.98442722061912},{"$f":"F522*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C522,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":207.01434935672219},{"$f":"G522*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C522,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":208.04942110350578},{"$f":"H522*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C522,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":209.08966820902327},{"$f":"I522*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C522,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":210.13511655006837},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis",{"$f":"B523&\"_\"&E523&\"_\"&D523","v":"16-69_PhysDis__"},null,null,null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis",{"$f":"B524&\"_\"&E524&\"_\"&D524","v":"16-69_PhysDis_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis",{"$f":"B525&\"_\"&E525&\"_\"&D525","v":"16-69_PhysDis__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis",{"$f":"B526&\"_\"&E526&\"_\"&D526","v":"16-69_PhysDis_AE_U"},"U","AE",{"$f":"F539*INDIRECT(F$3&ROW()-$K526)","v":46296.55126893663},46794.174379905919,47441.052367116288,48826.350072657027,49751.580110723829,4,null,"16-69_PhysDis"]
[null,"16-69_PhysDis",{"$f":"B527&\"_\"&E527&\"_\"&D527","v":"16-69_PhysDis_NEL_U"},"U","NEL",478072.60587360448,483211.21708509745,489891.08062896016,504196.09613975795,513750.30964394868,{"$f":"K526+1","v":5},null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_EL_U","U","EL",315293.48585623113,318682.44941830536,323087.88373081904,332522.17917091236,338823.27495289361,{"$f":"K527+1","v":6},null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_OP_U","U","OP",206611.89736632115,208832.68600635274,211719.56817443596,217901.8642529567,222030.97383943168,7,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_MH_U","U","MH",114389.41044304143,115618.93646012948,117217.24107586064,120640.0314021722,122926.08761322452,8,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_GP_U","U","GP",116306.63289200736,117556.76636631039,119181.8593488816,122662.01731461266,124986.38894551416,9,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_Prescribing_U","U","Prescribing",166626.80873828131,173371.27876217634,180937.59145273492,191698.13095402048,201075.71597309475,10,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_SC_U","U","SC",2378864.4841798195,2404433.9469744745,2437672.6014140546,2508853.6164443851,2556394.887163836,11,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_CC_U","U","CC",730314.61550907616,759875.19504372927,793037.85827462643,840200.61274407664,881301.96641859773,12,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_Total_",null,"Total",{"$f":"SUMIF(F526:F534, \">0\")","v":4552776.4921273189},{"$f":"SUMIF(G526:G534, \">0\")","v":4628376.6504964819},{"$f":"SUMIF(H526:H534, \">0\")","v":4720186.73646749},{"$f":"SUMIF(I526:I534, \">0\")","v":4887500.8984955512},{"$f":"SUMIF(J526:J534, \">0\")","v":5011041.1846612655},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis__",null,null,null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B539, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E539, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C539, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C526, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":224.75753091446481},{"$f":"F539*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C539, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C526, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":226.04314399129555},{"$f":"G539*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C539, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C526, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":228.02780279553912},{"$f":"H539*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C539, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C526, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":233.5187122868557},{"$f":"I539*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C539, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C526, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":236.75995201339725},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B540, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E540, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C540, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C527, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2320.9162572351452},{"$f":"F540*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C540, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C527, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2334.1918982265302},{"$f":"G540*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C540, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C527, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2354.6861030929595},{"$f":"H540*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C540, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C527, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2411.386944455438},{"$f":"I540*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C540, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C527, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2444.8569952444795},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B541, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E541, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C541, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C528, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1530.6666145132262},{"$f":"F541*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C541, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C528, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1539.4220275482419},{"$f":"G541*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C541, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C528, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1552.9381529501154},{"$f":"H541*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C541, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C528, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1590.3329036731541},{"$f":"I541*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C541, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C528, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1612.4067243761374},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B542, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E542, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C542, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C529, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1003.0462018618038},{"$f":"F542*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C542, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C529, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1008.7836261364532},{"$f":"G542*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C542, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C529, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1017.6407463739313},{"$f":"H542*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C542, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C529, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1042.1455355466155},{"$f":"I542*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C542, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C529, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1056.6105155800026},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B543, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E543, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C543, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C530, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":555.33038097353312},{"$f":"F543*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C543, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C530, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":558.50687075270173},{"$f":"G543*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C543, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C530, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":563.41056107791042},{"$f":"H543*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C543, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C530, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":576.97748738866653},{"$f":"I543*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C543, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C530, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":584.98593491362124},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B544, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E544, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C544, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C531, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":564.63798968374158},{"$f":"F544*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C544, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C531, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":567.86771898473262},{"$f":"G544*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C544, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C531, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":572.85359755741854},{"$f":"H544*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C544, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C531, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":586.64791218660116},{"$f":"I544*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C544, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C531, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":594.79058520775118},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B545, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E545, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C545, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C532, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":808.92915540559807},{"$f":"F545*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C545, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C532, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":837.48435459141569},{"$f":"G545*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C545, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C532, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":869.68562802545569},{"$f":"H545*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C545, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C532, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":916.82258906443542},{"$f":"I545*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C545, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C532, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":956.88773620655127},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B546, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E546, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C546, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C533, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":11548.758885699366},{"$f":"F546*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C546, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C533, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":11614.817786525567},{"$f":"G546*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C546, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C533, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":11716.795886691261},{"$f":"H546*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C546, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C533, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":11998.936331642786},{"$f":"I546*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C546, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C533, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":12165.481567925988},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis","16-69_PhysDis_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B547, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E547, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C547, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C534, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3545.4846046535085},{"$f":"F547*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C547, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C534, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3670.6402111977777},{"$f":"G547*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C547, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C534, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3811.7763273183327},{"$f":"H547*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C547, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C534, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":4018.3746042589864},{"$f":"I547*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C547, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C534, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":4193.9775744651042},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis",{"$f":"B548&\"Average\"","v":"16-69_PhysDisAverage"},null,"Total",{"$f":"SUMIF(F539:F547, \">0\")","v":22102.527620940389},{"$f":"SUMIF(G539:G547, \">0\")","v":22357.757637954714},{"$f":"SUMIF(H539:H547, \">0\")","v":22687.814805882925},{"$f":"SUMIF(I539:I547, \">0\")","v":23375.143020503536},{"$f":"SUMIF(J539:J547, \">0\")","v":23846.757585933032},null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis",{"$f":"B549&\"_\"&E549","v":"16-69_PhysDis_"},null,null,null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"16-69_PhysDis",null,null,null,null,null,null,null,null,null,null,"16-69_PhysDis"]
[null,"70+_Mostly healthy",null,null,"70+: Mostly Healthy",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy",null,null,"Projection of population size",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy",null,null,"Projected segment size as a percentage of overall population",{"$f":"F555/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":1.6095319962476949E-2},{"$f":"G555/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":1.6288491325801093E-2},{"$f":"H555/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":1.6483559755887878E-2},{"$f":"I555/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":1.6680535143001406E-2},{"$f":"J555/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":1.6879427248915904E-2},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy",{"$f":"B555&\"_\"&E555&\"_\"&D555","v":"70+_Mostly healthy_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B555, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C555, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":4023.8299906192374},{"$f":"F555*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C555,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":4104.3065904316218},{"$f":"G555*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C555,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":4186.3927222402544},{"$f":"H555*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C555,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":4270.1205766850599},{"$f":"I555*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C555,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":4355.5229882187614},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy",{"$f":"B556&\"_\"&E556&\"_\"&D556","v":"70+_Mostly healthy__"},null,null,null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy",{"$f":"B557&\"_\"&E557&\"_\"&D557","v":"70+_Mostly healthy_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy",{"$f":"B558&\"_\"&E558&\"_\"&D558","v":"70+_Mostly healthy__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy",{"$f":"B559&\"_\"&E559&\"_\"&D559","v":"70+_Mostly healthy_AE_U"},"U","AE",{"$f":"F572*INDIRECT(F$3&ROW()-$K559)","v":204438.29649994322},209719.83722704131,215792.40094585263,225408.45559984134,233107.86746283851,4,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy",{"$f":"B560&\"_\"&E560&\"_\"&D560","v":"70+_Mostly healthy_NEL_U"},"U","NEL",3055434.8723486606,3134370.1990148649,3225127.7687494601,3368844.6223293664,3483916.2694010441,{"$f":"K559+1","v":5},null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_EL_U","U","EL",1736774.4695839435,1781642.9959409626,1833231.5378742309,1914923.2683723674,1980332.4514041236,{"$f":"K560+1","v":6},null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_OP_U","U","OP",1204808.4427523974,1235933.9459858399,1271721.1549522274,1328391.0843707465,1373765.735674249,7,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_MH_U","U","MH",419828.64695894771,430674.66815594392,443145.11157720024,462892.36678125884,478703.65908882645,8,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_GP_U","U","GP",740225.60659335158,759348.89100432687,781336.29375269194,816153.88914038194,844031.74722408352,9,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_Prescribing_U","U","Prescribing",684652.29271451407,722996.92902028316,765812.08415993536,823465.48110383213,876639.94108063099,10,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_SC_U","U","SC",2218216.0660708416,2275522.3472081418,2341411.4620849621,2445748.5030938075,2529289.4021630846,11,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_CC_U","U","CC",4639554.2596933106,4899397.1355616944,5189534.5345325228,5580223.4524302697,5940560.801647502,12,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_Total_",null,"Total",{"$f":"SUMIF(F559:F567, \">0\")","v":14903932.953215912},{"$f":"SUMIF(G559:G567, \">0\")","v":15449606.949119098},{"$f":"SUMIF(H559:H567, \">0\")","v":16067112.348629083},{"$f":"SUMIF(I559:I567, \">0\")","v":16966051.123221871},{"$f":"SUMIF(J559:J567, \">0\")","v":17740347.875146385},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy__",null,null,null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B572, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E572, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C572, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C559, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":50.80689218395176},{"$f":"F572*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C572, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C559, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":51.097507607243962},{"$f":"G572*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C572, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C559, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":51.546143724035559},{"$f":"H572*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C572, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C559, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":52.787374864910333},{"$f":"I572*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C572, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C559, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":53.520063628035288},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B573, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E573, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C573, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C560, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":759.33498171438703},{"$f":"F573*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C573, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C560, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":763.67837780979335},{"$f":"G573*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C573, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C560, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":770.38347396696338},{"$f":"H573*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C573, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C560, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":788.93430802008788},{"$f":"I573*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C573, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C560, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":799.88471621540668},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B574, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E574, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C574, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C561, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":431.62222897907941},{"$f":"F574*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C574, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C561, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":434.09110812883972},{"$f":"G574*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C574, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C561, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":437.90242805821094},{"$f":"H574*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C574, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C561, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":448.44711852585266},{"$f":"I574*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C574, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C561, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":454.67156453099153},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B575, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E575, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C575, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C562, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":299.41832670892398},{"$f":"F575*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C575, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C562, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":301.13099953769904},{"$f":"G575*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C575, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C562, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":303.77492971364001},{"$f":"H575*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C575, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C562, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":311.08983002114445},{"$f":"I575*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C575, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C562, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":315.40775686183798},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B576, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E576, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C576, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C563, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":104.3355827501895},{"$f":"F576*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C576, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C563, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":104.9323822835206},{"$f":"G576*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C576, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C563, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":105.85368859996991},{"$f":"H576*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C576, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C563, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":108.40264542145719},{"$f":"I576*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C576, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C563, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":109.90727413990703},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B577, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E577, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C577, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C564, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":183.96045765329077},{"$f":"F577*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C577, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C564, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":185.0127114710676},{"$f":"G577*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C577, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C564, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":186.6371230777836},{"$f":"H577*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C577, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C564, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":191.13134500149664},{"$f":"I577*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C577, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C564, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":193.7842480701174},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B578, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E578, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C578, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C565, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":170.14940847666162},{"$f":"F578*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C578, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C565, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":176.15568259588778},{"$f":"G578*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C578, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C565, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":182.92886859169968},{"$f":"H578*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C578, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C565, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":192.84361326936983},{"$f":"I578*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C578, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C565, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":201.27087916924128},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B579, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E579, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C579, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C566, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":551.26982781135712},{"$f":"F579*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C579, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C566, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":554.42309122643803},{"$f":"G579*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C579, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C566, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":559.29092596740611},{"$f":"H579*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C579, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C566, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":572.7586514647013},{"$f":"I579*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C579, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C566, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":580.70854154703136},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy","70+_Mostly healthy_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B580, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E580, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C580, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C567, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1153.01945422881},{"$f":"F580*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C580, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C567, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1193.721040963087},{"$f":"G580*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C580, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C567, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1239.6196149881177},{"$f":"H580*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C580, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C567, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1306.8069981204737},{"$f":"I580*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C580, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C567, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1363.9144639383385},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy",{"$f":"B581&\"Average\"","v":"70+_Mostly healthyAverage"},null,"Total",{"$f":"SUMIF(F572:F580, \">0\")","v":3703.9171605066513},{"$f":"SUMIF(G572:G580, \">0\")","v":3764.2429016235774},{"$f":"SUMIF(H572:H580, \">0\")","v":3837.9371966878271},{"$f":"SUMIF(I572:I580, \">0\")","v":3973.2018847094942},{"$f":"SUMIF(J572:J580, \">0\")","v":4073.0695081009071},null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy",{"$f":"B582&\"_\"&E582","v":"70+_Mostly healthy_"},null,null,null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"70+_Mostly healthy",null,null,null,null,null,null,null,null,null,null,"70+_Mostly healthy"]
[null,"70+_1LTC",null,null,"70+: 1 LTC",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"70+_1LTC",null,null,"Projection of population size",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"70+_1LTC",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_1LTC"]
[null,"70+_1LTC",null,null,"Projected segment size as a percentage of overall population",{"$f":"F588/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":1.4777376311255846E-2},{"$f":"G588/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":1.4954730097018046E-2},{"$f":"H588/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":1.513382561077972E-2},{"$f":"I588/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":1.531467193295398E-2},{"$f":"J588/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":1.5497278025985283E-2},null,null,"70+_1LTC"]
[null,"70+_1LTC",{"$f":"B588&\"_\"&E588&\"_\"&D588","v":"70+_1LTC_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B588, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C588, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":3694.3440778139616},{"$f":"F588*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C588,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":3768.2309593702407},{"$f":"G588*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C588,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":3843.5955785576457},{"$f":"H588*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C588,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":3920.4674901287985},{"$f":"I588*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C588,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":3998.8768399313744},null,null,"70+_1LTC"]
[null,"70+_1LTC",{"$f":"B589&\"_\"&E589&\"_\"&D589","v":"70+_1LTC__"},null,null,null,null,null,null,null,null,null,"70+_1LTC"]
[null,"70+_1LTC",{"$f":"B590&\"_\"&E590&\"_\"&D590","v":"70+_1LTC_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"70+_1LTC",{"$f":"B591&\"_\"&E591&\"_\"&D591","v":"70+_1LTC__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_1LTC"]
[null,"70+_1LTC",{"$f":"B592&\"_\"&E592&\"_\"&D592","v":"70+_1LTC_AE_U"},"U","AE",{"$f":"F605*INDIRECT(F$3&ROW()-$K592)","v":169674.95186806904},174058.4024446095,179098.36792243464,187079.27775444702,193469.45689227228,4,null,"70+_1LTC"]
[null,"70+_1LTC",{"$f":"B593&\"_\"&E593&\"_\"&D593","v":"70+_1LTC_NEL_U"},"U","NEL",2034821.1313520856,2087389.5143878879,2147831.1302106981,2243541.9219026947,2320175.9294542787,{"$f":"K592+1","v":5},null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_EL_U","U","EL",2056973.0710148776,2110113.7361207041,2171213.3454183214,2267966.0860315147,2345434.3644117443,{"$f":"K593+1","v":6},null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_OP_U","U","OP",1326796.553393268,1361073.5462722511,1400484.2474486921,1462892.0662898016,1512860.948333302,7,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_MH_U","U","MH",300227.30753338395,307983.49988712446,316901.34691645607,331022.97797720844,342329.92844976269,8,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_GP_U","U","GP",1052153.9620729126,1079335.7283906892,1110588.5420076787,1160078.1443812081,1199703.6296057235,9,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_Prescribing_U","U","Prescribing",1362715.477462596,1439035.7204933665,1524253.9768252631,1639005.9132165762,1744843.0810566235,10,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_SC_U","U","SC",2611629.1098850351,2679098.980961449,2756673.8994145766,2879515.6990507292,2977873.0444926242,11,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_CC_U","U","CC",1283708.314681117,1355603.6825531474,1435881.1770302623,1543980.0555618084,1643681.0236696566,12,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_Total_",null,"Total",{"$f":"SUMIF(F592:F600, \">0\")","v":12198699.879263345},{"$f":"SUMIF(G592:G600, \">0\")","v":12593692.81151123},{"$f":"SUMIF(H592:H600, \">0\")","v":13042926.033194382},{"$f":"SUMIF(I592:I600, \">0\")","v":13715082.142165991},{"$f":"SUMIF(J592:J600, \">0\")","v":14280371.406365989},null,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC__",null,null,null,null,null,null,null,null,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B605, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E605, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C605, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C592, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":45.928302370923198},{"$f":"F605*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C605, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C592, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":46.191012260484882},{"$f":"G605*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C605, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C592, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":46.596569348131936},{"$f":"H605*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C605, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C592, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":47.718614738034958},{"$f":"I605*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C605, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C592, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":48.380949110598877},null,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B606, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E606, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C606, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C593, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":550.79361545450354},{"$f":"F606*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C606, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C593, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":553.94415493490328},{"$f":"G606*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C606, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C593, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":558.80778461523175},{"$f":"H606*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C606, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C593, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":572.26387606876654},{"$f":"I606*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C606, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C593, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":580.20689866860107},null,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B607, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E607, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C607, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C594, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":556.78979209539182},{"$f":"F607*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C607, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C594, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":559.97462970617744},{"$f":"G607*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C607, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C594, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":564.89120695499776},{"$f":"H607*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C607, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C594, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":578.49378721847415},{"$f":"I607*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C607, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C594, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":586.52328098506655},null,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B608, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E608, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C608, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C595, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":359.14265846573977},{"$f":"F608*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C608, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C595, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":361.19695447216384},{"$f":"G608*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C608, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C595, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":364.36826373242945},{"$f":"H608*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C608, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C595, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":373.14225152310638},{"$f":"I608*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C608, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C595, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":378.32146597424708},null,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B609, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E609, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C609, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C596, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":81.266742136004879},{"$f":"F609*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C609, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C596, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":81.731587901022834},{"$f":"G609*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C609, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C596, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":82.449191242793816},{"$f":"H609*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C609, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C596, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":84.434567767920299},{"$f":"I609*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C609, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C596, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":85.606519568539028},null,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B610, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E610, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C610, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C597, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":284.80129081411906},{"$f":"F610*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C610, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C597, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":286.43035419757587},{"$f":"G610*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C610, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C597, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":288.94521270743058},{"$f":"H610*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C610, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C597, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":295.90301342942553},{"$f":"I610*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C610, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C597, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":300.01014725582593},null,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B611, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E611, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C611, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C598, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":368.86533813844159},{"$f":"F611*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C611, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C598, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":381.88628457472862},{"$f":"G611*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C611, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C598, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":396.56981221662693},{"$f":"H611*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C611, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C598, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":418.06389603876812},{"$f":"I611*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C611, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C598, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":436.33328829566233},null,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B612, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E612, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C612, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C599, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":706.92633248996208},{"$f":"F612*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C612, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C599, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":710.96995111180468},{"$f":"G612*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C612, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C599, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":717.21226728256636},{"$f":"H612*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C612, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C599, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":734.48273867873058},{"$f":"I612*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C612, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C599, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":744.67735909159137},null,null,"70+_1LTC"]
[null,"70+_1LTC","70+_1LTC_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B613, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E613, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C613, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C600, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":347.47935970293275},{"$f":"F613*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C613, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C600, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":359.74538110044625},{"$f":"G613*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C613, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C600, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":373.57759100375841},{"$f":"H613*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C613, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C600, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":393.8254964361621},{"$f":"I613*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C613, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C600, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":411.03567063042237},null,null,"70+_1LTC"]
[null,"70+_1LTC",{"$f":"B614&\"Average\"","v":"70+_1LTCAverage"},null,"Total",{"$f":"SUMIF(F605:F613, \">0\")","v":3301.9934316680192},{"$f":"SUMIF(G605:G613, \">0\")","v":3342.070310259307},{"$f":"SUMIF(H605:H613, \">0\")","v":3393.4178991039666},{"$f":"SUMIF(I605:I613, \">0\")","v":3498.3282418993886},{"$f":"SUMIF(J605:J613, \">0\")","v":3571.0955795805548},null,null,"70+_1LTC"]
[null,"70+_1LTC",{"$f":"B615&\"_\"&E615","v":"70+_1LTC_"},null,null,null,null,null,null,null,null,null,"70+_1LTC"]
[null,"70+_2+LTC",null,null,"70+: Multiple LTC",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"70+_2+LTC",null,null,"Projection of population size",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"70+_2+LTC",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_2+LTC"]
[null,"70+_2+LTC",null,null,"Projected segment size as a percentage of overall population",{"$f":"F620/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":2.6259001786981786E-2},{"$f":"G620/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":2.6574154712586735E-2},{"$f":"H620/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":2.6892402642182064E-2},{"$f":"I620/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":2.7213761711418583E-2},{"$f":"J620/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":2.7538247846319974E-2},null,null,"70+_2+LTC"]
[null,"70+_2+LTC",{"$f":"B620&\"_\"&E620&\"_\"&D620","v":"70+_2+LTC_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B620, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C620, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":6564.7504467454464},{"$f":"F620*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C620,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":6696.0454556803552},{"$f":"G620*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C620,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":6829.9663647939624},{"$f":"H620*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C620,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":6966.5656920898418},{"$f":"I620*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C620,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":7105.8970059316389},null,null,"70+_2+LTC"]
[null,"70+_2+LTC",{"$f":"B621&\"_\"&E621&\"_\"&D621","v":"70+_2+LTC__"},null,null,null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"70+_2+LTC",{"$f":"B622&\"_\"&E622&\"_\"&D622","v":"70+_2+LTC_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"70+_2+LTC",{"$f":"B623&\"_\"&E623&\"_\"&D623","v":"70+_2+LTC__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_2+LTC"]
[null,"70+_2+LTC",{"$f":"B624&\"_\"&E624&\"_\"&D624","v":"70+_2+LTC_AE_U"},"U","AE",{"$f":"F637*INDIRECT(F$3&ROW()-$K624)","v":590002.9982449325},605245.37170279142,622770.6145876688,650522.26960667863,672742.54908299574,4,null,"70+_2+LTC"]
[null,"70+_2+LTC",{"$f":"B625&\"_\"&E625&\"_\"&D625","v":"70+_2+LTC_NEL_U"},"U","NEL",8853453.4770779442,9082177.1355861668,9345157.0238533448,9761592.1730874889,10095024.733898943,{"$f":"K624+1","v":5},null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_EL_U","U","EL",4612315.1387131969,4731471.5329327695,4868474.1300517572,5085421.1268454716,5259126.907527809,{"$f":"K625+1","v":6},null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_OP_U","U","OP",3854390.0093368222,3953965.8625940331,4068455.3165249615,4249752.1949578207,4394913.5305323116,7,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_MH_U","U","MH",983981.91276673728,1009402.4950939182,1038630.3499808596,1084913.3801845666,1121971.4174595592,8,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_GP_U","U","GP",2809541.4576600059,2882124.2754937774,2965577.9131652657,3097728.8099005707,3203539.7914976305,9,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_Prescribing_U","U","Prescribing",5274948.2254162338,5570376.9757288955,5900249.129854585,6344443.4853465585,6754129.5789693277,10,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_SC_U","U","SC",11146533.609254608,11434497.617129534,11765590.356332092,12289883.887554821,12709676.825432366,11,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_CC_U","U","CC",5672941.03444348,5990659.7700185208,6345420.6509392485,6823129.2992245592,7263726.050592686,12,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_Total_",null,"Total",{"$f":"SUMIF(F624:F632, \">0\")","v":43798107.862913959},{"$f":"SUMIF(G624:G632, \">0\")","v":45259921.036280409},{"$f":"SUMIF(H624:H632, \">0\")","v":46920325.485289782},{"$f":"SUMIF(I624:I632, \">0\")","v":49387386.626708537},{"$f":"SUMIF(J624:J632, \">0\")","v":51474851.384993628},null,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC__",null,null,null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B637, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E637, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C637, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C624, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":89.874398582421904},{"$f":"F637*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C637, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C624, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":90.388480142313355},{"$f":"G637*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C637, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C624, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":91.182090997962874},{"$f":"H637*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C637, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C624, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":93.377755749193824},{"$f":"I637*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C637, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C624, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":94.673838998992622},null,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B638, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E638, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C638, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C625, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1348.6351916800052},{"$f":"F638*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C638, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C625, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1356.3493849764147},{"$f":"G638*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C638, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C625, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1368.2581325765077},{"$f":"H638*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C638, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C625, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1401.20578840895},{"$f":"I638*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C638, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C625, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1420.6545247520662},null,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B639, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E639, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C639, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C626, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":702.58803836173354},{"$f":"F639*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C639, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C626, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":706.60684194116266},{"$f":"G639*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C639, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C626, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":712.81085001340603},{"$f":"H639*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C639, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C626, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":729.9753352817288},{"$f":"I639*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C639, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C626, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":740.10739293543929},null,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B640, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E640, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C640, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C627, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":587.13427732011996},{"$f":"F640*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C640, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C627, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":590.49268538639103},{"$f":"G640*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C640, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C627, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":595.67721116408359},{"$f":"H640*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C640, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C627, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":610.02111840891473},{"$f":"I640*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C640, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C627, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":618.48821153243046},null,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B641, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E641, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C641, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C628, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":149.88870037772085},{"$f":"F641*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C641, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C628, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":150.74606374388139},{"$f":"G641*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C641, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C628, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":152.06961418355266},{"$f":"H641*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C641, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C628, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":155.73145049309261},{"$f":"I641*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C641, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C628, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":157.89300302593674},null,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B642, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E642, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C642, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C629, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":427.97384004945224},{"$f":"F642*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C642, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C629, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":430.42185041453513},{"$f":"G642*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C642, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C629, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":434.20095426117479},{"$f":"H642*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C642, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C629, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":444.65651323978386},{"$f":"I642*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C642, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C629, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":450.82834564355204},null,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B643, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E643, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C643, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C630, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":803.52608499099188},{"$f":"F643*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C643, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C630, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":831.89055579117394},{"$f":"G643*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C643, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C630, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":863.87674766134467},{"$f":"H643*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C643, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C630, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":910.69886738458956},{"$f":"I643*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C643, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C630, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":950.49640788929617},null,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B644, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E644, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C644, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C631, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1697.9371416594572},{"$f":"F644*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C644, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C631, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1707.6493421097493},{"$f":"G644*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C644, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C631, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1722.6425033334731},{"$f":"H644*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C644, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C631, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1764.1237348137431},{"$f":"I644*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C644, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C631, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1788.609772252958},null,null,"70+_2+LTC"]
[null,"70+_2+LTC","70+_2+LTC_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B645, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E645, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C645, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C632, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":864.15181817854295},{"$f":"F645*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C645, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C632, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":894.65637736024553},{"$f":"G645*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C645, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C632, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":929.05591506974702},{"$f":"H645*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C645, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C632, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":979.4107456665273},{"$f":"I645*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C645, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C632, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1022.2109952521546},null,null,"70+_2+LTC"]
[null,"70+_2+LTC",{"$f":"B646&\"Average\"","v":"70+_2+LTCAverage"},null,"Total",{"$f":"SUMIF(F637:F645, \">0\")","v":6671.709491200445},{"$f":"SUMIF(G637:G645, \">0\")","v":6759.2015818658665},{"$f":"SUMIF(H637:H645, \">0\")","v":6869.7740192612537},{"$f":"SUMIF(I637:I645, \">0\")","v":7089.2013094465237},{"$f":"SUMIF(J637:J645, \">0\")","v":7243.9624922828261},null,null,"70+_2+LTC"]
[null,"70+_2+LTC",{"$f":"B647&\"_\"&E647","v":"70+_2+LTC_"},null,null,null,null,null,null,null,null,null,"70+_2+LTC"]
[null,"70+_SEMI",{"$f":"B648&\"_\"&E648","v":"70+_SEMI_70+: SEMI"},null,"70+: SEMI",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"70+_SEMI",null,null,"Projection of population size",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"70+_SEMI",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_SEMI"]
[null,"70+_SEMI",null,null,"Projected segment size as a percentage of overall population",{"$f":"F652/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":9.3094260613994111E-4},{"$f":"G652/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":9.4211550937043438E-4},{"$f":"H652/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":9.5339813768127127E-4},{"$f":"I652/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":9.6479106311875176E-4},{"$f":"J652/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":9.7629485029740741E-4},null,null,"70+_SEMI"]
[null,"70+_SEMI",{"$f":"B652&\"_\"&E652&\"_\"&D652","v":"70+_SEMI_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B652, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C652, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":232.73565153498527},{"$f":"F652*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C652,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":237.39036456568496},{"$f":"G652*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C652,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":242.13817185699867},{"$f":"H652*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C652,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":246.98093529413865},{"$f":"I652*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C652,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":251.92055400002141},null,null,"70+_SEMI"]
[null,"70+_SEMI",{"$f":"B653&\"_\"&E653&\"_\"&D653","v":"70+_SEMI__"},null,null,null,null,null,null,null,null,null,"70+_SEMI"]
[null,"70+_SEMI",{"$f":"B654&\"_\"&E654&\"_\"&D654","v":"70+_SEMI_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"70+_SEMI",{"$f":"B655&\"_\"&E655&\"_\"&D655","v":"70+_SEMI__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_SEMI"]
[null,"70+_SEMI",{"$f":"B656&\"_\"&E656&\"_\"&D656","v":"70+_SEMI_AE_U"},"U","AE",{"$f":"F669*INDIRECT(F$3&ROW()-$K656)","v":36388.615176169638},37328.693216076877,38409.56792536431,40121.159727427228,41491.602252932797,4,null,"70+_SEMI"]
[null,"70+_SEMI",{"$f":"B657&\"_\"&E657&\"_\"&D657","v":"70+_SEMI_NEL_U"},"U","NEL",636274.94633149949,652712.72780500597,671612.41646623658,701540.54032383848,725503.48148400395,{"$f":"K656+1","v":5},null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_EL_U","U","EL",94181.81084722282,96614.9414213743,99412.485019195054,103842.46441162642,107389.47377401299,{"$f":"K657+1","v":6},null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_OP_U","U","OP",100983.64856102526,103592.5005314102,106592.0835397975,111341.99732966455,115145.17273765228,7,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_MH_U","U","MH",1576215.9297647926,1616936.5225807081,1663755.8897539463,1737895.514210806,1797257.8540270131,8,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_GP_U","U","GP",102249.95879297024,104891.52512841135,107928.72217341958,112738.19871942265,116589.06501600122,9,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_Prescribing_U","U","Prescribing",325646.80946906004,343884.98468018416,364249.50958796008,391671.66966778005,416963.47606490733,10,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_SC_U","U","SC",2316167.5487572663,2376004.3476788807,2444802.979168531,2553747.3116050474,2640977.1907759281,11,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_CC_U","U","CC",515782.97412889509,544669.91537795798,576924.7230967253,620357.9239503392,660416.91653150844,12,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_Total_",null,"Total",{"$f":"SUMIF(F656:F664, \">0\")","v":5703892.2418289017},{"$f":"SUMIF(G656:G664, \">0\")","v":5876636.1584200095},{"$f":"SUMIF(H656:H664, \">0\")","v":6073688.3767311769},{"$f":"SUMIF(I656:I664, \">0\")","v":6373256.779945951},{"$f":"SUMIF(J656:J664, \">0\")","v":6621734.2326639611},null,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI__",null,null,null,null,null,null,null,null,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B669, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E669, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C669, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C656, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":156.35170175335011},{"$f":"F669*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C669, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C656, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":157.24603348737929},{"$f":"G669*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C669, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C656, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":158.62665366139848},{"$f":"H669*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C669, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C656, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":162.44638348156496},{"$f":"I669*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C669, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C656, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":164.7011392842891},null,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B670, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E670, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C670, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C657, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2733.8954824282837},{"$f":"F670*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C670, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C657, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2749.5333645877736},{"$f":"G670*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C670, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C657, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2773.6742675288542},{"$f":"H670*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C670, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C657, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2840.4643438909488},{"$f":"I670*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C670, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C657, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2879.889988984155},null,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B671, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E671, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C671, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C658, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":404.67289917146718},{"$f":"F671*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C671, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C658, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":406.98762815472799},{"$f":"G671*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C671, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C658, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":410.5609795299265},{"$f":"H671*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C671, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C658, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":420.44728791700715},{"$f":"I671*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C671, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C658, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":426.2830962732952},null,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B672, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E672, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C672, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C659, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":433.89849339797087},{"$f":"F672*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C672, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C659, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":436.38039278020727},{"$f":"G672*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C672, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C659, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":440.21181262881748},{"$f":"H672*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C672, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C659, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":450.81211307691939},{"$f":"I672*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C672, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C659, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":457.069385206427},null,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B673, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E673, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C673, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C660, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":6772.5589928702984},{"$f":"F673*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C673, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C660, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":6811.2980303095173},{"$f":"G673*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C673, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C660, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":6871.1012270156352},{"$f":"H673*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C673, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C660, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":7036.5573445621721},{"$f":"I673*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C673, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C660, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":7134.224760504696},null,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B674, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E674, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C674, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C661, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":439.3394742859146},{"$f":"F674*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C674, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C661, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":441.85249607883003},{"$f":"G674*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C674, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C661, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":445.73196099440219},{"$f":"H674*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C674, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C661, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":456.46518661514745},{"$f":"I674*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C674, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C661, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":462.80092340536572},null,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B675, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E675, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C675, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C662, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1399.2132589970136},{"$f":"F675*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C675, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C662, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1448.6054870396081},{"$f":"G675*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C675, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C662, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1504.3043680162812},{"$f":"H675*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C675, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C662, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1585.8376647627636},{"$f":"I675*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C675, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C662, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1655.1387707128965},null,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B676, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E676, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C676, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C663, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":9951.9241400327337},{"$f":"F676*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C676, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C663, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":10008.84914611372},{"$f":"G676*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C676, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C663, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":10096.726841616597},{"$f":"H676*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C676, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C663, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":10339.856023962724},{"$f":"I676*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C676, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C663, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":10483.373225575328},null,null,"70+_SEMI"]
[null,"70+_SEMI","70+_SEMI_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B677, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E677, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C677, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C664, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2216.1751786935042},{"$f":"F677*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C677, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C664, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2294.4061625013851},{"$f":"G677*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C677, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C664, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2382.6260794495633},{"$f":"H677*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C677, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C664, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2511.7644129557298},{"$f":"I677*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C677, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C664, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2621.5285178018953},null,null,"70+_SEMI"]
[null,"70+_SEMI",{"$f":"B678&\"Average\"","v":"70+_SEMIAverage"},null,"Total",{"$f":"SUMIF(F669:F677, \">0\")","v":24508.029621630536},{"$f":"SUMIF(G669:G677, \">0\")","v":24755.15874105315},{"$f":"SUMIF(H669:H677, \">0\")","v":25083.564190441477},{"$f":"SUMIF(I669:I677, \">0\")","v":25804.650761224977},{"$f":"SUMIF(J669:J677, \">0\")","v":26285.009807748349},null,null,"70+_SEMI"]
[null,"70+_Dementia",null,null,"70+: Dementia",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"70+_Dementia",null,null,"Projection of population size",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"70+_Dementia",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Dementia"]
[null,"70+_Dementia",null,null,"Projected segment size as a percentage of overall population",{"$f":"F683/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":2.7767770838312035E-3},{"$f":"G683/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":2.8101031572600891E-3},{"$f":"H683/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":2.8437565141182747E-3},{"$f":"I683/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":2.877738860681794E-3},{"$f":"J683/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":2.912051881059508E-3},null,null,"70+_Dementia"]
[null,"70+_Dementia",{"$f":"B683&\"_\"&E683&\"_\"&D683","v":"70+_Dementia_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B683, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C683, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":694.19427095780088},{"$f":"F683*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C683,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":708.07815637695694},{"$f":"G683*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C683,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":722.23971950449607},{"$f":"H683*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C683,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":736.68451389458596},{"$f":"I683*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C683,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":751.41820417247766},null,null,"70+_Dementia"]
[null,"70+_Dementia",{"$f":"B684&\"_\"&E684&\"_\"&D684","v":"70+_Dementia__"},null,null,null,null,null,null,null,null,null,"70+_Dementia"]
[null,"70+_Dementia",{"$f":"B685&\"_\"&E685&\"_\"&D685","v":"70+_Dementia_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"70+_Dementia",{"$f":"B686&\"_\"&E686&\"_\"&D686","v":"70+_Dementia__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Dementia"]
[null,"70+_Dementia",{"$f":"B687&\"_\"&E687&\"_\"&D687","v":"70+_Dementia_AE_U"},"U","AE",{"$f":"F700*INDIRECT(F$3&ROW()-$K687)","v":101974.33694750669},104608.78275794337,107637.79282796927,112434.3050968521,116274.79111662832,4,null,"70+_Dementia"]
[null,"70+_Dementia",{"$f":"B688&\"_\"&E688&\"_\"&D688","v":"70+_Dementia_NEL_U"},"U","NEL",2478932.540485315,2542974.2753092293,2616607.621235373,2733207.8434098153,2826567.6636418705,{"$f":"K687+1","v":5},null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_EL_U","U","EL",185988.46855372094,190793.36904572518,196317.90552246559,205066.14550119551,212070.71287276709,{"$f":"K688+1","v":6},null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_OP_U","U","OP",228933.57211894557,234847.93359449526,241648.09642048401,252416.32223393503,261038.25800227289,7,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_MH_U","U","MH",2141295.2962733232,2196614.3754753666,2260218.6626858814,2360937.6226450247,2441581.5855842843,8,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_GP_U","U","GP",274250.09540093772,281335.18206556374,289481.41106338141,302381.16591062333,312709.78082333202,9,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_Prescribing_U","U","Prescribing",687542.82761440915,726049.35121778189,769045.26774754759,826942.07168465387,880341.02902161865,10,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_SC_U","U","SC",7931783.3454433689,8136696.2091028914,8372299.1298551913,8745382.1747601461,9044103.4409327339,11,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_CC_U","U","CC",2674781.4083463154,2824585.2159021595,2991854.3278026693,3217093.0890169651,3424833.6581471465,12,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_Total_",null,"Total",{"$f":"SUMIF(F687:F695, \">0\")","v":16705481.891183844},{"$f":"SUMIF(G687:G695, \">0\")","v":17238504.694471158},{"$f":"SUMIF(H687:H695, \">0\")","v":17845110.215160962},{"$f":"SUMIF(I687:I695, \">0\")","v":18755860.740259212},{"$f":"SUMIF(J687:J695, \">0\")","v":19519520.920142654},null,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia__",null,null,null,null,null,null,null,null,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B700, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E700, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C700, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C687, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":146.89596444927383},{"$f":"F700*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C700, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C687, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":147.73620936592368},{"$f":"G700*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C700, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C687, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":149.0333332841565},{"$f":"H700*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C700, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C687, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":152.62205594963899},{"$f":"I700*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C700, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C687, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":154.74045008621997},null,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B701, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E701, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C701, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C688, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3570.9492921413148},{"$f":"F701*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C701, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C688, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3591.3751220923632},{"$f":"G701*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C701, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C688, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3622.9073956643342},{"$f":"H701*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C701, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C688, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3710.1470057519314},{"$f":"I701*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C701, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C688, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3761.6438461917683},null,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B702, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E702, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C702, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C689, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":267.91991281793065},{"$f":"F702*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C702, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C689, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":269.45241471924919},{"$f":"G702*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C702, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C689, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":271.81820692048422},{"$f":"H702*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C702, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C689, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":278.36358934312949},{"$f":"I702*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C702, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C689, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":282.22727596321209},null,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B703, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E703, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C703, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C690, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":329.78314817130223},{"$f":"F703*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C703, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C690, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":331.66950777884205},{"$f":"G703*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C703, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C690, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":334.58156605714026},{"$f":"H703*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C703, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C690, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":342.63829016779619},{"$f":"I703*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C703, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C690, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":347.39410963532521},null,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B704, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E704, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C704, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C691, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3084.576444744946},{"$f":"F704*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C704, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C691, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3102.220222008887},{"$f":"G704*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C704, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C691, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3129.4577155581251},{"$f":"H704*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C704, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C691, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3204.8150573487651},{"$f":"I704*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C704, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C691, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3249.2978903447661},null,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B705, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E705, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C705, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C692, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":395.06245855723722},{"$f":"F705*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C705, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C692, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":397.32221582018462},{"$f":"G705*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C705, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C692, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":400.81070487508589},{"$f":"H705*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C705, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C692, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":410.46222664847795},{"$f":"I705*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C705, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C692, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":416.15944235435882},null,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B706, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E706, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C706, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C693, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":990.41846984099345},{"$f":"F706*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C706, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C693, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1025.3802418263806},{"$f":"G706*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C706, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C693, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1064.8061121246049},{"$f":"H706*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C706, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C693, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1122.5186034017584},{"$f":"I706*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C706, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C693, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1171.5726663704152},null,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B707, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E707, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C707, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C694, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":11425.884190170062},{"$f":"F707*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C707, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C694, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":11491.240247737835},{"$f":"G707*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C707, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C694, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":11592.133337112973},{"$f":"H707*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C707, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C694, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":11871.271907870654},{"$f":"I707*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C707, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C694, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":12036.045161951899},null,null,"70+_Dementia"]
[null,"70+_Dementia","70+_Dementia_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B708, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E708, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C708, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C695, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3853.0732969833334},{"$f":"F708*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C708, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C695, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3989.0867843668452},{"$f":"G708*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C708, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C695, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":4142.4671712257505},{"$f":"H708*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C708, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C695, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":4366.9888919061859},{"$f":"I708*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C708, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C695, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":4557.826306482486},null,null,"70+_Dementia"]
[null,"70+_Dementia",{"$f":"B709&\"Average\"","v":"70+_DementiaAverage"},null,"Total",{"$f":"SUMIF(F700:F708, \">0\")","v":24064.563177876393},{"$f":"SUMIF(G700:G708, \">0\")","v":24345.48296571651},{"$f":"SUMIF(H700:H708, \">0\")","v":24708.015542822654},{"$f":"SUMIF(I700:I708, \">0\")","v":25459.827628388335},{"$f":"SUMIF(J700:J708, \">0\")","v":25976.907149380451},null,null,"70+_Dementia"]
[null,"70+_Dementia",{"$f":"B710&\"_\"&E710","v":"70+_Dementia_"},null,null,null,null,null,null,null,null,null,"70+_Dementia"]
[null,"70+_Cancer",null,null,"70+: Cancer",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"70+_Cancer",null,null,"Projection of population size",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"70+_Cancer",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Cancer"]
[null,"70+_Cancer",null,null,"Projected segment size as a percentage of overall population",{"$f":"F715/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":8.1555565859730839E-3},{"$f":"G715/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":8.2534372114003753E-3},{"$f":"H715/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":8.3522790873878407E-3},{"$f":"I715/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":8.4520872253679158E-3},{"$f":"J715/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":8.5528665716667514E-3},null,null,"70+_Cancer"]
[null,"70+_Cancer",{"$f":"B715&\"_\"&E715&\"_\"&D715","v":"70+_Cancer_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B715, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C715, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":2038.889146493271},{"$f":"F715*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C715,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":2079.6669294231365},{"$f":"G715*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C715,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":2121.2602680115992},{"$f":"H715*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C715,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":2163.6854733718314},{"$f":"I715*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C715,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":2206.9591828392681},null,null,"70+_Cancer"]
[null,"70+_Cancer",{"$f":"B716&\"_\"&E716&\"_\"&D716","v":"70+_Cancer__"},null,null,null,null,null,null,null,null,null,"70+_Cancer"]
[null,"70+_Cancer",{"$f":"B717&\"_\"&E717&\"_\"&D717","v":"70+_Cancer_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"70+_Cancer",{"$f":"B718&\"_\"&E718&\"_\"&D718","v":"70+_Cancer__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Cancer"]
[null,"70+_Cancer",{"$f":"B719&\"_\"&E719&\"_\"&D719","v":"70+_Cancer_AE_U"},"U","AE",{"$f":"F732*INDIRECT(F$3&ROW()-$K719)","v":199436.58834838474},204588.91294641225,210512.90767412339,219893.69966073462,227404.74069626618,4,null,"70+_Cancer"]
[null,"70+_Cancer",{"$f":"B720&\"_\"&E720&\"_\"&D720","v":"70+_Cancer_NEL_U"},"U","NEL",3928207.2609447995,4029690.138606952,4146372.2343843994,4331141.215344144,4479082.6045213826,{"$f":"K719+1","v":5},null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_EL_U","U","EL",3087982.3971087979,3167758.5695486655,3259482.9195850892,3404730.693654472,3521028.1227960438,{"$f":"K720+1","v":6},null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_OP_U","U","OP",1631728.8615008011,{"$f":"G735*INDIRECT(G$3&ROW()-$K722)","v":1673883.5976003574},1722351.9014990344,1799102.6579928738,1860555.6869435313,7,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_MH_U","U","MH",471098.43259260373,483268.97793957405,497262.32115720119,519421.12580767996,537163.30485456844,8,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_GP_U","U","GP",895776.64284167858,918918.49494350783,945526.33131569403,987660.4974812516,1021396.6096900172,9,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_Prescribing_U","U","Prescribing",1234832.4755182522,1303990.5031421275,1381211.5167477012,1485194.6445745355,1581099.6035532916,10,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_SC_U","U","SC",3110840.8420252628,3191207.5486744801,3283610.877970879,3429933.8324706662,3547092.1403466663,11,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_CC_U","U","CC",1082987.492995071,1143641.2905277531,1211366.5841115164,1302563.106029768,1386674.8160385343,12,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_Total_",null,"Total",{"$f":"SUMIF(F719:F727, \">0\")","v":15642890.993875653},{"$f":"SUMIF(G719:G727, \">0\")","v":16116948.033929829},{"$f":"SUMIF(H719:H727, \">0\")","v":16657697.594445638},{"$f":"SUMIF(I719:I727, \">0\")","v":17479641.473016128},{"$f":"SUMIF(J719:J727, \">0\")","v":18161497.629440304},null,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer__",null,null,null,null,null,null,null,null,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B732, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E732, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C732, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C719, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":97.816298002959101},{"$f":"F732*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C732, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C719, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":98.375807227536029},{"$f":"G732*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C732, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C719, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":99.239546814993801},{"$f":"H732*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C732, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C719, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":101.62923510229885},{"$f":"I732*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C732, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C719, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":103.03984888551877},null,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B733, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E733, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C733, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C720, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1926.6409199838095},{"$f":"F733*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C733, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C720, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1937.6613060461168},{"$f":"G733*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C733, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C720, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1954.6739723132016},{"$f":"H733*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C733, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C720, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2001.7425215665037},{"$f":"I733*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C733, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C720, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":2029.5267077658466},null,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B734, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E734, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C734, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C721, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1514.5415837932555},{"$f":"F734*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C734, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C721, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1523.2047616525531},{"$f":"G734*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C734, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C721, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1536.5784994598625},{"$f":"H734*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C734, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C721, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1573.5793097268559},{"$f":"I734*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C734, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C721, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1595.4205905458646},null,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B735, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E735, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C735, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C722, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":800.30288272770804},{"$f":"F735*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C735, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C722, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":804.88061521691054},{"$f":"G735*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C735, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C722, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":811.947467018515},{"$f":"H735*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C735, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C722, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":831.49916202432087},{"$f":"I735*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C735, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C722, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":843.04037039321838},null,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B736, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E736, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C736, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C723, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":231.05642275984252},{"$f":"F736*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C736, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C723, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":232.3780654980288},{"$f":"G736*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C736, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C723, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":234.41834491310149},{"$f":"H736*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C736, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C723, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":240.06313865860898},{"$f":"I736*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C736, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C723, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":243.39521502319047},null,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B737, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E737, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C737, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C724, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":439.34543689260596},{"$f":"F737*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C737, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C724, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":441.8584927916317},{"$f":"G737*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C737, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C724, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":445.73801035834225},{"$f":"H737*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C737, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C724, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":456.47138164777112},{"$f":"I737*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C737, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C724, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":462.80720442504219},null,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B738, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E738, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C738, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C725, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":605.639829728883},{"$f":"F738*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C738, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C725, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":627.01891571831254},{"$f":"G738*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C738, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C725, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":651.12779302768172},{"$f":"H738*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C738, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C725, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":686.41891940978212},{"$f":"I738*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C738, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C725, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":716.41542618798962},null,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B739, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E739, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C739, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C726, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1525.752808766315},{"$f":"F739*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C739, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C726, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1534.4801148324582},{"$f":"G739*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C739, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C726, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1547.9528502406872},{"$f":"H739*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C739, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C726, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1585.2275548744828},{"$f":"I739*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C739, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C726, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1607.2305133361406},null,null,"70+_Cancer"]
[null,"70+_Cancer","70+_Cancer_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B740, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E740, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C740, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C727, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":531.16546078913825},{"$f":"F740*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C740, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C727, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":549.91560155499485},{"$f":"G740*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C740, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C727, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":571.05985643478448},{"$f":"H740*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C740, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C727, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":602.01130065354982},{"$f":"I740*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C740, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C727, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":628.31919449211},null,null,"70+_Cancer"]
[null,"70+_Cancer",{"$f":"B741&\"Average\"","v":"70+_CancerAverage"},null,"Total",{"$f":"SUMIF(F732:F740, \">0\")","v":7672.2616434445172},{"$f":"SUMIF(G732:G740, \">0\")","v":7749.7736805385439},{"$f":"SUMIF(H732:H740, \">0\")","v":7852.7363405811702},{"$f":"SUMIF(I732:I740, \">0\")","v":8078.6425236641735},{"$f":"SUMIF(J732:J740, \">0\")","v":8229.1950710549208},null,null,"70+_Cancer"]
[null,"70+_Cancer",{"$f":"B742&\"_\"&E742","v":"70+_Cancer_"},null,null,null,null,null,null,null,null,null,"70+_Cancer"]
[null,"70+_Cancer",null,null,null,null,null,null,null,null,null,null,"70+_Cancer"]
[null,"70+_LearnDis",null,null,"70+: Learning Disability",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"70+_LearnDis",null,null,"Projection of population size",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"70+_LearnDis",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_LearnDis"]
[null,"70+_LearnDis",null,null,"Projected segment size as a percentage of overall population",{"$f":"F748/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":8.7387332760262645E-5},{"$f":"G748/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":8.8436130189944971E-5},{"$f":"H748/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":8.9495227483490971E-5},{"$f":"I748/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":9.0564678338733392E-5},{"$f":"J748/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":9.1644535755886899E-5},null,null,"70+_LearnDis"]
[null,"70+_LearnDis",{"$f":"B748&\"_\"&E748&\"_\"&D748","v":"70+_LearnDis_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B748, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C748, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":21.846833190065663},{"$f":"F748*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C748,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":22.283769853866975},{"$f":"G748*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C748,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":22.729445250944316},{"$f":"H748*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C748,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":23.184034155963204},{"$f":"I748*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C748,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":23.647714839082468},null,null,"70+_LearnDis"]
[null,"70+_LearnDis",{"$f":"B749&\"_\"&E749&\"_\"&D749","v":"70+_LearnDis__"},null,null,null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"70+_LearnDis",{"$f":"B750&\"_\"&E750&\"_\"&D750","v":"70+_LearnDis_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"70+_LearnDis",{"$f":"B751&\"_\"&E751&\"_\"&D751","v":"70+_LearnDis__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_LearnDis"]
[null,"70+_LearnDis",{"$f":"B752&\"_\"&E752&\"_\"&D752","v":"70+_LearnDis_AE_U"},"U","AE",{"$f":"F765*INDIRECT(F$3&ROW()-$K752)","v":4184.8742545939194},4292.987970036801,4417.2940125019986,4614.1357013695078,4771.7435030026072,4,null,"70+_LearnDis"]
[null,"70+_LearnDis",{"$f":"B753&\"_\"&E753&\"_\"&D753","v":"70+_LearnDis_NEL_U"},"U","NEL",69953.781085027033,71760.995047090051,73838.877715275579,77129.256248472608,79763.806531705442,{"$f":"K752+1","v":5},null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_EL_U","U","EL",6697.6657198340017,6870.6958951064807,7069.6410171668267,7384.6755323174093,7636.918325280094,{"$f":"K753+1","v":6},null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_OP_U","U","OP",10879.75461258056,11160.826545143811,11483.994974254378,11995.740164699111,12405.485858948839,7,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_MH_U","U","MH",26522.20672745601,27207.392024935798,27995.19838545303,29242.709217826236,30241.569982205059,8,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_GP_U","U","GP",10060.861658222137,10320.77798264531,10619.622301599597,11092.849662754557,11471.754784395062,9,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_Prescribing_U","U","Prescribing",21586.884683151955,22795.87974671656,24145.828949437371,25963.623536066818,27640.198562284797,10,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_SC_U","U","SC",711830.30838979955,730220.01730886498,751363.97604205355,784845.95699684904,811654.41125756479,11,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_CC_U","U","CC",504607.00750007818,532868.02756212757,564423.93928632932,606916.03113156126,646107.02692585078,{"$f":"K759+1","v":12},null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_Total_",null,"Total",{"$f":"SUMIF(F752:F760, \">0\")","v":1366323.3446307434},{"$f":"SUMIF(G752:G760, \">0\")","v":1417497.6000826673},{"$f":"SUMIF(H752:H760, \">0\")","v":1475358.3726840718},{"$f":"SUMIF(I752:I760, \">0\")","v":1559184.9781919166},{"$f":"SUMIF(J752:J760, \">0\")","v":1631692.9157312375},null,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis__",null,null,null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B765, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E765, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C765, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C752, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":191.55518871709486},{"$f":"F765*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C765, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C752, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":192.65088439655665},{"$f":"G765*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C765, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C752, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":194.34235916155842},{"$f":"H765*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C765, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C752, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":199.02212317016875},{"$f":"I765*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C765, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C752, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":201.78455023977071},null,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B766, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E766, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C766, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C753, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3202.0101255149821},{"$f":"F766*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C766, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C753, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3220.3256234329278},{"$f":"G766*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C766, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C753, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3248.6000824066691},{"$f":"H766*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C766, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C753, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3326.8263723910218},{"$f":"I766*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C766, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C753, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3373.0027224398095},null,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B767, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E767, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C767, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C754, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":306.57375655157239},{"$f":"F767*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C767, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C754, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":308.32735843904737},{"$f":"G767*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C767, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C754, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":311.03447264614221},{"$f":"H767*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C767, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C754, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":318.52418274746134},{"$f":"I767*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C767, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C754, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":322.94529840399611},null,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B768, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E768, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C768, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C755, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":498.00145027554265},{"$f":"F768*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C768, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C755, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":500.85001857111877},{"$f":"G768*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C768, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C755, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":505.24748173417316},{"$f":"H768*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C768, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C755, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":517.41384109433204},{"$f":"I768*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C768, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C755, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":524.59554520872143},null,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B769, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E769, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C769, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C756, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1214.0069225006196},{"$f":"F769*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C769, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C756, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1220.9510420973231},{"$f":"G769*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C769, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C756, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1231.6709922469377},{"$f":"H769*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C769, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C756, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1261.3296297402439},{"$f":"I769*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C769, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C756, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1278.8368850010386},null,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B770, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E770, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C770, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C757, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":460.5180792425823},{"$f":"F770*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C770, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C757, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":463.15224265584988},{"$f":"G770*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C770, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C757, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":467.21871934636829},{"$f":"H770*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C770, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C757, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":478.46934610822882},{"$f":"I770*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C770, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C757, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":485.11050063221103},null,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B771, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E771, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C771, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C758, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":988.10131863725155},{"$f":"F771*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C771, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C758, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1022.9812951851466},{"$f":"G771*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C771, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C758, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1062.3149259850154},{"$f":"H771*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C771, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C758, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1119.8923949734033},{"$f":"I771*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C771, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C758, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1168.8316926337411},null,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B772, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E772, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C772, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C759, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":32582.768504566957},{"$f":"F772*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C772, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C759, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":32769.141940413079},{"$f":"G772*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C772, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C759, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":33056.855006649908},{"$f":"H772*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C772, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C759, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":33852.864075210033},{"$f":"I772*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C772, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C759, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":34322.741828573955},null,null,"70+_LearnDis"]
[null,"70+_LearnDis","70+_LearnDis_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B773, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E773, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C773, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C760, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":23097.489833425214},{"$f":"F773*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C773, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C760, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":23912.831224545127},{"$f":"G773*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C773, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C760, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":24832.279585128887},{"$f":"H773*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C773, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C760, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":26178.189138642872},{"$f":"I773*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C773, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C760, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":27322.176004001565},null,null,"70+_LearnDis"]
[null,"70+_LearnDis",{"$f":"B774&\"Average\"","v":"70+_LearnDisAverage"},null,"Total",{"$f":"SUMIF(F765:F773, \">0\")","v":62541.025179431817},{"$f":"SUMIF(G765:G773, \">0\")","v":63611.211629736179},{"$f":"SUMIF(H765:H773, \">0\")","v":64909.563625305658},{"$f":"SUMIF(I765:I773, \">0\")","v":67252.53110407776},{"$f":"SUMIF(J765:J773, \">0\")","v":69000.025027134805},null,null,"70+_LearnDis"]
[null,"70+_LearnDis",{"$f":"B775&\"_\"&E775","v":"70+_LearnDis_"},null,null,null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"70+_LearnDis",null,null,null,null,null,null,null,null,null,null,"70+_LearnDis"]
[null,"70+_PhysDis",null,null,"70+: Physical Disability",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"70+_PhysDis",null,null,"Projection of population size",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"70+_PhysDis",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_PhysDis"]
[null,"70+_PhysDis",null,null,"Projected segment size as a percentage of overall population",{"$f":"F781/SUM(F$40,F$72,F$104,F$136,F$169,F$202,F$234,F$266,F$297,F$329,F$362,F$395,F$427,F$459,F$490,F$522,F$555,F$588,F$620,F$652,F$683,F$715,F$748,F$781)","v":2.4004765284757865E-3},{"$f":"G781/SUM(G$40,G$72,G$104,G$136,G$169,G$202,G$234,G$266,G$297,G$329,G$362,G$395,G$427,G$459,G$490,G$522,G$555,G$588,G$620,G$652,G$683,G$715,G$748,G$781)","v":2.4292863517482847E-3},{"$f":"H781/SUM(H$40,H$72,H$104,H$136,H$169,H$202,H$234,H$266,H$297,H$329,H$362,H$395,H$427,H$459,H$490,H$522,H$555,H$588,H$620,H$652,H$683,H$715,H$748,H$781)","v":2.4583791059750787E-3},{"$f":"I781/SUM(I$40,I$72,I$104,I$136,I$169,I$202,I$234,I$266,I$297,I$329,I$362,I$395,I$427,I$459,I$490,I$522,I$555,I$588,I$620,I$652,I$683,I$715,I$748,I$781)","v":2.4877562662027584E-3},{"$f":"J781/SUM(J$40,J$72,J$104,J$136,J$169,J$202,J$234,J$266,J$297,J$329,J$362,J$395,J$427,J$459,J$490,J$522,J$555,J$588,J$620,J$652,J$683,J$715,J$748,J$781)","v":2.5174192883147708E-3},null,null,"70+_PhysDis"]
[null,"70+_PhysDis",{"$f":"B781&\"_\"&E781&\"_\"&D781","v":"70+_PhysDis_Population Change_"},null,"Population Change",{"$f":"INDEX('Base year data'!$O$11:$O$34, MATCH('Master Output Table'!$B781, 'Base year data'!$C$11:$C$34, 0)) * (1+INDEX('Step 2 - Growth Inputs'!$F$763:$K$1479, MATCH('Master Output Table'!$C781, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), 2))","v":600.1191321189466},{"$f":"F781*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C781,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),6))","v":612.12151476132556},{"$f":"G781*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C781,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),7))","v":624.3639450565521},{"$f":"H781*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C781,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),8))","v":636.85122395768315},{"$f":"I781*(1+INDEX('Step 2 - Growth Inputs'!$C$763:$K$1479,MATCH('Master Output Table'!$C781,'Step 2 - Growth Inputs'!$D$763:$D$1479,0),9))","v":649.58824843683681},null,null,"70+_PhysDis"]
[null,"70+_PhysDis",{"$f":"B782&\"_\"&E782&\"_\"&D782","v":"70+_PhysDis__"},null,null,null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"70+_PhysDis",{"$f":"B783&\"_\"&E783&\"_\"&D783","v":"70+_PhysDis_Projection of total spend_"},null,"Projection of total spend",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"70+_PhysDis",{"$f":"B784&\"_\"&E784&\"_\"&D784","v":"70+_PhysDis__"},null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_PhysDis"]
[null,"70+_PhysDis",{"$f":"B785&\"_\"&E785&\"_\"&D785","v":"70+_PhysDis_AE_U"},"U","AE",{"$f":"F798*INDIRECT(F$3&ROW()-$K785)","v":152671.98989682409},156616.17915261461,161151.09458968611,168332.24520635389,174082.07070521443,4,null,"70+_PhysDis"]
[null,"70+_PhysDis",{"$f":"B786&\"_\"&E786&\"_\"&D786","v":"70+_PhysDis_NEL_U"},"U","NEL",2348952.1728552887,2409635.9428697014,2479408.3973770598,2589894.8026176174,2678359.3933275091,{"$f":"K785+1","v":5},null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_EL_U","U","EL",609479.67948710325,625225.22131884494,643328.99273726495,671996.76198002591,694950.55857703497,{"$f":"K786+1","v":6},null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_OP_U","U","OP",480444.96609787404,492856.97353003302,507127.94291277922,529726.37545368134,547820.55709587794,7,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_MH_U","U","MH",574601.89899664186,589446.39429608069,606514.16831076029,633541.41007335717,655181.66414207884,8,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_GP_U","U","GP",326811.35301377246,335254.32823207154,344961.81845862814,360333.86902805412,372642.00919276685,9,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_Prescribing_U","U","Prescribing",643990.5237474246,680057.85702042293,720330.20325531543,774559.54227718862,824575.95016019593,10,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_SC_U","U","SC",10661858.338270662,10937301.051324882,11253997.165646624,11755493.285743304,12157032.723200411,11,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_CC_U","U","CC",4283325.1628952855,4523217.0719683999,4791077.463753297,5151768.9395345002,5484439.2670360012,12,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_Total_",null,"Total",{"$f":"SUMIF(F785:F793, \">0\")","v":20082136.085260876},{"$f":"SUMIF(G785:G793, \">0\")","v":20749611.019713048},{"$f":"SUMIF(H785:H793, \">0\")","v":21507897.247041415},{"$f":"SUMIF(I785:I793, \">0\")","v":22635647.231914081},{"$f":"SUMIF(J785:J793, \">0\")","v":23589084.193437092},null,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis__",null,null,null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_Projection of average spend_",null,"Projection of average spend",null,null,null,null,null,null,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis__I","I",null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_AE_I","I","AE",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B798, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E798, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C798, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C785, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":254.40280391954533},{"$f":"F798*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C798, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C785, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":255.85798795796515},{"$f":"G798*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C798, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C785, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":258.10442109223612},{"$f":"H798*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C798, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C785, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":264.31957555213722},{"$f":"I798*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C798, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C785, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":267.98833126080086},null,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_NEL_I","I","NEL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B799, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E799, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C799, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C786, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3914.1431211523427},{"$f":"F799*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C799, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C786, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3936.5320198053341},{"$f":"G799*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C799, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C786, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":3971.0947709392253},{"$f":"H799*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C799, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C786, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":4066.7187330234419},{"$f":"I799*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C799, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C786, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":4123.1647890378072},null,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_EL_I","I","EL",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B800, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E800, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C800, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C787, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1015.5978152789526},{"$f":"F800*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C800, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C787, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1021.4070347823482},{"$f":"G800*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C800, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C787, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1030.3749885477373},{"$f":"H800*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C800, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C787, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1055.1864182719669},{"$f":"I800*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C800, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C787, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1069.8324057575819},null,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_OP_I","I","OP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B801, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E801, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C801, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C788, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":800.58265165031844},{"$f":"F801*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C801, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C788, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":805.16198441775828},{"$f":"G801*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C801, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C788, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":812.23130664094617},{"$f":"H801*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C801, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C788, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":831.78983650486009},{"$f":"I801*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C801, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C788, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":843.33507943554753},null,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_MH_I","I","MH",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B802, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E802, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C802, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C789, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":957.47972068111449},{"$f":"F802*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C802, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C789, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":962.95650468341046},{"$f":"G802*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C802, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C789, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":971.41126279453078},{"$f":"H802*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C802, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C789, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":994.80284600262314},{"$f":"I802*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C802, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C789, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1008.6107095051395},null,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_GP_I","I","GP",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B803, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E803, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C803, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C790, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":544.57746057827205},{"$f":"F803*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C803, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C790, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":547.69244365277984},{"$f":"G803*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C803, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C790, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":552.50118330805128},{"$f":"H803*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C803, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C790, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":565.80541180210912},{"$f":"I803*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C803, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C790, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":573.65879091792249},null,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_Prescribing_I","I","Prescribing",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B804, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E804, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C804, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C791, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1073.1044708965926},{"$f":"F804*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C804, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C791, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1110.9850587192425},{"$f":"G804*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C804, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C791, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1153.7024342269974},{"$f":"H804*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C804, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C791, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1216.2331061621007},{"$f":"I804*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C804, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C791, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":1269.3824929013847},null,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_SC_I","I","SC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B805, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E805, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C805, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C792, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":17766.236348148002},{"$f":"F805*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C805, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C792, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":17867.859220059407},{"$f":"G805*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C805, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C792, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":18024.739024011527},{"$f":"H805*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C805, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C792, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":18458.774739709726},{"$f":"I805*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C805, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C792, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":18714.9825330969},null,null,"70+_PhysDis"]
[null,"70+_PhysDis","70+_PhysDis_CC_I","I","CC",{"$f":"INDEX('Base year data'!$D$39:$M$63, MATCH('Master Output Table'!B806, 'Base year data'!$C$39:$C$63, 0), MATCH('Master Output Table'!E806, 'Base year data'!$D$38:$M$38, 0))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C806, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!C793, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!$F$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":7137.4581039791101},{"$f":"F806*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C806, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C793, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!G$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":7389.4103750495733},{"$f":"G806*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C806, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C793, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!H$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":7673.5332039702298},{"$f":"H806*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C806, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C793, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!I$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":8089.4387036254166},{"$f":"I806*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C806, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))*(1+INDEX('Step 2 - Growth Inputs'!$G$763:$K$1479, MATCH('Master Output Table'!$C793, 'Step 2 - Growth Inputs'!$D$763:$D$1479, 0), MATCH('Master Output Table'!J$43, 'Step 2 - Growth Inputs'!$G$763:$K$763, 0)))","v":8442.9471749738477},null,null,"70+_PhysDis"]
[null,"70+_PhysDis",{"$f":"B807&\"Average\"","v":"70+_PhysDisAverage"},null,"Total",{"$f":"SUMIF(F798:F806, \">0\")","v":33463.582496284253},{"$f":"SUMIF(G798:G806, \">0\")","v":33897.86262912782},{"$f":"SUMIF(H798:H806, \">0\")","v":34447.69259553148},{"$f":"SUMIF(I798:I806, \">0\")","v":35543.069370654383},{"$f":"SUMIF(J798:J806, \">0\")","v":36313.902306886928},null,null,"70+_PhysDis"]
[null,"70+_PhysDis",{"$f":"B808&\"_\"&E808","v":"70+_PhysDis_"},null,null,null,null,null,null,null,null,null,"70+_PhysDis"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"y"]

{"sheet":"Raw data for Pivot","index":8,"n_rows":123,"n_cols":27,"rows_kept":123,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,"_Population Change_","U","U","U","U","U","U","U","U","U"]
[null,null,null,null,null,null,null,{"$f":"'Base year data'!D10","v":"AE"},{"$f":"'Base year data'!E10","v":"NEL"},{"$f":"'Base year data'!F10","v":"EL"},{"$f":"'Base year data'!G10","v":"OP"},{"$f":"'Base year data'!I10","v":"MH"},{"$f":"'Base year data'!J10","v":"GP"},{"$f":"'Base year data'!K10","v":"Prescribing"},{"$f":"'Base year data'!L10","v":"SC"},{"$f":"'Base year data'!M10","v":"CC"},null,{"$f":"H2","v":"AE"},{"$f":"I2","v":"NEL"},"EL","OP","MH","GP","Prescribing","SC","CC"]
[null,"Age Group","Condition Group","Unique segment","Segment sort code","Year","Population",{"$f":"\"Total_Spend_\"&'Base year data'!D10","v":"Total_Spend_AE"},{"$f":"\"Total_Spend_\"&'Base year data'!E10","v":"Total_Spend_NEL"},{"$f":"\"Total_Spend_\"&'Base year data'!F10","v":"Total_Spend_EL"},{"$f":"\"Total_Spend_\"&'Base year data'!G10","v":"Total_Spend_OP"},{"$f":"\"Total_Spend_\"&'Base year data'!I10","v":"Total_Spend_MH"},{"$f":"\"Total_Spend_\"&'Base year data'!J10","v":"Total_Spend_GP"},{"$f":"\"Total_Spend_\"&'Base year data'!K10","v":"Total_Spend_Prescribing"},{"$f":"\"Total_Spend_\"&'Base year data'!L10","v":"Total_Spend_SC"},{"$f":"\"Total_Spend_\"&'Base year data'!M10","v":"Total_Spend_CC"},"Total_Spend_All",{"$f":"\"Avg_Spend_\"&R2","v":"Avg_Spend_AE"},{"$f":"\"Avg_Spend_\"&S2","v":"Avg_Spend_NEL"},"Avg_Spend_EL","Avg_Spend_OP","Avg_Spend_MH","Avg_Spend_GP","Avg_Spend_Prescribing","Avg_Spend_SC","Avg_Spend_CC","Avg_Spend_All"]
[null,"1_Child","1_Mostly healthy","Child_Mostly healthy","1_Child_Mostly healthy","Year 0",{"$f":"'Base year data'!O11","v":43729.780532955723},{"$f":"'Base year data'!D11","v":1865191.8488222871},{"$f":"'Base year data'!E11","v":9070852.8245725669},{"$f":"'Base year data'!F11","v":3293608.5593478912},{"$f":"'Base year data'!G11","v":4709096.2888323925},{"$f":"'Base year data'!I11","v":2677218.8688156521},{"$f":"'Base year data'!J11","v":4401019.1004502336},{"$f":"'Base year data'!K11","v":1338718.3496220082},{"$f":"'Base year data'!L11","v":430233.11562190921},{"$f":"'Base year data'!M11","v":7325431.1850097058},{"$f":"SUM(H4:P4)","v":35111370.141094647},{"$f":"IFERROR(H4/$G4,0)","v":42.652668869825163},{"$f":"IFERROR(I4/$G4,0)","v":207.42964437556628},75.317289938506676,107.68625480028453,61.221868396939271,100.64123457316528,30.613424840152597,9.8384467147662917,167.51584608317665,{"$f":"SUM(R4:Z4)","v":802.91667859238282}]
[null,"1_Child","2_1LTC","Child_1LTC","2_Child_1LTC","Year 0",{"$f":"'Base year data'!O12","v":1926.5340043729334},{"$f":"'Base year data'!D12","v":126453.66864327161},{"$f":"'Base year data'!E12","v":472292.7850524697},{"$f":"'Base year data'!F12","v":243338.67035889172},{"$f":"'Base year data'!G12","v":385920.4426346916},{"$f":"'Base year data'!I12","v":352066.1097760449},{"$f":"'Base year data'!J12","v":316295.63526687905},{"$f":"'Base year data'!K12","v":319267.28170199686},{"$f":"'Base year data'!L12","v":9687.5780350175264},{"$f":"'Base year data'!M12","v":238489.06709700794},{"$f":"SUM(H5:P5)","v":2463811.2385662706},{"$f":"IFERROR(H5/$G5,0)","v":65.637911584348572},{"$f":"IFERROR(I5/$G5,0)","v":245.15154364285206},{"$f":"IFERROR(J5/$G5,0)","v":126.30904505529135},{"$f":"IFERROR(K5/$G5,0)","v":200.31852111549136},{"$f":"IFERROR(L5/$G5,0)","v":182.74585809381483},{"$f":"IFERROR(M5/$G5,0)","v":164.1785893988567},{"$f":"IFERROR(N5/$G5,0)","v":165.721072650319},{"$f":"IFERROR(O5/$G5,0)","v":5.0285009312206412},{"$f":"IFERROR(P5/$G5,0)","v":123.79177660797824},{"$f":"SUM(R5:Z5)","v":1278.8828190801726}]
[null,"1_Child","3_2+LTC","Child_2+LTC","3_Child_2+LTC","Year 0",{"$f":"'Base year data'!O13","v":38.789275255830873},{"$f":"'Base year data'!D13","v":3073.1170977013617},{"$f":"'Base year data'!E13","v":46835.718884243441},{"$f":"'Base year data'!F13","v":16102.68314840619},{"$f":"'Base year data'!G13","v":30884.745279328876},{"$f":"'Base year data'!I13","v":0},{"$f":"'Base year data'!J13","v":8720.9283709521442},{"$f":"'Base year data'!K13","v":13749.157744177284},{"$f":"'Base year data'!L13","v":0},{"$f":"'Base year data'!M13","v":13870.296505531738},133236.64703034103,79.225947827921985,1207.4399064004942,415.132354038649,796.21867321911941,0,224.82834013871394,354.45771166117589,0,357.58070791608128,3434.8836412021556]
[null,"1_Child","4_SEMI","Child_SEMI","4_Child_SEMI","Year 0",{"$f":"'Base year data'!O14","v":66.878060785915295},{"$f":"'Base year data'!D14","v":4971.0283978669568},{"$f":"'Base year data'!E14","v":55452.767755463596},{"$f":"'Base year data'!F14","v":15124.447424053767},{"$f":"'Base year data'!G14","v":25769.673669336815},{"$f":"'Base year data'!I14","v":205910.95549498498},{"$f":"'Base year data'!J14","v":7863.1160984358794},{"$f":"'Base year data'!K14","v":8013.1657699697707},{"$f":"'Base year data'!L14","v":4334.231341611362},{"$f":"'Base year data'!M14","v":37.627703728396781},327477.01365545148,74.329732941566832,829.16231577010831,226.14961089360739,385.32327891247678,3078.9014076549061,117.57392493192437,119.81755564983975,64.807969768826837,0.56263150106650939,4896.6284280243235]
[null,"1_Child","5_Dementia","Child_Dementia","5_Child_Dementia","Year 0",{"$f":"'Base year data'!O15","v":0},{"$f":"'Base year data'!D15","v":0},{"$f":"'Base year data'!E15","v":0},{"$f":"'Base year data'!F15","v":0},{"$f":"'Base year data'!G15","v":0},{"$f":"'Base year data'!I15","v":0},{"$f":"'Base year data'!J15","v":0},{"$f":"'Base year data'!K15","v":0},{"$f":"'Base year data'!L15","v":0},{"$f":"'Base year data'!M15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"1_Child","6_Cancer","Child_Cancer","6_Child_Cancer","Year 0",{"$f":"'Base year data'!O16","v":17.834149542910747},{"$f":"'Base year data'!D16","v":2865.9145081278552},{"$f":"'Base year data'!E16","v":78477.509449121135},{"$f":"'Base year data'!F16","v":59187.176560675776},{"$f":"'Base year data'!G16","v":14281.27899518835},{"$f":"'Base year data'!I16","v":6805.7205944810439},{"$f":"'Base year data'!J16","v":4149.7342870099164},{"$f":"'Base year data'!K16","v":1946.5555200889066},{"$f":"'Base year data'!L16","v":2867.4634753703358},{"$f":"'Base year data'!M16","v":32928.795480292953},203510.14887035629,160.69813148264672,4400.4066053330098,3318.7552015455244,800.78273207400014,381.61172631785996,232.68473088807744,109.14765043352919,160.78498548366053,1846.3900059300825,11411.261769488392]
[null,"1_Child","7_LearnDis","Child_LearnDis","7_Child_LearnDis","Year 0",{"$f":"'Base year data'!O17","v":0},{"$f":"'Base year data'!D17","v":0},{"$f":"'Base year data'!E17","v":0},{"$f":"'Base year data'!F17","v":0},{"$f":"'Base year data'!G17","v":0},{"$f":"'Base year data'!I17","v":0},{"$f":"'Base year data'!J17","v":0},{"$f":"'Base year data'!K17","v":0},{"$f":"'Base year data'!L17","v":0},{"$f":"'Base year data'!M17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"1_Child","8_PhysDis","Child_PhysDis","8_Child_PhysDis","Year 0",{"$f":"'Base year data'!O18","v":0},{"$f":"'Base year data'!D18","v":0},{"$f":"'Base year data'!E18","v":0},{"$f":"'Base year data'!F18","v":0},{"$f":"'Base year data'!G18","v":0},{"$f":"'Base year data'!I18","v":0},{"$f":"'Base year data'!J18","v":0},{"$f":"'Base year data'!K18","v":0},{"$f":"'Base year data'!L18","v":0},{"$f":"'Base year data'!M18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"2_Adult (16-69)","1_Mostly healthy","16-69_Mostly healthy","9_16-69_Mostly healthy","Year 0",{"$f":"'Base year data'!O19","v":147590.96307974361},{"$f":"'Base year data'!D19","v":3875847.316374511},{"$f":"'Base year data'!E19","v":22219747.541078869},{"$f":"'Base year data'!F19","v":16179323.076058561},{"$f":"'Base year data'!G19","v":18347802.363569684},{"$f":"'Base year data'!I19","v":11046777.637103479},{"$f":"'Base year data'!J19","v":16058306.963328429},{"$f":"'Base year data'!K19","v":4348632.4217661126},{"$f":"'Base year data'!L19","v":9123361.896726124},{"$f":"'Base year data'!M19","v":8705872.3467044458},109905671.56271023,26.260735992896699,150.54951250012175,109.62272173342245,124.31521538115,74.847249496806185,108.8027791691562,29.46408324076414,61.815179644818485,58.986486469369062,744.66396362850492]
[null,"2_Adult (16-69)","2_1LTC","16-69_1LTC","10_16-69_1LTC","Year 0",{"$f":"'Base year data'!O20","v":22951.212900510414},{"$f":"'Base year data'!D20","v":1096971.3883769342},{"$f":"'Base year data'!E20","v":6094738.425804683},{"$f":"'Base year data'!F20","v":6564128.5442596907},{"$f":"'Base year data'!G20","v":6008288.4370437246},{"$f":"'Base year data'!I20","v":4996396.8296937151},{"$f":"'Base year data'!J20","v":5791073.8097129837},{"$f":"'Base year data'!K20","v":4230532.4598408937},{"$f":"'Base year data'!L20","v":3603574.9708637884},{"$f":"'Base year data'!M20","v":2964684.1700699502},41350389.035666361,47.795791583308372,265.55191014193161,286.00355775156919,261.78522516821346,217.69641767309821,252.32103570370327,184.32718471914879,157.01021930669503,129.17331135924491,1801.664653406913]
[null,"2_Adult (16-69)","3_2+LTC","16-69_2+LTC","11_16-69_2+LTC","Year 0",{"$f":"'Base year data'!O21","v":10481.57554010722},{"$f":"'Base year data'!D21","v":727561.26582024666},{"$f":"'Base year data'!E21","v":5638321.86040782},{"$f":"'Base year data'!F21","v":5856366.7994943028},{"$f":"'Base year data'!G21","v":5070324.0201594308},{"$f":"'Base year data'!I21","v":2241623.988505831},{"$f":"'Base year data'!J21","v":4226828.5385779943},{"$f":"'Base year data'!K21","v":5416157.3942185165},{"$f":"'Base year data'!L21","v":4340323.0399681637},{"$f":"'Base year data'!M21","v":3446069.0740458132},36963575.981198117,69.413349456507774,537.92694035673037,558.72962772487881,483.73681998074539,213.86326701824262,403.26270820681947,516.73122742796284,414.09070834438359,328.77395777568017,3526.5286062919508]
[null,"2_Adult (16-69)","4_SEMI","16-69_SEMI","12_16-69_SEMI","Year 0",{"$f":"'Base year data'!O22","v":2434.3614126073171},{"$f":"'Base year data'!D22","v":271475.51013326371},{"$f":"'Base year data'!E22","v":1719655.2810326349},{"$f":"'Base year data'!F22","v":666719.96383056487},{"$f":"'Base year data'!G22","v":633836.14067540586},{"$f":"'Base year data'!I22","v":18370899.418015715},{"$f":"'Base year data'!J22","v":916488.40911387349},{"$f":"'Base year data'!K22","v":1816313.0902867138},{"$f":"'Base year data'!L22","v":5050286.8218314666},{"$f":"'Base year data'!M22","v":1262407.3373486658},30708081.972268302,111.5181618995926,706.40919303383225,273.87879235091719,260.37059961303657,7546.4963102334123,376.48001006238047,746.11480484377046,2074.5838295318558,518.57843737202825,12614.430138940825]
[null,"2_Adult (16-69)","5_Dementia","16-69_Dementia","13_16-69_Dementia","Year 0",{"$f":"'Base year data'!O23","v":63.311230877333152},{"$f":"'Base year data'!D23","v":3453.034043971923},{"$f":"'Base year data'!E23","v":46167.505525304638},{"$f":"'Base year data'!F23","v":17399.076160410044},{"$f":"'Base year data'!G23","v":25363.013342788818},{"$f":"'Base year data'!I23","v":196860.68493182911},{"$f":"'Base year data'!J23","v":25188.67340856079},{"$f":"'Base year data'!K23","v":67479.470245995195},{"$f":"'Base year data'!L23","v":599881.76494915516},{"$f":"'Base year data'!M23","v":63918.499097333282},1045711.7217053489,54.540624090254212,729.21509952563008,274.81816289626596,400.60843852380935,3109.4117458125374,397.85474171816969,1065.8372821204202,9475.1240283329626,1009.5917929818286,16517.001916001878]
[null,"2_Adult (16-69)","6_Cancer","16-69_Cancer","14_16-69_Cancer","Year 0",{"$f":"'Base year data'!O24","v":2144.1106287964444},{"$f":"'Base year data'!D24","v":145076.35533940597},{"$f":"'Base year data'!E24","v":1970026.3869535562},{"$f":"'Base year data'!F24","v":4453217.5898346314},{"$f":"'Base year data'!G24","v":1823806.0585031563},{"$f":"'Base year data'!I24","v":461377.4500747142},{"$f":"'Base year data'!J24","v":704158.69102417678},{"$f":"'Base year data'!K24","v":694241.94328906341},{"$f":"'Base year data'!L24","v":593290.43118949397},{"$f":"'Base year data'!M24","v":287688.05698101706},11132882.963189216,67.662719167080397,918.80818111488634,2076.9532737843665,850.61191993013676,215.18360287859755,328.41527930834559,323.79016920351859,276.70700532953668,134.17593901976284,5192.3080897362315]
[null,"2_Adult (16-69)","7_LearnDis","16-69_LearnDis","15_16-69_LearnDis","Year 0",{"$f":"'Base year data'!O25","v":477.95520775000801},{"$f":"'Base year data'!D25","v":42868.377162177145},{"$f":"'Base year data'!E25","v":280208.8863011325},{"$f":"'Base year data'!F25","v":122742.65409193242},{"$f":"'Base year data'!G25","v":151429.06701119023},{"$f":"'Base year data'!I25","v":528868.0864072009},{"$f":"'Base year data'!J25","v":146864.91178119084},{"$f":"'Base year data'!K25","v":199681.41779796299},{"$f":"'Base year data'!L25","v":17891090.592454247},{"$f":"'Base year data'!M25","v":6595646.9734282047},25959400.966435239,89.691202160933926,586.26599680799859,256.80786002886765,316.82690042033062,1106.5222803970839,307.27756367079439,417.78270130787092,37432.567534261681,13799.717769532126,54313.459808587693]
[null,"2_Adult (16-69)","8_PhysDis","16-69_PhysDis","16_16-69_PhysDis","Year 0",{"$f":"'Base year data'!O26","v":205.98442722061912},{"$f":"'Base year data'!D26","v":46296.55126893663},{"$f":"'Base year data'!E26","v":478072.60587360448},{"$f":"'Base year data'!F26","v":315293.48585623113},{"$f":"'Base year data'!G26","v":206611.89736632115},{"$f":"'Base year data'!I26","v":114389.41044304143},{"$f":"'Base year data'!J26","v":116306.63289200736},{"$f":"'Base year data'!K26","v":166626.80873828131},{"$f":"'Base year data'!L26","v":2378864.4841798195},{"$f":"'Base year data'!M26","v":730314.61550907616},4552776.4921273189,224.75753091446481,2320.9162572351452,1530.6666145132262,1003.0462018618038,555.33038097353312,564.63798968374158,808.92915540559807,11548.758885699366,3545.4846046535085,22102.527620940389]
[null,"3_Elderly (70+)","1_Mostly healthy","70+_Mostly healthy","17_70+_Mostly healthy","Year 0",{"$f":"'Base year data'!O27","v":4023.8299906192374},{"$f":"'Base year data'!D27","v":204438.29649994322},{"$f":"'Base year data'!E27","v":3055434.8723486606},{"$f":"'Base year data'!F27","v":1736774.4695839435},{"$f":"'Base year data'!G27","v":1204808.4427523974},{"$f":"'Base year data'!I27","v":419828.64695894771},{"$f":"'Base year data'!J27","v":740225.60659335158},{"$f":"'Base year data'!K27","v":684652.29271451407},{"$f":"'Base year data'!L27","v":2218216.0660708416},{"$f":"'Base year data'!M27","v":4639554.2596933106},14903932.953215912,50.80689218395176,759.33498171438703,431.62222897907941,299.41832670892398,104.3355827501895,183.96045765329077,170.14940847666162,551.26982781135712,1153.01945422881,3703.9171605066513]
[null,"3_Elderly (70+)","2_1LTC","70+_1LTC","18_70+_1LTC","Year 0",{"$f":"'Base year data'!O28","v":3694.3440778139616},{"$f":"'Base year data'!D28","v":169674.95186806904},{"$f":"'Base year data'!E28","v":2034821.1313520859},{"$f":"'Base year data'!F28","v":2056973.0710148776},{"$f":"'Base year data'!G28","v":1326796.553393268},{"$f":"'Base year data'!I28","v":300227.30753338395},{"$f":"'Base year data'!J28","v":1052153.9620729126},{"$f":"'Base year data'!K28","v":1362715.477462596},{"$f":"'Base year data'!L28","v":2611629.1098850351},{"$f":"'Base year data'!M28","v":1283708.314681117},12198699.879263345,45.928302370923198,550.79361545450354,556.78979209539182,359.14265846573977,81.266742136004879,284.80129081411906,368.86533813844159,706.92633248996208,347.47935970293275,3301.9934316680192]
[null,"3_Elderly (70+)","3_2+LTC","70+_2+LTC","19_70+_2+LTC","Year 0",{"$f":"'Base year data'!O29","v":6564.7504467454464},{"$f":"'Base year data'!D29","v":590002.9982449325},{"$f":"'Base year data'!E29","v":8853453.4770779442},{"$f":"'Base year data'!F29","v":4612315.1387131969},{"$f":"'Base year data'!G29","v":3854390.0093368227},{"$f":"'Base year data'!I29","v":983981.91276673728},{"$f":"'Base year data'!J29","v":2809541.4576600059},{"$f":"'Base year data'!K29","v":5274948.2254162338},{"$f":"'Base year data'!L29","v":11146533.609254608},{"$f":"'Base year data'!M29","v":5672941.03444348},43798107.862913959,89.874398582421904,1348.6351916800052,702.58803836173354,587.13427732011996,149.88870037772085,427.97384004945224,803.52608499099188,1697.9371416594572,864.15181817854295,6671.709491200445]
[null,"3_Elderly (70+)","4_SEMI","70+_SEMI","20_70+_SEMI","Year 0",{"$f":"'Base year data'!O30","v":232.73565153498527},{"$f":"'Base year data'!D30","v":36388.615176169638},{"$f":"'Base year data'!E30","v":636274.94633149949},{"$f":"'Base year data'!F30","v":94181.81084722282},{"$f":"'Base year data'!G30","v":100983.64856102526},{"$f":"'Base year data'!I30","v":1576215.9297647926},{"$f":"'Base year data'!J30","v":102249.95879297024},{"$f":"'Base year data'!K30","v":325646.80946906004},{"$f":"'Base year data'!L30","v":2316167.5487572663},{"$f":"'Base year data'!M30","v":515782.97412889509},5703892.2418289017,156.35170175335011,2733.8954824282837,404.67289917146718,433.89849339797087,6772.5589928702984,439.3394742859146,1399.2132589970136,9951.9241400327337,2216.1751786935042,24508.029621630536]
[null,"3_Elderly (70+)","5_Dementia","70+_Dementia","21_70+_Dementia","Year 0",{"$f":"'Base year data'!O31","v":694.19427095780088},{"$f":"'Base year data'!D31","v":101974.33694750669},{"$f":"'Base year data'!E31","v":2478932.540485315},{"$f":"'Base year data'!F31","v":185988.46855372094},{"$f":"'Base year data'!G31","v":228933.57211894557},{"$f":"'Base year data'!I31","v":2141295.2962733232},{"$f":"'Base year data'!J31","v":274250.09540093772},{"$f":"'Base year data'!K31","v":687542.82761440915},{"$f":"'Base year data'!L31","v":7931783.3454433689},{"$f":"'Base year data'!M31","v":2674781.4083463154},16705481.891183844,146.89596444927383,3570.9492921413148,267.91991281793065,329.78314817130223,3084.576444744946,395.06245855723722,990.41846984099345,11425.884190170062,3853.0732969833334,24064.563177876393]
[null,"3_Elderly (70+)","6_Cancer","70+_Cancer","22_70+_Cancer","Year 0",{"$f":"'Base year data'!O32","v":2038.889146493271},{"$f":"'Base year data'!D32","v":199436.58834838474},{"$f":"'Base year data'!E32","v":3928207.2609447995},{"$f":"'Base year data'!F32","v":3087982.3971087979},{"$f":"'Base year data'!G32","v":1631728.8615008011},{"$f":"'Base year data'!I32","v":471098.43259260373},{"$f":"'Base year data'!J32","v":895776.64284167858},{"$f":"'Base year data'!K32","v":1234832.4755182522},{"$f":"'Base year data'!L32","v":3110840.8420252628},{"$f":"'Base year data'!M32","v":1082987.492995071},15642890.993875653,97.816298002959101,1926.6409199838095,1514.5415837932555,800.30288272770804,231.05642275984252,439.34543689260596,605.639829728883,1525.752808766315,531.16546078913825,7672.2616434445172]
[null,"3_Elderly (70+)","7_LearnDis","70+_LearnDis","23_70+_LearnDis","Year 0",{"$f":"'Base year data'!O33","v":21.846833190065663},{"$f":"'Base year data'!D33","v":4184.8742545939194},{"$f":"'Base year data'!E33","v":69953.781085027033},{"$f":"'Base year data'!F33","v":6697.6657198340026},{"$f":"'Base year data'!G33","v":10879.75461258056},{"$f":"'Base year data'!I33","v":26522.206727456007},{"$f":"'Base year data'!J33","v":10060.861658222137},{"$f":"'Base year data'!K33","v":21586.884683151955},{"$f":"'Base year data'!L33","v":711830.30838979955},{"$f":"'Base year data'!M33","v":504607.00750007818},1366323.3446307434,191.55518871709486,3202.0101255149821,306.57375655157239,498.00145027554265,1214.0069225006196,460.5180792425823,988.10131863725155,32582.768504566957,23097.489833425214,62541.025179431817]
[null,"3_Elderly (70+)","8_PhysDis","70+_PhysDis","24_70+_PhysDis","Year 0",{"$f":"'Base year data'!O34","v":600.1191321189466},{"$f":"'Base year data'!D34","v":152671.98989682409},{"$f":"'Base year data'!E34","v":2348952.1728552887},{"$f":"'Base year data'!F34","v":609479.67948710325},{"$f":"'Base year data'!G34","v":480444.96609787404},{"$f":"'Base year data'!I34","v":574601.89899664186},{"$f":"'Base year data'!J34","v":326811.35301377246},{"$f":"'Base year data'!K34","v":643990.5237474246},{"$f":"'Base year data'!L34","v":10661858.338270662},{"$f":"'Base year data'!M34","v":4283325.1628952855},20082136.085260876,254.40280391954533,3914.1431211523427,1015.5978152789526,800.58265165031844,957.47972068111449,544.57746057827205,1073.1044708965926,17766.236348148002,7137.4581039791101,33463.582496284253]
[null,"1_Child","1_Mostly healthy","Child_Mostly healthy","1_Child_Mostly healthy","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D28&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F28,'Master Output Table'!$C$38:$J$38,0))","v":44385.727240950058},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D28&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F28,'Master Output Table'!$C$38:$J$38,0))","v":1903998.6573905135},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D28&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F28,'Master Output Table'!$C$38:$J$38,0))","v":9259579.1742700599},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D28&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F28,'Master Output Table'!$C$38:$J$38,0))","v":3362134.7203119718},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D28&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F28,'Master Output Table'!$C$38:$J$38,0))","v":4807072.8043985814},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D28&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F28,'Master Output Table'!$C$38:$J$38,0))","v":2732920.5491564572},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D28&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F28,'Master Output Table'!$C$38:$J$38,0))","v":4492585.8236503806},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D28&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F28,'Master Output Table'!$C$38:$J$38,0))","v":1406764.7339741201},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D28&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F28,'Master Output Table'!$C$38:$J$38,0))","v":439184.45977891557},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D28&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F28,'Master Output Table'!$C$38:$J$38,0))","v":7697779.1894281572},36102020.112359159,{"$f":"IFERROR(H28/$G28,0)","v":42.896642135760558},{"$f":"IFERROR(I28/$G28,0)","v":208.61614194139455},{"$f":"IFERROR(J28/$G28,0)","v":75.748104836954937},{"$f":"IFERROR(K28/$G28,0)","v":108.30222017774216},{"$f":"IFERROR(L28/$G28,0)","v":61.572057484169775},{"$f":"IFERROR(M28/$G28,0)","v":101.21690243492378},{"$f":"IFERROR(N28/$G28,0)","v":31.694078737009985},{"$f":"IFERROR(O28/$G28,0)","v":9.8947226299747566},{"$f":"IFERROR(P28/$G28,0)","v":173.4291554499128},{"$f":"SUM(R28:Z28)","v":813.37002582784339}]
[null,"1_Child","2_1LTC","Child_1LTC","2_Child_1LTC","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D29&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F29,'Master Output Table'!$C$38:$J$38,0))","v":1955.4320144385272},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D29&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F29,'Master Output Table'!$C$38:$J$38,0))","v":129084.63838232977},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D29&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F29,'Master Output Table'!$C$38:$J$38,0))","v":482119.21427971433},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D29&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F29,'Master Output Table'!$C$38:$J$38,0))","v":248401.5260666447},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D29&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F29,'Master Output Table'!$C$38:$J$38,0))","v":393949.82618006045},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D29&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F29,'Master Output Table'!$C$38:$J$38,0))","v":359391.12684282335},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D29&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F29,'Master Output Table'!$C$38:$J$38,0))","v":322876.41899511463},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D29&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F29,'Master Output Table'!$C$38:$J$38,0))","v":335495.47799726849},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D29&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F29,'Master Output Table'!$C$38:$J$38,0))","v":9889.1358460984939},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D29&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F29,'Master Output Table'!$C$38:$J$38,0))","v":250611.34713301528},2531818.7117230697,66.013360438611045,246.55381047248918,127.03153279300761,201.46434305627199,183.79116440211146,165.11769093021817,171.57102651487526,5.0572639565472235,128.16162632223987,1294.7618188863719]
[null,"1_Child","3_2+LTC","Child_2+LTC","3_Child_2+LTC","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D30&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F30,'Master Output Table'!$C$38:$J$38,0))","v":39.371114384668331},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D30&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F30,'Master Output Table'!$C$38:$J$38,0))","v":3137.0557574127165},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D30&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F30,'Master Output Table'!$C$38:$J$38,0))","v":47810.173484205225},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D30&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F30,'Master Output Table'!$C$38:$J$38,0))","v":16437.712353455299},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D30&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F30,'Master Output Table'!$C$38:$J$38,0))","v":31527.327112661533},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D30&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F30,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D30&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F30,'Master Output Table'!$C$38:$J$38,0))","v":8902.3742624524984},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D30&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F30,'Master Output Table'!$C$38:$J$38,0))","v":14448.020557734942},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D30&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F30,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D30&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F30,'Master Output Table'!$C$38:$J$38,0))","v":14575.316741759663},136837.98026968187,79.6791202494977,1214.346462665105,417.50691110375016,800.77304402993275,0,226.11435824430737,366.97006888281544,0,370.20330690551896,3475.5932720809269]
[null,"1_Child","4_SEMI","Child_SEMI","4_Child_SEMI","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D31&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F31,'Master Output Table'!$C$38:$J$38,0))","v":67.881231697704024},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D31&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F31,'Master Output Table'!$C$38:$J$38,0))","v":5074.4546205072975},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D31&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F31,'Master Output Table'!$C$38:$J$38,0))","v":56606.506950830219},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D31&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F31,'Master Output Table'!$C$38:$J$38,0))","v":15439.123652269143},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D31&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F31,'Master Output Table'!$C$38:$J$38,0))","v":26305.832345766303},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D31&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F31,'Master Output Table'!$C$38:$J$38,0))","v":210195.09765282253},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D31&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F31,'Master Output Table'!$C$38:$J$38,0))","v":8026.7145193567167},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D31&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F31,'Master Output Table'!$C$38:$J$38,0))","v":8420.4709794744504},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D31&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F31,'Master Output Table'!$C$38:$J$38,0))","v":4424.4084920586592},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D31&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F31,'Master Output Table'!$C$38:$J$38,0))","v":39.540301095059327},334532.14951418032,74.754899013992599,833.90512421631331,227.44318666791881,387.52732806785616,3096.5127237066922,118.24644778253497,124.04711536427911,65.178671355904527,0.58249239305415723,4928.1979885685469]
[null,"1_Child","5_Dementia","Child_Dementia","5_Child_Dementia","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D32&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F32,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D32&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F32,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D32&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F32,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D32&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F32,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D32&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F32,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D32&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F32,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D32&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F32,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D32&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F32,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D32&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F32,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D32&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F32,'Master Output Table'!$C$38:$J$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"1_Child","6_Cancer","Child_Cancer","6_Child_Cancer","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D33&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F33,'Master Output Table'!$C$38:$J$38,0))","v":18.101661786054407},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D33&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F33,'Master Output Table'!$C$38:$J$38,0))","v":2925.5421522010615},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D33&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F33,'Master Output Table'!$C$38:$J$38,0))","v":80110.296815217647},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D33&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F33,'Master Output Table'!$C$38:$J$38,0))","v":60418.613118761881},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D33&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F33,'Master Output Table'!$C$38:$J$38,0))","v":14578.412429706437},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D33&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F33,'Master Output Table'!$C$38:$J$38,0))","v":6947.3190560256962},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D33&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F33,'Master Output Table'!$C$38:$J$38,0))","v":4236.0728286385875},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D33&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F33,'Master Output Table'!$C$38:$J$38,0))","v":2045.4979638972657},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D33&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F33,'Master Output Table'!$C$38:$J$38,0))","v":2927.1233469461954},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D33&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F33,'Master Output Table'!$C$38:$J$38,0))","v":34602.549690158499},208791.42740155332,161.61732479472747,4425.5769311155145,3337.7384812983646,805.36320930146337,383.79454539239811,234.01568754875726,113.00056249383277,161.70467560062707,1911.5675731394142,11534.378990685102]
[null,"1_Child","7_LearnDis","Child_LearnDis","7_Child_LearnDis","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D34&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F34,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D34&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F34,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D34&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F34,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D34&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F34,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D34&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F34,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D34&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F34,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D34&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F34,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D34&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F34,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D34&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F34,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D34&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F34,'Master Output Table'!$C$38:$J$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"1_Child","8_PhysDis","Child_PhysDis","8_Child_PhysDis","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D35&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F35,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D35&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F35,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D35&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F35,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D35&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F35,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D35&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F35,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D35&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F35,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D35&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F35,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D35&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F35,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D35&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F35,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D35&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F35,'Master Output Table'!$C$38:$J$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"2_Adult (16-69)","1_Mostly healthy","16-69_Mostly healthy","9_16-69_Mostly healthy","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D36&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F36,'Master Output Table'!$C$38:$J$38,0))","v":148328.91789514231},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D36&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F36,'Master Output Table'!$C$38:$J$38,0))","v":3917507.2488392931},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D36&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F36,'Master Output Table'!$C$38:$J$38,0))","v":22458578.719498906},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D36&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F36,'Master Output Table'!$C$38:$J$38,0))","v":16353228.148073882},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D36&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F36,'Master Output Table'!$C$38:$J$38,0))","v":18545015.552054748},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D36&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F36,'Master Output Table'!$C$38:$J$38,0))","v":11165515.031213649},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D36&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F36,'Master Output Table'!$C$38:$J$38,0))","v":16230911.281554459},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D36&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F36,'Master Output Table'!$C$38:$J$38,0))","v":4524649.8419857286},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D36&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F36,'Master Output Table'!$C$38:$J$38,0))","v":9221425.2644092739},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D36&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F36,'Master Output Table'!$C$38:$J$38,0))","v":9058255.5887458269},111475086.67637578,26.410947402776067,151.41065571162244,110.24976370173763,125.02629841313018,75.275375763927912,109.42513106600377,30.504165379163116,62.168762472386852,61.068709441737795,751.53980935248592]
[null,"2_Adult (16-69)","2_1LTC","16-69_1LTC","10_16-69_1LTC","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D37&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F37,'Master Output Table'!$C$38:$J$38,0))","v":23065.968965012962},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D37&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F37,'Master Output Table'!$C$38:$J$38,0))","v":1108762.2950420422},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D37&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F37,'Master Output Table'!$C$38:$J$38,0))","v":6160248.3312482852},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D37&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F37,'Master Output Table'!$C$38:$J$38,0))","v":6634683.7363305185},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D37&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F37,'Master Output Table'!$C$38:$J$38,0))","v":6072869.1261381311},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D37&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F37,'Master Output Table'!$C$38:$J$38,0))","v":5050101.1006573597},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D37&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F37,'Master Output Table'!$C$38:$J$38,0))","v":5853319.7456640638},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D37&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F37,'Master Output Table'!$C$38:$J$38,0))","v":4401769.6069516428},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D37&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F37,'Master Output Table'!$C$38:$J$38,0))","v":3642308.3567956141},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D37&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F37,'Master Output Table'!$C$38:$J$38,0))","v":3084684.2088797861},42008746.507707439,48.069183511164887,267.07086706794342,287.63949810190815,263.28263665617561,218.94164118218833,253.76431202792847,190.83393433973472,157.90831776112933,133.73312925022626,1821.2435198983992]
[null,"2_Adult (16-69)","3_2+LTC","16-69_2+LTC","11_16-69_2+LTC","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D38&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F38,'Master Output Table'!$C$38:$J$38,0))","v":10533.983417807754},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D38&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F38,'Master Output Table'!$C$38:$J$38,0))","v":735381.53084204206},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D38&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F38,'Master Output Table'!$C$38:$J$38,0))","v":5698925.926756599},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D38&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F38,'Master Output Table'!$C$38:$J$38,0))","v":5919314.5436753463},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D38&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F38,'Master Output Table'!$C$38:$J$38,0))","v":5124822.9049225152},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D38&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F38,'Master Output Table'!$C$38:$J$38,0))","v":2265718.3081086846},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D38&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F38,'Master Output Table'!$C$38:$J$38,0))","v":4272261.0278077526},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D38&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F38,'Master Output Table'!$C$38:$J$38,0))","v":5635384.4889856018},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D38&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F38,'Master Output Table'!$C$38:$J$38,0))","v":4386975.4361955645},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D38&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F38,'Master Output Table'!$C$38:$J$38,0))","v":3585553.8889214285},37624338.05621554,69.810393815398996,541.00388245557087,561.92556119546509,486.50379459103522,215.08656490558698,405.56937089776244,534.97183975616997,416.4593071961134,340.37967848516172,3571.710393298265]
[null,"2_Adult (16-69)","4_SEMI","16-69_SEMI","12_16-69_SEMI","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D39&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F39,'Master Output Table'!$C$38:$J$38,0))","v":2446.5332196703534},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D39&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F39,'Master Output Table'!$C$38:$J$38,0))","v":274393.4918014821},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D39&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F39,'Master Output Table'!$C$38:$J$38,0))","v":1738139.1677863419},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D39&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F39,'Master Output Table'!$C$38:$J$38,0))","v":673886.27003379399},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D39&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F39,'Master Output Table'!$C$38:$J$38,0))","v":640648.99181706947},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D39&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F39,'Master Output Table'!$C$38:$J$38,0))","v":18568360.867500197},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D39&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F39,'Master Output Table'!$C$38:$J$38,0))","v":926339.37642807479},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D39&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F39,'Master Output Table'!$C$38:$J$38,0))","v":1889831.0870857039},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D39&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F39,'Master Output Table'!$C$38:$J$38,0))","v":5104570.3347646035},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D39&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F39,'Master Output Table'!$C$38:$J$38,0))","v":1313505.167938859},31129674.755156126,112.15604578565826,710.4498536179857,275.44537904316445,261.85991944282313,7589.6622691279472,378.63347571993728,772.45265745475558,2086.4504490367781,536.88425621126089,12723.99430544031]
[null,"2_Adult (16-69)","5_Dementia","16-69_Dementia","13_16-69_Dementia","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D40&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F40,'Master Output Table'!$C$38:$J$38,0))","v":63.627787031719812},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D40&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F40,'Master Output Table'!$C$38:$J$38,0))","v":3490.1493256969588},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D40&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F40,'Master Output Table'!$C$38:$J$38,0))","v":46663.741575193919},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D40&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F40,'Master Output Table'!$C$38:$J$38,0))","v":17586.091870427827},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D40&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F40,'Master Output Table'!$C$38:$J$38,0))","v":25635.630228005113},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D40&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F40,'Master Output Table'!$C$38:$J$38,0))","v":198976.66168988735},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D40&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F40,'Master Output Table'!$C$38:$J$38,0))","v":25459.416383560045},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D40&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F40,'Master Output Table'!$C$38:$J$38,0))","v":70210.803023407207},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D40&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F40,'Master Output Table'!$C$38:$J$38,0))","v":606329.65408788761},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D40&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F40,'Master Output Table'!$C$38:$J$38,0))","v":66505.696226046493},1060857.8444101126,54.852596460050464,733.38620989491665,276.39012278803261,402.89991879216552,3127.1975809985852,400.13047084079761,1103.461338179271,9529.3217377750279,1045.2303832740872,16672.870359002933]
[null,"2_Adult (16-69)","6_Cancer","16-69_Cancer","14_16-69_Cancer","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D41&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F41,'Master Output Table'!$C$38:$J$38,0))","v":2154.8311819404266},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D41&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F41,'Master Output Table'!$C$38:$J$38,0))","v":146635.72305240712},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D41&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F41,'Master Output Table'!$C$38:$J$38,0))","v":1991201.4125763653},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D41&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F41,'Master Output Table'!$C$38:$J$38,0))","v":4501083.4444207279},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D41&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F41,'Master Output Table'!$C$38:$J$38,0))","v":1843409.4203035834},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D41&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F41,'Master Output Table'!$C$38:$J$38,0))","v":466336.61173458723},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D41&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F41,'Master Output Table'!$C$38:$J$38,0))","v":711727.41113051912},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D41&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F41,'Master Output Table'!$C$38:$J$38,0))","v":722342.42730660317},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D41&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F41,'Master Output Table'!$C$38:$J$38,0))","v":599667.47271817736},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D41&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F41,'Master Output Table'!$C$38:$J$38,0))","v":299332.66261940921},11281736.585862381,68.049749920716096,924.06376391086349,2088.8334465104131,855.47742011213711,216.41445308706312,330.29381470598929,335.21996217640282,278.28976940002161,138.91234966716047,5235.5547294907665]
[null,"2_Adult (16-69)","7_LearnDis","16-69_LearnDis","15_16-69_LearnDis","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D42&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F42,'Master Output Table'!$C$38:$J$38,0))","v":480.34498378875799},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D42&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F42,'Master Output Table'!$C$38:$J$38,0))","v":43329.15220094251},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D42&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F42,'Master Output Table'!$C$38:$J$38,0))","v":283220.73953642882},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D42&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F42,'Master Output Table'!$C$38:$J$38,0))","v":124061.96578370495},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D42&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F42,'Master Output Table'!$C$38:$J$38,0))","v":153056.71748086668},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D42&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F42,'Master Output Table'!$C$38:$J$38,0))","v":534552.67792075721},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D42&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F42,'Master Output Table'!$C$38:$J$38,0))","v":148443.50397196214},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D42&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F42,'Master Output Table'!$C$38:$J$38,0))","v":207763.8227054622},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D42&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F42,'Master Output Table'!$C$38:$J$38,0))","v":18083394.768796299},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D42&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F42,'Master Output Table'!$C$38:$J$38,0))","v":6862615.67814817},26440439.026544593,90.204235837294462,589.61943830974042,258.27680098823276,318.6391502907349,1112.8515878409553,309.03519133499134,432.53043066403876,37646.681820557656,14286.84780679661,55044.686462620259]
[null,"2_Adult (16-69)","8_PhysDis","16-69_PhysDis","16_16-69_PhysDis","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D43&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F43,'Master Output Table'!$C$38:$J$38,0))","v":207.01434935672219},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D43&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F43,'Master Output Table'!$C$38:$J$38,0))","v":46794.174379905919},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D43&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F43,'Master Output Table'!$C$38:$J$38,0))","v":483211.21708509745},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D43&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F43,'Master Output Table'!$C$38:$J$38,0))","v":318682.44941830536},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D43&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F43,'Master Output Table'!$C$38:$J$38,0))","v":208832.68600635274},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D43&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F43,'Master Output Table'!$C$38:$J$38,0))","v":115618.93646012948},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D43&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F43,'Master Output Table'!$C$38:$J$38,0))","v":117556.76636631039},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D43&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F43,'Master Output Table'!$C$38:$J$38,0))","v":173371.27876217634},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D43&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F43,'Master Output Table'!$C$38:$J$38,0))","v":2404433.9469744745},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D43&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F43,'Master Output Table'!$C$38:$J$38,0))","v":759875.19504372927},4628376.6504964819,226.04314399129555,2334.1918982265302,1539.4220275482419,1008.7836261364531,558.50687075270173,567.86771898473262,837.48435459141569,11614.817786525567,3670.6402111977777,22357.757637954714]
[null,"3_Elderly (70+)","1_Mostly healthy","70+_Mostly healthy","17_70+_Mostly healthy","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D44&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F44,'Master Output Table'!$C$38:$J$38,0))","v":4104.3065904316218},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D44&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F44,'Master Output Table'!$C$38:$J$38,0))","v":209719.83722704131},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D44&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F44,'Master Output Table'!$C$38:$J$38,0))","v":3134370.1990148649},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D44&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F44,'Master Output Table'!$C$38:$J$38,0))","v":1781642.9959409626},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D44&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F44,'Master Output Table'!$C$38:$J$38,0))","v":1235933.9459858399},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D44&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F44,'Master Output Table'!$C$38:$J$38,0))","v":430674.66815594392},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D44&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F44,'Master Output Table'!$C$38:$J$38,0))","v":759348.89100432687},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D44&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F44,'Master Output Table'!$C$38:$J$38,0))","v":722996.92902028316},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D44&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F44,'Master Output Table'!$C$38:$J$38,0))","v":2275522.3472081418},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D44&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F44,'Master Output Table'!$C$38:$J$38,0))","v":4899397.1355616944},15449606.949119098,51.097507607243962,763.67837780979335,434.09110812883972,301.13099953769904,104.9323822835206,185.0127114710676,176.15568259588778,554.42309122643803,1193.721040963087,3764.2429016235774]
[null,"3_Elderly (70+)","2_1LTC","70+_1LTC","18_70+_1LTC","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D45&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F45,'Master Output Table'!$C$38:$J$38,0))","v":3768.2309593702407},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D45&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F45,'Master Output Table'!$C$38:$J$38,0))","v":174058.4024446095},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D45&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F45,'Master Output Table'!$C$38:$J$38,0))","v":2087389.5143878879},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D45&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F45,'Master Output Table'!$C$38:$J$38,0))","v":2110113.7361207041},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D45&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F45,'Master Output Table'!$C$38:$J$38,0))","v":1361073.5462722511},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D45&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F45,'Master Output Table'!$C$38:$J$38,0))","v":307983.49988712446},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D45&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F45,'Master Output Table'!$C$38:$J$38,0))","v":1079335.7283906892},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D45&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F45,'Master Output Table'!$C$38:$J$38,0))","v":1439035.7204933665},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D45&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F45,'Master Output Table'!$C$38:$J$38,0))","v":2679098.980961449},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D45&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F45,'Master Output Table'!$C$38:$J$38,0))","v":1355603.6825531474},12593692.81151123,46.191012260484882,553.94415493490328,559.97462970617732,361.19695447216384,81.731587901022834,286.43035419757587,381.88628457472862,710.96995111180468,359.74538110044625,3342.070310259307]
[null,"3_Elderly (70+)","3_2+LTC","70+_2+LTC","19_70+_2+LTC","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D46&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F46,'Master Output Table'!$C$38:$J$38,0))","v":6696.0454556803552},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D46&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F46,'Master Output Table'!$C$38:$J$38,0))","v":605245.37170279142},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D46&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F46,'Master Output Table'!$C$38:$J$38,0))","v":9082177.1355861668},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D46&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F46,'Master Output Table'!$C$38:$J$38,0))","v":4731471.5329327695},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D46&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F46,'Master Output Table'!$C$38:$J$38,0))","v":3953965.8625940331},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D46&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F46,'Master Output Table'!$C$38:$J$38,0))","v":1009402.4950939182},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D46&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F46,'Master Output Table'!$C$38:$J$38,0))","v":2882124.2754937774},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D46&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F46,'Master Output Table'!$C$38:$J$38,0))","v":5570376.9757288955},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D46&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F46,'Master Output Table'!$C$38:$J$38,0))","v":11434497.617129534},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D46&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F46,'Master Output Table'!$C$38:$J$38,0))","v":5990659.7700185208},45259921.036280409,90.388480142313369,1356.3493849764147,706.60684194116266,590.49268538639103,150.74606374388139,430.42185041453507,831.89055579117394,1707.6493421097491,894.65637736024553,6759.2015818658674]
[null,"3_Elderly (70+)","4_SEMI","70+_SEMI","20_70+_SEMI","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D47&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F47,'Master Output Table'!$C$38:$J$38,0))","v":237.39036456568496},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D47&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F47,'Master Output Table'!$C$38:$J$38,0))","v":37328.693216076877},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D47&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F47,'Master Output Table'!$C$38:$J$38,0))","v":652712.72780500597},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D47&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F47,'Master Output Table'!$C$38:$J$38,0))","v":96614.9414213743},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D47&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F47,'Master Output Table'!$C$38:$J$38,0))","v":103592.5005314102},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D47&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F47,'Master Output Table'!$C$38:$J$38,0))","v":1616936.5225807081},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D47&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F47,'Master Output Table'!$C$38:$J$38,0))","v":104891.52512841135},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D47&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F47,'Master Output Table'!$C$38:$J$38,0))","v":343884.98468018416},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D47&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F47,'Master Output Table'!$C$38:$J$38,0))","v":2376004.3476788807},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D47&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F47,'Master Output Table'!$C$38:$J$38,0))","v":544669.91537795798},5876636.1584200095,157.24603348737929,2749.5333645877736,406.98762815472799,436.38039278020727,6811.2980303095173,441.85249607883003,1448.6054870396081,10008.84914611372,2294.4061625013851,24755.15874105315]
[null,"3_Elderly (70+)","5_Dementia","70+_Dementia","21_70+_Dementia","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D48&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F48,'Master Output Table'!$C$38:$J$38,0))","v":708.07815637695694},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D48&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F48,'Master Output Table'!$C$38:$J$38,0))","v":104608.78275794337},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D48&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F48,'Master Output Table'!$C$38:$J$38,0))","v":2542974.2753092293},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D48&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F48,'Master Output Table'!$C$38:$J$38,0))","v":190793.36904572518},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D48&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F48,'Master Output Table'!$C$38:$J$38,0))","v":234847.93359449526},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D48&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F48,'Master Output Table'!$C$38:$J$38,0))","v":2196614.3754753666},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D48&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F48,'Master Output Table'!$C$38:$J$38,0))","v":281335.18206556374},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D48&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F48,'Master Output Table'!$C$38:$J$38,0))","v":726049.35121778189},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D48&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F48,'Master Output Table'!$C$38:$J$38,0))","v":8136696.2091028914},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D48&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F48,'Master Output Table'!$C$38:$J$38,0))","v":2824585.2159021595},17238504.694471158,147.73620936592368,3591.3751220923632,269.45241471924919,331.66950777884205,3102.2202220088866,397.32221582018462,1025.3802418263806,11491.240247737835,3989.0867843668452,24345.48296571651]
[null,"3_Elderly (70+)","6_Cancer","70+_Cancer","22_70+_Cancer","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D49&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F49,'Master Output Table'!$C$38:$J$38,0))","v":2079.6669294231365},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D49&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F49,'Master Output Table'!$C$38:$J$38,0))","v":204588.91294641225},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D49&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F49,'Master Output Table'!$C$38:$J$38,0))","v":4029690.138606952},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D49&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F49,'Master Output Table'!$C$38:$J$38,0))","v":3167758.5695486655},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D49&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F49,'Master Output Table'!$C$38:$J$38,0))","v":1673883.5976003574},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D49&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F49,'Master Output Table'!$C$38:$J$38,0))","v":483268.97793957405},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D49&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F49,'Master Output Table'!$C$38:$J$38,0))","v":918918.49494350783},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D49&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F49,'Master Output Table'!$C$38:$J$38,0))","v":1303990.5031421275},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D49&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F49,'Master Output Table'!$C$38:$J$38,0))","v":3191207.5486744801},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D49&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F49,'Master Output Table'!$C$38:$J$38,0))","v":1143641.2905277531},16116948.033929829,98.375807227536029,1937.6613060461168,1523.2047616525531,804.88061521691054,232.3780654980288,441.8584927916317,627.01891571831254,1534.4801148324582,549.91560155499485,7749.7736805385439]
[null,"3_Elderly (70+)","7_LearnDis","70+_LearnDis","23_70+_LearnDis","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D50&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F50,'Master Output Table'!$C$38:$J$38,0))","v":22.283769853866975},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D50&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F50,'Master Output Table'!$C$38:$J$38,0))","v":4292.987970036801},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D50&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F50,'Master Output Table'!$C$38:$J$38,0))","v":71760.995047090051},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D50&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F50,'Master Output Table'!$C$38:$J$38,0))","v":6870.6958951064807},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D50&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F50,'Master Output Table'!$C$38:$J$38,0))","v":11160.826545143811},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D50&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F50,'Master Output Table'!$C$38:$J$38,0))","v":27207.392024935798},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D50&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F50,'Master Output Table'!$C$38:$J$38,0))","v":10320.77798264531},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D50&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F50,'Master Output Table'!$C$38:$J$38,0))","v":22795.87974671656},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D50&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F50,'Master Output Table'!$C$38:$J$38,0))","v":730220.01730886498},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D50&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F50,'Master Output Table'!$C$38:$J$38,0))","v":532868.02756212757},1417497.6000826673,192.65088439655668,3220.3256234329278,308.32735843904737,500.85001857111877,1220.9510420973231,463.15224265584988,1022.9812951851465,32769.141940413079,23912.831224545127,63611.211629736179]
[null,"3_Elderly (70+)","8_PhysDis","70+_PhysDis","24_70+_PhysDis","Year 1",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D51&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F51,'Master Output Table'!$C$38:$J$38,0))","v":612.12151476132556},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D51&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F51,'Master Output Table'!$C$38:$J$38,0))","v":156616.17915261461},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D51&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F51,'Master Output Table'!$C$38:$J$38,0))","v":2409635.9428697014},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D51&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F51,'Master Output Table'!$C$38:$J$38,0))","v":625225.22131884494},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D51&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F51,'Master Output Table'!$C$38:$J$38,0))","v":492856.97353003302},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D51&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F51,'Master Output Table'!$C$38:$J$38,0))","v":589446.39429608069},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D51&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F51,'Master Output Table'!$C$38:$J$38,0))","v":335254.32823207154},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D51&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F51,'Master Output Table'!$C$38:$J$38,0))","v":680057.85702042293},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D51&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F51,'Master Output Table'!$C$38:$J$38,0))","v":10937301.051324882},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D51&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F51,'Master Output Table'!$C$38:$J$38,0))","v":4523217.0719683999},20749611.019713048,255.85798795796512,3936.5320198053341,1021.4070347823482,805.16198441775828,962.95650468341046,547.69244365277984,1110.9850587192425,17867.859220059407,7389.4103750495742,33897.86262912782]
[null,"1_Child","1_Mostly healthy","Child_Mostly healthy","1_Child_Mostly healthy","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D52&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F52,'Master Output Table'!$C$38:$J$38,0))","v":45051.513149564307},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D52&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F52,'Master Output Table'!$C$38:$J$38,0))","v":1949526.502086438},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D52&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F52,'Master Output Table'!$C$38:$J$38,0))","v":9480991.4536114521},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D52&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F52,'Master Output Table'!$C$38:$J$38,0))","v":3442529.0771036553},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D52&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F52,'Master Output Table'!$C$38:$J$38,0))","v":4922018.0871755183},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D52&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F52,'Master Output Table'!$C$38:$J$38,0))","v":2798269.3254517214},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D52&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F52,'Master Output Table'!$C$38:$J$38,0))","v":4600011.1880897619},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D52&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F52,'Master Output Table'!$C$38:$J$38,0))","v":1482767.6605653565},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D52&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F52,'Master Output Table'!$C$38:$J$38,0))","v":449686.10682581103},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D52&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F52,'Master Output Table'!$C$38:$J$38,0))","v":8113665.1812505936},37239464.582160309,43.273274653712534,210.44779166763996,76.413173197423404,109.25311367090274,62.112660148880778,102.10558683830243,32.91271606444802,9.9815982946659343,180.09750647696194,826.59742101293762]
[null,"1_Child","2_1LTC","Child_1LTC","2_Child_1LTC",{"$f":"F52","v":"Year 2"},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D53&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F53,'Master Output Table'!$C$38:$J$38,0))","v":1984.763494655105},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D53&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F53,'Master Output Table'!$C$38:$J$38,0))","v":132171.27152993652},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D53&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F53,'Master Output Table'!$C$38:$J$38,0))","v":493647.50429580652},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D53&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F53,'Master Output Table'!$C$38:$J$38,0))","v":254341.2288374925},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D53&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F53,'Master Output Table'!$C$38:$J$38,0))","v":403369.83623873012},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D53&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F53,'Master Output Table'!$C$38:$J$38,0))","v":367984.77965055092},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D53&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F53,'Master Output Table'!$C$38:$J$38,0))","v":330596.94306320016},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D53&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F53,'Master Output Table'!$C$38:$J$38,0))","v":353621.20831315737},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D53&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F53,'Master Output Table'!$C$38:$J$38,0))","v":10125.601895709648},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D53&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F53,'Master Output Table'!$C$38:$J$38,0))","v":264151.06373173388},2610009.4375563175,66.592957743262048,248.71855292843762,128.14686965093023,203.23319998830604,185.40485082556202,166.56742425658553,178.16793248437222,5.1016667340857085,133.08944085432998,1315.0228954658712]
[null,"1_Child","3_2+LTC","Child_2+LTC","3_Child_2+LTC",{"$f":"F53","v":"Year 2"},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D54&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F54,'Master Output Table'!$C$38:$J$38,0))","v":39.961681100438355},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D54&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F54,'Master Output Table'!$C$38:$J$38,0))","v":3212.0680935672417},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D54&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F54,'Master Output Table'!$C$38:$J$38,0))","v":48953.396009507494},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D54&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F54,'Master Output Table'!$C$38:$J$38,0))","v":16830.765999937415},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D54&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F54,'Master Output Table'!$C$38:$J$38,0))","v":32281.199100381356},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D54&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F54,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D54&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F54,'Master Output Table'!$C$38:$J$38,0))","v":9115.2451651039846},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D54&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F54,'Master Output Table'!$C$38:$J$38,0))","v":15228.600152402549},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D54&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F54,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D54&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F54,'Master Output Table'!$C$38:$J$38,0))","v":15362.773735537528},140984.04825643759,80.37870292528828,1225.0084246073047,421.17262178324103,807.8038313565155,0,228.09964230969243,381.0800680313597,0,384.43762405603621,3527.9809150694382]
[null,"1_Child","4_SEMI","Child_SEMI","4_Child_SEMI","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D55&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F55,'Master Output Table'!$C$38:$J$38,0))","v":68.899450173169583},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D55&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F55,'Master Output Table'!$C$38:$J$38,0))","v":5195.793457056483},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D55&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F55,'Master Output Table'!$C$38:$J$38,0))","v":57960.064763086382},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D55&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F55,'Master Output Table'!$C$38:$J$38,0))","v":15808.299345305108},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D55&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F55,'Master Output Table'!$C$38:$J$38,0))","v":26934.849517068564},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D55&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F55,'Master Output Table'!$C$38:$J$38,0))","v":215221.21976936751},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D55&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F55,'Master Output Table'!$C$38:$J$38,0))","v":8218.6469089292186},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D55&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F55,'Master Output Table'!$C$38:$J$38,0))","v":8875.4016599647712},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D55&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F55,'Master Output Table'!$C$38:$J$38,0))","v":4530.2036205982176},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D55&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F55,'Master Output Table'!$C$38:$J$38,0))","v":41.676535057246824},342786.15557643352,75.411247027335463,841.22681120693255,229.44013784686314,390.92981800829193,3123.7001054208367,119.28465159406564,128.81672695003562,65.750940090409358,0.60488922556708957,4975.1653273703369]
[null,"1_Child","5_Dementia","Child_Dementia","5_Child_Dementia","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D56&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F56,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D56&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F56,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D56&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F56,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D56&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F56,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D56&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F56,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D56&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F56,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D56&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F56,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D56&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F56,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D56&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F56,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D56&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F56,'Master Output Table'!$C$38:$J$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"1_Child","6_Cancer","Child_Cancer","6_Child_Cancer","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D57&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F57,'Master Output Table'!$C$38:$J$38,0))","v":18.373186712845222},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D57&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F57,'Master Output Table'!$C$38:$J$38,0))","v":2995.4968384818476},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D57&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F57,'Master Output Table'!$C$38:$J$38,0))","v":82025.87019957407},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D57&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F57,'Master Output Table'!$C$38:$J$38,0))","v":61863.324870073775},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D57&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F57,'Master Output Table'!$C$38:$J$38,0))","v":14927.007054201846},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D57&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F57,'Master Output Table'!$C$38:$J$38,0))","v":7113.4412650976656},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D57&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F57,'Master Output Table'!$C$38:$J$38,0))","v":4337.3645312951439},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D57&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F57,'Master Output Table'!$C$38:$J$38,0))","v":2156.0095710182522},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D57&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F57,'Master Output Table'!$C$38:$J$38,0))","v":2997.1158422813687},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D57&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F57,'Master Output Table'!$C$38:$J$38,0))","v":36472.012991631273},214887.64316365524,163.03632490642519,4464.4334965707085,3367.0438251641644,812.43429827913019,387.16426150094338,236.07034528543534,117.34543412172066,163.12444265240057,1985.0673463266251,11695.719774807554]
[null,"1_Child","7_LearnDis","Child_LearnDis","7_Child_LearnDis","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D58&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F58,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D58&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F58,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D58&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F58,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D58&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F58,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D58&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F58,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D58&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F58,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D58&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F58,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D58&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F58,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D58&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F58,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D58&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F58,'Master Output Table'!$C$38:$J$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"1_Child","8_PhysDis","Child_PhysDis","8_Child_PhysDis","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D59&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F59,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D59&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F59,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D59&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F59,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D59&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F59,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D59&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F59,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D59&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F59,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D59&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F59,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D59&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F59,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D59&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F59,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D59&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F59,'Master Output Table'!$C$38:$J$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"2_Adult (16-69)","1_Mostly healthy","16-69_Mostly healthy","9_16-69_Mostly healthy","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D60&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F60,'Master Output Table'!$C$38:$J$38,0))","v":149070.56248461801},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D60&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F60,'Master Output Table'!$C$38:$J$38,0))","v":3971662.4772965228},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D60&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F60,'Master Output Table'!$C$38:$J$38,0))","v":22769043.865859389},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D60&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F60,'Master Output Table'!$C$38:$J$38,0))","v":16579293.538670041},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D60&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F60,'Master Output Table'!$C$38:$J$38,0))","v":18801379.992544796},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D60&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F60,'Master Output Table'!$C$38:$J$38,0))","v":11319865.994453643},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D60&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F60,'Master Output Table'!$C$38:$J$38,0))","v":16455285.77601954},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D60&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F60,'Master Output Table'!$C$38:$J$38,0))","v":4722115.7415521303},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D60&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F60,'Master Output Table'!$C$38:$J$38,0))","v":9348901.325121941},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D60&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F60,'Master Output Table'!$C$38:$J$38,0))","v":9453578.2437137682},113421126.95523177,26.642835520972444,152.74004126877051,111.2177566270389,126.12402931319747,75.936293563135195,110.38588371676329,31.677050537991942,62.714604206894414,63.416801319772603,760.85529607453668]
[null,"2_Adult (16-69)","2_1LTC","16-69_1LTC","10_16-69_1LTC","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D61&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F61,'Master Output Table'!$C$38:$J$38,0))","v":23181.298809838023},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D61&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F61,'Master Output Table'!$C$38:$J$38,0))","v":1124089.7141324736},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D61&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F61,'Master Output Table'!$C$38:$J$38,0))","v":6245406.9881546283},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D61&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F61,'Master Output Table'!$C$38:$J$38,0))","v":6726400.9408331765},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D61&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F61,'Master Output Table'!$C$38:$J$38,0))","v":6156819.8616509503},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D61&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F61,'Master Output Table'!$C$38:$J$38,0))","v":5119913.1932627372},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D61&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F61,'Master Output Table'!$C$38:$J$38,0))","v":5934235.4524961486},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D61&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F61,'Master Output Table'!$C$38:$J$38,0))","v":4593872.736580627},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D61&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F61,'Master Output Table'!$C$38:$J$38,0))","v":3692659.2632891205},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D61&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F61,'Master Output Table'!$C$38:$J$38,0))","v":3219306.7682947693},42812704.91869463,48.491230942392917,269.41574928080001,290.1649728952429,265.59425820601683,220.863948791768,255.9923626875337,198.17149911509753,159.29475279107206,138.87516806989746,1846.8639427798214]
[null,"2_Adult (16-69)","3_2+LTC","16-69_2+LTC","11_16-69_2+LTC","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D62&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F62,'Master Output Table'!$C$38:$J$38,0))","v":10586.653334896791},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D62&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F62,'Master Output Table'!$C$38:$J$38,0))","v":745547.37158624921},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D62&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F62,'Master Output Table'!$C$38:$J$38,0))","v":5777707.308875489},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D62&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F62,'Master Output Table'!$C$38:$J$38,0))","v":6001142.555995659},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D62&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F62,'Master Output Table'!$C$38:$J$38,0))","v":5195667.9442778733},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D62&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F62,'Master Output Table'!$C$38:$J$38,0))","v":2297039.3714281479},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D62&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F62,'Master Output Table'!$C$38:$J$38,0))","v":4331320.3370300643},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D62&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F62,'Master Output Table'!$C$38:$J$38,0))","v":5881325.3477000333},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D62&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F62,'Master Output Table'!$C$38:$J$38,0))","v":4447620.5459279884},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D62&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F62,'Master Output Table'!$C$38:$J$38,0))","v":3742035.5281302091},38419406.31095171,70.423329073098202,545.7538965435308,566.85926762276131,490.7752979075446,216.97502494545805,409.13026997424487,555.54150699479476,420.11581991329535,353.46727712291619,3629.0416900976443]
[null,"2_Adult (16-69)","4_SEMI","16-69_SEMI","12_16-69_SEMI","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D63&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F63,'Master Output Table'!$C$38:$J$38,0))","v":2458.7658857687052},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D63&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F63,'Master Output Table'!$C$38:$J$38,0))","v":278186.67999279662},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D63&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F63,'Master Output Table'!$C$38:$J$38,0))","v":1762167.0298279033},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D63&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F63,'Master Output Table'!$C$38:$J$38,0))","v":683202.00644211425},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D63&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F63,'Master Output Table'!$C$38:$J$38,0))","v":649505.25941504957},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D63&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F63,'Master Output Table'!$C$38:$J$38,0))","v":18825048.031296432},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D63&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F63,'Master Output Table'!$C$38:$J$38,0))","v":939144.99933387875},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D63&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F63,'Master Output Table'!$C$38:$J$38,0))","v":1972307.5678460698},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D63&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F63,'Master Output Table'!$C$38:$J$38,0))","v":5175135.4046153547},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D63&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F63,'Master Output Table'!$C$38:$J$38,0))","v":1370829.4888543389},31655526.467623934,113.14077586765636,716.68760333275156,277.86378947116344,264.15904953553115,7656.2995038508898,381.95787763675833,802.15346213389091,2104.7694839793207,557.52745586258391,12874.559001670545]
[null,"2_Adult (16-69)","5_Dementia","16-69_Dementia","13_16-69_Dementia","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D64&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F64,'Master Output Table'!$C$38:$J$38,0))","v":63.945925966878406},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D64&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F64,'Master Output Table'!$C$38:$J$38,0))","v":3538.3968009604605},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D64&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F64,'Master Output Table'!$C$38:$J$38,0))","v":47308.81647235524},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D64&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F64,'Master Output Table'!$C$38:$J$38,0))","v":17829.200245835433},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D64&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F64,'Master Output Table'!$C$38:$J$38,0))","v":25990.014616714034},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D64&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F64,'Master Output Table'!$C$38:$J$38,0))","v":201727.29516342215},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D64&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F64,'Master Output Table'!$C$38:$J$38,0))","v":25811.364809704737},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D64&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F64,'Master Output Table'!$C$38:$J$38,0))","v":73274.960441655508},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D64&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F64,'Master Output Table'!$C$38:$J$38,0))","v":614711.4945930331},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D64&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F64,'Master Output Table'!$C$38:$J$38,0))","v":69408.154447167661},1079599.6975908484,55.334202256969704,739.82534081779397,278.8168280661115,406.43738007916073,3154.6543757597528,403.64361637477981,1145.8894266322641,9612.989182632693,1085.4194915109758,16883.009844130502]
[null,"2_Adult (16-69)","6_Cancer","16-69_Cancer","14_16-69_Cancer","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D65&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F65,'Master Output Table'!$C$38:$J$38,0))","v":2165.6053378501283},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D65&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F65,'Master Output Table'!$C$38:$J$38,0))","v":148662.80062431123},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D65&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F65,'Master Output Table'!$C$38:$J$38,0))","v":2018727.5817836793},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D65&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F65,'Master Output Table'!$C$38:$J$38,0))","v":4563305.9718480539},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D65&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F65,'Master Output Table'!$C$38:$J$38,0))","v":1868892.5277889175},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D65&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F65,'Master Output Table'!$C$38:$J$38,0))","v":472783.20242154493},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D65&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F65,'Master Output Table'!$C$38:$J$38,0))","v":721566.2596892463},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D65&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F65,'Master Output Table'!$C$38:$J$38,0))","v":753867.07610472466},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D65&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F65,'Master Output Table'!$C$38:$J$38,0))","v":607957.21589428606},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D65&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F65,'Master Output Table'!$C$38:$J$38,0))","v":312396.21351461112},11468158.849669376,68.647226725019976,932.17704375800088,2107.1734041707741,862.98851186072159,218.31457198516756,333.1937943991079,348.10916972208554,280.73315357535381,144.25352951186281,5295.5904057080943]
[null,"2_Adult (16-69)","7_LearnDis","16-69_LearnDis","15_16-69_LearnDis","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D66&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F66,'Master Output Table'!$C$38:$J$38,0))","v":482.74670870770171},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D66&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F66,'Master Output Table'!$C$38:$J$38,0))","v":43928.130068053113},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D66&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F66,'Master Output Table'!$C$38:$J$38,0))","v":287135.95471770642},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D66&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F66,'Master Output Table'!$C$38:$J$38,0))","v":125776.98599250228},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D66&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F66,'Master Output Table'!$C$38:$J$38,0))","v":155172.5582376504},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D66&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F66,'Master Output Table'!$C$38:$J$38,0))","v":541942.28068506601},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D66&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F66,'Master Output Table'!$C$38:$J$38,0))","v":150495.5721265201},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D66&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F66,'Master Output Table'!$C$38:$J$38,0))","v":216831.10339692963},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D66&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F66,'Master Output Table'!$C$38:$J$38,0))","v":18333377.809740659},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D66&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F66,'Master Output Table'!$C$38:$J$38,0))","v":7162115.6672278317},27016776.062192917,90.996229027945901,594.79629697809992,260.54447130090944,321.43680203028754,1122.622424782199,311.74852031491253,449.16122572307103,37977.219686942153,14836.177104967941,55964.702762067522]
[null,"2_Adult (16-69)","8_PhysDis","16-69_PhysDis","16_16-69_PhysDis","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D67&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F67,'Master Output Table'!$C$38:$J$38,0))","v":208.04942110350578},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D67&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F67,'Master Output Table'!$C$38:$J$38,0))","v":47441.052367116288},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D67&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F67,'Master Output Table'!$C$38:$J$38,0))","v":489891.08062896016},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D67&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F67,'Master Output Table'!$C$38:$J$38,0))","v":323087.88373081904},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D67&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F67,'Master Output Table'!$C$38:$J$38,0))","v":211719.56817443596},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D67&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F67,'Master Output Table'!$C$38:$J$38,0))","v":117217.24107586064},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D67&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F67,'Master Output Table'!$C$38:$J$38,0))","v":119181.8593488816},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D67&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F67,'Master Output Table'!$C$38:$J$38,0))","v":180937.59145273492},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D67&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F67,'Master Output Table'!$C$38:$J$38,0))","v":2437672.6014140546},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D67&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F67,'Master Output Table'!$C$38:$J$38,0))","v":793037.85827462643},4720186.73646749,228.02780279553912,2354.6861030929595,1552.9381529501154,1017.6407463739313,563.41056107791042,572.85359755741854,869.68562802545569,11716.795886691261,3811.7763273183323,22687.814805882925]
[null,"3_Elderly (70+)","1_Mostly healthy","70+_Mostly healthy","17_70+_Mostly healthy","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D68&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F68,'Master Output Table'!$C$38:$J$38,0))","v":4186.3927222402544},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D68&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F68,'Master Output Table'!$C$38:$J$38,0))","v":215792.40094585263},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D68&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F68,'Master Output Table'!$C$38:$J$38,0))","v":3225127.7687494601},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D68&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F68,'Master Output Table'!$C$38:$J$38,0))","v":1833231.5378742309},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D68&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F68,'Master Output Table'!$C$38:$J$38,0))","v":1271721.1549522274},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D68&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F68,'Master Output Table'!$C$38:$J$38,0))","v":443145.11157720024},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D68&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F68,'Master Output Table'!$C$38:$J$38,0))","v":781336.29375269194},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D68&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F68,'Master Output Table'!$C$38:$J$38,0))","v":765812.08415993536},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D68&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F68,'Master Output Table'!$C$38:$J$38,0))","v":2341411.4620849621},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D68&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F68,'Master Output Table'!$C$38:$J$38,0))","v":5189534.5345325228},16067112.348629083,51.546143724035559,770.38347396696338,437.90242805821094,303.77492971364001,105.85368859996991,186.6371230777836,182.92886859169968,559.29092596740611,1239.6196149881177,3837.9371966878271]
[null,"3_Elderly (70+)","2_1LTC","70+_1LTC","18_70+_1LTC","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D69&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F69,'Master Output Table'!$C$38:$J$38,0))","v":3843.5955785576457},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D69&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F69,'Master Output Table'!$C$38:$J$38,0))","v":179098.36792243464},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D69&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F69,'Master Output Table'!$C$38:$J$38,0))","v":2147831.1302106981},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D69&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F69,'Master Output Table'!$C$38:$J$38,0))","v":2171213.3454183214},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D69&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F69,'Master Output Table'!$C$38:$J$38,0))","v":1400484.2474486921},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D69&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F69,'Master Output Table'!$C$38:$J$38,0))","v":316901.34691645607},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D69&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F69,'Master Output Table'!$C$38:$J$38,0))","v":1110588.5420076787},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D69&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F69,'Master Output Table'!$C$38:$J$38,0))","v":1524253.9768252631},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D69&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F69,'Master Output Table'!$C$38:$J$38,0))","v":2756673.8994145766},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D69&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F69,'Master Output Table'!$C$38:$J$38,0))","v":1435881.1770302623},{"$f":"SUM(H69:P69)","v":13042926.033194382},46.596569348131936,558.80778461523175,564.89120695499776,364.36826373242945,82.449191242793816,288.94521270743058,396.56981221662693,717.21226728256636,373.57759100375841,3393.4178991039666]
[null,"3_Elderly (70+)","3_2+LTC","70+_2+LTC","19_70+_2+LTC","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D70&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F70,'Master Output Table'!$C$38:$J$38,0))","v":6829.9663647939624},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D70&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F70,'Master Output Table'!$C$38:$J$38,0))","v":622770.6145876688},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D70&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F70,'Master Output Table'!$C$38:$J$38,0))","v":9345157.0238533448},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D70&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F70,'Master Output Table'!$C$38:$J$38,0))","v":4868474.1300517572},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D70&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F70,'Master Output Table'!$C$38:$J$38,0))","v":4068455.3165249615},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D70&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F70,'Master Output Table'!$C$38:$J$38,0))","v":1038630.3499808596},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D70&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F70,'Master Output Table'!$C$38:$J$38,0))","v":2965577.9131652657},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D70&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F70,'Master Output Table'!$C$38:$J$38,0))","v":5900249.129854585},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D70&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F70,'Master Output Table'!$C$38:$J$38,0))","v":11765590.356332092},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D70&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F70,'Master Output Table'!$C$38:$J$38,0))","v":6345420.6509392485},46920325.485289782,91.182090997962874,1368.2581325765075,712.81085001340603,595.67721116408359,152.06961418355266,434.20095426117484,863.87674766134467,1722.6425033334729,929.05591506974702,6869.7740192612519]
[null,"3_Elderly (70+)","4_SEMI","70+_SEMI","20_70+_SEMI","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D71&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F71,'Master Output Table'!$C$38:$J$38,0))","v":242.13817185699867},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D71&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F71,'Master Output Table'!$C$38:$J$38,0))","v":38409.56792536431},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D71&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F71,'Master Output Table'!$C$38:$J$38,0))","v":671612.41646623658},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D71&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F71,'Master Output Table'!$C$38:$J$38,0))","v":99412.485019195054},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D71&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F71,'Master Output Table'!$C$38:$J$38,0))","v":106592.0835397975},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D71&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F71,'Master Output Table'!$C$38:$J$38,0))","v":1663755.8897539463},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D71&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F71,'Master Output Table'!$C$38:$J$38,0))","v":107928.72217341958},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D71&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F71,'Master Output Table'!$C$38:$J$38,0))","v":364249.50958796008},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D71&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F71,'Master Output Table'!$C$38:$J$38,0))","v":2444802.979168531},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D71&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F71,'Master Output Table'!$C$38:$J$38,0))","v":576924.7230967253},6073688.3767311769,158.62665366139848,2773.6742675288542,410.5609795299265,440.21181262881748,6871.1012270156352,445.73196099440219,1504.3043680162814,10096.726841616597,2382.6260794495633,25083.564190441477]
[null,"3_Elderly (70+)","5_Dementia","70+_Dementia","21_70+_Dementia","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D72&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F72,'Master Output Table'!$C$38:$J$38,0))","v":722.23971950449607},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D72&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F72,'Master Output Table'!$C$38:$J$38,0))","v":107637.79282796927},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D72&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F72,'Master Output Table'!$C$38:$J$38,0))","v":2616607.621235373},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D72&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F72,'Master Output Table'!$C$38:$J$38,0))","v":196317.90552246559},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D72&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F72,'Master Output Table'!$C$38:$J$38,0))","v":241648.09642048401},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D72&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F72,'Master Output Table'!$C$38:$J$38,0))","v":2260218.6626858814},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D72&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F72,'Master Output Table'!$C$38:$J$38,0))","v":289481.41106338141},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D72&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F72,'Master Output Table'!$C$38:$J$38,0))","v":769045.26774754759},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D72&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F72,'Master Output Table'!$C$38:$J$38,0))","v":8372299.1298551913},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D72&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F72,'Master Output Table'!$C$38:$J$38,0))","v":2991854.3278026693},17845110.215160962,149.0333332841565,3622.9073956643342,271.81820692048422,334.58156605714026,3129.4577155581251,400.81070487508595,1064.8061121246049,11592.133337112973,4142.4671712257505,24708.015542822654]
[null,"3_Elderly (70+)","6_Cancer","70+_Cancer","22_70+_Cancer","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D73&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F73,'Master Output Table'!$C$38:$J$38,0))","v":2121.2602680115992},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D73&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F73,'Master Output Table'!$C$38:$J$38,0))","v":210512.90767412339},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D73&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F73,'Master Output Table'!$C$38:$J$38,0))","v":4146372.2343843994},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D73&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F73,'Master Output Table'!$C$38:$J$38,0))","v":3259482.9195850892},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D73&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F73,'Master Output Table'!$C$38:$J$38,0))","v":1722351.9014990344},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D73&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F73,'Master Output Table'!$C$38:$J$38,0))","v":497262.32115720119},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D73&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F73,'Master Output Table'!$C$38:$J$38,0))","v":945526.33131569403},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D73&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F73,'Master Output Table'!$C$38:$J$38,0))","v":1381211.5167477012},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D73&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F73,'Master Output Table'!$C$38:$J$38,0))","v":3283610.877970879},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D73&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F73,'Master Output Table'!$C$38:$J$38,0))","v":1211366.5841115164},16657697.594445638,99.239546814993801,1954.6739723132016,1536.5784994598625,811.947467018515,234.41834491310149,445.73801035834225,651.12779302768172,1547.9528502406872,571.05985643478448,7852.7363405811702]
[null,"3_Elderly (70+)","7_LearnDis","70+_LearnDis","23_70+_LearnDis","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D74&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F74,'Master Output Table'!$C$38:$J$38,0))","v":22.729445250944316},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D74&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F74,'Master Output Table'!$C$38:$J$38,0))","v":4417.2940125019986},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D74&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F74,'Master Output Table'!$C$38:$J$38,0))","v":73838.877715275579},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D74&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F74,'Master Output Table'!$C$38:$J$38,0))","v":7069.6410171668267},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D74&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F74,'Master Output Table'!$C$38:$J$38,0))","v":11483.994974254378},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D74&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F74,'Master Output Table'!$C$38:$J$38,0))","v":27995.19838545303},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D74&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F74,'Master Output Table'!$C$38:$J$38,0))","v":10619.622301599597},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D74&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F74,'Master Output Table'!$C$38:$J$38,0))","v":24145.828949437371},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D74&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F74,'Master Output Table'!$C$38:$J$38,0))","v":751363.97604205355},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D74&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F74,'Master Output Table'!$C$38:$J$38,0))","v":564423.93928632932},1475358.3726840718,194.34235916155842,3248.6000824066691,311.03447264614221,505.24748173417316,1231.6709922469377,467.21871934636829,1062.3149259850154,33056.855006649908,24832.27958512889,64909.563625305665]
[null,"3_Elderly (70+)","8_PhysDis","70+_PhysDis","24_70+_PhysDis","Year 2",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D75&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F75,'Master Output Table'!$C$38:$J$38,0))","v":624.3639450565521},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D75&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F75,'Master Output Table'!$C$38:$J$38,0))","v":161151.09458968611},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D75&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F75,'Master Output Table'!$C$38:$J$38,0))","v":2479408.3973770598},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D75&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F75,'Master Output Table'!$C$38:$J$38,0))","v":643328.99273726495},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D75&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F75,'Master Output Table'!$C$38:$J$38,0))","v":507127.94291277922},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D75&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F75,'Master Output Table'!$C$38:$J$38,0))","v":606514.16831076029},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D75&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F75,'Master Output Table'!$C$38:$J$38,0))","v":344961.81845862814},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D75&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F75,'Master Output Table'!$C$38:$J$38,0))","v":720330.20325531543},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D75&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F75,'Master Output Table'!$C$38:$J$38,0))","v":11253997.165646624},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D75&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F75,'Master Output Table'!$C$38:$J$38,0))","v":4791077.463753297},21507897.247041415,258.10442109223612,3971.0947709392253,1030.3749885477373,812.23130664094617,971.41126279453078,552.50118330805128,1153.7024342269974,18024.739024011527,7673.5332039702298,34447.69259553148]
[null,"1_Child","1_Mostly healthy","Child_Mostly healthy","1_Child_Mostly healthy","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D76&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F76,'Master Output Table'!$C$38:$J$38,0))","v":45727.285846807768},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D76&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F76,'Master Output Table'!$C$38:$J$38,0))","v":2026418.1667605296},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D76&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F76,'Master Output Table'!$C$38:$J$38,0))","v":9854933.1337316334},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D76&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F76,'Master Output Table'!$C$38:$J$38,0))","v":3578306.5549395159},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D76&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F76,'Master Output Table'!$C$38:$J$38,0))","v":5116148.3869554251},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D76&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F76,'Master Output Table'!$C$38:$J$38,0))","v":2908636.4255707278},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D76&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F76,'Master Output Table'!$C$38:$J$38,0))","v":4781441.1493614474},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D76&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F76,'Master Output Table'!$C$38:$J$38,0))","v":1586580.6727845187},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D76&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F76,'Master Output Table'!$C$38:$J$38,0))","v":467422.26650234917},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D76&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F76,'Master Output Table'!$C$38:$J$38,0))","v":8681727.2215854917},39001613.978191637,44.315295107373935,215.51537449099678,78.253202408017358,111.88392864809808,63.608333005265834,104.56428936936875,34.696585275141103,10.221955181601491,189.8587913280133,852.91775481387663]
[null,"1_Child","2_1LTC","Child_1LTC","2_Child_1LTC",{"$f":"F76","v":"Year 3"},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D77&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F77,'Master Output Table'!$C$38:$J$38,0))","v":2014.5349470749313},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D77&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F77,'Master Output Table'!$C$38:$J$38,0))","v":137384.26508460304},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D77&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F77,'Master Output Table'!$C$38:$J$38,0))","v":513117.55424223829},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D77&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F77,'Master Output Table'!$C$38:$J$38,0))","v":264372.75211231777},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D77&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F77,'Master Output Table'!$C$38:$J$38,0))","v":419279.22662378912},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D77&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F77,'Master Output Table'!$C$38:$J$38,0))","v":382498.54094170418},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D77&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F77,'Master Output Table'!$C$38:$J$38,0))","v":343636.0832139444},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D77&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F77,'Master Output Table'!$C$38:$J$38,0))","v":378379.28997078643},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D77&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F77,'Master Output Table'!$C$38:$J$38,0))","v":10524.967785198709},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D77&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F77,'Master Output Table'!$C$38:$J$38,0))","v":282645.07215678372},2731837.7521313657,68.1965161657198,254.70769568295441,131.23264627212464,208.12705544402445,189.86939963344156,170.57836783268408,187.82463442502518,5.2245148690424923,140.30288854863466,1356.0637188736512]
[null,"1_Child","3_2+LTC","Child_2+LTC","3_Child_2+LTC",{"$f":"F77","v":"Year 3"},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D78&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F78,'Master Output Table'!$C$38:$J$38,0))","v":40.56110631694493},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D78&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F78,'Master Output Table'!$C$38:$J$38,0))","v":3338.7559136592458},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D78&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F78,'Master Output Table'!$C$38:$J$38,0))","v":50884.176692197689},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D78&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F78,'Master Output Table'!$C$38:$J$38,0))","v":17494.591607894148},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D78&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F78,'Master Output Table'!$C$38:$J$38,0))","v":33554.40833033932},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D78&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F78,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D78&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F78,'Master Output Table'!$C$38:$J$38,0))","v":9474.7613727098851},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D78&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F78,'Master Output Table'!$C$38:$J$38,0))","v":16294.80013487271},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D78&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F78,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D78&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F78,'Master Output Table'!$C$38:$J$38,0))","v":16438.367613083716},147479.86166475673,82.314222091729221,1254.5066274718488,431.31445851578155,827.25574761558039,0,233.59228169650984,401.73460771865945,0,405.27414327987339,3635.9920883899827]
[null,"1_Child","4_SEMI","Child_SEMI","4_Child_SEMI","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D79&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F79,'Master Output Table'!$C$38:$J$38,0))","v":69.932941925767125},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D79&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F79,'Master Output Table'!$C$38:$J$38,0))","v":5400.7217859549392},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D79&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F79,'Master Output Table'!$C$38:$J$38,0))","v":60246.079269420225},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D79&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F79,'Master Output Table'!$C$38:$J$38,0))","v":16431.797641443154},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D79&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F79,'Master Output Table'!$C$38:$J$38,0))","v":27997.192303841166},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D79&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F79,'Master Output Table'!$C$38:$J$38,0))","v":223709.80294253508},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D79&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F79,'Master Output Table'!$C$38:$J$38,0))","v":8542.8002053936762},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D79&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F79,'Master Output Table'!$C$38:$J$38,0))","v":9496.7951563838851},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D79&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F79,'Master Output Table'!$C$38:$J$38,0))","v":4708.8802876389573},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D79&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F79,'Master Output Table'!$C$38:$J$38,0))","v":44.594434306209848},356578.66402691731,77.227149855753709,861.48355282079547,234.96505636621561,400.34340802593158,3198.9188039593705,122.15702600445071,135.79859355072756,67.334222727786425,0.63767422159282583,5098.8654875326238]
[null,"1_Child","5_Dementia","Child_Dementia","5_Child_Dementia","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D80&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F80,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D80&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F80,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D80&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F80,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D80&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F80,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D80&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F80,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D80&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F80,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D80&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F80,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D80&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F80,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D80&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F80,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D80&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F80,'Master Output Table'!$C$38:$J$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"1_Child","6_Cancer","Child_Cancer","6_Child_Cancer","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D81&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F81,'Master Output Table'!$C$38:$J$38,0))","v":18.648784513537898},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D81&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F81,'Master Output Table'!$C$38:$J$38,0))","v":3113.6428283877781},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D81&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F81,'Master Output Table'!$C$38:$J$38,0))","v":85261.068951289504},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D81&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F81,'Master Output Table'!$C$38:$J$38,0))","v":64303.288638939317},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D81&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F81,'Master Output Table'!$C$38:$J$38,0))","v":15515.746124828031},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D81&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F81,'Master Output Table'!$C$38:$J$38,0))","v":7394.0039247226341},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D81&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F81,'Master Output Table'!$C$38:$J$38,0))","v":4508.4353932468612},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D81&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F81,'Master Output Table'!$C$38:$J$38,0))","v":2306.9582691139531},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D81&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F81,'Master Output Table'!$C$38:$J$38,0))","v":3115.3256876399564},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D81&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F81,'Master Output Table'!$C$38:$J$38,0))","v":39025.528037214346},224543.99785538239,166.96223961017193,4571.9370551681313,3448.1222404741175,831.99771618169166,396.48717691788607,241.75491919990858,123.70555665111793,167.05247923147039,2092.6579964975281,12040.677379932022]
[null,"1_Child","7_LearnDis","Child_LearnDis","7_Child_LearnDis","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D82&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F82,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D82&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F82,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D82&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F82,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D82&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F82,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D82&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F82,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D82&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F82,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D82&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F82,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D82&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F82,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D82&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F82,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D82&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F82,'Master Output Table'!$C$38:$J$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"1_Child","8_PhysDis","Child_PhysDis","8_Child_PhysDis","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D83&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F83,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D83&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F83,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D83&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F83,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D83&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F83,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D83&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F83,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D83&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F83,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D83&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F83,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D83&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F83,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D83&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F83,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D83&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F83,'Master Output Table'!$C$38:$J$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"2_Adult (16-69)","1_Mostly healthy","16-69_Mostly healthy","9_16-69_Mostly healthy","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D84&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F84,'Master Output Table'!$C$38:$J$38,0))","v":149815.91529704109},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D84&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F84,'Master Output Table'!$C$38:$J$38,0))","v":4087636.6102985721},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D84&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F84,'Master Output Table'!$C$38:$J$38,0))","v":23433909.054360028},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D84&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F84,'Master Output Table'!$C$38:$J$38,0))","v":17063415.54171662},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D84&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F84,'Master Output Table'!$C$38:$J$38,0))","v":19350387.8088791},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D84&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F84,'Master Output Table'!$C$38:$J$38,0))","v":11650410.609438086},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D84&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F84,'Master Output Table'!$C$38:$J$38,0))","v":16935786.702793621},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D84&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F84,'Master Output Table'!$C$38:$J$38,0))","v":5002944.6868179757},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D84&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F84,'Master Output Table'!$C$38:$J$38,0))","v":9621892.9833760317},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D84&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F84,'Master Output Table'!$C$38:$J$38,0))","v":10015791.995445671},117162175.99312571,27.28439500031746,156.41802146252252,113.89588020661799,129.16109593905927,77.764839512135495,113.04397579666295,33.393946677151099,64.224771876196428,66.853991951304295,782.04091842196749]
[null,"2_Adult (16-69)","2_1LTC","16-69_1LTC","10_16-69_1LTC","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D85&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F85,'Master Output Table'!$C$38:$J$38,0))","v":23297.205303887211},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D85&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F85,'Master Output Table'!$C$38:$J$38,0))","v":1156913.5834210273},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D85&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F85,'Master Output Table'!$C$38:$J$38,0))","v":6427775.3703715382},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D85&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F85,'Master Output Table'!$C$38:$J$38,0))","v":6922814.538865881},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D85&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F85,'Master Output Table'!$C$38:$J$38,0))","v":6336601.4643391026},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D85&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F85,'Master Output Table'!$C$38:$J$38,0))","v":5269416.7064712858},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D85&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F85,'Master Output Table'!$C$38:$J$38,0))","v":6107517.5014032163},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D85&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F85,'Master Output Table'!$C$38:$J$38,0))","v":4867074.9420978129},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D85&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F85,'Master Output Table'!$C$38:$J$38,0))","v":3800486.390840868},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D85&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F85,'Master Output Table'!$C$38:$J$38,0))","v":3410762.1611120272},44299362.658922754,49.65889978348573,275.90328052348167,297.15214544256037,271.98976794361772,226.18235267867374,262.15665878104949,208.91239436713579,163.13057043828107,146.40220217928589,1901.4882721375711]
[null,"2_Adult (16-69)","3_2+LTC","16-69_2+LTC","11_16-69_2+LTC","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D86&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F86,'Master Output Table'!$C$38:$J$38,0))","v":10639.586601571275},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D86&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F86,'Master Output Table'!$C$38:$J$38,0))","v":767317.6530555163},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D86&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F86,'Master Output Table'!$C$38:$J$38,0))","v":5946418.6733775772},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D86&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F86,'Master Output Table'!$C$38:$J$38,0))","v":6176378.319087754},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D86&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F86,'Master Output Table'!$C$38:$J$38,0))","v":5347383.5265179649},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D86&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F86,'Master Output Table'!$C$38:$J$38,0))","v":2364113.8398895981},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D86&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F86,'Master Output Table'!$C$38:$J$38,0))","v":4457796.6233994756},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D86&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F86,'Master Output Table'!$C$38:$J$38,0))","v":6231093.6474531014},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D86&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F86,'Master Output Table'!$C$38:$J$38,0))","v":4577492.8449173039},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D86&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F86,'Master Output Table'!$C$38:$J$38,0))","v":3964578.1230236408},39832573.250721931,72.119122837178409,558.89565037229909,580.5092387871174,502.5931670811583,222.19978354614466,418.98212687522459,585.65185667391268,430.23220885680757,372.62520354297828,3743.8083585728214]
[null,"2_Adult (16-69)","4_SEMI","16-69_SEMI","12_16-69_SEMI","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D87&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F87,'Master Output Table'!$C$38:$J$38,0))","v":2471.0597151975485},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D87&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F87,'Master Output Table'!$C$38:$J$38,0))","v":286309.84232325823},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D87&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F87,'Master Output Table'!$C$38:$J$38,0))","v":1813623.0119656899},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D87&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F87,'Master Output Table'!$C$38:$J$38,0))","v":703151.77831102652},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D87&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F87,'Master Output Table'!$C$38:$J$38,0))","v":668471.07279207278},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D87&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F87,'Master Output Table'!$C$38:$J$38,0))","v":19374746.963829499},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D87&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F87,'Master Output Table'!$C$38:$J$38,0))","v":966568.40897242771},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D87&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F87,'Master Output Table'!$C$38:$J$38,0))","v":2089602.6712134434},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D87&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F87,'Master Output Table'!$C$38:$J$38,0))","v":5326251.4284842853},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D87&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F87,'Master Output Table'!$C$38:$J$38,0))","v":1452354.0893859949},32681079.267277695,115.86520575054951,733.94544082100424,284.55474952162911,270.51999944834677,7840.6631959036195,391.15542333025149,845.63017978154789,2155.4523331535429,587.74544397033594,13225.53197168083]
[null,"2_Adult (16-69)","5_Dementia","16-69_Dementia","13_16-69_Dementia","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D88&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F88,'Master Output Table'!$C$38:$J$38,0))","v":64.26565559671279},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D88&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F88,'Master Output Table'!$C$38:$J$38,0))","v":3641.7194029072261},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D88&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F88,'Master Output Table'!$C$38:$J$38,0))","v":48690.252836874592},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D88&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F88,'Master Output Table'!$C$38:$J$38,0))","v":18349.820024693923},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D88&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F88,'Master Output Table'!$C$38:$J$38,0))","v":26748.933439527926},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D88&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F88,'Master Output Table'!$C$38:$J$38,0))","v":207617.81287311215},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D88&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F88,'Master Output Table'!$C$38:$J$38,0))","v":26565.066986694037},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D88&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F88,'Master Output Table'!$C$38:$J$38,0))","v":77632.695614081196},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D88&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F88,'Master Output Table'!$C$38:$J$38,0))","v":632661.31611974747},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D88&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F88,'Master Output Table'!$C$38:$J$38,0))","v":73535.926800295172},1115443.5440979337,56.666649847317537,757.64033502468646,285.53073728594347,416.2243921914669,3230.6184531280478,413.36335465708453,1207.9966335557328,9844.4699621504878,1144.2492279508708,17356.759745791638]
[null,"2_Adult (16-69)","6_Cancer","16-69_Cancer","14_16-69_Cancer","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D89&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F89,'Master Output Table'!$C$38:$J$38,0))","v":2176.4333645393785},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D89&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F89,'Master Output Table'!$C$38:$J$38,0))","v":153003.81386766135},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D89&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F89,'Master Output Table'!$C$38:$J$38,0))","v":2077675.2346627952},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D89&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F89,'Master Output Table'!$C$38:$J$38,0))","v":4696556.3315484049},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D89&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F89,'Master Output Table'!$C$38:$J$38,0))","v":1923464.9371573646},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D89&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F89,'Master Output Table'!$C$38:$J$38,0))","v":486588.66104553494},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D89&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F89,'Master Output Table'!$C$38:$J$38,0))","v":742636.28309867601},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D89&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F89,'Master Output Table'!$C$38:$J$38,0))","v":798700.30498774862},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D89&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F89,'Master Output Table'!$C$38:$J$38,0))","v":625709.80978128535},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D89&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F89,'Master Output Table'!$C$38:$J$38,0))","v":330974.7287285385},11835310.104878008,70.300251944558454,954.62386697169359,2157.9141397432063,883.76927522632775,223.5715868785704,341.21710096823841,366.97668672102259,287.49320791344832,152.07207081140578,5437.9381871784726]
[null,"2_Adult (16-69)","7_LearnDis","16-69_LearnDis","15_16-69_LearnDis","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D90&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F90,'Master Output Table'!$C$38:$J$38,0))","v":485.16044225124017},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D90&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F90,'Master Output Table'!$C$38:$J$38,0))","v":45210.84903729229},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D90&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F90,'Master Output Table'!$C$38:$J$38,0))","v":295520.43944984535},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D90&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F90,'Master Output Table'!$C$38:$J$38,0))","v":129449.72429427772},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D90&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F90,'Master Output Table'!$C$38:$J$38,0))","v":159703.65900721308},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D90&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F90,'Master Output Table'!$C$38:$J$38,0))","v":557767.21205798211},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D90&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F90,'Master Output Table'!$C$38:$J$38,0))","v":154890.10303084331},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D90&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F90,'Master Output Table'!$C$38:$J$38,0))","v":229726.26594704844},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D90&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F90,'Master Output Table'!$C$38:$J$38,0))","v":18868719.775136206},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D90&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F90,'Master Output Table'!$C$38:$J$38,0))","v":7588053.8480735384},28029041.876034249,93.187418222938845,609.11899180933256,266.81838216983533,329.17700022317689,1149.6551727709543,319.2554246840956,473.50576415726152,38891.711137003716,15640.297904057205,57772.727195098516]
[null,"2_Adult (16-69)","8_PhysDis","16-69_PhysDis","16_16-69_PhysDis","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D91&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F91,'Master Output Table'!$C$38:$J$38,0))","v":209.08966820902327},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D91&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F91,'Master Output Table'!$C$38:$J$38,0))","v":48826.350072657027},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D91&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F91,'Master Output Table'!$C$38:$J$38,0))","v":504196.09613975795},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D91&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F91,'Master Output Table'!$C$38:$J$38,0))","v":332522.17917091236},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D91&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F91,'Master Output Table'!$C$38:$J$38,0))","v":217901.8642529567},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D91&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F91,'Master Output Table'!$C$38:$J$38,0))","v":120640.0314021722},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D91&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F91,'Master Output Table'!$C$38:$J$38,0))","v":122662.01731461266},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D91&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F91,'Master Output Table'!$C$38:$J$38,0))","v":191698.13095402048},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D91&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F91,'Master Output Table'!$C$38:$J$38,0))","v":2508853.6164443851},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D91&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F91,'Master Output Table'!$C$38:$J$38,0))","v":840200.61274407664},4887500.8984955512,233.5187122868557,2411.386944455438,1590.3329036731541,1042.1455355466155,576.97748738866653,586.64791218660116,916.82258906443542,11998.936331642786,4018.3746042589864,23375.143020503536]
[null,"3_Elderly (70+)","1_Mostly healthy","70+_Mostly healthy","17_70+_Mostly healthy","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D92&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F92,'Master Output Table'!$C$38:$J$38,0))","v":4270.1205766850599},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D92&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F92,'Master Output Table'!$C$38:$J$38,0))","v":225408.45559984134},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D92&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F92,'Master Output Table'!$C$38:$J$38,0))","v":3368844.6223293664},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D92&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F92,'Master Output Table'!$C$38:$J$38,0))","v":1914923.2683723674},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D92&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F92,'Master Output Table'!$C$38:$J$38,0))","v":1328391.0843707465},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D92&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F92,'Master Output Table'!$C$38:$J$38,0))","v":462892.36678125884},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D92&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F92,'Master Output Table'!$C$38:$J$38,0))","v":816153.88914038194},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D92&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F92,'Master Output Table'!$C$38:$J$38,0))","v":823465.48110383213},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D92&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F92,'Master Output Table'!$C$38:$J$38,0))","v":2445748.5030938075},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D92&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F92,'Master Output Table'!$C$38:$J$38,0))","v":5580223.4524302697},16966051.123221871,{"$f":"IFERROR(H92/$G92,0)","v":52.787374864910333},{"$f":"IFERROR(I92/$G92,0)","v":788.93430802008788},{"$f":"IFERROR(J92/$G92,0)","v":448.44711852585266},{"$f":"IFERROR(K92/$G92,0)","v":311.08983002114445},{"$f":"IFERROR(L92/$G92,0)","v":108.40264542145719},{"$f":"IFERROR(M92/$G92,0)","v":191.13134500149664},{"$f":"IFERROR(N92/$G92,0)","v":192.84361326936983},{"$f":"IFERROR(O92/$G92,0)","v":572.7586514647013},{"$f":"IFERROR(P92/$G92,0)","v":1306.8069981204737},{"$f":"SUM(R92:Z92)","v":3973.2018847094942}]
[null,"3_Elderly (70+)","2_1LTC","70+_1LTC","18_70+_1LTC","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D93&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F93,'Master Output Table'!$C$38:$J$38,0))","v":3920.4674901287985},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D93&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F93,'Master Output Table'!$C$38:$J$38,0))","v":187079.27775444702},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D93&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F93,'Master Output Table'!$C$38:$J$38,0))","v":2243541.9219026947},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D93&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F93,'Master Output Table'!$C$38:$J$38,0))","v":2267966.0860315147},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D93&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F93,'Master Output Table'!$C$38:$J$38,0))","v":1462892.0662898016},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D93&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F93,'Master Output Table'!$C$38:$J$38,0))","v":331022.97797720844},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D93&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F93,'Master Output Table'!$C$38:$J$38,0))","v":1160078.1443812081},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D93&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F93,'Master Output Table'!$C$38:$J$38,0))","v":1639005.9132165762},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D93&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F93,'Master Output Table'!$C$38:$J$38,0))","v":2879515.6990507292},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D93&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F93,'Master Output Table'!$C$38:$J$38,0))","v":1543980.0555618084},13715082.142165991,47.718614738034958,572.26387606876654,578.49378721847415,373.14225152310632,84.434567767920299,295.90301342942553,418.06389603876812,734.48273867873058,393.82549643616204,3498.3282418993886]
[null,"3_Elderly (70+)","3_2+LTC","70+_2+LTC","19_70+_2+LTC","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D94&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F94,'Master Output Table'!$C$38:$J$38,0))","v":6966.5656920898418},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D94&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F94,'Master Output Table'!$C$38:$J$38,0))","v":650522.26960667863},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D94&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F94,'Master Output Table'!$C$38:$J$38,0))","v":9761592.1730874889},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D94&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F94,'Master Output Table'!$C$38:$J$38,0))","v":5085421.1268454716},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D94&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F94,'Master Output Table'!$C$38:$J$38,0))","v":4249752.1949578207},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D94&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F94,'Master Output Table'!$C$38:$J$38,0))","v":1084913.3801845666},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D94&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F94,'Master Output Table'!$C$38:$J$38,0))","v":3097728.8099005707},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D94&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F94,'Master Output Table'!$C$38:$J$38,0))","v":6344443.4853465585},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D94&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F94,'Master Output Table'!$C$38:$J$38,0))","v":12289883.887554821},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D94&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F94,'Master Output Table'!$C$38:$J$38,0))","v":6823129.2992245592},49387386.626708537,93.377755749193824,1401.20578840895,729.9753352817288,610.02111840891473,155.73145049309261,444.65651323978386,910.69886738458956,1764.1237348137431,979.4107456665273,7089.2013094465237]
[null,"3_Elderly (70+)","4_SEMI","70+_SEMI","20_70+_SEMI","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D95&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F95,'Master Output Table'!$C$38:$J$38,0))","v":246.98093529413865},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D95&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F95,'Master Output Table'!$C$38:$J$38,0))","v":40121.159727427228},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D95&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F95,'Master Output Table'!$C$38:$J$38,0))","v":701540.54032383848},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D95&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F95,'Master Output Table'!$C$38:$J$38,0))","v":103842.46441162642},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D95&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F95,'Master Output Table'!$C$38:$J$38,0))","v":111341.99732966455},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D95&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F95,'Master Output Table'!$C$38:$J$38,0))","v":1737895.514210806},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D95&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F95,'Master Output Table'!$C$38:$J$38,0))","v":112738.19871942265},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D95&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F95,'Master Output Table'!$C$38:$J$38,0))","v":391671.66966778005},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D95&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F95,'Master Output Table'!$C$38:$J$38,0))","v":2553747.3116050474},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D95&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F95,'Master Output Table'!$C$38:$J$38,0))","v":620357.9239503392},6373256.779945951,162.44638348156496,2840.4643438909488,420.44728791700715,450.81211307691939,7036.5573445621721,456.46518661514745,1585.8376647627636,10339.856023962724,2511.7644129557298,25804.650761224977]
[null,"3_Elderly (70+)","5_Dementia","70+_Dementia","21_70+_Dementia","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D96&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F96,'Master Output Table'!$C$38:$J$38,0))","v":736.68451389458596},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D96&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F96,'Master Output Table'!$C$38:$J$38,0))","v":112434.3050968521},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D96&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F96,'Master Output Table'!$C$38:$J$38,0))","v":2733207.8434098153},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D96&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F96,'Master Output Table'!$C$38:$J$38,0))","v":205066.14550119551},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D96&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F96,'Master Output Table'!$C$38:$J$38,0))","v":252416.32223393503},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D96&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F96,'Master Output Table'!$C$38:$J$38,0))","v":2360937.6226450247},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D96&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F96,'Master Output Table'!$C$38:$J$38,0))","v":302381.16591062333},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D96&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F96,'Master Output Table'!$C$38:$J$38,0))","v":826942.07168465387},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D96&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F96,'Master Output Table'!$C$38:$J$38,0))","v":8745382.1747601461},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D96&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F96,'Master Output Table'!$C$38:$J$38,0))","v":3217093.0890169651},18755860.740259212,152.62205594963899,3710.1470057519314,278.36358934312949,342.63829016779619,3204.8150573487651,410.46222664847795,1122.5186034017584,11871.271907870652,4366.9888919061859,25459.827628388332]
[null,"3_Elderly (70+)","6_Cancer","70+_Cancer","22_70+_Cancer","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D97&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F97,'Master Output Table'!$C$38:$J$38,0))","v":2163.6854733718314},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D97&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F97,'Master Output Table'!$C$38:$J$38,0))","v":219893.69966073462},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D97&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F97,'Master Output Table'!$C$38:$J$38,0))","v":4331141.215344144},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D97&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F97,'Master Output Table'!$C$38:$J$38,0))","v":3404730.693654472},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D97&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F97,'Master Output Table'!$C$38:$J$38,0))","v":1799102.6579928738},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D97&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F97,'Master Output Table'!$C$38:$J$38,0))","v":519421.12580767996},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D97&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F97,'Master Output Table'!$C$38:$J$38,0))","v":987660.4974812516},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D97&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F97,'Master Output Table'!$C$38:$J$38,0))","v":1485194.6445745355},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D97&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F97,'Master Output Table'!$C$38:$J$38,0))","v":3429933.8324706662},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D97&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F97,'Master Output Table'!$C$38:$J$38,0))","v":1302563.106029768},17479641.473016128,101.62923510229885,2001.7425215665037,1573.5793097268559,831.49916202432087,240.06313865860898,456.47138164777112,686.41891940978212,1585.2275548744828,602.01130065354982,8078.6425236641735]
[null,"3_Elderly (70+)","7_LearnDis","70+_LearnDis","23_70+_LearnDis","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D98&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F98,'Master Output Table'!$C$38:$J$38,0))","v":23.184034155963204},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D98&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F98,'Master Output Table'!$C$38:$J$38,0))","v":4614.1357013695078},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D98&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F98,'Master Output Table'!$C$38:$J$38,0))","v":77129.256248472608},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D98&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F98,'Master Output Table'!$C$38:$J$38,0))","v":7384.6755323174093},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D98&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F98,'Master Output Table'!$C$38:$J$38,0))","v":11995.740164699111},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D98&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F98,'Master Output Table'!$C$38:$J$38,0))","v":29242.709217826236},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D98&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F98,'Master Output Table'!$C$38:$J$38,0))","v":11092.849662754557},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D98&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F98,'Master Output Table'!$C$38:$J$38,0))","v":25963.623536066818},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D98&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F98,'Master Output Table'!$C$38:$J$38,0))","v":784845.95699684904},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D98&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F98,'Master Output Table'!$C$38:$J$38,0))","v":606916.03113156126},1559184.9781919166,199.02212317016875,3326.8263723910218,318.52418274746134,517.41384109433204,1261.3296297402439,478.46934610822882,1119.8923949734033,33852.864075210033,26178.189138642869,67252.53110407776]
[null,"3_Elderly (70+)","8_PhysDis","70+_PhysDis","24_70+_PhysDis","Year 3",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D99&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F99,'Master Output Table'!$C$38:$J$38,0))","v":636.85122395768315},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D99&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F99,'Master Output Table'!$C$38:$J$38,0))","v":168332.24520635389},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D99&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F99,'Master Output Table'!$C$38:$J$38,0))","v":2589894.8026176174},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D99&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F99,'Master Output Table'!$C$38:$J$38,0))","v":671996.76198002591},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D99&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F99,'Master Output Table'!$C$38:$J$38,0))","v":529726.37545368134},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D99&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F99,'Master Output Table'!$C$38:$J$38,0))","v":633541.41007335717},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D99&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F99,'Master Output Table'!$C$38:$J$38,0))","v":360333.86902805412},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D99&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F99,'Master Output Table'!$C$38:$J$38,0))","v":774559.54227718862},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D99&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F99,'Master Output Table'!$C$38:$J$38,0))","v":11755493.285743304},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D99&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F99,'Master Output Table'!$C$38:$J$38,0))","v":5151768.9395345002},22635647.231914081,264.31957555213722,4066.7187330234419,1055.1864182719669,831.78983650486009,994.80284600262326,565.80541180210912,1216.2331061621007,18458.774739709726,8089.4387036254166,35543.069370654383]
[null,"1_Child","1_Mostly healthy","Child_Mostly healthy","1_Child_Mostly healthy","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D100&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F100,'Master Output Table'!$C$38:$J$38,0))","v":46413.195134509879},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D100&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F100,'Master Output Table'!$C$38:$J$38,0))","v":2085363.023678893},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D100&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F100,'Master Output Table'!$C$38:$J$38,0))","v":10141595.399712246},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D100&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F100,'Master Output Table'!$C$38:$J$38,0))","v":3682393.0516709071},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D100&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F100,'Master Output Table'!$C$38:$J$38,0))","v":5264967.9344648616},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D100&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F100,'Master Output Table'!$C$38:$J$38,0))","v":2993243.4236450139},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D100&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F100,'Master Output Table'!$C$38:$J$38,0))","v":4920524.6658023028},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D100&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F100,'Master Output Table'!$C$38:$J$38,0))","v":1680752.9619079798},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D100&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F100,'Master Output Table'!$C$38:$J$38,0))","v":481018.73887482274},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D100&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F100,'Master Output Table'!$C$38:$J$38,0))","v":9197035.481686309},40446894.681443334,44.930391403464284,218.50672788893186,79.339356857440649,113.43687757773368,64.491216667378922,106.0156417058156,36.21282605166477,10.363835919522119,198.15562050904748,871.45249458099931]
[null,"1_Child","2_1LTC","Child_1LTC","2_Child_1LTC",{"$f":"F100","v":"Year 4"},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D101&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F101,'Master Output Table'!$C$38:$J$38,0))","v":2044.7529712810551},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D101&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F101,'Master Output Table'!$C$38:$J$38,0))","v":141380.52606423697},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D101&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F101,'Master Output Table'!$C$38:$J$38,0))","v":528043.22028354742},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D101&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F101,'Master Output Table'!$C$38:$J$38,0))","v":272062.87960031128},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D101&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F101,'Master Output Table'!$C$38:$J$38,0))","v":431475.30462366715},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D101&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F101,'Master Output Table'!$C$38:$J$38,0))","v":393624.73500032461},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D101&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F101,'Master Output Table'!$C$38:$J$38,0))","v":353631.83832968824},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D101&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F101,'Master Output Table'!$C$38:$J$38,0))","v":400838.18191664742},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D101&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F101,'Master Output Table'!$C$38:$J$38,0))","v":10831.120153128126},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D101&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F101,'Master Output Table'!$C$38:$J$38,0))","v":299421.61173718568},2831309.4177087373,69.143083810099995,258.24303849903384,133.05415540238172,211.01585897358751,192.50478690035374,172.94599557820175,196.03257094939877,5.2970311354248025,146.43412477820999,1384.6706460266921]
[null,"1_Child","3_2+LTC","Child_2+LTC","3_Child_2+LTC",{"$f":"F101","v":"Year 4"},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D102&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F102,'Master Output Table'!$C$38:$J$38,0))","v":41.169522911699097},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D102&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F102,'Master Output Table'!$C$38:$J$38,0))","v":3435.8743134269484},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D102&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F102,'Master Output Table'!$C$38:$J$38,0))","v":52364.305800655668},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D102&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F102,'Master Output Table'!$C$38:$J$38,0))","v":18003.477787502892},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D102&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F102,'Master Output Table'!$C$38:$J$38,0))","v":34530.44567073389},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D102&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F102,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D102&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F102,'Master Output Table'!$C$38:$J$38,0))","v":9750.3651264715427},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D102&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F102,'Master Output Table'!$C$38:$J$38,0))","v":17261.986144278148},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D102&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F102,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D102&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F102,'Master Output Table'!$C$38:$J$38,0))","v":17414.075141942107},152760.52998501121,83.456743494362428,1271.9191794611581,437.30110319998056,838.73805739248473,0,236.8345425664574,419.29041007596493,0,422.98462334120387,3710.5246595316125]
[null,"1_Child","4_SEMI","Child_SEMI","4_Child_SEMI","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D103&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F103,'Master Output Table'!$C$38:$J$38,0))","v":70.98193605465363},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D103&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F103,'Master Output Table'!$C$38:$J$38,0))","v":5557.8190614091536},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D103&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F103,'Master Output Table'!$C$38:$J$38,0))","v":61998.529272424974},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D103&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F103,'Master Output Table'!$C$38:$J$38,0))","v":16909.769057596983},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D103&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F103,'Master Output Table'!$C$38:$J$38,0))","v":28811.580233013759},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D103&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F103,'Master Output Table'!$C$38:$J$38,0))","v":230217.11843248815},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D103&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F103,'Master Output Table'!$C$38:$J$38,0))","v":8791.294886328209},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D103&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F103,'Master Output Table'!$C$38:$J$38,0))","v":10060.482181288629},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D103&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F103,'Master Output Table'!$C$38:$J$38,0))","v":4845.8531392218556},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D103&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F103,'Master Output Table'!$C$38:$J$38,0))","v":47.24135925167208},367239.6876230234,78.299062695751573,873.44094453394814,238.22637134857871,405.90017452933154,3243.3197969583266,123.85256552539249,141.73299208889438,68.268821739248096,0.66554058507643232,5173.7062700045472]
[null,"1_Child","5_Dementia","Child_Dementia","5_Child_Dementia","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D104&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F104,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D104&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F104,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D104&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F104,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D104&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F104,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D104&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F104,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D104&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F104,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D104&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F104,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D104&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F104,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D104&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F104,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D104&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F104,'Master Output Table'!$C$38:$J$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"1_Child","6_Cancer","Child_Cancer","6_Child_Cancer","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D105&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F105,'Master Output Table'!$C$38:$J$38,0))","v":18.928516281240963},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D105&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F105,'Master Output Table'!$C$38:$J$38,0))","v":3204.2130937084871},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D105&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F105,'Master Output Table'!$C$38:$J$38,0))","v":87741.159977158386},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D105&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F105,'Master Output Table'!$C$38:$J$38,0))","v":66173.7555595265},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D105&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F105,'Master Output Table'!$C$38:$J$38,0))","v":15967.071251256251},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D105&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F105,'Master Output Table'!$C$38:$J$38,0))","v":7609.0821896857506},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D105&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F105,'Master Output Table'!$C$38:$J$38,0))","v":4639.5776636527044},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D105&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F105,'Master Output Table'!$C$38:$J$38,0))","v":2443.8889306563456},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D105&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F105,'Master Output Table'!$C$38:$J$38,0))","v":3205.9449043071641},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D105&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F105,'Master Output Table'!$C$38:$J$38,0))","v":41341.907766627213},232326.60133657878,169.27967549596113,4635.3955414938646,3495.982177171898,843.54584448229355,401.99041893350636,245.11047747840337,129.11148947677177,169.37116764320319,2184.10715094447,12273.893943120374]
[null,"1_Child","7_LearnDis","Child_LearnDis","7_Child_LearnDis","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D106&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F106,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D106&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F106,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D106&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F106,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D106&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F106,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D106&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F106,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D106&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F106,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D106&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F106,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D106&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F106,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D106&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F106,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D106&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F106,'Master Output Table'!$C$38:$J$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"1_Child","8_PhysDis","Child_PhysDis","8_Child_PhysDis","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D107&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F107,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D107&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F107,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D107&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F107,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D107&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F107,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D107&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F107,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D107&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F107,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D107&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F107,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D107&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F107,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D107&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F107,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D107&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F107,'Master Output Table'!$C$38:$J$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"2_Adult (16-69)","1_Mostly healthy","16-69_Mostly healthy","9_16-69_Mostly healthy","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D108&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F108,'Master Output Table'!$C$38:$J$38,0))","v":150564.99487352627},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D108&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F108,'Master Output Table'!$C$38:$J$38,0))","v":4165094.8714817637},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D108&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F108,'Master Output Table'!$C$38:$J$38,0))","v":23877967.570594717},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D108&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F108,'Master Output Table'!$C$38:$J$38,0))","v":17386757.028182823},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D108&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F108,'Master Output Table'!$C$38:$J$38,0))","v":19717066.04762467},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D108&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F108,'Master Output Table'!$C$38:$J$38,0))","v":11871178.900240572},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D108&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F108,'Master Output Table'!$C$38:$J$38,0))","v":17256709.699339535},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D108&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F108,'Master Output Table'!$C$38:$J$38,0))","v":5247681.2364800805},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D108&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F108,'Master Output Table'!$C$38:$J$38,0))","v":9804222.0822752155},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D108&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F108,'Master Output Table'!$C$38:$J$38,0))","v":10505749.516174877},119832426.95239428,27.663102402921869,158.58910360042233,115.47675502388586,130.95385195069341,78.844215484563946,114.61302618072064,34.853262146942605,65.116211709838041,69.775511399576288,795.88503989956507]
[null,"2_Adult (16-69)","2_1LTC","16-69_1LTC","10_16-69_1LTC","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D109&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F109,'Master Output Table'!$C$38:$J$38,0))","v":23413.691330406644},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D109&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F109,'Master Output Table'!$C$38:$J$38,0))","v":1178836.4016787058},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D109&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F109,'Master Output Table'!$C$38:$J$38,0))","v":6549577.856974856},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D109&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F109,'Master Output Table'!$C$38:$J$38,0))","v":7053997.7206886662},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D109&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F109,'Master Output Table'!$C$38:$J$38,0))","v":6456676.2601274485},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D109&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F109,'Master Output Table'!$C$38:$J$38,0))","v":5369268.991408892},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D109&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F109,'Master Output Table'!$C$38:$J$38,0))","v":6223251.2935443055},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D109&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F109,'Master Output Table'!$C$38:$J$38,0))","v":5105164.9476528252},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D109&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F109,'Master Output Table'!$C$38:$J$38,0))","v":3872503.3276554677},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D109&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F109,'Master Output Table'!$C$38:$J$38,0))","v":3577611.5298903855},45386888.329621553,50.348165312480525,279.7328180571476,301.27661722130313,275.76498592267512,229.32176373385374,265.79539320493046,218.0418660009797,165.39482275596441,152.79997841452069,1938.4764106238554]
[null,"2_Adult (16-69)","3_2+LTC","16-69_2+LTC","11_16-69_2+LTC","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D110&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F110,'Master Output Table'!$C$38:$J$38,0))","v":10692.78453457913},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D110&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F110,'Master Output Table'!$C$38:$J$38,0))","v":781857.86219032644},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D110&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F110,'Master Output Table'!$C$38:$J$38,0))","v":6059099.739386878},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D110&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F110,'Master Output Table'!$C$38:$J$38,0))","v":6293416.9824074749},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D110&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F110,'Master Output Table'!$C$38:$J$38,0))","v":5448713.2359153638},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D110&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F110,'Master Output Table'!$C$38:$J$38,0))","v":2408912.3786872015},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D110&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F110,'Master Output Table'!$C$38:$J$38,0))","v":4542269.1947349217},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D110&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F110,'Master Output Table'!$C$38:$J$38,0))","v":6535909.4020460369},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D110&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F110,'Master Output Table'!$C$38:$J$38,0))","v":4664233.5878327796},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D110&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F110,'Master Output Table'!$C$38:$J$38,0))","v":4158519.3379347725},40892931.721135758,73.120136262158439,566.65312199946663,588.56670702148256,509.56916024024474,225.28391654176511,424.79759879625277,611.24484281056277,436.20383191574007,388.90892493780643,3824.3482405254799]
[null,"2_Adult (16-69)","4_SEMI","16-69_SEMI","12_16-69_SEMI","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D111&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F111,'Master Output Table'!$C$38:$J$38,0))","v":2483.415013773536},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D111&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F111,'Master Output Table'!$C$38:$J$38,0))","v":291735.24204937852},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D111&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F111,'Master Output Table'!$C$38:$J$38,0))","v":1847990.0798686324},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D111&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F111,'Master Output Table'!$C$38:$J$38,0))","v":716476.08261895343},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D111&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F111,'Master Output Table'!$C$38:$J$38,0))","v":681138.19853883877},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D111&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F111,'Master Output Table'!$C$38:$J$38,0))","v":19741886.79394589},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D111&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F111,'Master Output Table'!$C$38:$J$38,0))","v":984884.30038140982},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D111&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F111,'Master Output Table'!$C$38:$J$38,0))","v":2191822.8994851978},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D111&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F111,'Master Output Table'!$C$38:$J$38,0))","v":5427180.6973032048},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D111&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F111,'Master Output Table'!$C$38:$J$38,0))","v":1523401.0729076236},33406515.367099129,117.47341480636713,744.13260353959981,288.50436944498932,274.27481704068981,7949.491601062763,396.58466060607537,882.5842186380014,2185.3700115377142,613.42991987183962,13451.84561654804]
[null,"2_Adult (16-69)","5_Dementia","16-69_Dementia","13_16-69_Dementia","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D112&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F112,'Master Output Table'!$C$38:$J$38,0))","v":64.586983874696344},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D112&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F112,'Master Output Table'!$C$38:$J$38,0))","v":3710.7278005606754},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D112&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F112,'Master Output Table'!$C$38:$J$38,0))","v":49612.90391398166},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D112&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F112,'Master Output Table'!$C$38:$J$38,0))","v":18697.538104269854},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D112&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F112,'Master Output Table'!$C$38:$J$38,0))","v":27255.809678846908},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D112&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F112,'Master Output Table'!$C$38:$J$38,0))","v":211552.04585636986},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D112&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F112,'Master Output Table'!$C$38:$J$38,0))","v":27068.459067051692},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D112&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F112,'Master Output Table'!$C$38:$J$38,0))","v":81430.370634478619},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D112&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F112,'Master Output Table'!$C$38:$J$38,0))","v":644649.86846342694},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D112&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F112,'Master Output Table'!$C$38:$J$38,0))","v":77133.19403547539},1141110.9175544616,57.4531829471983,768.15638287482909,289.49390391947236,422.00158675508442,3275.4594372574652,419.10083801972485,1260.7860864421184,9981.1112052251374,1194.2529192123238,17667.815542653356]
[null,"2_Adult (16-69)","6_Cancer","16-69_Cancer","14_16-69_Cancer","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D113&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F113,'Master Output Table'!$C$38:$J$38,0))","v":2187.315531362075},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D113&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F113,'Master Output Table'!$C$38:$J$38,0))","v":155903.14433816518},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D113&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F113,'Master Output Table'!$C$38:$J$38,0))","v":2117045.933754514},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D113&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F113,'Master Output Table'!$C$38:$J$38,0))","v":4785553.2560974471},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D113&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F113,'Master Output Table'!$C$38:$J$38,0))","v":1959913.4436375338},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D113&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F113,'Master Output Table'!$C$38:$J$38,0))","v":495809.22421915107},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D113&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F113,'Master Output Table'!$C$38:$J$38,0))","v":756708.79508162593},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D113&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F113,'Master Output Table'!$C$38:$J$38,0))","v":837771.52585729165},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D113&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F113,'Master Output Table'!$C$38:$J$38,0))","v":637566.63525075477},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D113&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F113,'Master Output Table'!$C$38:$J$38,0))","v":347165.51599584543},12093437.474232329,71.276019441548925,967.87404624526073,2187.8659880028417,896.03599276646912,226.67476050444495,345.95319432967756,383.01356793073126,291.483613639287,158.71762030586422,5528.8948031661257]
[null,"2_Adult (16-69)","7_LearnDis","16-69_LearnDis","15_16-69_LearnDis","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D114&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F114,'Master Output Table'!$C$38:$J$38,0))","v":487.58624446249632},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D114&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F114,'Master Output Table'!$C$38:$J$38,0))","v":46067.567500039549},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D114&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F114,'Master Output Table'!$C$38:$J$38,0))","v":301120.37446515617},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D114&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F114,'Master Output Table'!$C$38:$J$38,0))","v":131902.71889981971},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D114&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F114,'Master Output Table'!$C$38:$J$38,0))","v":162729.94752320438},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D114&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F114,'Master Output Table'!$C$38:$J$38,0))","v":568336.56606615358},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D114&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F114,'Master Output Table'!$C$38:$J$38,0))","v":157825.17754921596},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D114&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F114,'Master Output Table'!$C$38:$J$38,0))","v":240964.13028777909},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D114&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F114,'Master Output Table'!$C$38:$J$38,0))","v":19226270.693643171},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D114&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F114,'Master Output Table'!$C$38:$J$38,0))","v":7959250.060240522},28794467.23617506,94.48085958787324,617.57356341564605,270.52182131435268,333.74597698627463,1165.6123865690151,323.68668997871083,494.19796605093381,39431.528087585328,16323.778922464504,59055.126273952636]
[null,"2_Adult (16-69)","8_PhysDis","16-69_PhysDis","16_16-69_PhysDis","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D115&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F115,'Master Output Table'!$C$38:$J$38,0))","v":210.13511655006837},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D115&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F115,'Master Output Table'!$C$38:$J$38,0))","v":49751.580110723829},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D115&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F115,'Master Output Table'!$C$38:$J$38,0))","v":513750.30964394868},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D115&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F115,'Master Output Table'!$C$38:$J$38,0))","v":338823.27495289361},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D115&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F115,'Master Output Table'!$C$38:$J$38,0))","v":222030.97383943168},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D115&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F115,'Master Output Table'!$C$38:$J$38,0))","v":122926.08761322452},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D115&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F115,'Master Output Table'!$C$38:$J$38,0))","v":124986.38894551416},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D115&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F115,'Master Output Table'!$C$38:$J$38,0))","v":201075.71597309475},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D115&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F115,'Master Output Table'!$C$38:$J$38,0))","v":2556394.887163836},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D115&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F115,'Master Output Table'!$C$38:$J$38,0))","v":881301.96641859773},5011041.1846612655,236.75995201339725,2444.8569952444795,1612.4067243761374,1056.6105155800026,584.98593491362124,594.79058520775118,956.88773620655138,12165.481567925988,4193.9775744651042,23846.757585933032]
[null,"3_Elderly (70+)","1_Mostly healthy","70+_Mostly healthy","17_70+_Mostly healthy","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D116&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F116,'Master Output Table'!$C$38:$J$38,0))","v":4355.5229882187614},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D116&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F116,'Master Output Table'!$C$38:$J$38,0))","v":233107.86746283851},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D116&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F116,'Master Output Table'!$C$38:$J$38,0))","v":3483916.2694010441},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D116&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F116,'Master Output Table'!$C$38:$J$38,0))","v":1980332.4514041236},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D116&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F116,'Master Output Table'!$C$38:$J$38,0))","v":1373765.735674249},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D116&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F116,'Master Output Table'!$C$38:$J$38,0))","v":478703.65908882645},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D116&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F116,'Master Output Table'!$C$38:$J$38,0))","v":844031.74722408352},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D116&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F116,'Master Output Table'!$C$38:$J$38,0))","v":876639.94108063099},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D116&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F116,'Master Output Table'!$C$38:$J$38,0))","v":2529289.4021630846},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D116&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F116,'Master Output Table'!$C$38:$J$38,0))","v":5940560.801647502},17740347.875146385,53.520063628035288,799.88471621540668,454.67156453099153,315.40775686183798,109.90727413990703,193.7842480701174,201.27087916924128,580.70854154703136,1363.9144639383385,4073.0695081009071]
[null,"3_Elderly (70+)","2_1LTC","70+_1LTC","18_70+_1LTC","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D117&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F117,'Master Output Table'!$C$38:$J$38,0))","v":3998.8768399313744},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D117&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F117,'Master Output Table'!$C$38:$J$38,0))","v":193469.45689227228},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D117&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F117,'Master Output Table'!$C$38:$J$38,0))","v":2320175.9294542787},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D117&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F117,'Master Output Table'!$C$38:$J$38,0))","v":2345434.3644117443},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D117&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F117,'Master Output Table'!$C$38:$J$38,0))","v":1512860.948333302},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D117&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F117,'Master Output Table'!$C$38:$J$38,0))","v":342329.92844976269},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D117&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F117,'Master Output Table'!$C$38:$J$38,0))","v":1199703.6296057235},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D117&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F117,'Master Output Table'!$C$38:$J$38,0))","v":1744843.0810566235},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D117&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F117,'Master Output Table'!$C$38:$J$38,0))","v":2977873.0444926242},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D117&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F117,'Master Output Table'!$C$38:$J$38,0))","v":1643681.0236696566},14280371.406365989,48.380949110598877,580.20689866860107,586.52328098506655,378.32146597424708,85.606519568539028,300.01014725582593,436.33328829566233,744.67735909159137,411.03567063042237,3571.0955795805548]
[null,"3_Elderly (70+)","3_2+LTC","70+_2+LTC","19_70+_2+LTC","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D118&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F118,'Master Output Table'!$C$38:$J$38,0))","v":7105.8970059316389},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D118&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F118,'Master Output Table'!$C$38:$J$38,0))","v":672742.54908299574},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D118&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F118,'Master Output Table'!$C$38:$J$38,0))","v":10095024.733898943},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D118&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F118,'Master Output Table'!$C$38:$J$38,0))","v":5259126.907527809},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D118&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F118,'Master Output Table'!$C$38:$J$38,0))","v":4394913.5305323116},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D118&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F118,'Master Output Table'!$C$38:$J$38,0))","v":1121971.4174595592},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D118&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F118,'Master Output Table'!$C$38:$J$38,0))","v":3203539.7914976305},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D118&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F118,'Master Output Table'!$C$38:$J$38,0))","v":6754129.5789693277},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D118&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F118,'Master Output Table'!$C$38:$J$38,0))","v":12709676.825432366},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D118&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F118,'Master Output Table'!$C$38:$J$38,0))","v":7263726.050592686},51474851.384993628,94.673838998992622,1420.6545247520662,740.10739293543929,618.48821153243046,157.89300302593676,450.82834564355204,950.49640788929617,1788.6097722529582,1022.2109952521546,7243.9624922828261]
[null,"3_Elderly (70+)","4_SEMI","70+_SEMI","20_70+_SEMI","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D119&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F119,'Master Output Table'!$C$38:$J$38,0))","v":251.92055400002141},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D119&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F119,'Master Output Table'!$C$38:$J$38,0))","v":41491.602252932797},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D119&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F119,'Master Output Table'!$C$38:$J$38,0))","v":725503.48148400395},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D119&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F119,'Master Output Table'!$C$38:$J$38,0))","v":107389.47377401299},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D119&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F119,'Master Output Table'!$C$38:$J$38,0))","v":115145.17273765228},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D119&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F119,'Master Output Table'!$C$38:$J$38,0))","v":1797257.8540270131},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D119&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F119,'Master Output Table'!$C$38:$J$38,0))","v":116589.06501600122},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D119&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F119,'Master Output Table'!$C$38:$J$38,0))","v":416963.47606490733},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D119&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F119,'Master Output Table'!$C$38:$J$38,0))","v":2640977.1907759281},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D119&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F119,'Master Output Table'!$C$38:$J$38,0))","v":660416.91653150844},6621734.2326639611,164.7011392842891,2879.889988984155,426.2830962732952,457.069385206427,7134.224760504696,462.80092340536572,1655.1387707128965,10483.373225575328,2621.5285178018953,26285.009807748349]
[null,"3_Elderly (70+)","5_Dementia","70+_Dementia","21_70+_Dementia","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D120&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F120,'Master Output Table'!$C$38:$J$38,0))","v":751.41820417247766},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D120&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F120,'Master Output Table'!$C$38:$J$38,0))","v":116274.79111662832},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D120&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F120,'Master Output Table'!$C$38:$J$38,0))","v":2826567.6636418705},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D120&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F120,'Master Output Table'!$C$38:$J$38,0))","v":212070.71287276709},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D120&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F120,'Master Output Table'!$C$38:$J$38,0))","v":261038.25800227289},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D120&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F120,'Master Output Table'!$C$38:$J$38,0))","v":2441581.5855842843},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D120&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F120,'Master Output Table'!$C$38:$J$38,0))","v":312709.78082333202},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D120&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F120,'Master Output Table'!$C$38:$J$38,0))","v":880341.02902161865},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D120&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F120,'Master Output Table'!$C$38:$J$38,0))","v":9044103.4409327339},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D120&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F120,'Master Output Table'!$C$38:$J$38,0))","v":3424833.6581471465},19519520.920142654,154.74045008621997,3761.6438461917687,282.22727596321209,347.39410963532521,3249.2978903447661,416.15944235435882,1171.5726663704152,12036.045161951899,4557.826306482486,25976.907149380451]
[null,"3_Elderly (70+)","6_Cancer","70+_Cancer","22_70+_Cancer","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D121&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F121,'Master Output Table'!$C$38:$J$38,0))","v":2206.9591828392681},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D121&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F121,'Master Output Table'!$C$38:$J$38,0))","v":227404.74069626618},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D121&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F121,'Master Output Table'!$C$38:$J$38,0))","v":4479082.6045213826},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D121&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F121,'Master Output Table'!$C$38:$J$38,0))","v":3521028.1227960438},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D121&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F121,'Master Output Table'!$C$38:$J$38,0))","v":1860555.6869435313},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D121&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F121,'Master Output Table'!$C$38:$J$38,0))","v":537163.30485456844},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D121&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F121,'Master Output Table'!$C$38:$J$38,0))","v":1021396.6096900172},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D121&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F121,'Master Output Table'!$C$38:$J$38,0))","v":1581099.6035532916},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D121&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F121,'Master Output Table'!$C$38:$J$38,0))","v":3547092.1403466663},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D121&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F121,'Master Output Table'!$C$38:$J$38,0))","v":1386674.8160385343},18161497.629440304,103.03984888551877,2029.5267077658464,1595.4205905458646,843.04037039321838,243.3952150231905,462.80720442504219,716.41542618798962,1607.2305133361406,628.31919449211,8229.1950710549208]
[null,"3_Elderly (70+)","7_LearnDis","70+_LearnDis","23_70+_LearnDis","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D122&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F122,'Master Output Table'!$C$38:$J$38,0))","v":23.647714839082468},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D122&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F122,'Master Output Table'!$C$38:$J$38,0))","v":4771.7435030026072},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D122&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F122,'Master Output Table'!$C$38:$J$38,0))","v":79763.806531705442},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D122&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F122,'Master Output Table'!$C$38:$J$38,0))","v":7636.918325280094},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D122&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F122,'Master Output Table'!$C$38:$J$38,0))","v":12405.485858948839},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D122&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F122,'Master Output Table'!$C$38:$J$38,0))","v":30241.569982205059},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D122&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F122,'Master Output Table'!$C$38:$J$38,0))","v":11471.754784395062},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D122&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F122,'Master Output Table'!$C$38:$J$38,0))","v":27640.198562284797},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D122&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F122,'Master Output Table'!$C$38:$J$38,0))","v":811654.41125756479},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D122&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F122,'Master Output Table'!$C$38:$J$38,0))","v":646107.02692585078},1631692.9157312375,201.78455023977068,3373.0027224398095,322.94529840399611,524.59554520872143,1278.8368850010386,485.11050063221103,1168.8316926337411,34322.741828573955,27322.176004001565,69000.025027134805]
[null,"3_Elderly (70+)","8_PhysDis","70+_PhysDis","24_70+_PhysDis","Year 4",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D123&G$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F123,'Master Output Table'!$C$38:$J$38,0))","v":649.58824843683681},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D123&\"_\"&H$2&\"_\"&H$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F123,'Master Output Table'!$C$38:$J$38,0))","v":174082.07070521443},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D123&\"_\"&I$2&\"_\"&I$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F123,'Master Output Table'!$C$38:$J$38,0))","v":2678359.3933275091},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D123&\"_\"&J$2&\"_\"&J$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F123,'Master Output Table'!$C$38:$J$38,0))","v":694950.55857703497},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D123&\"_\"&K$2&\"_\"&K$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F123,'Master Output Table'!$C$38:$J$38,0))","v":547820.55709587794},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D123&\"_\"&L$2&\"_\"&L$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F123,'Master Output Table'!$C$38:$J$38,0))","v":655181.66414207884},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D123&\"_\"&M$2&\"_\"&M$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F123,'Master Output Table'!$C$38:$J$38,0))","v":372642.00919276685},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D123&\"_\"&N$2&\"_\"&N$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F123,'Master Output Table'!$C$38:$J$38,0))","v":824575.95016019593},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D123&\"_\"&O$2&\"_\"&O$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F123,'Master Output Table'!$C$38:$J$38,0))","v":12157032.723200411},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($D123&\"_\"&P$2&\"_\"&P$1,'Master Output Table'!$C$40:$C$807,0),MATCH($F123,'Master Output Table'!$C$38:$J$38,0))","v":5484439.2670360012},23589084.193437092,267.98833126080086,4123.1647890378072,1069.8324057575819,843.33507943554753,1008.6107095051395,573.65879091792249,1269.3824929013847,18714.9825330969,8442.9471749738477,36313.902306886928]

{"sheet":"Base year data","index":9,"n_rows":119,"n_cols":20,"rows_kept":119,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Population",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profile string",{"$f":"\"'\"& Profile & \"'!\"","v":"'Hybrid'!"}]
[null,null,"Row Labels","Mostly healthy","1LTC","2+LTC","SEMI","Dementia","Cancer","LearnDis","PhysDis","Grand Total",null,null,null,null,null,null,"Array reference total spend","$D$11:$N$35"]
[null,null,"Child",{"$f":"'Step 1- Basic Inputs'!D26","v":43729.780532955723},{"$f":"'Step 1- Basic Inputs'!E26","v":1926.5340043729334},{"$f":"'Step 1- Basic Inputs'!F26","v":38.789275255830873},{"$f":"'Step 1- Basic Inputs'!G26","v":66.878060785915295},{"$f":"'Step 1- Basic Inputs'!H26","v":0},{"$f":"'Step 1- Basic Inputs'!I26","v":17.834149542910747},{"$f":"'Step 1- Basic Inputs'!J26","v":0},{"$f":"'Step 1- Basic Inputs'!K26","v":0},{"$f":"SUM(D4:K4)","v":45779.816022913314},null,null,null,null,null,null,"Array reference interactions","$D$67:$L$91"]
[null,null,"16-69",{"$f":"'Step 1- Basic Inputs'!D27","v":147590.96307974361},{"$f":"'Step 1- Basic Inputs'!E27","v":22951.212900510414},{"$f":"'Step 1- Basic Inputs'!F27","v":10481.57554010722},{"$f":"'Step 1- Basic Inputs'!G27","v":2434.3614126073171},{"$f":"'Step 1- Basic Inputs'!H27","v":63.311230877333152},{"$f":"'Step 1- Basic Inputs'!I27","v":2144.1106287964444},{"$f":"'Step 1- Basic Inputs'!J27","v":477.95520775000801},{"$f":"'Step 1- Basic Inputs'!K27","v":205.98442722061912},{"$f":"SUM(D5:K5)","v":186349.47442761293},null,null,null,null,null,null,"Row reference","$C$11:$C$35"]
[null,null,"70+",{"$f":"'Step 1- Basic Inputs'!D28","v":4023.8299906192374},{"$f":"'Step 1- Basic Inputs'!E28","v":3694.3440778139616},{"$f":"'Step 1- Basic Inputs'!F28","v":6564.7504467454464},{"$f":"'Step 1- Basic Inputs'!G28","v":232.73565153498527},{"$f":"'Step 1- Basic Inputs'!H28","v":694.19427095780088},{"$f":"'Step 1- Basic Inputs'!I28","v":2038.889146493271},{"$f":"'Step 1- Basic Inputs'!J28","v":21.846833190065663},{"$f":"'Step 1- Basic Inputs'!K28","v":600.1191321189466},{"$f":"SUM(D6:K6)","v":17870.709549473715},null,null,null,null,null,null,"Column reference spend","$D$10:$N$10"]
[null,null,"Grand Total",{"$f":"SUM(D4:D6)","v":195344.57360331857},{"$f":"SUM(E4:E6)","v":28572.090982697311},17085.115262108498,2733.9751249282176,757.50550183513405,4200.8339248326265,499.80204094007365,806.10355933956566,{"$f":"SUM(D7:K7)","v":250000.00000000003},null,null,null,null,null,null,"Column reference interactions","$D$66:$N$66"]
[]
[null,null,"Total spend by subsetting by age"]
[null,null,"Row Labels","AE","NEL","EL","OP","Acute","MH","GP","Prescribing","SC","CC","Total","Population","Average","Pop Percent"]
[null,null,"Child_Mostly healthy",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C11,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":1865191.8488222871},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C11,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":9070852.8245725669},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C11,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":3293608.5593478912},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C11,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":4709096.2888323925},{"$f":"SUM(D11:G11)","v":18938749.521575138},{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C11,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":2677218.8688156521},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C11,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":4401019.1004502336},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C11,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":1338718.3496220082},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C11,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":430233.11562190921},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C11,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":7325431.1850097058},{"$f":"SUM(H11:M11)","v":35111370.141094647},{"$f":"TRANSPOSE(D4:K4)","v":43729.780532955723},{"$f":"IFERROR(N11/O11,0)","v":802.91667859238282},{"$f":"IFERROR(O11/$L$7,0)","v":0.17491912213182287}]
[null,null,"Child_1LTC",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C12,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":126453.66864327161},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C12,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":472292.7850524697},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C12,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":243338.67035889172},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C12,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":385920.4426346916},{"$f":"SUM(D12:G12)","v":1228005.5666893246},{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C12,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":352066.1097760449},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C12,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":316295.63526687905},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C12,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":319267.28170199686},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C12,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":9687.5780350175264},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C12,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":238489.06709700794},{"$f":"SUM(H12:M12)","v":2463811.2385662706},1926.5340043729334,1278.8828190801726,7.7061360174917326E-3]
[null,null,"Child_2+LTC",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C13,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":3073.1170977013617},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C13,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":46835.718884243441},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C13,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":16102.68314840619},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C13,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":30884.745279328876},96896.264409679861,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C13,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":0},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C13,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":8720.9283709521442},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C13,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":13749.157744177284},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C13,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":0},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C13,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":13870.296505531738},133236.64703034103,38.789275255830873,3434.8836412021556,1.5515710102332347E-4]
[null,null,"Child_SEMI",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C14,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":4971.0283978669568},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C14,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":55452.767755463596},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C14,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":15124.447424053767},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C14,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":25769.673669336815},101317.91724672113,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C14,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":205910.95549498498},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C14,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":7863.1160984358794},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C14,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":8013.1657699697707},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C14,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":4334.231341611362},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C14,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":37.627703728396781},327477.01365545148,66.878060785915295,4896.6284280243226,2.6751224314366115E-4]
[null,null,"Child_Dementia",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C15,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":0},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C15,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":0},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C15,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":0},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C15,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":0},0,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C15,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":0},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C15,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":0},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C15,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":0},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C15,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":0},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C15,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":0},0,0,0,0]
[null,null,"Child_Cancer",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C16,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":2865.9145081278552},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C16,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":78477.509449121135},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C16,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":59187.176560675776},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C16,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":14281.27899518835},154811.87951311312,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C16,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":6805.7205944810439},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C16,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":4149.7342870099164},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C16,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":1946.5555200889066},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C16,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":2867.4634753703358},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C16,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":32928.795480292953},203510.14887035629,17.834149542910747,11411.261769488392,7.1336598171642979E-5]
[null,null,"Child_LearnDis",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C17,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":0},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C17,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":0},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C17,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":0},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C17,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":0},0,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C17,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":0},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C17,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":0},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C17,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":0},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C17,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":0},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C17,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":0},0,0,0,0]
[null,null,"Child_PhysDis",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C18,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":0},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C18,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":0},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C18,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":0},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C18,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":0},0,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C18,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":0},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C18,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":0},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C18,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":0},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C18,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":0},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C18,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":0},0,0,0,0]
[null,null,"16-69_Mostly healthy",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C19,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":3875847.316374511},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C19,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":22219747.541078869},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C19,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":16179323.076058561},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C19,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":18347802.363569684},60622720.297081627,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C19,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":11046777.637103479},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C19,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":16058306.963328429},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C19,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":4348632.4217661126},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C19,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":9123361.896726124},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C19,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":8705872.3467044458},109905671.56271023,{"$f":"TRANSPOSE(D5:K5)","v":147590.96307974361},744.66396362850503,0.59036385231897437]
[null,null,"16-69_1LTC",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C20,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":1096971.3883769342},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C20,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":6094738.425804683},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C20,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":6564128.5442596907},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C20,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":6008288.4370437246},19764126.795485035,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C20,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":4996396.8296937151},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C20,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":5791073.8097129837},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C20,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":4230532.4598408937},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C20,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":3603574.9708637884},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C20,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":2964684.1700699502},41350389.035666361,22951.212900510414,1801.6646534069127,9.1804851602041646E-2]
[null,null,"16-69_2+LTC",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C21,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":727561.26582024666},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C21,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":5638321.86040782},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C21,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":5856366.7994943028},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C21,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":5070324.0201594308},17292573.945881799,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C21,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":2241623.988505831},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C21,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":4226828.5385779943},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C21,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":5416157.3942185165},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C21,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":4340323.0399681637},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C21,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":3446069.0740458132},36963575.981198117,10481.57554010722,3526.5286062919508,4.1926302160428877E-2]
[null,null,"16-69_SEMI",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C22,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":271475.51013326371},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C22,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":1719655.2810326349},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C22,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":666719.96383056487},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C22,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":633836.14067540586},3291686.8956718696,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C22,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":18370899.418015715},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C22,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":916488.40911387349},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C22,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":1816313.0902867138},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C22,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":5050286.8218314666},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C22,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":1262407.3373486658},30708081.972268302,2434.3614126073171,12614.430138940825,9.7374456504292668E-3]
[null,null,"16-69_Dementia",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C23,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":3453.034043971923},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C23,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":46167.505525304638},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C23,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":17399.076160410044},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C23,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":25363.013342788818},92382.629072475422,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C23,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":196860.68493182911},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C23,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":25188.67340856079},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C23,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":67479.470245995195},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C23,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":599881.76494915516},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C23,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":63918.499097333282},1045711.7217053489,63.311230877333152,16517.001916001878,2.5324492350933255E-4]
[null,null,"16-69_Cancer",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C24,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":145076.35533940597},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C24,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":1970026.3869535562},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C24,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":4453217.5898346314},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C24,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":1823806.0585031563},8392126.39063075,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C24,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":461377.4500747142},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C24,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":704158.69102417678},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C24,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":694241.94328906341},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C24,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":593290.43118949397},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C24,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":287688.05698101706},11132882.963189216,2144.1106287964444,5192.3080897362315,8.5764425151857761E-3]
[null,null,"16-69_LearnDis",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C25,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":42868.377162177145},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C25,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":280208.8863011325},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C25,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":122742.65409193242},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C25,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":151429.06701119023},597248.98456643219,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C25,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":528868.0864072009},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C25,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":146864.91178119084},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C25,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":199681.41779796299},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C25,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":17891090.592454247},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C25,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":6595646.9734282047},25959400.966435239,477.95520775000801,54313.459808587686,1.9118208310000319E-3]
[null,null,"16-69_PhysDis",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C26,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":46296.55126893663},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C26,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":478072.60587360448},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C26,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":315293.48585623113},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C26,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":206611.89736632115},1046274.5403650934,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C26,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":114389.41044304143},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C26,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":116306.63289200736},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C26,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":166626.80873828131},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C26,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":2378864.4841798195},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C26,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":730314.61550907616},4552776.4921273189,205.98442722061912,22102.527620940386,8.2393770888247644E-4]
[null,null,"70+_Mostly healthy",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C27,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":204438.29649994322},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C27,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":3055434.8723486606},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C27,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":1736774.4695839435},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C27,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":1204808.4427523974},6201456.0811849451,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C27,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":419828.64695894771},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C27,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":740225.60659335158},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C27,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":684652.29271451407},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C27,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":2218216.0660708416},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C27,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":4639554.2596933106},14903932.953215912,{"$f":"TRANSPOSE(D6:K6)","v":4023.8299906192374},3703.9171605066517,1.6095319962476949E-2]
[null,null,"70+_1LTC",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C28,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":169674.95186806904},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C28,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":2034821.1313520859},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C28,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":2056973.0710148776},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C28,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":1326796.553393268},5588265.7076283004,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C28,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":300227.30753338395},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C28,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":1052153.9620729126},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C28,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":1362715.477462596},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C28,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":2611629.1098850351},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C28,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":1283708.314681117},12198699.879263345,3694.3440778139616,3301.9934316680187,1.4777376311255844E-2]
[null,null,"70+_2+LTC",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C29,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":590002.9982449325},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C29,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":8853453.4770779442},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C29,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":4612315.1387131969},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C29,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":3854390.0093368227},17910161.623372894,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C29,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":983981.91276673728},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C29,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":2809541.4576600059},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C29,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":5274948.2254162338},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C29,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":11146533.609254608},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C29,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":5672941.03444348},43798107.862913959,6564.7504467454464,6671.709491200445,2.6259001786981782E-2]
[null,null,"70+_SEMI",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C30,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":36388.615176169638},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C30,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":636274.94633149949},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C30,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":94181.81084722282},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C30,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":100983.64856102526},867829.02091591724,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C30,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":1576215.9297647926},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C30,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":102249.95879297024},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C30,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":325646.80946906004},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C30,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":2316167.5487572663},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C30,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":515782.97412889509},5703892.2418289017,232.73565153498527,24508.02962163054,9.3094260613994101E-4]
[null,null,"70+_Dementia",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C31,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":101974.33694750669},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C31,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":2478932.540485315},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C31,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":185988.46855372094},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C31,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":228933.57211894557},2995828.9181054882,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C31,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":2141295.2962733232},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C31,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":274250.09540093772},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C31,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":687542.82761440915},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C31,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":7931783.3454433689},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C31,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":2674781.4083463154},16705481.891183844,694.19427095780088,24064.563177876396,2.7767770838312031E-3]
[null,null,"70+_Cancer",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C32,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":199436.58834838474},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C32,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":3928207.2609447995},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C32,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":3087982.3971087979},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C32,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":1631728.8615008011},8847355.1079027839,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C32,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":471098.43259260373},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C32,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":895776.64284167858},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C32,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":1234832.4755182522},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C32,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":3110840.8420252628},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C32,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":1082987.492995071},15642890.993875653,2038.889146493271,7672.2616434445172,8.1555565859730839E-3]
[null,null,"70+_LearnDis",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C33,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":4184.8742545939194},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C33,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":69953.781085027033},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C33,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":6697.6657198340026},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C33,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":10879.75461258056},91716.075672035513,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C33,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":26522.206727456007},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C33,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":10060.861658222137},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C33,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":21586.884683151955},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C33,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":711830.30838979955},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C33,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":504607.00750007818},1366323.3446307434,21.846833190065663,62541.025179431817,8.7387332760262645E-5]
[null,null,"70+_PhysDis",{"$f":"Spend_AE*INDEX(INDIRECT($T$2&$T$3),MATCH($C34,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))/'Base year data'!D$36","v":152671.98989682409},{"$f":"Spend_NEL*INDEX(INDIRECT($T$2&$T$3),MATCH($C34,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))/'Base year data'!E$36","v":2348952.1728552887},{"$f":"Spend_EL*INDEX(INDIRECT($T$2&$T$3),MATCH($C34,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))/'Base year data'!F$36","v":609479.67948710325},{"$f":"Spend_OP*INDEX(INDIRECT($T$2&$T$3),MATCH($C34,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))/'Base year data'!G$36","v":480444.96609787404},3591548.8083370901,{"$f":"Spend_MH*INDEX(INDIRECT($T$2&$T$3),MATCH($C34,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))/'Base year data'!I$36","v":574601.89899664186},{"$f":"Spend_GP*INDEX(INDIRECT($T$2&$T$3),MATCH($C34,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))/'Base year data'!J$36","v":326811.35301377246},{"$f":"Spend_RX*INDEX(INDIRECT($T$2&$T$3),MATCH($C34,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))/'Base year data'!K$36","v":643990.5237474246},{"$f":"Spend_SC*INDEX(INDIRECT($T$2&$T$3),MATCH($C34,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))/'Base year data'!L$36","v":10661858.338270662},{"$f":"Spend_CC*INDEX(INDIRECT($T$2&$T$3),MATCH($C34,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))/'Base year data'!M$36","v":4283325.1628952855},20082136.085260876,600.1191321189466,33463.582496284245,2.400476528475786E-3]
[null,null,"Grand Total",{"$f":"SUM(D11:D34)","v":9670878.0272251256},{"$f":"SUM(E11:E34)","v":71576880.281172097},50192945.427454941,46272379.235456355,177713082.97130853,47692966.791470572,38934335.082346573,28857275.033167422,84736655.558733016,52325045.699664332,{"$f":"SUM(N11:N34)","v":430259361.1366905},{"$f":"SUM(O11:O34)","v":250000},1721.0374445467619,0.99999999999999989]
[null,null,"Lookup GrandTotal",{"$f":"INDEX(INDIRECT($T$2&$T$3),MATCH($C35,INDIRECT($T$2&$T$5),0),MATCH(D$10,INDIRECT($T$2&$T$6),0))","v":21688856.61962527},{"$f":"INDEX(INDIRECT($T$2&$T$3),MATCH($C35,INDIRECT($T$2&$T$5),0),MATCH(E$10,INDIRECT($T$2&$T$6),0))","v":160484628.08721891},{"$f":"INDEX(INDIRECT($T$2&$T$3),MATCH($C35,INDIRECT($T$2&$T$5),0),MATCH(F$10,INDIRECT($T$2&$T$6),0))","v":112431787.53321393},{"$f":"INDEX(INDIRECT($T$2&$T$3),MATCH($C35,INDIRECT($T$2&$T$5),0),MATCH(G$10,INDIRECT($T$2&$T$6),0))","v":103774228.53328192},{"$f":"SUM(D36:G36)","v":398379500.77334005},{"$f":"INDEX(INDIRECT($T$2&$T$3),MATCH($C35,INDIRECT($T$2&$T$5),0),MATCH(I$10,INDIRECT($T$2&$T$6),0))","v":106963394.24560192},{"$f":"INDEX(INDIRECT($T$2&$T$3),MATCH($C35,INDIRECT($T$2&$T$5),0),MATCH(J$10,INDIRECT($T$2&$T$6),0))","v":87323223.743798748},{"$f":"INDEX(INDIRECT($T$2&$T$3),MATCH($C35,INDIRECT($T$2&$T$5),0),MATCH(K$10,INDIRECT($T$2&$T$6),0))","v":64719928.923146822},{"$f":"INDEX(INDIRECT($T$2&$T$3),MATCH($C35,INDIRECT($T$2&$T$5),0),MATCH(L$10,INDIRECT($T$2&$T$6),0))","v":190057405.37132341},{"$f":"INDEX(INDIRECT($T$2&$T$3),MATCH($C35,INDIRECT($T$2&$T$5),0),MATCH(M$10,INDIRECT($T$2&$T$6),0))","v":117304470.47637074}]
[null,null,"Average Spend by subsetting by age"]
[null,null,"Row Labels","AE","NEL","EL","OP","Acute","MH","GP","Prescribing","SC","CC","Total"]
[null,null,"Child_Mostly healthy",{"$f":"IFERROR(D11/$O11,0)","v":42.652668869825163},207.42964437556628,75.317289938506676,107.68625480028453,{"$f":"SUM(D39:G39)","v":433.08585798418267},{"$f":"IFERROR(I11/$O11,0)","v":61.221868396939271},100.64123457316528,30.613424840152597,9.8384467147662917,167.51584608317665,{"$f":"SUM(H39:M39)","v":802.91667859238282}]
[null,null,"Child_1LTC",65.637911584348572,245.15154364285206,126.30904505529135,200.31852111549136,{"$f":"SUM(D40:G40)","v":637.41702139798326},182.74585809381483,164.1785893988567,165.721072650319,5.0285009312206412,123.79177660797824,{"$f":"SUM(H40:M40)","v":1278.8828190801726}]
[null,null,"Child_2+LTC",{"$f":"IFERROR(D13/$O13,0)","v":79.225947827921985},1207.4399064004942,415.132354038649,796.21867321911941,2498.0168814861845,0,224.82834013871394,354.45771166117589,0,357.58070791608128,3434.8836412021556]
[null,null,"Child_SEMI",74.329732941566832,829.16231577010831,226.14961089360739,385.32327891247678,1514.9649385177593,3078.9014076549061,117.57392493192437,119.81755564983975,64.807969768826837,0.56263150106650939,4896.6284280243235]
[null,null,"Child_Dementia",0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",160.69813148264672,4400.4066053330098,3318.7552015455244,800.78273207400014,8680.6426704351816,381.61172631785996,232.68473088807744,109.14765043352919,160.78498548366053,1846.3900059300825,11411.261769488392]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_PhysDis",0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",26.260735992896699,150.54951250012175,109.62272173342245,124.31521538115,410.74818560759087,74.847249496806185,108.8027791691562,29.46408324076414,61.815179644818485,58.986486469369062,744.66396362850492]
[null,null,"16-69_1LTC",47.795791583308372,265.55191014193161,286.00355775156919,261.78522516821346,861.13648464502262,217.69641767309821,252.32103570370327,184.32718471914879,157.01021930669503,129.17331135924491,1801.664653406913]
[null,null,"16-69_2+LTC",69.413349456507774,537.92694035673037,558.72962772487881,483.73681998074539,1649.8067375188623,{"$f":"IFERROR(I21/$O21,0)","v":213.86326701824262},403.26270820681947,516.73122742796284,414.09070834438359,328.77395777568017,3526.5286062919508]
[null,null,"16-69_SEMI",111.5181618995926,706.40919303383225,273.87879235091719,260.37059961303657,1352.1767468973785,7546.4963102334123,376.48001006238047,746.11480484377046,2074.5838295318558,518.57843737202825,12614.430138940825]
[null,null,"16-69_Dementia",54.540624090254212,729.21509952563008,274.81816289626596,400.60843852380935,1459.1823250359596,3109.4117458125374,397.85474171816969,1065.8372821204202,9475.1240283329626,1009.5917929818286,16517.001916001878]
[null,null,"16-69_Cancer",67.662719167080397,918.80818111488634,2076.9532737843665,850.61191993013676,3914.0360939964703,215.18360287859755,328.41527930834559,323.79016920351859,276.70700532953668,134.17593901976284,5192.3080897362315]
[null,null,"16-69_LearnDis",89.691202160933926,586.26599680799859,256.80786002886765,316.82690042033062,1249.591959418131,1106.5222803970839,307.27756367079439,417.78270130787092,37432.567534261681,13799.717769532126,54313.459808587693]
[null,null,"16-69_PhysDis",224.75753091446481,2320.9162572351452,1530.6666145132262,1003.0462018618038,5079.3866045246405,555.33038097353312,564.63798968374158,808.92915540559807,11548.758885699366,3545.4846046535085,22102.527620940389]
[null,null,"70+_Mostly healthy",50.80689218395176,759.33498171438703,431.62222897907941,299.41832670892398,1541.1824295863423,104.3355827501895,183.96045765329077,170.14940847666162,551.26982781135712,1153.01945422881,3703.9171605066513]
[null,null,"70+_1LTC",45.928302370923198,550.79361545450354,556.78979209539182,359.14265846573977,1512.6543683865584,81.266742136004879,284.80129081411906,368.86533813844159,706.92633248996208,347.47935970293275,3301.9934316680192]
[null,null,"70+_2+LTC",89.874398582421904,1348.6351916800052,702.58803836173354,587.13427732011996,2728.2319059442807,149.88870037772085,427.97384004945224,803.52608499099188,1697.9371416594572,864.15181817854295,6671.709491200445]
[null,null,"70+_SEMI",156.35170175335011,2733.8954824282837,404.67289917146718,433.89849339797087,3728.8185767510718,6772.5589928702984,439.3394742859146,1399.2132589970136,9951.9241400327337,2216.1751786935042,24508.029621630536]
[null,null,"70+_Dementia",146.89596444927383,3570.9492921413148,267.91991281793065,329.78314817130223,4315.5483175798217,{"$f":"IFERROR(I31/$O31,0)","v":3084.576444744946},395.06245855723722,990.41846984099345,11425.884190170062,3853.0732969833334,24064.563177876393]
[null,null,"70+_Cancer",97.816298002959101,1926.6409199838095,1514.5415837932555,800.30288272770804,4339.3016845077327,231.05642275984252,439.34543689260596,605.639829728883,1525.752808766315,531.16546078913825,7672.2616434445172]
[null,null,"70+_LearnDis",191.55518871709486,3202.0101255149821,306.57375655157239,498.00145027554265,4198.140521059192,1214.0069225006196,460.5180792425823,988.10131863725155,32582.768504566957,23097.489833425214,62541.025179431817]
[null,null,"70+_PhysDis",254.40280391954533,3914.1431211523427,1015.5978152789526,800.58265165031844,5984.7263920011592,957.47972068111449,544.57746057827205,1073.1044708965926,17766.236348148002,7137.4581039791101,33463.582496284253]
[null,null,"Grand Total",38.683512108900501,286.30752112468838,200.77178170981978,185.08951694182542,{"$f":"SUM(D63:G63)","v":710.85233188523409},190.7718671658823,155.73734032938629,115.42910013266969,338.94662223493208,209.30018279865732,1721.0374445467619]
[]
[null,null,"Average Interactions"]
[null,null,"Row Labels","AE","NEL","EL","OP","Acute","MH","GP","Prescribing","SC"]
[null,null,"Child_Mostly healthy",{"$f":"INDEX(INDIRECT($T$2&$T$4),MATCH($C67,INDIRECT($T$2&$T$5),0),MATCH(D$66,INDIRECT($T$2&$T$7),0))","v":0.47068834876815213},0.11494928502234504,3.4136272140613821E-2,0.57671377270611834,1.1964876786372174,2.4658700461863158E-2,6.7706283581937381,3.5038590552706435,7.3408713206431415E-4]
[null,null,"Child_1LTC",{"$f":"INDEX(INDIRECT($T$2&$T$4),MATCH($C68,INDIRECT($T$2&$T$5),0),MATCH(D$66,INDIRECT($T$2&$T$7),0))","v":0.63190659192957288},0.14489911224007607,6.1656625904628462E-2,1.0237771996665175,1.8622395297407914,5.6153796699347766E-2,11.036565609812543,11.559129831057625,4.628558204119417E-4]
[null,null,"Child_2+LTC",0.62257784446497133,0.47292597431730576,0.19672008188664775,4.1116492493996351,5.4038731500685602,0,9.1724137931034484,11.402298850574713,0]
[null,null,"Child_SEMI",0.61707478529664783,0.32566462040883815,0.12,1.9509057205749984,3.0136451262804851,0.91333333333333333,4.2666666666666666,2.76,2.6666666666666668E-2]
[null,null,"Child_Dementia",0,0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",1.2701522243121472,1.3124232653314318,1.4984645618968493,5.2838254952811274,9.3648655468215569,7.4999999999999997E-2,16.524999999999999,8.0500000000000007,2.5000000000000001E-2]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0]
[null,null,"Child_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",0.28830370267838684,7.476025193572465E-2,5.7191140114460449E-2,0.9101476576752755,1.3304027524038853,8.1799795028554667E-2,6.8899072591608013,3.0034679636286743,1.9575265081714648E-3]
[null,null,"16-69_1LTC",0.469496477933106,0.12826193528778373,0.14618257640208202,1.6338069926869174,2.3777479823098644,0.18906532724963801,15.394622841268916,16.304330089166037,7.4013637158342558E-3]
[null,null,"16-69_2+LTC",{"$f":"INDEX(INDIRECT($T$2&$T$4),MATCH($C77,INDIRECT($T$2&$T$5),0),MATCH(D$66,INDIRECT($T$2&$T$7),0))","v":0.63494151325265991},0.21082042819990848,0.34736489130723935,2.8452266905419119,4.0383535233017156,0.10789140595639667,23.37849334297503,50.729295163554383,2.0758007571568336E-2]
[null,null,"16-69_SEMI",1.075756327073683,0.30741612000705082,0.14267334347351524,1.5792894398285433,3.1051352303827904,16.052834418578502,23.764652014652015,58.627655677655675,0.10384615384615385]
[null,null,"16-69_Dementia",0.4001775087245526,0.28091518088374301,0.21486137947675907,2.2538369468707353,3.14979101595579,0.8225600516820083,23,124.19014084507042,0.19014084507042253]
[null,null,"16-69_Cancer",0.56371967464146233,0.31949692303636035,1.3971222806618622,5.1631312843182213,7.4434701626579232,0.62700119988627034,16.888750259929299,21.646288209606986,2.5369099604907464E-2]
[null,null,"16-69_LearnDis",0.86158915426533078,0.24496748237935553,0.12918492697557896,1.9121753842959552,3.1479169479162206,0.3281936125172461,20.725746268656717,55.402985074626862,0.43843283582089554]
[null,null,"16-69_PhysDis",2.2319982578213646,0.84479411270889748,0.76911983878623236,6.7153814625605639,10.561293671877053,1.1416820763448987,24.720779220779221,97.909090909090907,0.93506493506493504]
[null,null,"70+_Mostly healthy",0.43044968238052783,0.20680840605501802,0.21085452346659295,1.9302168962737358,2.7783295081758661,0.1414949815504353,8.5768421052631574,14.858060941828255,3.8337950138504155E-2]
[null,null,"70+_1LTC",0.37460330270526959,0.16804225718005655,0.27468324884183326,2.2482475715084846,3.0655763802356524,2.065914991890995E-2,14.374849143132995,29.05792903692976,4.8998310403089551E-2]
[null,null,"70+_2+LTC",0.71917597153683821,0.3912153060726396,0.44824839648433723,3.5734630035117094,5.1321026776055136,4.2838233877511026E-2,22.995449606085302,81.14357511545775,8.4759576202118991E-2]
[null,null,"70+_SEMI",1.2052864828073337,0.77731166221449033,0.19979805890246324,2.5391788352976308,4.7215750392219178,6.0079448512839404,24.528735632183906,146.44827586206895,0.36206896551724138]
[null,null,"70+_Dementia",1.0287812388540418,0.82751701746532402,0.12988020493768793,1.9169410925381327,3.9031195537951842,0.66116028477731681,20.692357096981375,103.67565831727681,0.41168914579319205]
[null,null,"70+_Cancer",0.72720925998555142,0.49969675565137889,1.1131448358494305,4.9461807816234051,7.2862316331097636,3.9037290912291793E-2,19.326262847146293,38.361032145200085,0.12945549967198774]
[null,null,"70+_LearnDis",1.6043879886609167,1.0081641690736431,0.22134347834622026,3.3313713118751442,6.1652669479559234,0.84025207833094406,25.897959183673468,122.87755102040816,0.61224489795918369]
[null,null,"70+_PhysDis",2.2011001263435408,1.2236415324713639,0.46340548595612568,5.2748045234229082,9.1629516681939176,1.6811757361385564,23.842496285289748,131.13893016344724,0.9049034175334324]
[null,null,"Grand Total",0.39309830103296867,0.11942816510333655,0.11274061161286508,1.2055263560894587,1.8307934338390917,0.2504213635579437,9.4280806213506008,10.938644562058197,1.4060223191389351E-2]
[]
[null,null,"Average Cost per interaction"]
[null,null,"Row Labels","AE","NEL","EL","OP","Acute","MH","GP","Prescribing","SC"]
[null,null,"Child_Mostly healthy",{"$f":"IFERROR(D39/D67,0)","v":90.617643248345345},{"$f":"IFERROR(E39/E67,0)","v":1804.5318362375542},2206.3712648018618,186.72391729954273,361.96432752024771,2482.7694586591965,14.864386176413063,8.737059441390107,13402.287392097121]
[null,null,"Child_1LTC",{"$f":"IFERROR(D40/D68,0)","v":103.87280718803459},1691.8774715242753,2048.5883423246087,195.66612850993616,342.28519544245017,3254.3811609436098,14.875876717743292,14.336812119287012,10864.076261902195]
[null,null,"Child_2+LTC",{"$f":"IFERROR(D41/D69,0)","v":127.25468555021725},2553.1266455463756,2110.2693230773093,193.64946397978372,462.26415981923844,0,24.511360391062798,31.086513018671674,0]
[null,null,"Child_SEMI",{"$f":"IFERROR(D42/D70,0)","v":120.45498327376012},2546.0620030790606,1884.5800907800617,197.50994363731164,502.70183616063855,3371.0599353885832,27.556388655919775,43.412157844144836,2430.2988663310061]
[null,null,"Child_Dementia",{"$f":"IFERROR(D43/D71,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",{"$f":"IFERROR(D44/D72,0)","v":126.5187970439315},3352.8867718005263,2214.7705631052349,151.55359176588291,926.93724507143611,5088.1563509048001,14.080770401699089,13.558714339568843,6431.3994193464214]
[null,null,"Child_LearnDis",{"$f":"IFERROR(D45/D73,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Child_PhysDis",{"$f":"IFERROR(D46/D74,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",{"$f":"IFERROR(D47/D75,0)","v":91.087057671928321},2013.7641139780687,1916.7780448864487,136.58796386806003,308.73972927778146,915.00534287009532,15.791617372569467,9.8100208151269133,31578.208206518924]
[null,null,"16-69_1LTC",{"$f":"IFERROR(D48/D76,0)","v":101.80223671479455},2070.3875202421341,1956.4818516052353,160.23020242904465,362.16474203816637,1151.4349079228912,16.390205742962227,11.305412961531687,21213.687819555751]
[null,null,"16-69_2+LTC",{"$f":"IFERROR(D49/D77,0)","v":109.32243050374686},2551.5883111984112,1608.4804242081286,170.0169696807572,408.53450001326223,1982.2085468482403,17.249302694178763,10.186051782544769,19948.480455877281]
[null,null,"16-69_SEMI",{"$f":"IFERROR(D50/D78,0)","v":103.66489054537929},2297.892488583976,1919.6213229681402,164.86566239644071,435.46468883762168,470.10366602296665,15.842016530697062,12.726328491557469,19977.473914010461]
[null,null,"16-69_Dementia",{"$f":"IFERROR(D51/D79,0)","v":136.2910780870377},2595.8550806387939,1279.0486757811784,177.74508447916818,463.26321893872608,3780.1638183793034,17.298032248616074,8.5823019030960968,49832.133778640025]
[null,null,"16-69_Cancer",{"$f":"IFERROR(D52/D80,0)","v":120.02901834163464},2875.7966505058371,1486.5937667248756,164.74729637684547,525.83486041661536,343.19488211127663,19.445801154840478,14.958230532097188,10907.245808440508]
[null,null,"16-69_LearnDis",{"$f":"IFERROR(D53/D81,0)","v":104.09973444641697},2393.2400786979138,1987.9088531544742,165.68924745204961,396.9583632901448,3371.5533703110623,14.825886589931208,7.5407976798565066,85378.111482401102]
[null,null,"16-69_PhysDis",{"$f":"IFERROR(D54/D82,0)","v":100.69789710940402},2747.3158516611202,1990.153598077525,149.36548391985821,480.94360050324065,486.4142062660967,22.840622645467874,8.2620433699736111,12350.7560305396]
[null,null,"70+_Mostly healthy",{"$f":"IFERROR(D55/D83,0)","v":118.03212840807082},3671.6833527181593,2047.0143200293453,155.12159658686443,554.71549542668095,737.38009367490895,21.448506967430809,11.451656386578602,14379.220219645948]
[null,null,"70+_1LTC",{"$f":"IFERROR(D56/D84,0)","v":122.60517202929914},3277.7089804520451,2027.0249257755056,159.7433765823082,493.43228834190063,3933.6924537063819,19.81247162862724,12.694137206737967,14427.565495103019]
[null,null,"70+_2+LTC",{"$f":"IFERROR(D57/D85,0)","v":124.96857812193782},3447.296592811721,1567.4078119904295,164.30400335560549,531.60119298649579,3498.946777458269,18.611240370625204,9.9025225823199055,20032.393007847633]
[null,null,"70+_SEMI",{"$f":"IFERROR(D58/D86,0)","v":129.72160891506743},3517.1162550677082,2025.4095630079121,170.88142330357417,789.74040352550549,1127.2671704739357,17.911215680822199,9.5543170498971968,27486.26667247136]
[null,null,"70+_Dementia",{"$f":"IFERROR(D59/D87,0)","v":142.78639510660309},4315.2578337048526,2062.8232989505173,172.03614104523768,1105.6664440072336,4665.3988688746658,19.092192189882002,9.5530473200375834,27753.668773938822]
[null,null,"70+_Cancer",{"$f":"IFERROR(D60/D88,0)","v":134.50914803381707},3855.6202300580076,1360.5970535159722,161.80219002529816,595.54813832561604,5918.8641773061427,22.733077800268017,15.787891927320405,11785.924990689795]
[null,null,"70+_LearnDis",{"$f":"IFERROR(D61/D89,0)","v":119.39455422935079},3176.0800708253355,1385.058908634466,149.48842493190298,680.93410334017631,1444.8127577525222,17.782021972329815,8.0413493793764044,53218.521890792697]
[null,null,"70+_PhysDis",{"$f":"IFERROR(D62/D90,0)","v":115.57984158683335},3198.7661560056954,2191.596444274955,151.77484740814756,653.14394408246301,569.52982374128339,22.840622645467846,8.1829588632384791,19633.295668807234]
[null,null,"Grand Total",{"$f":"IFERROR(D63/D91,0)","v":98.406714064267007},2397.3199360214367,1780.8292756051474,153.53419359675158,388.27555241696967,761.8034837580484,16.51845657500078,10.552413461997594,24106.773955231882]

{"sheet":"Projected Population Growth","index":10,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup ref:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_Population Change_"]
[null,"Projected Segment Population Growth"]
[null,"Segment Populations",null,null,null,null,null,null,null,"Segment Percentages"]
[null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[null,"Total Population",{"$f":"SUM(C8:C31)","v":250000},{"$f":"SUM(D8:D31)","v":251975.85880347123},{"$f":"SUM(E8:E31)","v":253973.82508622797},{"$f":"SUM(F8:F31)","v":255994.21961451034},{"$f":"SUM(G8:G31)","v":258037.36844794295},null,null,"Total Population",{"$f":"C6/C$6","v":1},{"$f":"D6/D$6","v":1},{"$f":"E6/E$6","v":1},{"$f":"F6/F$6","v":1},{"$f":"G6/G$6","v":1}]
[]
[null,"Child_Mostly healthy",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":43729.780532955723},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":44385.727240950058},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":45051.513149564307},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":45727.285846807768},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":46413.195134509879},null,null,"Child_Mostly healthy",{"$f":"C8/C$6","v":0.1749191221318229},{"$f":"D8/D$6","v":0.1761507132140335},{"$f":"E8/E$6","v":0.17738644182828145},{"$f":"F8/F$6","v":0.17862624365372914},{"$f":"G8/G$6","v":0.17987005298371497}]
[null,"Child_1LTC",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":1926.5340043729334},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":1955.4320144385272},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":1984.763494655105},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2014.5349470749313},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2044.7529712810551},null,null,"Child_1LTC",7.7061360174917335E-3,7.760394284293988E-3,7.8148348318227197E-3,7.8694548263961769E-3,7.9242513732795585E-3]
[null,"Child_2+LTC",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":38.789275255830873},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":39.371114384668331},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":39.961681100438355},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":40.56110631694493},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":41.169522911699097},null,null,"Child_2+LTC",1.551571010233235E-4,1.5624954934820111E-4,1.5734566775481984E-4,1.5844539918918478E-4,1.5954868536804479E-4]
[null,"Child_SEMI",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":66.878060785915295},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":67.881231697704024},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":68.899450173169583},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":69.932941925767125},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":70.98193605465363},null,null,"Child_SEMI",2.6751224314366121E-4,2.6939577473827778E-4,2.7128563406003426E-4,2.7318172273997377E-4,2.7508394028973244E-4]
[null,"Child_Dementia",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},null,null,"Child_Dementia",0,0,0,0,0]
[null,"Child_Cancer",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":17.834149542910747},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":18.101661786054407},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":18.373186712845222},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":18.648784513537898},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":18.928516281240963},null,null,"Child_Cancer",7.1336598171642992E-5,7.1838873263540743E-5,7.2342835749342459E-5,7.2848459397326337E-5,7.3355717410595304E-5]
[null,"Child_LearnDis",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},null,null,"Child_LearnDis",0,0,0,0,0]
[null,"Child_PhysDis",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":0},null,null,"Child_PhysDis",0,0,0,0,0]
[null,"16-69_Mostly healthy",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":147590.96307974361},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":148328.91789514231},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":149070.56248461801},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":149815.91529704109},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":150564.99487352627},null,null,"16-69_Mostly healthy",0.59036385231897448,0.58866321003724231,0.58695246423132896,0.58523163344329354,0.5835007378162036]
[null,"16-69_1LTC",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":22951.212900510414},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":23065.968965012962},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":23181.298809838023},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":23297.205303887211},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":23413.691330406644},null,null,"16-69_1LTC",9.1804851602041659E-2,9.1540392300054757E-2,9.1274361844050744E-2,9.1006763117422645E-2,9.0737599252529097E-2]
[null,"16-69_2+LTC",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":10481.57554010722},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":10533.983417807754},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":10586.653334896791},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":10639.586601571275},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":10692.78453457913},null,null,"16-69_2+LTC",4.1926302160428877E-2,4.1805526401732566E-2,4.1684033113658314E-2,4.1561823613021139E-2,4.143889933033601E-2]
[null,"16-69_SEMI",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2434.3614126073171},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2446.5332196703534},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2458.7658857687052},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2471.0597151975485},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2483.415013773536},null,null,"16-69_SEMI",9.7374456504292686E-3,9.7093953019464808E-3,9.681178306205046E-3,9.6527949690371952E-3,9.6242456226821489E-3]
[null,"16-69_Dementia",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":63.311230877333152},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":63.627787031719812},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":63.945925966878406},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":64.26565559671279},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":64.586983874696344},null,null,"16-69_Dementia",2.5324492350933261E-4,2.5251540895172164E-4,2.5178156034452682E-4,2.5104338564162665E-4,2.5030089348367492E-4]
[null,"16-69_Cancer",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2144.1106287964444},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2154.8311819404266},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2165.6053378501283},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2176.4333645393785},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2187.315531362075},null,null,"16-69_Cancer",8.5764425151857778E-3,8.5517366313297843E-3,8.5268839696959805E-3,8.5018847996519899E-3,8.4767394138238906E-3]
[null,"16-69_LearnDis",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":477.95520775000801},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":480.34498378875799},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":482.74670870770171},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":485.16044225124017},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":487.58624446249632},null,null,"16-69_LearnDis",1.9118208310000321E-3,1.9063135098327155E-3,1.9007734696431882E-3,1.8952007704776321E-3,1.8895954775668977E-3]
[null,"16-69_PhysDis",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":205.98442722061912},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":207.01434935672219},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":208.04942110350578},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":209.08966820902327},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":210.13511655006837},null,null,"16-69_PhysDis",8.2393770888247655E-4,8.2156421785700988E-4,8.1917662590965756E-4,8.1677495891853175E-4,8.1435924499618172E-4]
[null,"70+_Mostly healthy",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":4023.8299906192374},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":4104.3065904316218},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":4186.3927222402544},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":4270.1205766850599},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":4355.5229882187614},null,null,"70+_Mostly healthy",1.6095319962476949E-2,1.6288491325801093E-2,1.6483559755887878E-2,1.6680535143001406E-2,1.6879427248915904E-2]
[null,"70+_1LTC",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":3694.3440778139616},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":3768.2309593702407},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":3843.5955785576457},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":3920.4674901287985},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":3998.8768399313744},null,null,"70+_1LTC",1.4777376311255846E-2,1.4954730097018046E-2,1.513382561077972E-2,1.531467193295398E-2,1.5497278025985283E-2]
[null,"70+_2+LTC",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":6564.7504467454464},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":6696.0454556803552},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":6829.9663647939624},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":6966.5656920898418},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":7105.8970059316389},null,null,"70+_2+LTC",2.6259001786981786E-2,2.6574154712586735E-2,2.6892402642182064E-2,2.7213761711418583E-2,2.7538247846319974E-2]
[null,"70+_SEMI",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":232.73565153498527},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":237.39036456568496},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":242.13817185699867},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":246.98093529413865},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":251.92055400002141},null,null,"70+_SEMI",9.3094260613994111E-4,9.4211550937043438E-4,9.5339813768127127E-4,9.6479106311875176E-4,9.7629485029740741E-4]
[null,"70+_Dementia",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":694.19427095780088},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":708.07815637695694},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":722.23971950449607},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":736.68451389458596},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":751.41820417247766},null,null,"70+_Dementia",2.7767770838312035E-3,2.8101031572600891E-3,2.8437565141182747E-3,2.877738860681794E-3,2.912051881059508E-3]
[null,"70+_Cancer",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2038.889146493271},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2079.6669294231365},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2121.2602680115992},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2163.6854733718314},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":2206.9591828392681},null,null,"70+_Cancer",8.1555565859730839E-3,8.2534372114003753E-3,8.3522790873878407E-3,8.4520872253679158E-3,8.5528665716667514E-3]
[null,"70+_LearnDis",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":21.846833190065663},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":22.283769853866975},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":22.729445250944316},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":23.184034155963204},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":23.647714839082468},null,null,"70+_LearnDis",8.7387332760262645E-5,8.8436130189944971E-5,8.9495227483490971E-5,9.0564678338733392E-5,9.1644535755886899E-5]
[null,"70+_PhysDis",{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B31&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(C$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":600.1191321189466},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B31&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(D$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":612.12151476132556},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B31&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(E$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":624.3639450565521},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B31&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(F$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":636.85122395768315},{"$f":"IFERROR(INDEX('Master Output Table'!$C$40:$J$807,MATCH($B31&$P$2,'Master Output Table'!$C$40:$C$807,0),MATCH(G$5,'Master Output Table'!$C$38:$J$38,0)),0)","v":649.58824843683681},null,null,"70+_PhysDis",2.4004765284757865E-3,2.4292863517482847E-3,2.4583791059750787E-3,2.4877562662027584E-3,2.5174192883147708E-3]

{"sheet":"Projected Total and Ave Costs","index":11,"n_rows":302,"n_cols":15,"rows_kept":302,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Projected Total and Average Costs"]
[null,"Total Costs",null,null,null,null,null,null,"Average Cost",null,null,null,null,null,"Lookup ref:"]
[null,null,"Year 0","Year 1","Year 2","Year 3","Year 4",null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","_Total_"]
[null,"Total Costs",{"$f":"SUM(C7:C30)","v":430259361.1366905},{"$f":"SUM(D7:D30)","v":439665674.78756356},{"$f":"SUM(E7:E30)","v":450731733.53831226},{"$f":"SUM(F7:F30)","v":469176652.94284767},{"$f":"SUM(G7:G30)","v":483608450.6588918},null,null,null,null,null,null,null,"Average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_U_"]
[null,"Child_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B7&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":35111370.141094647},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B7&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":36102020.112359159},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B7&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":37239464.582160309},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B7&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":39001613.978191637},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B7&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":40446894.681443334},null,"Child_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B7&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":802.91667859238282},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B7&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":813.37002582784339},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B7&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":826.59742101293762},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B7&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":852.91775481387663},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B7&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":871.45249458099931}]
[null,"Child_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":2463811.2385662706},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":2531818.7117230697},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":2610009.4375563175},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":2731837.7521313657},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":2831309.4177087373},null,"Child_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":1278.8828190801726},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":1294.7618188863719},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":1315.0228954658712},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":1356.0637188736512},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B8&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":1384.6706460266921}]
[null,"Child_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":133236.64703034103},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":136837.98026968187},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":140984.04825643759},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":147479.86166475673},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":152760.52998501121},null,"Child_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":3434.8836412021556},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":3475.5932720809269},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":3527.9809150694382},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":3635.9920883899827},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B9&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":3710.5246595316121}]
[null,"Child_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":327477.01365545148},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":334532.14951418032},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":342786.15557643352},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":356578.66402691731},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":367239.6876230234},null,"Child_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":4896.6284280243235},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":4928.1979885685469},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":4975.1653273703369},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":5098.8654875326238},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B10&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":5173.7062700045472}]
[null,"Child_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":0},null,"Child_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B11&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":0}]
[null,"Child_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":203510.14887035629},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":208791.42740155332},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":214887.64316365524},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":224543.99785538239},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":232326.60133657878},null,"Child_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":11411.261769488392},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":11534.378990685102},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":11695.719774807554},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":12040.677379932022},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B12&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":12273.893943120374}]
[null,"Child_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":0},null,"Child_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B13&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":0}]
[null,"Child_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":0},null,"Child_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B14&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":0}]
[null,"16-69_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":109905671.56271023},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":111475086.67637578},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":113421126.95523177},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":117162175.99312571},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":119832426.95239428},null,"16-69_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":744.66396362850492},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":751.53980935248592},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":760.85529607453668},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":782.04091842196749},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B15&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":795.88503989956496}]
[null,"16-69_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":41350389.035666361},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":42008746.507707439},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":42812704.91869463},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":44299362.658922754},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":45386888.329621553},null,"16-69_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":1801.664653406913},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":1821.2435198983992},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":1846.8639427798214},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":1901.4882721375714},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B16&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":1938.4764106238551}]
[null,"16-69_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":36963575.981198117},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":37624338.05621554},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":38419406.31095171},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":39832573.250721931},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":40892931.721135758},null,"16-69_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":3526.5286062919508},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":3571.710393298265},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":3629.0416900976443},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":3743.8083585728214},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B17&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":3824.3482405254799}]
[null,"16-69_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":30708081.972268302},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":31129674.755156126},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":31655526.467623934},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":32681079.267277695},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":33406515.367099129},null,"16-69_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":12614.430138940825},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":12723.99430544031},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":12874.559001670546},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":13225.53197168083},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B18&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":13451.84561654804}]
[null,"16-69_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":1045711.7217053489},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":1060857.8444101126},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":1079599.6975908484},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":1115443.5440979337},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":1141110.9175544616},null,"16-69_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":16517.001916001878},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":16672.870359002933},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":16883.009844130502},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":17356.759745791638},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B19&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":17667.815542653356}]
[null,"16-69_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":11132882.963189216},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":11281736.585862381},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":11468158.849669376},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":11835310.104878008},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":12093437.474232329},null,"16-69_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":5192.3080897362315},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":5235.5547294907665},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":5295.5904057080943},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":5437.9381871784726},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B20&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":5528.8948031661257}]
[null,"16-69_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":25959400.966435239},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":26440439.026544593},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":27016776.062192917},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":28029041.876034249},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":28794467.23617506},null,"16-69_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":54313.459808587693},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":55044.686462620259},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":55964.702762067522},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":57772.727195098516},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B21&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":59055.126273952636}]
[null,"16-69_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":4552776.4921273189},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":4628376.6504964819},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":4720186.73646749},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":4887500.8984955512},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":5011041.1846612655},null,"16-69_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":22102.527620940389},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":22357.757637954714},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":22687.814805882925},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":23375.143020503536},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B22&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":23846.757585933032}]
[null,"70+_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":14903932.953215912},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":15449606.949119098},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":16067112.348629083},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":16966051.123221871},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":17740347.875146385},null,"70+_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":3703.9171605066513},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":3764.2429016235774},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":3837.9371966878271},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":3973.2018847094942},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B23&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":4073.0695081009071}]
[null,"70+_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":12198699.879263345},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":12593692.81151123},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":13042926.033194382},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":13715082.142165991},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":14280371.406365989},null,"70+_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":3301.9934316680192},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":3342.070310259307},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":3393.4178991039666},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":3498.3282418993886},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B24&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":3571.0955795805548}]
[null,"70+_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":43798107.862913959},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":45259921.036280409},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":46920325.485289782},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":49387386.626708537},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":51474851.384993628},null,"70+_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":6671.709491200445},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":6759.2015818658665},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":6869.7740192612537},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":7089.2013094465237},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B25&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":7243.9624922828261}]
[null,"70+_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":5703892.2418289017},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":5876636.1584200095},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":6073688.3767311769},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":6373256.779945951},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":6621734.2326639611},null,"70+_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":24508.029621630536},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":24755.15874105315},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":25083.564190441477},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":25804.650761224977},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B26&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":26285.009807748349}]
[null,"70+_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":16705481.891183844},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":17238504.694471158},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":17845110.215160962},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":18755860.740259212},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":19519520.920142654},null,"70+_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":24064.563177876393},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":24345.48296571651},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":24708.015542822654},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":25459.827628388335},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B27&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":25976.907149380451}]
[null,"70+_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":15642890.993875653},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":16116948.033929829},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":16657697.594445638},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":17479641.473016128},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":18161497.629440304},null,"70+_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":7672.2616434445172},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":7749.7736805385439},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":7852.7363405811702},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":8078.6425236641735},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B28&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":8229.1950710549208}]
[null,"70+_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":1366323.3446307434},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":1417497.6000826673},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":1475358.3726840718},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":1559184.9781919166},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":1631692.9157312375},null,"70+_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":62541.025179431817},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":63611.211629736179},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":64909.563625305658},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":67252.53110407776},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B29&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":69000.025027134805}]
[null,"70+_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(C$4,'Master Output Table'!$C$38:$J$38,0))","v":20082136.085260876},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(D$4,'Master Output Table'!$C$38:$J$38,0))","v":20749611.019713048},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(E$4,'Master Output Table'!$C$38:$J$38,0))","v":21507897.247041415},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(F$4,'Master Output Table'!$C$38:$J$38,0))","v":22635647.231914081},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$O$4,'Master Output Table'!$C$40:$C$807,0),MATCH(G$4,'Master Output Table'!$C$38:$J$38,0))","v":23589084.193437092},null,"70+_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(J$4,'Master Output Table'!$C$38:$J$38,0))","v":33463.582496284253},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(K$4,'Master Output Table'!$C$38:$J$38,0))","v":33897.86262912782},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(L$4,'Master Output Table'!$C$38:$J$38,0))","v":34447.69259553148},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(M$4,'Master Output Table'!$C$38:$J$38,0))","v":35543.069370654383},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B30&$O$5,'Master Output Table'!$C$40:$C$807,0),MATCH(N$4,'Master Output Table'!$C$38:$J$38,0))","v":36313.902306886928}]
[]
[]
[null,"Projected Total Costs By Setting"]
[{"$f":"\"_\"&B34&\"_U\"","v":"_AE_U"},"AE"]
[{"$f":"A34","v":"_AE_U"},"Total Costs"]
[{"$f":"A34","v":"_AE_U"},null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[{"$f":"A36","v":"_AE_U"},"Total Costs",{"$f":"SUMIF(C39:C62, \">0\")","v":9670878.0272251256},{"$f":"SUMIF(D39:D62, \">0\")","v":9816973.2812043037},{"$f":"SUMIF(E39:E62, \">0\")","v":9995947.7953595631},{"$f":"SUMIF(F39:F62, \">0\")","v":10332921.522205731},{"$f":"SUMIF(G39:G62, \">0\")","v":10575243.67507349}]
["_AE_U"]
["_AE_U","Child_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B39&$A39,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1865191.8488222871},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B39&$A39,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1903998.6573905135},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B39&$A39,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1949526.502086438},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B39&$A39,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2026418.1667605296},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B39&$A39,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2085363.023678893}]
[{"$f":"A39","v":"_AE_U"},"Child_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B40&$A40,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":126453.66864327161},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B40&$A40,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":129084.63838232977},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B40&$A40,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":132171.27152993652},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B40&$A40,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":137384.26508460304},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B40&$A40,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":141380.52606423697}]
["_AE_U","Child_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B41&$A41,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":3073.1170977013621},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B41&$A41,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":3137.0557574127165},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B41&$A41,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":3212.0680935672417},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B41&$A41,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3338.7559136592458},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B41&$A41,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":3435.8743134269484}]
["_AE_U","Child_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B42&$A42,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4971.0283978669568},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B42&$A42,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":5074.4546205072975},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B42&$A42,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":5195.793457056483},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B42&$A42,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":5400.7217859549392},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B42&$A42,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":5557.8190614091536}]
["_AE_U","Child_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B43&$A43,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B43&$A43,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B43&$A43,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B43&$A43,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B43&$A43,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_AE_U","Child_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B44&$A44,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2865.9145081278552},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B44&$A44,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2925.5421522010615},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B44&$A44,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2995.4968384818476},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B44&$A44,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3113.6428283877781},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B44&$A44,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":3204.2130937084871}]
["_AE_U","Child_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B45&$A45,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B45&$A45,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B45&$A45,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B45&$A45,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B45&$A45,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_AE_U","Child_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B46&$A46,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B46&$A46,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B46&$A46,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B46&$A46,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B46&$A46,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_AE_U","16-69_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B47&$A47,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":3875847.316374511},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B47&$A47,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":3917507.2488392931},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B47&$A47,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":3971662.4772965228},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B47&$A47,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":4087636.6102985721},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B47&$A47,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":4165094.8714817637}]
["_AE_U","16-69_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B48&$A48,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1096971.3883769342},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B48&$A48,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1108762.2950420422},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B48&$A48,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1124089.7141324736},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B48&$A48,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1156913.5834210273},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B48&$A48,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1178836.4016787058}]
["_AE_U","16-69_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B49&$A49,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":727561.26582024666},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B49&$A49,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":735381.53084204206},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B49&$A49,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":745547.37158624921},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B49&$A49,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":767317.6530555163},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B49&$A49,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":781857.86219032644}]
["_AE_U","16-69_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B50&$A50,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":271475.51013326371},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B50&$A50,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":274393.4918014821},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B50&$A50,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":278186.67999279662},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B50&$A50,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":286309.84232325823},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B50&$A50,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":291735.24204937852}]
["_AE_U","16-69_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B51&$A51,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":3453.034043971923},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B51&$A51,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":3490.1493256969588},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B51&$A51,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":3538.3968009604605},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B51&$A51,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3641.7194029072261},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B51&$A51,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":3710.7278005606754}]
["_AE_U","16-69_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B52&$A52,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":145076.35533940597},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B52&$A52,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":146635.72305240712},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B52&$A52,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":148662.80062431123},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B52&$A52,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":153003.81386766135},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B52&$A52,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":155903.14433816518}]
["_AE_U","16-69_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B53&$A53,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":42868.377162177145},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B53&$A53,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":43329.15220094251},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B53&$A53,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":43928.130068053113},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B53&$A53,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":45210.84903729229},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B53&$A53,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":46067.567500039549}]
["_AE_U","16-69_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B54&$A54,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":46296.55126893663},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B54&$A54,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":46794.174379905919},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B54&$A54,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":47441.052367116288},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B54&$A54,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":48826.350072657027},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B54&$A54,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":49751.580110723829}]
["_AE_U","70+_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B55&$A55,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":204438.29649994322},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B55&$A55,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":209719.83722704131},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B55&$A55,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":215792.40094585263},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B55&$A55,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":225408.45559984134},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B55&$A55,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":233107.86746283851}]
["_AE_U","70+_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B56&$A56,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":169674.95186806904},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B56&$A56,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":174058.4024446095},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B56&$A56,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":179098.36792243464},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B56&$A56,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":187079.27775444702},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B56&$A56,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":193469.45689227228}]
["_AE_U","70+_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B57&$A57,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":590002.9982449325},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B57&$A57,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":605245.37170279142},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B57&$A57,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":622770.6145876688},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B57&$A57,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":650522.26960667863},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B57&$A57,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":672742.54908299574}]
["_AE_U","70+_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B58&$A58,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":36388.615176169638},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B58&$A58,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":37328.693216076877},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B58&$A58,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":38409.56792536431},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B58&$A58,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":40121.159727427228},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B58&$A58,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":41491.602252932797}]
["_AE_U","70+_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B59&$A59,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":101974.33694750669},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B59&$A59,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":104608.78275794337},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B59&$A59,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":107637.79282796927},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B59&$A59,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":112434.3050968521},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B59&$A59,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":116274.79111662832}]
["_AE_U","70+_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B60&$A60,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":199436.58834838474},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B60&$A60,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":204588.91294641225},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B60&$A60,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":210512.90767412339},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B60&$A60,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":219893.69966073462},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B60&$A60,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":227404.74069626618}]
["_AE_U","70+_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B61&$A61,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4184.8742545939194},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B61&$A61,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4292.987970036801},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B61&$A61,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4417.2940125019986},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B61&$A61,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":4614.1357013695078},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B61&$A61,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":4771.7435030026072}]
["_AE_U","70+_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B62&$A62,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":152671.98989682409},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B62&$A62,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":156616.17915261461},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B62&$A62,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":161151.09458968611},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B62&$A62,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":168332.24520635389},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B62&$A62,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":174082.07070521443}]
[]
[null,"NEL"]
[{"$f":"\"_\"&B64&\"_U\"","v":"_NEL_U"},"Total Costs"]
[{"$f":"A65","v":"_NEL_U"},null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[{"$f":"A66","v":"_NEL_U"},"Total Costs",{"$f":"SUMIF(C69:C92, \">0\")","v":71576880.281172097},{"$f":"SUMIF(D69:D92, \">0\")","v":72797125.550490156},{"$f":"SUMIF(E69:E92, \">0\")","v":74266922.385191381},{"$f":"SUMIF(F69:F92, \">0\")","v":76919142.521314338},{"$f":"SUMIF(G69:G92, \">0\")","v":78876301.265909448}]
[{"$f":"A67","v":"_NEL_U"}]
[{"$f":"A68","v":"_NEL_U"},"Child_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B69&$A69,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":9070852.8245725669},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B69&$A69,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":9259579.1742700599},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B69&$A69,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":9480991.4536114521},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B69&$A69,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":9854933.1337316334},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B69&$A69,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":10141595.399712246}]
[{"$f":"A69","v":"_NEL_U"},"Child_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B70&$A70,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":472292.7850524697},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B70&$A70,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":482119.21427971433},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B70&$A70,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":493647.50429580652},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B70&$A70,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":513117.55424223829},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B70&$A70,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":528043.22028354742}]
[{"$f":"A70","v":"_NEL_U"},"Child_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B71&$A71,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":46835.718884243433},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B71&$A71,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":47810.173484205225},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B71&$A71,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":48953.396009507494},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B71&$A71,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":50884.176692197689},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B71&$A71,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":52364.305800655668}]
["_NEL_U","Child_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B72&$A72,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":55452.767755463596},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B72&$A72,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":56606.506950830219},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B72&$A72,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":57960.064763086382},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B72&$A72,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":60246.079269420225},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B72&$A72,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":61998.529272424974}]
["_NEL_U","Child_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B73&$A73,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B73&$A73,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B73&$A73,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B73&$A73,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B73&$A73,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_NEL_U","Child_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B74&$A74,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":78477.509449121135},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B74&$A74,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":80110.296815217647},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B74&$A74,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":82025.87019957407},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B74&$A74,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":85261.068951289504},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B74&$A74,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":87741.159977158386}]
["_NEL_U","Child_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B75&$A75,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B75&$A75,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B75&$A75,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B75&$A75,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B75&$A75,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_NEL_U","Child_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B76&$A76,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B76&$A76,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B76&$A76,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B76&$A76,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B76&$A76,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_NEL_U","16-69_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B77&$A77,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":22219747.541078869},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B77&$A77,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":22458578.719498906},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B77&$A77,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":22769043.865859389},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B77&$A77,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":23433909.054360028},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B77&$A77,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":23877967.570594717}]
["_NEL_U","16-69_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B78&$A78,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":6094738.425804683},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B78&$A78,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":6160248.3312482852},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B78&$A78,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":6245406.9881546283},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B78&$A78,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":6427775.3703715382},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B78&$A78,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":6549577.856974856}]
["_NEL_U","16-69_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B79&$A79,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":5638321.8604078209},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B79&$A79,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":5698925.926756599},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B79&$A79,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":5777707.308875489},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B79&$A79,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":5946418.6733775772},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B79&$A79,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":6059099.739386878}]
["_NEL_U","16-69_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B80&$A80,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1719655.2810326349},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B80&$A80,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1738139.1677863419},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B80&$A80,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1762167.0298279033},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B80&$A80,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1813623.0119656899},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B80&$A80,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1847990.0798686324}]
["_NEL_U","16-69_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B81&$A81,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":46167.505525304638},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B81&$A81,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":46663.741575193919},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B81&$A81,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":47308.81647235524},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B81&$A81,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":48690.252836874592},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B81&$A81,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":49612.90391398166}]
["_NEL_U","16-69_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B82&$A82,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1970026.3869535564},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B82&$A82,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1991201.4125763653},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B82&$A82,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2018727.5817836793},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B82&$A82,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2077675.2346627952},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B82&$A82,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2117045.933754514}]
["_NEL_U","16-69_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B83&$A83,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":280208.8863011325},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B83&$A83,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":283220.73953642882},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B83&$A83,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":287135.95471770642},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B83&$A83,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":295520.43944984535},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B83&$A83,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":301120.37446515617}]
["_NEL_U","16-69_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B84&$A84,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":478072.60587360448},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B84&$A84,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":483211.21708509745},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B84&$A84,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":489891.08062896016},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B84&$A84,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":504196.09613975795},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B84&$A84,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":513750.30964394868}]
["_NEL_U","70+_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B85&$A85,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":3055434.8723486606},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B85&$A85,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":3134370.1990148649},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B85&$A85,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":3225127.7687494601},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B85&$A85,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3368844.6223293664},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B85&$A85,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":3483916.2694010441}]
["_NEL_U","70+_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B86&$A86,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2034821.1313520856},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B86&$A86,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2087389.5143878879},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B86&$A86,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2147831.1302106981},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B86&$A86,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2243541.9219026947},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B86&$A86,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2320175.9294542787}]
["_NEL_U","70+_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B87&$A87,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":8853453.4770779442},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B87&$A87,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":9082177.1355861668},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B87&$A87,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":9345157.0238533448},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B87&$A87,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":9761592.1730874889},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B87&$A87,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":10095024.733898943}]
["_NEL_U","70+_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B88&$A88,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":636274.94633149949},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B88&$A88,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":652712.72780500597},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B88&$A88,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":671612.41646623658},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B88&$A88,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":701540.54032383848},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B88&$A88,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":725503.48148400395}]
["_NEL_U","70+_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B89&$A89,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2478932.540485315},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B89&$A89,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2542974.2753092293},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B89&$A89,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2616607.621235373},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B89&$A89,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2733207.8434098153},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B89&$A89,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2826567.6636418705}]
["_NEL_U","70+_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B90&$A90,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":3928207.2609447995},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B90&$A90,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4029690.138606952},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B90&$A90,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4146372.2343843994},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B90&$A90,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":4331141.215344144},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B90&$A90,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":4479082.6045213826}]
["_NEL_U","70+_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B91&$A91,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":69953.781085027033},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B91&$A91,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":71760.995047090051},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B91&$A91,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":73838.877715275579},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B91&$A91,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":77129.256248472608},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B91&$A91,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":79763.806531705442}]
["_NEL_U","70+_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B92&$A92,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2348952.1728552887},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B92&$A92,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2409635.9428697014},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B92&$A92,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2479408.3973770598},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B92&$A92,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2589894.8026176174},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B92&$A92,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2678359.3933275091}]
[]
[null,"EL"]
[{"$f":"\"_\"&B94&\"_U\"","v":"_EL_U"},"Total Costs"]
[{"$f":"A95","v":"_EL_U"},null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[{"$f":"A96","v":"_EL_U"},"Total Costs",{"$f":"SUMIF(C99:C122, \">0\")","v":50192945.427454941},{"$f":"SUMIF(D99:D122, \">0\")","v":50955849.40733397},{"$f":"SUMIF(E99:E122, \">0\")","v":51889942.737140141},{"$f":"SUMIF(F99:F122, \">0\")","v":53644878.440288663},{"$f":"SUMIF(G99:G122, \">0\")","v":54909137.045317017}]
[{"$f":"A97","v":"_EL_U"}]
[{"$f":"A98","v":"_EL_U"},"Child_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B99&$A99,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":3293608.5593478912},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B99&$A99,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":3362134.7203119718},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B99&$A99,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":3442529.0771036553},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B99&$A99,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3578306.5549395159},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B99&$A99,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":3682393.0516709071}]
[{"$f":"A99","v":"_EL_U"},"Child_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B100&$A100,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":243338.67035889172},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B100&$A100,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":248401.5260666447},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B100&$A100,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":254341.2288374925},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B100&$A100,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":264372.75211231777},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B100&$A100,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":272062.87960031128}]
[{"$f":"A100","v":"_EL_U"},"Child_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B101&$A101,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":16102.68314840619},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B101&$A101,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":16437.712353455299},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B101&$A101,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":16830.765999937415},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B101&$A101,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":17494.591607894148},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B101&$A101,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":18003.477787502892}]
["_EL_U","Child_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B102&$A102,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":15124.447424053767},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B102&$A102,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":15439.123652269143},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B102&$A102,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":15808.299345305108},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B102&$A102,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":16431.797641443154},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B102&$A102,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":16909.769057596983}]
["_EL_U","Child_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B103&$A103,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B103&$A103,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B103&$A103,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B103&$A103,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B103&$A103,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_EL_U","Child_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B104&$A104,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":59187.176560675784},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B104&$A104,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":60418.613118761881},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B104&$A104,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":61863.324870073775},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B104&$A104,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":64303.288638939317},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B104&$A104,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":66173.7555595265}]
["_EL_U","Child_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B105&$A105,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B105&$A105,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B105&$A105,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B105&$A105,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B105&$A105,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_EL_U","Child_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B106&$A106,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B106&$A106,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B106&$A106,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B106&$A106,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B106&$A106,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_EL_U","16-69_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B107&$A107,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":16179323.076058561},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B107&$A107,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":16353228.148073882},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B107&$A107,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":16579293.538670041},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B107&$A107,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":17063415.54171662},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B107&$A107,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":17386757.028182823}]
["_EL_U","16-69_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B108&$A108,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":6564128.5442596897},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B108&$A108,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":6634683.7363305185},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B108&$A108,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":6726400.9408331765},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B108&$A108,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":6922814.538865881},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B108&$A108,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":7053997.7206886662}]
["_EL_U","16-69_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B109&$A109,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":5856366.7994943028},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B109&$A109,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":5919314.5436753463},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B109&$A109,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":6001142.555995659},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B109&$A109,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":6176378.319087754},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B109&$A109,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":6293416.9824074749}]
["_EL_U","16-69_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B110&$A110,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":666719.96383056487},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B110&$A110,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":673886.27003379399},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B110&$A110,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":683202.00644211425},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B110&$A110,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":703151.77831102652},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B110&$A110,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":716476.08261895343}]
["_EL_U","16-69_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B111&$A111,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":17399.076160410044},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B111&$A111,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":17586.091870427827},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B111&$A111,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":17829.200245835433},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B111&$A111,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":18349.820024693923},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B111&$A111,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":18697.538104269854}]
["_EL_U","16-69_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B112&$A112,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4453217.5898346314},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B112&$A112,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4501083.4444207279},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B112&$A112,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4563305.9718480539},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B112&$A112,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":4696556.3315484049},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B112&$A112,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":4785553.2560974471}]
["_EL_U","16-69_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B113&$A113,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":122742.65409193242},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B113&$A113,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":124061.96578370495},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B113&$A113,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":125776.98599250228},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B113&$A113,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":129449.72429427772},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B113&$A113,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":131902.71889981971}]
["_EL_U","16-69_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B114&$A114,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":315293.48585623113},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B114&$A114,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":318682.44941830536},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B114&$A114,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":323087.88373081904},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B114&$A114,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":332522.17917091236},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B114&$A114,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":338823.27495289361}]
["_EL_U","70+_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B115&$A115,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1736774.4695839435},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B115&$A115,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1781642.9959409626},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B115&$A115,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1833231.5378742309},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B115&$A115,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1914923.2683723674},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B115&$A115,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1980332.4514041236}]
["_EL_U","70+_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B116&$A116,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2056973.0710148776},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B116&$A116,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2110113.7361207041},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B116&$A116,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2171213.3454183214},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B116&$A116,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2267966.0860315147},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B116&$A116,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2345434.3644117443}]
["_EL_U","70+_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B117&$A117,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4612315.1387131969},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B117&$A117,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4731471.5329327695},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B117&$A117,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4868474.1300517572},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B117&$A117,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":5085421.1268454716},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B117&$A117,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":5259126.907527809}]
["_EL_U","70+_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B118&$A118,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":94181.81084722282},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B118&$A118,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":96614.9414213743},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B118&$A118,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":99412.485019195054},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B118&$A118,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":103842.46441162642},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B118&$A118,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":107389.47377401299}]
["_EL_U","70+_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B119&$A119,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":185988.46855372094},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B119&$A119,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":190793.36904572518},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B119&$A119,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":196317.90552246559},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B119&$A119,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":205066.14550119551},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B119&$A119,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":212070.71287276709}]
["_EL_U","70+_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B120&$A120,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":3087982.3971087979},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B120&$A120,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":3167758.5695486655},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B120&$A120,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":3259482.9195850892},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B120&$A120,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3404730.693654472},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B120&$A120,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":3521028.1227960438}]
["_EL_U","70+_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B121&$A121,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":6697.6657198340017},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B121&$A121,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":6870.6958951064807},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B121&$A121,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":7069.6410171668267},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B121&$A121,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":7384.6755323174093},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B121&$A121,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":7636.918325280094}]
["_EL_U","70+_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B122&$A122,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":609479.67948710325},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B122&$A122,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":625225.22131884494},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B122&$A122,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":643328.99273726495},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B122&$A122,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":671996.76198002591},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B122&$A122,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":694950.55857703497}]
[]
["OP","OP"]
[{"$f":"\"_\"&B124&\"_U\"","v":"_OP_U"},"Total Costs"]
[{"$f":"A125","v":"_OP_U"},null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[{"$f":"A126","v":"_OP_U"},"Total Costs",{"$f":"SUMIF(C129:C152, \">0\")","v":46272379.235456355},{"$f":"SUMIF(D129:D152, \">0\")","v":46955040.418071605},{"$f":"SUMIF(E129:E152, \">0\")","v":47794543.444064513},{"$f":"SUMIF(F129:F152, \">0\")","v":49388776.665516764},{"$f":"SUMIF(G129:G152, \">0\")","v":50529781.628307007}]
[{"$f":"A127","v":"_OP_U"}]
[{"$f":"A128","v":"_OP_U"},"Child_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B129&$A129,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4709096.2888323925},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B129&$A129,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4807072.8043985814},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B129&$A129,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4922018.0871755183},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B129&$A129,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":5116148.3869554251},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B129&$A129,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":5264967.9344648616}]
[{"$f":"A129","v":"_OP_U"},"Child_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B130&$A130,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":385920.4426346916},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B130&$A130,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":393949.82618006045},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B130&$A130,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":403369.83623873012},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B130&$A130,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":419279.22662378912},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B130&$A130,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":431475.30462366715}]
[{"$f":"A130","v":"_OP_U"},"Child_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B131&$A131,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":30884.745279328876},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B131&$A131,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":31527.327112661533},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B131&$A131,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":32281.199100381356},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B131&$A131,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":33554.40833033932},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B131&$A131,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":34530.44567073389}]
["_OP_U","Child_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B132&$A132,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":25769.673669336815},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B132&$A132,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":26305.832345766303},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B132&$A132,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":26934.849517068564},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B132&$A132,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":27997.192303841166},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B132&$A132,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":28811.580233013759}]
["_OP_U","Child_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B133&$A133,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B133&$A133,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B133&$A133,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B133&$A133,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B133&$A133,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_OP_U","Child_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B134&$A134,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":14281.27899518835},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B134&$A134,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":14578.412429706437},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B134&$A134,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":14927.007054201846},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B134&$A134,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":15515.746124828031},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B134&$A134,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":15967.071251256251}]
["_OP_U","Child_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B135&$A135,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B135&$A135,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B135&$A135,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B135&$A135,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B135&$A135,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_OP_U","Child_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B136&$A136,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B136&$A136,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B136&$A136,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B136&$A136,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B136&$A136,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_OP_U","16-69_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B137&$A137,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":18347802.363569684},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B137&$A137,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":18545015.552054748},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B137&$A137,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":18801379.992544796},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B137&$A137,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":19350387.8088791},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B137&$A137,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":19717066.04762467}]
["_OP_U","16-69_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B138&$A138,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":6008288.4370437246},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B138&$A138,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":6072869.1261381311},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B138&$A138,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":6156819.8616509503},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B138&$A138,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":6336601.4643391026},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B138&$A138,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":6456676.2601274485}]
["_OP_U","16-69_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B139&$A139,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":5070324.0201594308},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B139&$A139,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":5124822.9049225152},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B139&$A139,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":5195667.9442778733},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B139&$A139,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":5347383.5265179649},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B139&$A139,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":5448713.2359153638}]
["_OP_U","16-69_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B140&$A140,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":633836.14067540586},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B140&$A140,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":640648.99181706947},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B140&$A140,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":649505.25941504957},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B140&$A140,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":668471.07279207278},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B140&$A140,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":681138.19853883877}]
["_OP_U","16-69_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B141&$A141,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":25363.013342788818},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B141&$A141,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":25635.630228005113},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B141&$A141,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":25990.014616714034},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B141&$A141,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":26748.933439527926},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B141&$A141,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":27255.809678846908}]
["_OP_U","16-69_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B142&$A142,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1823806.0585031563},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B142&$A142,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1843409.4203035834},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B142&$A142,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1868892.5277889175},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B142&$A142,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1923464.9371573646},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B142&$A142,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1959913.4436375338}]
["_OP_U","16-69_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B143&$A143,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":151429.06701119023},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B143&$A143,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":153056.71748086668},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B143&$A143,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":155172.5582376504},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B143&$A143,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":159703.65900721308},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B143&$A143,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":162729.94752320438}]
["_OP_U","16-69_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B144&$A144,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":206611.89736632115},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B144&$A144,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":208832.68600635274},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B144&$A144,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":211719.56817443596},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B144&$A144,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":217901.8642529567},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B144&$A144,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":222030.97383943168}]
["_OP_U","70+_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B145&$A145,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1204808.4427523974},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B145&$A145,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1235933.9459858399},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B145&$A145,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1271721.1549522274},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B145&$A145,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1328391.0843707465},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B145&$A145,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1373765.735674249}]
["_OP_U","70+_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B146&$A146,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1326796.553393268},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B146&$A146,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1361073.5462722511},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B146&$A146,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1400484.2474486921},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B146&$A146,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1462892.0662898016},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B146&$A146,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1512860.948333302}]
["_OP_U","70+_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B147&$A147,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":3854390.0093368222},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B147&$A147,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":3953965.8625940331},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B147&$A147,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4068455.3165249615},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B147&$A147,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":4249752.1949578207},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B147&$A147,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":4394913.5305323116}]
["_OP_U","70+_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B148&$A148,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":100983.64856102526},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B148&$A148,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":103592.5005314102},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B148&$A148,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":106592.0835397975},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B148&$A148,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":111341.99732966455},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B148&$A148,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":115145.17273765228}]
["_OP_U","70+_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B149&$A149,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":228933.57211894557},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B149&$A149,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":234847.93359449526},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B149&$A149,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":241648.09642048401},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B149&$A149,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":252416.32223393503},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B149&$A149,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":261038.25800227289}]
["_OP_U","70+_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B150&$A150,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1631728.8615008011},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B150&$A150,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1673883.5976003574},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B150&$A150,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1722351.9014990344},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B150&$A150,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1799102.6579928738},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B150&$A150,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1860555.6869435313}]
["_OP_U","70+_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B151&$A151,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":10879.75461258056},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B151&$A151,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":11160.826545143811},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B151&$A151,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":11483.994974254378},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B151&$A151,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":11995.740164699111},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B151&$A151,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":12405.485858948839}]
["_OP_U","70+_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B152&$A152,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":480444.96609787404},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B152&$A152,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":492856.97353003302},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B152&$A152,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":507127.94291277922},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B152&$A152,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":529726.37545368134},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B152&$A152,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":547820.55709587794}]
[]
[null,"MH"]
[{"$f":"\"_\"&B154&\"_U\"","v":"_MH_U"},"Total Costs"]
[{"$f":"A155","v":"_MH_U"},null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[{"$f":"A156","v":"_MH_U"},"Total Costs",{"$f":"SUMIF(C159:C182, \">0\")","v":47692966.791470572},{"$f":"SUMIF(D159:D182, \">0\")","v":48336168.613447025},{"$f":"SUMIF(E159:E182, \">0\")","v":49138548.424691349},{"$f":"SUMIF(F159:F182, \">0\")","v":50713407.717284687},{"$f":"SUMIF(G159:G182, \">0\")","v":51818996.330893278}]
[{"$f":"A157","v":"_MH_U"}]
[{"$f":"A158","v":"_MH_U"},"Child_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B159&$A159,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2677218.8688156521},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B159&$A159,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2732920.5491564572},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B159&$A159,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2798269.3254517214},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B159&$A159,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2908636.4255707278},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B159&$A159,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2993243.4236450139}]
[{"$f":"A159","v":"_MH_U"},"Child_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B160&$A160,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":352066.1097760449},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B160&$A160,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":359391.12684282335},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B160&$A160,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":367984.77965055092},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B160&$A160,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":382498.54094170418},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B160&$A160,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":393624.73500032461}]
[{"$f":"A160","v":"_MH_U"},"Child_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B161&$A161,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B161&$A161,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B161&$A161,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B161&$A161,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B161&$A161,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_MH_U","Child_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B162&$A162,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":205910.95549498498},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B162&$A162,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":210195.09765282253},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B162&$A162,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":215221.21976936751},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B162&$A162,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":223709.80294253508},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B162&$A162,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":230217.11843248815}]
["_MH_U","Child_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B163&$A163,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B163&$A163,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B163&$A163,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B163&$A163,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B163&$A163,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_MH_U","Child_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B164&$A164,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":6805.7205944810439},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B164&$A164,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":6947.3190560256962},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B164&$A164,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":7113.4412650976656},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B164&$A164,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":7394.0039247226341},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B164&$A164,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":7609.0821896857506}]
["_MH_U","Child_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B165&$A165,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B165&$A165,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B165&$A165,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B165&$A165,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B165&$A165,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_MH_U","Child_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B166&$A166,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B166&$A166,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B166&$A166,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B166&$A166,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B166&$A166,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_MH_U","16-69_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B167&$A167,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":11046777.637103479},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B167&$A167,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":11165515.031213649},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B167&$A167,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":11319865.994453643},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B167&$A167,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":11650410.609438086},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B167&$A167,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":11871178.900240572}]
["_MH_U","16-69_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B168&$A168,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4996396.8296937151},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B168&$A168,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":5050101.1006573597},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B168&$A168,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":5119913.1932627372},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B168&$A168,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":5269416.7064712858},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B168&$A168,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":5369268.991408892}]
["_MH_U","16-69_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B169&$A169,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2241623.988505831},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B169&$A169,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2265718.3081086846},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B169&$A169,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2297039.3714281479},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B169&$A169,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2364113.8398895981},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B169&$A169,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2408912.3786872015}]
["_MH_U","16-69_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B170&$A170,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":18370899.418015715},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B170&$A170,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":18568360.867500197},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B170&$A170,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":18825048.031296432},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B170&$A170,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":19374746.963829499},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B170&$A170,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":19741886.79394589}]
["_MH_U","16-69_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B171&$A171,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":196860.68493182911},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B171&$A171,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":198976.66168988735},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B171&$A171,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":201727.29516342215},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B171&$A171,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":207617.81287311215},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B171&$A171,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":211552.04585636986}]
["_MH_U","16-69_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B172&$A172,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":461377.4500747142},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B172&$A172,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":466336.61173458723},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B172&$A172,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":472783.20242154493},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B172&$A172,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":486588.66104553494},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B172&$A172,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":495809.22421915107}]
["_MH_U","16-69_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B173&$A173,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":528868.0864072009},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B173&$A173,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":534552.67792075721},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B173&$A173,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":541942.28068506601},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B173&$A173,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":557767.21205798211},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B173&$A173,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":568336.56606615358}]
["_MH_U","16-69_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B174&$A174,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":114389.41044304143},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B174&$A174,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":115618.93646012948},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B174&$A174,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":117217.24107586064},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B174&$A174,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":120640.0314021722},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B174&$A174,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":122926.08761322452}]
["_MH_U","70+_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B175&$A175,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":419828.64695894771},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B175&$A175,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":430674.66815594392},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B175&$A175,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":443145.11157720024},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B175&$A175,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":462892.36678125884},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B175&$A175,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":478703.65908882645}]
["_MH_U","70+_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B176&$A176,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":300227.30753338395},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B176&$A176,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":307983.49988712446},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B176&$A176,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":316901.34691645607},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B176&$A176,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":331022.97797720844},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B176&$A176,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":342329.92844976269}]
["_MH_U","70+_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B177&$A177,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":983981.91276673728},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B177&$A177,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1009402.4950939182},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B177&$A177,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1038630.3499808596},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B177&$A177,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1084913.3801845666},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B177&$A177,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1121971.4174595592}]
["_MH_U","70+_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B178&$A178,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1576215.9297647926},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B178&$A178,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1616936.5225807081},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B178&$A178,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1663755.8897539463},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B178&$A178,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1737895.514210806},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B178&$A178,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1797257.8540270131}]
["_MH_U","70+_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B179&$A179,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2141295.2962733232},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B179&$A179,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2196614.3754753666},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B179&$A179,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2260218.6626858814},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B179&$A179,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2360937.6226450247},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B179&$A179,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2441581.5855842843}]
["_MH_U","70+_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B180&$A180,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":471098.43259260373},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B180&$A180,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":483268.97793957405},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B180&$A180,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":497262.32115720119},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B180&$A180,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":519421.12580767996},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B180&$A180,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":537163.30485456844}]
["_MH_U","70+_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B181&$A181,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":26522.20672745601},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B181&$A181,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":27207.392024935798},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B181&$A181,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":27995.19838545303},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B181&$A181,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":29242.709217826236},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B181&$A181,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":30241.569982205059}]
["_MH_U","70+_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B182&$A182,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":574601.89899664186},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B182&$A182,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":589446.39429608069},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B182&$A182,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":606514.16831076029},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B182&$A182,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":633541.41007335717},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B182&$A182,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":655181.66414207884}]
[]
[null,"GP"]
[{"$f":"\"_\"&B184&\"_U\"","v":"_GP_U"},"Total Costs"]
[{"$f":"A185","v":"_GP_U"},null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[{"$f":"A186","v":"_GP_U"},"Total Costs",{"$f":"SUMIF(C189:C212, \">0\")","v":38934335.082346573},{"$f":"SUMIF(D189:D212, \">0\")","v":39494175.136803627},{"$f":"SUMIF(E189:E212, \">0\")","v":40185341.662850633},{"$f":"SUMIF(F189:F212, \">0\")","v":41510193.360770568},{"$f":"SUMIF(G189:G212, \">0\")","v":42453125.438285977}]
[{"$f":"A187","v":"_GP_U"}]
[{"$f":"A188","v":"_GP_U"},"Child_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B189&$A189,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4401019.1004502336},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B189&$A189,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4492585.8236503806},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B189&$A189,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4600011.1880897619},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B189&$A189,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":4781441.1493614474},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B189&$A189,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":4920524.6658023028}]
[{"$f":"A189","v":"_GP_U"},"Child_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B190&$A190,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":316295.63526687905},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B190&$A190,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":322876.41899511463},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B190&$A190,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":330596.94306320016},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B190&$A190,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":343636.0832139444},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B190&$A190,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":353631.83832968824}]
[{"$f":"A190","v":"_GP_U"},"Child_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B191&$A191,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":8720.9283709521442},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B191&$A191,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":8902.3742624524984},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B191&$A191,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":9115.2451651039846},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B191&$A191,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":9474.7613727098851},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B191&$A191,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":9750.3651264715427}]
["_GP_U","Child_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B192&$A192,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":7863.1160984358794},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B192&$A192,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":8026.7145193567167},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B192&$A192,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":8218.6469089292186},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B192&$A192,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":8542.8002053936762},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B192&$A192,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":8791.294886328209}]
["_GP_U","Child_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B193&$A193,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B193&$A193,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B193&$A193,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B193&$A193,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B193&$A193,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_GP_U","Child_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B194&$A194,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4149.7342870099164},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B194&$A194,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4236.0728286385875},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B194&$A194,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4337.3645312951439},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B194&$A194,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":4508.4353932468612},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B194&$A194,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":4639.5776636527044}]
["_GP_U","Child_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B195&$A195,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B195&$A195,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B195&$A195,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B195&$A195,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B195&$A195,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_GP_U","Child_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B196&$A196,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B196&$A196,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B196&$A196,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B196&$A196,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B196&$A196,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_GP_U","16-69_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B197&$A197,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":16058306.963328429},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B197&$A197,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":16230911.281554459},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B197&$A197,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":16455285.77601954},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B197&$A197,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":16935786.702793621},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B197&$A197,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":17256709.699339535}]
["_GP_U","16-69_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B198&$A198,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":5791073.8097129837},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B198&$A198,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":5853319.7456640638},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B198&$A198,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":5934235.4524961486},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B198&$A198,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":6107517.5014032163},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B198&$A198,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":6223251.2935443055}]
["_GP_U","16-69_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B199&$A199,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4226828.5385779943},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B199&$A199,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4272261.0278077526},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B199&$A199,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4331320.3370300643},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B199&$A199,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":4457796.6233994756},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B199&$A199,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":4542269.1947349217}]
["_GP_U","16-69_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B200&$A200,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":916488.40911387349},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B200&$A200,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":926339.37642807479},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B200&$A200,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":939144.99933387875},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B200&$A200,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":966568.40897242771},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B200&$A200,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":984884.30038140982}]
["_GP_U","16-69_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B201&$A201,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":25188.67340856079},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B201&$A201,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":25459.416383560045},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B201&$A201,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":25811.364809704737},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B201&$A201,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":26565.066986694037},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B201&$A201,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":27068.459067051692}]
["_GP_U","16-69_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B202&$A202,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":704158.69102417678},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B202&$A202,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":711727.41113051912},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B202&$A202,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":721566.2596892463},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B202&$A202,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":742636.28309867601},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B202&$A202,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":756708.79508162593}]
["_GP_U","16-69_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B203&$A203,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":146864.91178119084},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B203&$A203,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":148443.50397196214},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B203&$A203,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":150495.5721265201},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B203&$A203,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":154890.10303084331},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B203&$A203,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":157825.17754921596}]
["_GP_U","16-69_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B204&$A204,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":116306.63289200736},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B204&$A204,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":117556.76636631039},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B204&$A204,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":119181.8593488816},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B204&$A204,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":122662.01731461266},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B204&$A204,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":124986.38894551416}]
["_GP_U","70+_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B205&$A205,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":740225.60659335158},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B205&$A205,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":759348.89100432687},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B205&$A205,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":781336.29375269194},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B205&$A205,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":816153.88914038194},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B205&$A205,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":844031.74722408352}]
["_GP_U","70+_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B206&$A206,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1052153.9620729126},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B206&$A206,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1079335.7283906892},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B206&$A206,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1110588.5420076787},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B206&$A206,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1160078.1443812081},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B206&$A206,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1199703.6296057235}]
["_GP_U","70+_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B207&$A207,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2809541.4576600059},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B207&$A207,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2882124.2754937774},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B207&$A207,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2965577.9131652657},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B207&$A207,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3097728.8099005707},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B207&$A207,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":3203539.7914976305}]
["_GP_U","70+_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B208&$A208,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":102249.95879297024},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B208&$A208,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":104891.52512841135},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B208&$A208,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":107928.72217341958},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B208&$A208,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":112738.19871942265},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B208&$A208,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":116589.06501600122}]
["_GP_U","70+_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B209&$A209,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":274250.09540093772},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B209&$A209,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":281335.18206556374},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B209&$A209,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":289481.41106338141},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B209&$A209,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":302381.16591062333},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B209&$A209,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":312709.78082333202}]
["_GP_U","70+_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B210&$A210,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":895776.64284167858},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B210&$A210,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":918918.49494350783},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B210&$A210,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":945526.33131569403},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B210&$A210,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":987660.4974812516},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B210&$A210,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1021396.6096900172}]
["_GP_U","70+_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B211&$A211,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":10060.861658222137},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B211&$A211,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":10320.77798264531},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B211&$A211,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":10619.622301599597},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B211&$A211,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":11092.849662754557},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B211&$A211,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":11471.754784395062}]
["_GP_U","70+_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B212&$A212,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":326811.35301377246},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B212&$A212,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":335254.32823207154},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B212&$A212,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":344961.81845862814},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B212&$A212,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":360333.86902805412},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B212&$A212,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":372642.00919276685}]
[]
[null,"Prescribing"]
[{"$f":"\"_\"&B214&\"_U\"","v":"_Prescribing_U"},"Total Costs"]
[{"$f":"A215","v":"_Prescribing_U"},null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[{"$f":"A216","v":"_Prescribing_U"},"Total Costs",{"$f":"SUMIF(C219:C242, \">0\")","v":28857275.033167422},{"$f":"SUMIF(D219:D242, \">0\")","v":30201685.759328593},{"$f":"SUMIF(E219:E242, \">0\")","v":31706478.522464551},{"$f":"SUMIF(F219:F242, \">0\")","v":33792778.292808101},{"$f":"SUMIF(G219:G242, \">0\")","v":35659410.587966509}]
[{"$f":"A217","v":"_Prescribing_U"}]
[{"$f":"A218","v":"_Prescribing_U"},"Child_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B219&$A219,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1338718.3496220082},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B219&$A219,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1406764.7339741201},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B219&$A219,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1482767.6605653565},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B219&$A219,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1586580.6727845187},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B219&$A219,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1680752.9619079798}]
[{"$f":"A219","v":"_Prescribing_U"},"Child_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B220&$A220,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":319267.28170199686},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B220&$A220,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":335495.47799726849},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B220&$A220,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":353621.20831315737},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B220&$A220,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":378379.28997078643},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B220&$A220,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":400838.18191664742}]
[{"$f":"A220","v":"_Prescribing_U"},"Child_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B221&$A221,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":13749.157744177284},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B221&$A221,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":14448.020557734942},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B221&$A221,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":15228.600152402549},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B221&$A221,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":16294.80013487271},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B221&$A221,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":17261.986144278148}]
["_Prescribing_U","Child_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B222&$A222,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":8013.1657699697716},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B222&$A222,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":8420.4709794744504},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B222&$A222,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":8875.4016599647712},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B222&$A222,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":9496.7951563838851},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B222&$A222,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":10060.482181288629}]
["_Prescribing_U","Child_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B223&$A223,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B223&$A223,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B223&$A223,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B223&$A223,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B223&$A223,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_Prescribing_U","Child_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B224&$A224,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1946.5555200889066},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B224&$A224,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2045.4979638972657},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B224&$A224,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2156.0095710182522},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B224&$A224,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2306.9582691139531},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B224&$A224,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2443.8889306563456}]
["_Prescribing_U","Child_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B225&$A225,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B225&$A225,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B225&$A225,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B225&$A225,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B225&$A225,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_Prescribing_U","Child_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B226&$A226,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B226&$A226,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B226&$A226,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B226&$A226,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B226&$A226,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_Prescribing_U","16-69_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B227&$A227,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4348632.4217661126},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B227&$A227,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4524649.8419857286},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B227&$A227,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4722115.7415521303},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B227&$A227,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":5002944.6868179757},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B227&$A227,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":5247681.2364800805}]
["_Prescribing_U","16-69_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B228&$A228,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4230532.4598408937},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B228&$A228,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4401769.6069516428},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B228&$A228,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4593872.736580627},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B228&$A228,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":4867074.9420978129},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B228&$A228,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":5105164.9476528252}]
["_Prescribing_U","16-69_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B229&$A229,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":5416157.3942185165},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B229&$A229,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":5635384.4889856018},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B229&$A229,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":5881325.3477000333},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B229&$A229,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":6231093.6474531014},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B229&$A229,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":6535909.4020460369}]
["_Prescribing_U","16-69_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B230&$A230,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1816313.0902867138},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B230&$A230,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1889831.0870857039},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B230&$A230,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1972307.5678460698},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B230&$A230,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2089602.6712134434},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B230&$A230,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2191822.8994851978}]
["_Prescribing_U","16-69_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B231&$A231,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":67479.470245995195},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B231&$A231,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":70210.803023407207},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B231&$A231,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":73274.960441655508},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B231&$A231,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":77632.695614081196},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B231&$A231,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":81430.370634478619}]
["_Prescribing_U","16-69_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B232&$A232,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":694241.94328906341},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B232&$A232,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":722342.42730660317},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B232&$A232,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":753867.07610472466},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B232&$A232,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":798700.30498774862},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B232&$A232,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":837771.52585729165}]
["_Prescribing_U","16-69_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B233&$A233,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":199681.41779796299},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B233&$A233,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":207763.8227054622},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B233&$A233,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":216831.10339692963},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B233&$A233,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":229726.26594704844},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B233&$A233,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":240964.13028777909}]
["_Prescribing_U","16-69_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B234&$A234,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":166626.80873828131},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B234&$A234,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":173371.27876217634},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B234&$A234,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":180937.59145273492},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B234&$A234,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":191698.13095402048},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B234&$A234,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":201075.71597309475}]
["_Prescribing_U","70+_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B235&$A235,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":684652.29271451407},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B235&$A235,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":722996.92902028316},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B235&$A235,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":765812.08415993536},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B235&$A235,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":823465.48110383213},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B235&$A235,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":876639.94108063099}]
["_Prescribing_U","70+_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B236&$A236,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1362715.477462596},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B236&$A236,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1439035.7204933665},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B236&$A236,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1524253.9768252631},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B236&$A236,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1639005.9132165762},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B236&$A236,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1744843.0810566235}]
["_Prescribing_U","70+_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B237&$A237,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":5274948.2254162338},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B237&$A237,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":5570376.9757288955},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B237&$A237,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":5900249.129854585},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B237&$A237,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":6344443.4853465585},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B237&$A237,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":6754129.5789693277}]
["_Prescribing_U","70+_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B238&$A238,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":325646.80946906004},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B238&$A238,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":343884.98468018416},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B238&$A238,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":364249.50958796008},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B238&$A238,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":391671.66966778005},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B238&$A238,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":416963.47606490733}]
["_Prescribing_U","70+_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B239&$A239,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":687542.82761440915},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B239&$A239,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":726049.35121778189},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B239&$A239,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":769045.26774754759},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B239&$A239,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":826942.07168465387},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B239&$A239,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":880341.02902161865}]
["_Prescribing_U","70+_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B240&$A240,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1234832.4755182522},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B240&$A240,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1303990.5031421275},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B240&$A240,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1381211.5167477012},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B240&$A240,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1485194.6445745355},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B240&$A240,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1581099.6035532916}]
["_Prescribing_U","70+_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B241&$A241,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":21586.884683151955},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B241&$A241,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":22795.87974671656},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B241&$A241,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":24145.828949437371},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B241&$A241,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":25963.623536066818},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B241&$A241,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":27640.198562284797}]
["_Prescribing_U","70+_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B242&$A242,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":643990.5237474246},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B242&$A242,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":680057.85702042293},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B242&$A242,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":720330.20325531543},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B242&$A242,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":774559.54227718862},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B242&$A242,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":824575.95016019593}]
[]
[null,"SC"]
[{"$f":"\"_\"&B244&\"_U\"","v":"_SC_U"},"Total Costs"]
[{"$f":"A245","v":"_SC_U"},null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[{"$f":"A246","v":"_SC_U"},"Total Costs",{"$f":"SUMIF(C249:C272, \">0\")","v":84736655.558733001},{"$f":"SUMIF(D249:D272, \">0\")","v":86266078.481595039},{"$f":"SUMIF(E249:E272, \">0\")","v":88095124.53529574},{"$f":"SUMIF(F249:F272, \">0\")","v":91332390.256638318},{"$f":"SUMIF(G249:G272, \">0\")","v":93750622.61526072}]
[{"$f":"A247","v":"_SC_U"}]
[{"$f":"A248","v":"_SC_U"},"Child_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B249&$A249,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":430233.11562190915},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B249&$A249,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":439184.45977891557},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B249&$A249,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":449686.10682581103},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B249&$A249,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":467422.26650234917},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B249&$A249,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":481018.73887482274}]
[{"$f":"A249","v":"_SC_U"},"Child_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B250&$A250,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":9687.5780350175264},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B250&$A250,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":9889.1358460984939},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B250&$A250,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":10125.601895709648},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B250&$A250,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":10524.967785198709},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B250&$A250,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":10831.120153128126}]
[{"$f":"A250","v":"_SC_U"},"Child_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B251&$A251,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B251&$A251,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B251&$A251,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B251&$A251,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B251&$A251,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_SC_U","Child_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B252&$A252,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4334.231341611362},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B252&$A252,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4424.4084920586592},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B252&$A252,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4530.2036205982176},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B252&$A252,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":4708.8802876389573},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B252&$A252,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":4845.8531392218556}]
["_SC_U","Child_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B253&$A253,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B253&$A253,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B253&$A253,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B253&$A253,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B253&$A253,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_SC_U","Child_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B254&$A254,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2867.4634753703358},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B254&$A254,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2927.1233469461954},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B254&$A254,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2997.1158422813687},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B254&$A254,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3115.3256876399564},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B254&$A254,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":3205.9449043071641}]
["_SC_U","Child_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B255&$A255,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B255&$A255,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B255&$A255,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B255&$A255,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B255&$A255,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_SC_U","Child_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B256&$A256,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B256&$A256,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B256&$A256,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B256&$A256,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B256&$A256,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_SC_U","16-69_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B257&$A257,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":9123361.896726124},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B257&$A257,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":9221425.2644092739},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B257&$A257,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":9348901.325121941},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B257&$A257,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":9621892.9833760317},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B257&$A257,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":9804222.0822752155}]
["_SC_U","16-69_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B258&$A258,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":3603574.9708637884},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B258&$A258,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":3642308.3567956141},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B258&$A258,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":3692659.2632891205},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B258&$A258,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3800486.390840868},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B258&$A258,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":3872503.3276554677}]
["_SC_U","16-69_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B259&$A259,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4340323.0399681637},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B259&$A259,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4386975.4361955645},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B259&$A259,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4447620.5459279884},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B259&$A259,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":4577492.8449173039},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B259&$A259,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":4664233.5878327796}]
["_SC_U","16-69_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B260&$A260,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":5050286.8218314657},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B260&$A260,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":5104570.3347646035},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B260&$A260,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":5175135.4046153547},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B260&$A260,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":5326251.4284842853},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B260&$A260,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":5427180.6973032048}]
["_SC_U","16-69_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B261&$A261,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":599881.76494915516},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B261&$A261,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":606329.65408788761},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B261&$A261,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":614711.4945930331},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B261&$A261,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":632661.31611974747},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B261&$A261,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":644649.86846342694}]
["_SC_U","16-69_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B262&$A262,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":593290.43118949397},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B262&$A262,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":599667.47271817736},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B262&$A262,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":607957.21589428606},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B262&$A262,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":625709.80978128535},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B262&$A262,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":637566.63525075477}]
["_SC_U","16-69_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B263&$A263,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":17891090.592454247},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B263&$A263,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":18083394.768796299},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B263&$A263,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":18333377.809740659},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B263&$A263,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":18868719.775136206},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B263&$A263,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":19226270.693643171}]
["_SC_U","16-69_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B264&$A264,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2378864.4841798195},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B264&$A264,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2404433.9469744745},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B264&$A264,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2437672.6014140546},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B264&$A264,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2508853.6164443851},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B264&$A264,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2556394.887163836}]
["_SC_U","70+_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B265&$A265,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2218216.0660708416},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B265&$A265,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2275522.3472081418},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B265&$A265,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2341411.4620849621},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B265&$A265,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2445748.5030938075},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B265&$A265,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2529289.4021630846}]
["_SC_U","70+_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B266&$A266,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2611629.1098850351},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B266&$A266,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2679098.980961449},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B266&$A266,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2756673.8994145766},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B266&$A266,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2879515.6990507292},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B266&$A266,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2977873.0444926242}]
["_SC_U","70+_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B267&$A267,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":11146533.609254608},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B267&$A267,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":11434497.617129534},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B267&$A267,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":11765590.356332092},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B267&$A267,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":12289883.887554821},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B267&$A267,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":12709676.825432366}]
["_SC_U","70+_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B268&$A268,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2316167.5487572663},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B268&$A268,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2376004.3476788807},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B268&$A268,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2444802.979168531},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B268&$A268,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":2553747.3116050474},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B268&$A268,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":2640977.1907759281}]
["_SC_U","70+_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B269&$A269,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":7931783.3454433689},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B269&$A269,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":8136696.2091028914},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B269&$A269,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":8372299.1298551913},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B269&$A269,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":8745382.1747601461},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B269&$A269,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":9044103.4409327339}]
["_SC_U","70+_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B270&$A270,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":3110840.8420252628},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B270&$A270,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":3191207.5486744801},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B270&$A270,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":3283610.877970879},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B270&$A270,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3429933.8324706662},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B270&$A270,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":3547092.1403466663}]
["_SC_U","70+_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B271&$A271,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":711830.30838979955},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B271&$A271,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":730220.01730886498},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B271&$A271,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":751363.97604205355},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B271&$A271,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":784845.95699684904},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B271&$A271,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":811654.41125756479}]
["_SC_U","70+_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B272&$A272,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":10661858.338270662},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B272&$A272,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":10937301.051324882},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B272&$A272,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":11253997.165646624},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B272&$A272,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":11755493.285743304},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B272&$A272,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":12157032.723200411}]
[]
[null,"CC"]
[{"$f":"\"_\"&B274&\"_U\"","v":"_CC_U"},"Total Costs"]
[{"$f":"A275","v":"_CC_U"},null,"Year 0","Year 1","Year 2","Year 3","Year 4"]
[{"$f":"A276","v":"_CC_U"},"Total Costs",{"$f":"SUMIF(C279:C302, \">0\")","v":52325045.699664332},{"$f":"SUMIF(D279:D302, \">0\")","v":54842578.139289193},{"$f":"SUMIF(E279:E302, \">0\")","v":57658884.031254455},{"$f":"SUMIF(F279:F302, \">0\")","v":61542164.166020438},{"$f":"SUMIF(G279:G302, \">0\")","v":65035832.071878299}]
[{"$f":"A277","v":"_CC_U"}]
[{"$f":"A278","v":"_CC_U"},"Child_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B279&$A279,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":7325431.1850097058},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B279&$A279,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":7697779.1894281572},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B279&$A279,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":8113665.1812505936},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B279&$A279,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":8681727.2215854917},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B279&$A279,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":9197035.481686309}]
[{"$f":"A279","v":"_CC_U"},"Child_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B280&$A280,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":238489.06709700794},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B280&$A280,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":250611.34713301528},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B280&$A280,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":264151.06373173388},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B280&$A280,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":282645.07215678372},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B280&$A280,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":299421.61173718568}]
[{"$f":"A280","v":"_CC_U"},"Child_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B281&$A281,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":13870.296505531738},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B281&$A281,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":14575.316741759663},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B281&$A281,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":15362.773735537528},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B281&$A281,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":16438.367613083716},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B281&$A281,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":17414.075141942107}]
["_CC_U","Child_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B282&$A282,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":37.627703728396781},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B282&$A282,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":39.540301095059327},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B282&$A282,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":41.676535057246824},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B282&$A282,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":44.594434306209848},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B282&$A282,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":47.24135925167208}]
["_CC_U","Child_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B283&$A283,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B283&$A283,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B283&$A283,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B283&$A283,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B283&$A283,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_CC_U","Child_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B284&$A284,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":32928.795480292953},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B284&$A284,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":34602.549690158499},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B284&$A284,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":36472.012991631273},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B284&$A284,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":39025.528037214346},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B284&$A284,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":41341.907766627213}]
["_CC_U","Child_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B285&$A285,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B285&$A285,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B285&$A285,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B285&$A285,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B285&$A285,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_CC_U","Child_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B286&$A286,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B286&$A286,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B286&$A286,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B286&$A286,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":0},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B286&$A286,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":0}]
["_CC_U","16-69_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B287&$A287,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":8705872.3467044458},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B287&$A287,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":9058255.5887458269},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B287&$A287,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":9453578.2437137682},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B287&$A287,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":10015791.995445671},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B287&$A287,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":10505749.516174877}]
["_CC_U","16-69_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B288&$A288,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2964684.1700699502},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B288&$A288,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":3084684.2088797861},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B288&$A288,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":3219306.7682947693},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B288&$A288,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3410762.1611120272},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B288&$A288,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":3577611.5298903855}]
["_CC_U","16-69_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B289&$A289,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":3446069.0740458132},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B289&$A289,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":3585553.8889214285},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B289&$A289,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":3742035.5281302091},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B289&$A289,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3964578.1230236408},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B289&$A289,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":4158519.3379347725}]
["_CC_U","16-69_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B290&$A290,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1262407.3373486658},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B290&$A290,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1313505.167938859},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B290&$A290,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1370829.4888543389},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B290&$A290,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1452354.0893859949},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B290&$A290,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1523401.0729076236}]
["_CC_U","16-69_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B291&$A291,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":63918.499097333282},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B291&$A291,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":66505.696226046493},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B291&$A291,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":69408.154447167661},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B291&$A291,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":73535.926800295172},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B291&$A291,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":77133.19403547539}]
["_CC_U","16-69_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B292&$A292,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":287688.05698101706},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B292&$A292,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":299332.66261940921},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B292&$A292,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":312396.21351461112},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B292&$A292,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":330974.7287285385},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B292&$A292,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":347165.51599584543}]
["_CC_U","16-69_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B293&$A293,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":6595646.9734282047},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B293&$A293,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":6862615.67814817},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B293&$A293,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":7162115.6672278317},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B293&$A293,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":7588053.8480735384},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B293&$A293,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":7959250.060240522}]
["_CC_U","16-69_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B294&$A294,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":730314.61550907616},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B294&$A294,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":759875.19504372927},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B294&$A294,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":793037.85827462643},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B294&$A294,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":840200.61274407664},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B294&$A294,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":881301.96641859773}]
["_CC_U","70+_Mostly healthy",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B295&$A295,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4639554.2596933106},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B295&$A295,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4899397.1355616944},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B295&$A295,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":5189534.5345325228},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B295&$A295,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":5580223.4524302697},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B295&$A295,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":5940560.801647502}]
["_CC_U","70+_1LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B296&$A296,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1283708.314681117},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B296&$A296,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1355603.6825531474},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B296&$A296,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1435881.1770302623},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B296&$A296,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1543980.0555618084},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B296&$A296,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1643681.0236696566}]
["_CC_U","70+_2+LTC",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B297&$A297,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":5672941.03444348},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B297&$A297,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":5990659.7700185208},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B297&$A297,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":6345420.6509392485},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B297&$A297,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":6823129.2992245592},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B297&$A297,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":7263726.050592686}]
["_CC_U","70+_SEMI",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B298&$A298,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":515782.97412889509},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B298&$A298,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":544669.91537795798},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B298&$A298,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":576924.7230967253},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B298&$A298,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":620357.9239503392},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B298&$A298,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":660416.91653150844}]
["_CC_U","70+_Dementia",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B299&$A299,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":2674781.4083463154},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B299&$A299,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":2824585.2159021595},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B299&$A299,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":2991854.3278026693},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B299&$A299,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":3217093.0890169651},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B299&$A299,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":3424833.6581471465}]
["_CC_U","70+_Cancer",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B300&$A300,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":1082987.492995071},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B300&$A300,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":1143641.2905277531},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B300&$A300,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":1211366.5841115164},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B300&$A300,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":1302563.106029768},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B300&$A300,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":1386674.8160385343}]
["_CC_U","70+_LearnDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B301&$A301,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":504607.00750007818},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B301&$A301,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":532868.02756212757},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B301&$A301,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":564423.93928632932},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B301&$A301,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":606916.03113156126},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B301&$A301,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":646107.02692585078}]
["_CC_U","70+_PhysDis",{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B302&$A302,'Master Output Table'!$C$40:$C$807,0),MATCH(C$36,'Master Output Table'!$C$38:$J$38,0))","v":4283325.1628952855},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B302&$A302,'Master Output Table'!$C$40:$C$807,0),MATCH(D$36,'Master Output Table'!$C$38:$J$38,0))","v":4523217.0719683999},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B302&$A302,'Master Output Table'!$C$40:$C$807,0),MATCH(E$36,'Master Output Table'!$C$38:$J$38,0))","v":4791077.463753297},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B302&$A302,'Master Output Table'!$C$40:$C$807,0),MATCH(F$36,'Master Output Table'!$C$38:$J$38,0))","v":5151768.9395345002},{"$f":"INDEX('Master Output Table'!$C$40:$J$807,MATCH($B302&$A302,'Master Output Table'!$C$40:$C$807,0),MATCH(G$36,'Master Output Table'!$C$38:$J$38,0))","v":5484439.2670360012}]

{"sheet":"Rural","index":12,"n_rows":120,"n_cols":23,"rows_kept":120,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Row Labels","Mostly healthy","1 LTC","Multiple LTCs","Serious and Enduring Mental Illness","Dementia","Cancer","Learning Disability","Physical Disability",null,null,"Row Labels","Mostly healthy","1 LTC","Multiple LTCs","Serious and Enduring Mental Illness","Dementia","Cancer","Learning Disability","Physical Disability","Grand Total"]
[null,null,"Child",18380,1639,74,147,0,17,0,0,{"$f":"SUM(D4:K4)","v":20257},null,"Child",{"$f":"D4/$L$7","v":0.16000139283040549},{"$f":"E4/$L$7","v":1.4267806466215158E-2},6.4418406253808518E-4,1.279662935041872E-3,0,1.4798823058307362E-4,0,0,{"$f":"SUM(O4:V4)","v":0.17634103452478367}]
[null,null,"16-69",49166,17113,6996,925,61,2726,0,0,{"$f":"SUM(D5:K5)","v":76987},null,"16-69",{"$f":"D5/$L$7","v":0.42799937322631754},0.14897191705694934,6.0901509479951946E-2,8.0523007817260659E-3,5.3101659209220538E-4,2.3730348033497571E-2,0,0,{"$f":"SUM(O5:V5)","v":0.67018646517053471}]
[null,null,"70+",3706,4461,5312,126,836,3189,0,0,{"$f":"SUM(D6:K6)","v":17630},null,"70+",{"$f":"D6/$L$7","v":3.2261434267110048E-2},3.8833852743005381E-2,4.6241969462193361E-2,1.0968539443216045E-3,7.277538868673503E-3,2.7760851019377752E-2,0,0,{"$f":"SUM(O6:V6)","v":0.15347250030468165}]
[null,null,"Grand Total",{"$f":"SUM(D4:D6)","v":71252},23213,12382,1198,897,5932,0,{"$f":"SUM(K4:K6)","v":0},{"$f":"SUM(D7:K7)","v":114874},null,"Grand Total",{"$f":"SUM(O4:O6)","v":0.62026220032383306},{"$f":"SUM(P4:P6)","v":0.2020735762661699},0.1077876630046834,1.0428817661089544E-2,7.8085554607657086E-3,5.1639187283458399E-2,0,0,{"$f":"SUM(W4:W6)","v":1}]
[]
[null,null,"Total Spend by subsetting by age"]
[null,null,"Row Labels","AE","NEL","EL","OP","Other","Acute","MH","GP","Prescribing","SC","CC","Total","Population","Average spend","Population Percent"]
[null,null,"Child_Mostly healthy",{"$f":"$P11*D39","v":389260.70083689428},1971621.4970721814,1137192.337974285,1690091.3203513159,0,{"$f":"SUM(D11:H11)","v":5188165.8562346762},{"$f":"$P11*J39","v":481391.97507338622},936646.55480006093,877220.09344329406,131230.58170537589,2478666.4939102046,{"$f":"SUM(I11:N11)","v":10093321.555166997},{"$f":"TRANSPOSE(D4:K4)","v":18380},{"$f":"IFERROR(O11/P11,0)","v":549.14698341496171},{"$f":"P11/$L$7","v":0.16000139283040549}]
[null,null,"Child_1LTC",85041.652602695351,453725.97130673291,251919.83698497925,286250.64185084496,0,{"$f":"SUM(D12:H12)","v":1076938.1027452524},134645.25123775206,141686.90102058183,224112.68075920845,3598.9416369650753,80666.261135874462,{"$f":"SUM(I12:N12)","v":1661648.1385356346},1639,1013.8182663426691,{"$f":"P12/$L$7","v":1.4267806466215158E-2}]
[null,null,"Child_2+LTC",5752.4699010400209,100455.95313621403,28601.768678304277,60413.219000751575,0,195223.41071630991,0,14499.660616121826,26766.296151808907,0,4691.4727520491242,241180.84023628978,74,3259.2005437336456,6.4418406253808518E-4]
[null,null,"Child_SEMI",10426.927556877132,124332.28124338099,33878.638618572513,56225.556048232567,0,224863.40346706318,283732.26172770571,16107.231684430986,17615.843902470202,9721.3273008487176,21.453003539352576,552061.52108605811,147,3755.5205516058377,1.279662935041872E-3]
[null,null,"Child_Dementia",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",1167.0787839803563,150764.29689926788,103634.13900948936,23369.217019227712,0,{"$f":"SUM(D16:H16)","v":278934.73171196529},0,2364.0751004546446,2593.4436856414482,6431.4866397834548,18773.974917109314,309097.71205495409,17,18182.218356173769,1.4798823058307362E-4]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",1066304.6022435683,5972260.9651237372,6480067.5552367363,4566469.0844594305,0,18085102.207063474,2646998.8692594068,4561372.5828219224,3683570.8258047579,3121464.0083997669,4131560.7135843723,36230069.2069337,{"$f":"TRANSPOSE(D5:K5)","v":49166},736.89275529702843,0.42799937322631754]
[null,null,"16-69_1LTC",589046.1610945788,3703795.3442163016,4649869.8242918309,2725856.8492041649,0,11668568.178806875,2528580.9388222136,2949262.4903207901,3212738.4646123378,2125054.4854253251,1373043.8669382932,23857248.424925834,17113,1394.1008838266719,0.14897191705694934]
[null,null,"16-69_2+LTC",{"$f":"$P21*D49","v":381212.4641173688},3527978.6262779059,3912244.7827461599,2103246.4236602816,0,9924682.2968017161,{"$f":"$P21*J49","v":1774071.1572167857},2127383.9013970466,2985836.60856891,2222724.8665712671,1531381.969986757,20566080.800542481,6996,2939.6913665726815,6.0901509479951946E-2]
[null,null,"16-69_SEMI",148880.86208642082,1179263.9157252992,560545.360087401,219587.40883588296,0,2108277.5467350041,4930349.7446440533,277605.4587960522,290808.22308994498,751725.8464946223,597199.00821275951,8955965.8279724363,925,9682.1252194296612,8.0523007817260659E-3]
[null,null,"16-69_Dementia",2619.7847440401151,23753.124513958097,21252.228242886085,12335.715620676583,0,59960.853121560882,178594.80033296728,17966.970763455301,29212.941138263108,1101771.2012668462,30152.430876649792,1417659.1974997425,61,23240.314713110532,5.3101659209220538E-4]
[null,null,"16-69_Cancer",119028.21529618696,1895648.0773336145,3713091.0806617951,1603713.6696669923,0,7331481.0429585893,203271.09808849744,696677.17160328536,741333.43089562003,721270.55493707256,123344.61356058683,9817377.9120436516,2726,3601.3858811605473,2.3730348033497571E-2]
[null,null,"16-69_LearnDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16-69_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"70+_Mostly healthy",83137.47142883268,1638826.7858693122,1237919.6215714775,605406.76289002027,0,3565290.6417596429,207176.65857198858,654344.46680447401,755915.43501488434,2045650.6249727528,2062777.0246595936,9291154.8517833352,{"$f":"TRANSPOSE(D6:K6)","v":3706},2507.0574343721896,3.2261434267110048E-2]
[null,null,"70+_1LTC",127190.08863415492,2200013.5171737098,2464250.5654381257,1042806.3923061575,0,5834260.5635521477,263855.70981848449,1167380.284604447,1527782.9953414553,2565492.9566503568,549225.61638423475,11907998.126351126,4461,2669.3562264853454,3.8833852743005381E-2]
[null,null,"70+_2+LTC",360909.90016604791,8145192.5112529285,4110227.6437530979,1842694.5495066845,0,{"$f":"SUM(D29:H29)","v":14459024.604678759},557423.89272221853,2151276.8204123219,3115998.121848301,6590075.407600292,2461229.628150261,29335028.475412153,5312,5522.4074690158423,4.6241969462193361E-2]
[null,null,"70+_SEMI",24901.775738191376,606758.77759236237,46225.579694395019,37232.884468931195,0,715119.01749388,339287.22332293203,54121.559299741697,72420.691599044236,539177.29300462664,202766.58795060226,1922892.3726708267,126,15261.050576752594,1.0968539443216045E-3]
[null,null,"70+_Dementia",{"$f":"$P31*D59","v":98002.369624792991},3027184.7975896322,236711.9865458264,157554.10020736925,0,3519453.2539676209,{"$f":"$P31*J59","v":1993817.5435062165},289930.17031975545,493537.22666754102,8726370.107204238,1213531.3458857222,16236639.647551095,836,19421.817760228583,7.277538868673503E-3]
[null,null,"70+_Cancer",239885.36589726849,5602517.9216870079,3688236.8019588534,1763359.2979056539,0,11293999.387448784,572968.15874361573,1274677.7731637685,1564874.1333361014,4339545.6815133002,488208.53074210993,19534273.664947681,3189,6125.5169849318536,2.7760851019377752E-2]
[null,null,"70+_LearnDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"70+_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grand Total",{"$f":"SUM(D11:D34)","v":3732767.8907529386},40324094.364013545,32675869.751494214,18796613.093002621,0,95529345.099263325,17096165.283088222,17333304.073528711,19622337.455859587,35001305.371323444,17347240.992650721,201929698.27571398,114874,{"$f":"IFERROR(O35/P35,0)","v":1757.8363970586379},1]
[]
[null,null,"Average Spend by subsetting by age"]
[null,null,"Row Labels","AE","NEL","EL","OP","Other","Acute","MH","GP","Prescribing","SC","CC","Total Average","Total sum","Population","StdDev","Healthcheck"]
[null,null,"Child_Mostly healthy",21.178492972627545,107.26993999304578,61.871182697186342,91.952737777547114,0,{"$f":"SUM(D39:H39)","v":282.27235344040679},26.191075901707627,50.960095473343905,47.726882124227096,7.1398575465384058,134.85671892873802,{"$f":"SUM(I39:N39)","v":549.14698341496182},{"$f":"O39*Q39","v":10093321.555166999},{"$f":"P11","v":18380},1850.8304833555299,{"$f":"P39-O11","v":0}]
[null,null,"Child_1LTC",51.886304211528582,276.83097700227756,153.7033782702741,174.64956793828247,0,{"$f":"SUM(D40:H40)","v":657.07022742236268},82.150854934565018,86.447163526895565,136.73745012764397,2.1958155198078555,49.216754811393812,1013.8182663426688,{"$f":"O40*Q40","v":1661648.1385356341},1639,3314.4359293164216,{"$f":"P40-O12","v":0}]
[null,null,"Child_2+LTC",77.73607974378406,1357.5128802191084,386.51038754465242,816.39485136150779,0,2638.1541988690528,0,195.94135967732197,361.70670475417444,0,63.398280433096275,3259.2005437336456,241180.84023628978,74,5826.9786615137355,0]
[null,null,"Child_SEMI",70.931479978756002,845.79783158762575,230.46692937804431,382.48677583831676,0,1529.6830167827429,1930.1514403245287,109.5730046559931,119.83567280591974,66.131478237066105,0.1459387995874325,3755.5205516058377,552061.52108605811,147,9141.0776705401167,0]
[null,null,"Child_Dementia",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",68.651693175315074,8868.4880528981103,6096.1258240876095,1374.6598246604535,0,16407.92539482149,0,139.06324120321437,152.5555109200852,378.32274351667382,1104.3514657123126,18182.218356173777,309097.7120549542,17,32205.752926317513,0]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",21.687845304551281,121.47136161419959,131.79977128984942,92.878596681841728,0,367.837574890442,53.837995144193279,92.774937615871181,74.921100471967577,63.488264418495845,84.032882756058498,736.89275529702843,36230069.2069337,49166,3657.1773669829827,0]
[null,null,"16-69_1LTC",34.420975930262301,216.43168025572965,271.71564449785723,159.28573886543359,0,681.85403954928279,147.75789977340114,172.34047159006545,187.73671855386769,124.17778796384766,80.233966396207165,1394.1008838266716,23857248.42492583,17113,4110.4512322366327,0]
[null,null,"16-69_2+LTC",54.490060622837163,504.28510953086135,559.21166134164662,300.6355665609322,0,1418.6223980562772,253.58364168335987,304.08574919912047,426.79196806302315,317.7136744670193,218.8939351038818,2939.6913665726815,20566080.800542481,6996,7061.4175494751917,0]
[null,null,"16-69_SEMI",160.95228333667114,1274.8799088922153,605.99498387827134,237.39179333608968,0,2279.2189694432473,5330.1078320476254,300.11400950924565,314.38726820534595,812.67659080499709,645.62054941919951,9682.1252194296612,8955965.8279724363,925,15995.483019487101,0]
[null,null,"16-69_Dementia",42.947290885903527,389.39548383537863,348.39718430960795,202.22484624059973,0,982.96480527148981,2927.7836120158572,294.54050431893938,478.90067439775589,18061.82297158764,494.30214551884904,23240.314713110532,1417659.1974997425,61,51434.722628650874,0]
[null,null,"16-69_Cancer",43.664055501169095,695.3954795794624,1362.1023773520892,588.30288689177996,0,2689.4647993245007,74.567534148384979,255.56756111639228,271.94916760661044,264.58934517133991,45.247473793318719,3601.3858811605473,9817377.9120436516,2726,6963.7804300080852,0]
[null,null,"16-69_LearnDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16-69_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"70+_Mostly healthy",22.433208696393059,442.20906256592343,334.03119848124055,163.35854368322188,0,962.03201342677892,55.903037930919744,176.56353664448841,203.97070561653652,551.98343901045678,556.60470174300963,2507.0574343721901,9291154.8517833371,3706,5006.7193121479941,0]
[null,null,"70+_1LTC",28.511564365423652,493.16599802145481,552.39869209552251,233.76067973686563,0,1307.8369342192666,59.147211346891837,261.68578448877986,342.47545288981291,575.09369124643729,123.11715229415708,2669.3562264853458,11907998.126351127,4461,6111.3942479166744,0]
[null,null,"70+_2+LTC",67.942375784271064,1533.3570239557471,773.76273414026696,346.89279922942103,0,2721.954933109706,104.93672679258631,404.98434119207866,586.59603197445426,1240.6015451054766,463.3338908415401,5522.4074690158413,29335028.475412149,5312,9061.513947045325,0]
[null,null,"70+_SEMI",197.63314077929664,4815.545853907638,366.86968011424619,295.49908308675555,0,5675.5477578879363,2692.7557406581905,429.53618491858492,574.76739364320827,4279.1848651160844,1609.2586345285895,15261.050576752594,1922892.3726708267,126,17583.176834379818,0]
[null,null,"70+_Dementia",117.22771486219257,3621.0344468775506,283.14830926534256,188.46184235331251,0,4209.8723133583981,2384.9492147203546,346.80642382745867,590.35553429131699,10438.241755028992,1451.59251900206,19421.81776022858,16236639.647551093,836,24382.652203769656,0]
[null,null,"70+_Cancer",75.222755063426931,1756.8259396948911,1156.5496399996405,552.95054810462648,0,3541.5488828625848,179.67016580232541,399.71081002313218,490.70998223145233,1360.7857264074319,153.09141760492628,6125.5169849318527,19534273.664947677,3189,9528.6821326984827,0]
[null,null,"70+_LearnDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"70+_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grand Total",32.494453842931314,351.02890439971952,284.44965572274037,163.62808897576241,0,831.60110294115361,148.82536764706089,150.88970588230268,170.81617647040707,304.69301470588476,151.01102941161048,1757.8363970584194,{"$f":"SUM(P39:P62)","v":201929698.27571398},{"$f":"SUM(Q39:Q62)","v":114874},5954.3084273225213,0]
[]
[null,null,"Average interactions"]
[null,null,"Row Labels","AE","NEL","EL","OP","Acute","MH","GP","Prescribing","SC"]
[null,null,"Child_Mostly healthy",0.18531011969532099,0.11376496191512514,2.7856365614798696E-2,0.5392818280739935,0.86621327529923831,1.088139281828074E-2,1.6167029379760609,0.97535364526659407,1.088139281828074E-4]
[null,null,"Child_1LTC",0.42281879194630873,0.16168395363026236,6.3453325198291638E-2,0.96888346552776083,1.6168395363026236,2.928615009151922E-2,2.7425259304453937,2.7943868212324587,6.1012812690665037E-4]
[null,null,"Child_2+LTC",0.56756756756756754,0.54054054054054057,0.16216216216216217,4.1891891891891895,5.4594594594594597,0,6.2162162162162158,7.3918918918918921,0]
[null,null,"Child_SEMI",0.5714285714285714,0.31972789115646261,0.12244897959183673,1.9795918367346939,2.9931972789115648,0.69387755102040816,3.4761904761904763,2.4489795918367347,2.7210884353741496E-2]
[null,null,"Child_Dementia",0,0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",0.47058823529411764,2,2.7647058823529411,10.411764705882353,15.647058823529411,0,4.4117647058823533,3.1176470588235294,5.8823529411764705E-2]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0]
[null,null,"Child_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",0.17046332831631617,5.4814302566814466E-2,7.5112882886547619E-2,0.59146564699182358,0.89185616076150187,8.4204531586868983E-3,2.9432738071024693,1.5310987267623968,5.8577065451734939E-3]
[null,null,"16-69_1LTC",0.25577046689651145,9.6651668322328049E-2,0.15485303570385087,1.0028048851750131,1.5100800560977035,1.8874539823525976E-2,5.4674808625021916,3.836615438555484,1.2446677964120844E-2]
[null,null,"16-69_2+LTC",0.37735849056603776,0.17595769010863349,0.5757575757575758,1.9493996569468268,3.0784734133790739,3.1875357347055461E-2,9.6470840480274447,8.7219839908519159,3.1303602058319037E-2]
[null,null,"16-69_SEMI",1.0745945945945945,0.63459459459459455,0.30378378378378379,1.5383783783783784,3.5513513513513515,0.51243243243243242,9.5210810810810802,6.4248648648648645,9.0810810810810813E-2]
[null,null,"16-69_Dementia",0.29508196721311475,0.18032786885245902,0.26229508196721313,1.4918032786885247,2.2295081967213113,0.65573770491803274,9.3442622950819665,9.7868852459016402,0.32786885245901637]
[null,null,"16-69_Cancer",0.29860601614086574,0.20616287600880412,1.1430667644900954,3.7773294203961849,5.4251650770359499,1.1005135730007337E-2,8.1078503301540721,5.5575935436537049,2.9713866471019808E-2]
[null,null,"16-69_LearnDis",0,0,0,0,0,0,0,0,0]
[null,null,"16-69_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"70+_Mostly healthy",0.14867781975175393,9.3362115488397193E-2,0.17781975175391257,1.1149487317862925,1.5348084187803561,9.4441446303291966E-3,5.6014570966001083,4.1683756071235836,6.8807339449541288E-2]
[null,null,"70+_1LTC",0.18628110289172831,0.12463573189867742,0.29500112082492713,1.5989688410670253,2.2048867966823584,9.8632593588881424E-3,8.3019502353732353,6.9988791750728536,6.5680340730777859E-2]
[null,null,"70+_2+LTC",0.42413403614457829,0.36314006024096385,0.64871987951807231,2.3365963855421685,3.7725903614457832,1.1859939759036145E-2,12.848079819277109,11.987763554216867,0.14401355421686746]
[null,null,"70+_SEMI",1.1984126984126984,1.1984126984126984,0.17460317460317459,1.753968253968254,4.3253968253968251,0.26984126984126983,13.626984126984127,11.746031746031745,0.31746031746031744]
[null,null,"70+_Dementia",0.70215311004784686,0.6925837320574163,0.11961722488038277,1.2404306220095693,2.7547846889952154,0.2715311004784689,11.002392344497608,12.064593301435407,0.54665071770334928]
[null,null,"70+_Cancer",0.464722483537159,0.41110065851364064,0.99310128566948885,3.4998432110379429,5.3687676387582313,2.2264032612104107E-2,12.680777673251804,10.028222013170273,0.16023831922232676]
[null,null,"70+_LearnDis",0,0,0,0,0,0,0,0,0]
[null,null,"70+_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"Grand Total",0.23775615021675922,0.12264742239323084,0.20184724132527812,1.045179936278009,1.6074307502132772,2.0265682399846788E-2,4.7869578842906142,3.4908247297038493,2.8152584570921183E-2]
[]
[null,null,"Average cost of interactions"]
[null,null,"Row Labels","AE","NEL","EL","OP","Acute","MH","GP","Prescribing","SC"]
[null,null,"Child_Mostly healthy",{"$f":"IFERROR(D39/D67,0)","v":114.28675890689792},942.90841562514652,2221.0787851060254,170.50961666175502,{"$f":"IFERROR(I39/H67,0)","v":325.86934591009839},2406.9598753669311,31.521001339392932,48.932899729084291,65615.290852687947]
[null,null,"Child_1LTC",122.7152274209168,1712.1734766291809,2422.30612485557,180.25859058617442,406.39173688500091,2805.1094007865013,31.521001339395287,48.932899729084816,3598.9416369650753]
[null,null,"Child_2+LTC",136.96356907238143,2511.3988284053503,2383.4807231920231,194.88135161532765,483.22626414928192,0,31.521001339395276,48.932899729083928,0]
[null,null,"Child_SEMI",124.13008996282301,2645.3676860293826,1882.1465899206953,193.21496923791258,511.05318969787089,2781.6888404677034,31.521001339395276,48.932899729083893,2430.3318252121794]
[null,null,"Child_Dementia",0,0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",145.88484799754454,4434.2440264490551,2204.9816810529651,132.02947468490231,1048.626810947238,0,31.521001339395255,48.932899729083928,6431.4866397834548]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0]
[null,null,"Child_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",127.22880351313307,2216.0523061683625,1754.6892919677055,157.03126150135594,412.44047086737373,6393.7170755058123,31.521001339390931,48.932899729067692,10838.416695832524]
[null,null,"16-69_1LTC",134.57760134671662,2239.2958550279936,1754.6678582233324,158.84021031432698,451.53502742848372,7828.4239592018994,31.521001339398172,48.932899729077889,9976.7816217151412]
[null,null,"16-69_2+LTC",144.39866065051848,2865.9452691128404,971.2623591723335,154.21956472065418,{"$f":"IFERROR(I49/H77,0)","v":460.82009085767356},7955.4760413308777,31.521001339394093,48.932899729082905,10149.428614480672]
[null,null,"16-69_SEMI",149.77953932235496,2008.9674884587721,1994.823345506765,154.31300691207517,641.78920752968145,10401.581739755387,31.521001339395056,48.9328997290838,8949.1172201740756]
[null,null,"16-69_Dementia",145.54359689111752,2159.3749558143722,1328.2642651803803,135.55731451292948,440.88862589383001,4464.8700083241829,31.521001339395269,48.932899729083928,55088.560063342309]
[null,null,"16-69_Cancer",146.22630871767439,3373.0392835117696,1191.6210143330536,155.74571910915725,495.73879525042867,6775.7032696165816,31.521001339393962,48.932899729083836,8904.5747523095379]
[null,null,"16-69_LearnDis",0,0,0,0,0,0,0,0,0]
[null,null,"16-69_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"70+_Mostly healthy",150.88470313762735,4736.493600778359,1878.4819750705274,146.51664155131178,626.80918455689925,5919.3331020568157,31.52100133939371,48.932899729083658,8022.1593136186384]
[null,null,"70+_1LTC",153.05666502305044,3956.8588438376078,1872.5308248010076,146.19464353093474,593.15377831965714,5996.7206776928288,31.521001339393731,48.932899729083829,8755.948657509749]
[null,null,"70+_2+LTC",160.19081232403369,4222.4948218003774,1192.7532338227213,148.46072748200811,721.50821380632522,8847.9982971780719,31.521001339394303,48.932899729083388,8614.4776569938458]
[null,null,"70+_SEMI",164.91242210722766,4018.270050280546,2101.1627133815919,168.47459035715474,1312.1449862273028,9979.0359800862352,31.521001339395283,48.93289972908395,13479.432325115667]
[null,null,"70+_Dementia",166.95463309164055,5228.2984414328712,2367.119865458264,151.93259422118541,{"$f":"IFERROR(I59/H87,0)","v":1528.2037576932787},8783.3371960626282,31.521001339395028,48.932899729083978,19094.901766311243]
[null,null,"70+_Cancer",161.86596889154418,4273.4690478161765,1164.5837707479802,157.99294847286569,659.65769449499351,8069.97406681149,31.52100133939436,48.932899729083843,8492.2616076581216]
[null,null,"70+_LearnDis",0,0,0,0,0,0,0,0,0]
[null,null,"70+_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"Grand Total",136.67134925135076,2862.0976906816227,1409.2323177424453,156.55494647023031,517.34801193196972,7343.7136095740861,31.521001339384718,48.932899729084532,10822.914462375946]
[null,null,"Healthcheck",{"$f":"SUMPRODUCT(D95:D118,D67:D90,$Q39:$Q62)-D35","v":0},{"$f":"SUMPRODUCT(E95:E118,E67:E90,$Q39:$Q62)-E35","v":0},{"$f":"SUMPRODUCT(F95:F118,F67:F90,$Q39:$Q62)-F35","v":0},{"$f":"SUMPRODUCT(G95:G118,G67:G90,$Q39:$Q62)-G35","v":0},{"$f":"SUMPRODUCT(H95:H118,H67:H90,$Q39:$Q62)-I35","v":0},{"$f":"SUMPRODUCT(I95:I118,I67:I90,$Q39:$Q62)-J35","v":0},{"$f":"SUMPRODUCT(J95:J118,J67:J90,$Q39:$Q62)-K35","v":0},{"$f":"SUMPRODUCT(K95:K118,K67:K90,$Q39:$Q62)-L35","v":0},{"$f":"SUMPRODUCT(L95:L118,L67:L90,$Q39:$Q62)-M35","v":0}]

{"sheet":"Urban high income","index":13,"n_rows":120,"n_cols":23,"rows_kept":120,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Population"]
[null,null,"Row Labels","Mostly healthy","1 LTC","Multiple LTCs","Serious and Enduring Mental Illness","Dementia","Cancer","Learning Disability","Physical Disability","Grand Total",null,"Row Labels","Mostly healthy","1 LTC","Multiple LTCs","Serious and Enduring Mental Illness","Dementia","Cancer","Learning Disability","Physical Disability","Grand Total"]
[null,null,"Child",30131,476,7,0,0,0,0,0,{"$f":"SUM(D4:K4)","v":30614},null,"Child",{"$f":"D4/$L$7","v":0.16348798975588846},{"$f":"E4/$L$7","v":2.582731509867011E-3},3.7981345733338396E-5,0,0,0,0,0,{"$f":"SUM(O4:V4)","v":0.16610870261148883}]
[null,null,"16-69",117374,13041,8164,1704,25,672,408,462,{"$f":"SUM(D5:K5)","v":141850},null,"16-69",{"$f":"D5/$L$7","v":0.63686035344355163},{"$f":"E5/$L$7","v":7.0759247101209441E-2},4.4297100938139239E-2,9.2457447328012331E-3,1.3564766333335141E-4,3.6462091904004863E-3,2.213769865600295E-3,2.5067688184003344E-3,{"$f":"SUM(O5:V5)","v":0.76966484175343597}]
[null,null,"70+",3734,1402,4370,193,223,538,31,1346,{"$f":"SUM(D6:K6)","v":11837},null,"70+",{"$f":"D6/$L$7","v":2.0260334995469368E-2},7.6071209597343478E-3,2.3711211550669829E-2,1.0471999609334729E-3,1.2099771569334947E-3,2.9191377149337225E-3,1.6820310253335576E-4,7.3032701938676404E-3,{"$f":"SUM(O6:V6)","v":6.422645563507523E-2}]
[null,null,"Grand Total",{"$f":"SUM(D4:D6)","v":151239},{"$f":"SUM(E4:E6)","v":14919},12541,1897,248,1210,439,1808,{"$f":"SUM(L4:L6)","v":184301},null,"Grand Total",{"$f":"SUM(O4:O6)","v":0.82060867819490946},8.0949099570810798E-2,6.8046293834542401E-2,1.0292944693734707E-2,1.3456248202668461E-3,6.5653469053342083E-3,2.3819729681336509E-3,9.8100390122679744E-3,1]
[]
[null,null,"Total spend by subsetting by age"]
[null,null,"Row Labels","AE","NEL","EL","OP","Other","Acute","MH","GP","Prescribing","SC","CC","Total","Population","Average spend","Population Percent"]
[null,null,"Child_Mostly healthy",{"$f":"D39*$P11","v":1409782.8373481454},{"$f":"E39*$P11","v":11612832.100685086},{"$f":"F39*$P11","v":2804819.8181052604},{"$f":"G39*$P11","v":5268921.3801399656},{"$f":"H39*$P11","v":0},{"$f":"SUM(D11:H11)","v":21096356.136278458},{"$f":"J39*$P11","v":1900396.065630134},{"$f":"K39*$P11","v":2946688.240943139},{"$f":"L39*$P11","v":544086.84980599326},{"$f":"M39*$P11","v":833747.19704640179},{"$f":"N39*$P11","v":6676092.6325379917},{"$f":"SUM(I11:N11)","v":33997367.122242115},{"$f":"TRANSPOSE(D4:K4)","v":30131},{"$f":"IFERROR(O11/P11,0)","v":1128.3185796104383},{"$f":"P11/$L$7","v":0.16348798975588846}]
[null,null,"Child_1LTC",{"$f":"D40*P12","v":38560.724954142504},{"$f":"E40*$P12","v":79633.778843427761},69327.27034510806,217237.54550046255,0,{"$f":"SUM(D12:H12)","v":404759.31964314089},{"$f":"J40*$P12","v":110551.76856647948},{"$f":"K40*$P12","v":116233.09453362362},232630.66409529548,18129.505556604861,{"$f":"N40*$P12","v":217466.93190042535},{"$f":"SUM(I12:N12)","v":1099771.2842955696},476,{"$f":"IFERROR(O12/P12,0)","v":2310.4438745705243},{"$f":"P12/$L$7","v":2.582731509867011E-3}]
[null,null,"Child_2+LTC",661.63449194751161,4555.7894377703651,6082.9341662771212,5034.4054214302378,0,16334.763517425235,0,2192.6463107148461,2251.4292385891822,0,12647.669188039943,{"$f":"SUM(I13:N13)","v":33426.508254769207},7,4775.2154649670292,3.7981345733338396E-5]
[null,null,"Child_SEMI",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_Dementia",0,0,0,0,{"$f":"H43*$P15","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",0,{"$f":"E44*$P16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_PhysDis",{"$f":"D46*P18","v":0},{"$f":"E46*$P18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",3189564.6514640232,18115026.372981489,14144397.349857394,14989231.918835713,0,50438220.293138623,5618990.0565382242,12771205.477146428,1956219.4440676835,3409391.615451565,7099472.5709167095,81293499.457259238,{"$f":"TRANSPOSE(D5:K5)","v":117374},692.60227526759957,0.63686035344355163]
[null,null,"16-69_1LTC",718081.14621980418,3151647.0025239615,{"$f":"F48*$P20","v":3720885.5523962285},3538577.2713835756,0,11129190.97252357,3190949.5479171076,3653702.4758201661,2348527.8042061389,910938.79352275131,2407306.162735167,23640615.756724905,13041,1812.7916384268772,7.0759247101209441E-2]
[null,null,"16-69_2+LTC",585155.44297034957,3350142.506407382,4333969.5993868001,3909655.1112768436,0,12178922.660041375,1138674.9619673488,3408765.6108607887,3734142.4252320249,1020148.6098717406,2592633.1232052478,24073287.391178526,8164,2948.7123213104514,4.4297100938139239E-2]
[null,null,"16-69_SEMI",217173.82855744526,970376.50332028919,357818.68838768831,468614.50363487366,0,2013983.5239002965,17437125.27354626,716675.58268344158,2226782.4374778667,4621870.3761094473,1049689.9083141282,28066127.10203144,1704,16470.731867389342,9.2457447328012331E-3]
[null,null,"16-69_Dementia",312.86592254882328,5128.949549980709,2573.4504367028208,9712.0055665907948,0,17727.271475823149,41379.107426591814,13681.199376231178,25815.123559123502,42166.016792593829,45425.244116466951,186193.96274683042,25,7447.758509873217,1.3564766333335141E-4]
[null,null,"16-69_Cancer",94035.44328673392,868437.56172355486,3492789.4095883472,1005697.466151529,0,5460959.8807501653,519319.64212145034,378619.76971583348,408912.1821270542,182284.91455841158,217526.37989200148,7167622.7691649161,672,10666.105311257315,3.6462091904004863E-3]
[null,null,"16-69_LearnDis",37134.876979247842,293088.04968626978,145847.518211371,161983.04162692736,0,638053.48650381598,282735.71057423175,137451.51560293711,187440.78654517236,11166075.447749764,5942694.6254275888,18354451.572403509,408,44986.400912753699,2.213769865600295E-3]
[null,null,"16-69_PhysDis",103829.17245242203,1071900.6479595709,706254.83144099335,463364.76769187552,0,2345349.4195448617,256546.83341966491,260856.3907778569,373703.86517221574,5335598.9637782238,1637249.77413629,10209305.246829113,462,22098.063304824918,2.5067688184003344E-3]
[null,null,"70+_Mostly healthy",295050.51628696348,4285158.9759140359,1908880.0658915197,1439251.4156669634,0,7928340.9737594835,527963.29711134301,695457.16161411908,496357.29346300563,1243800.5925011423,2508713.5646579182,13400632.883107014,{"$f":"TRANSPOSE(D6:K6)","v":3734},3588.814376836372,2.0260334995469368E-2]
[null,null,"70+_1LTC",83258.238044836966,544560.01567051618,653416.87909830105,634895.33783956128,0,1916130.4706532154,77175.993367865274,457098.23558683868,442561.77502416493,324712.51633599657,777177.68413429428,3994856.6751023754,1402,2849.3984843811522,7.6071209597343478E-3]
[null,null,"70+_2+LTC",374318.43158191332,2977789.6565003032,2398295.3749775579,2720020.9474515398,0,8470424.4105113149,451036.57795043831,1967877.223800831,2988997.6336261914,1121320.0221376531,3131139.7390007842,18130795.60702721,4370,4148.9234798689267,2.3711211550669829E-2]
[null,null,"70+_SEMI",34722.988453369391,415248.62019662251,73621.786027394206,104548.74157233771,0,628142.13624972384,1216637.9691665526,91109.02222334918,333717.36063386663,2125134.5332667548,404647.51706841821,4799388.5386086646,193,24867.298127506034,1.0471999609334729E-3]
[null,null,"70+_Dementia",30540.330095360121,306154.36808462557,61824.628633170621,98182.772537126497,0,496702.09935028281,486185.73872187396,108924.27349790734,192299.59881732447,1533712.1212640482,1295184.7242310604,4113008.5558824977,223,18443.984555526895,1.2099771569334947E-3]
[null,null,"70+_Cancer",95543.35445442819,944889.91033689107,1564367.7602170007,826988.27641485271,0,3431789.3014231725,176459.20822104893,345752.91512084729,494513.75690622471,362716.98172591993,580033.783035759,5391265.9464329723,538,10020.940420879131,2.9191377149337225E-3]
[null,null,"70+_LearnDis",6965.1134888738025,98550.414074624234,13413.48531058705,16652.927264164275,0,135581.94013824937,49412.88594127346,15645.445029579892,29315.145497753067,1215673.3630021357,511744.39658751659,1957373.1761965081,31,63141.070199887356,1.6820310253335576E-4]
[null,null,"70+_PhysDis",342397.13182022248,5266654.7406719793,1365229.500805964,1077485.2413748796,0,8051766.6146730445,1288688.3243262842,732983.38961938303,1444315.8917884373,23913678.429328725,9602537.0526292585,45033969.70236513,1346,33457.62979373338,7.3032701938676404E-3]
[null,null,"Grand Total",{"$f":"SUM(D11:D34)","v":7657088.728872777},{"$f":"SUM(E11:E34)","v":54361775.964568377},37823815.903283671,36956055.077351213,0,136798735.67407605,{"$f":"SUM(J11:J34)","v":34770228.962514177},28820919.670264013,18462591.467284128,59381099.999999873,46709383.483715057,324942959.25785327,{"$f":"SUM(P11:P34)","v":184301},1763.1101255980882,{"$f":"SUM(R11:R34)","v":1}]
[]
[null,null,"Average Spend by subsetting by age"]
[null,null,"Row Labels","AE","NEL","EL","OP","Other","Acute","MH","GP","Prescribing","SC","CC","Total","Total sum","Population","StdDev","Healthcheck",null,"Copied averages for \"Other Acute\""]
[null,null,"Child_Mostly healthy",46.788451672634345,385.41144006787317,93.087511801973392,174.86712622017077,0,{"$f":"SUM(D39:H39)","v":700.15452976265169},63.07112494209067,97.795899271286686,18.057377777239164,27.670744318024685,221.56890353914545,{"$f":"SUM(I39:N39)","v":1128.3185796104383},{"$f":"O39*Q39","v":33997367.122242115},{"$f":"P11","v":30131},null,{"$f":"P39-O11","v":0},null,99.903905898184775]
[null,null,"Child_1LTC",81.009926374248963,167.29785471308352,145.64552593510098,456.38139811021546,0,{"$f":"SUM(D40:H40)","v":850.33470513264888},232.2516146354611,244.18717338996558,488.71988255314176,38.087196547489206,456.86330231181796,{"$f":"SUM(I40:N40)","v":2310.4438745705247},{"$f":"O40*Q40","v":1099771.2842955699},{"$f":"P12","v":476},null,{"$f":"P40-O12","v":0},null,84.275013976542795]
[null,null,"Child_2+LTC",94.519213135358797,650.82706253862364,868.99059518244587,719.20077449003395,0,2333.5376453464623,0,313.23518724497802,321.63274836988319,0,1806.8098840057062,4775.2154649670301,33426.508254769215,7,null,0,null,87.660052260642615]
[null,null,"Child_SEMI",null,null,null,null,null,0,null,null,null,null,null,0,0,0,null,0,null,246.69289159690354]
[null,null,"Child_Dementia",null,null,null,null,null,0,null,null,null,null,null,0,0,0,null,0,null,0]
[null,null,"Child_Cancer",null,null,null,null,null,0,null,null,null,null,null,0,0,0,null,0,null,9958.2226506490151]
[null,null,"Child_LearnDis",null,null,null,null,null,0,null,null,null,null,null,0,0,0,null,0,null,0]
[null,null,"Child_PhysDis",null,null,null,null,null,0,null,null,null,null,null,0,0,0,null,0,null,113.10530655444438]
[null,null,"16-69_Mostly healthy",27.174371253122693,154.33593788216717,120.50707439345506,127.70487432340819,0,429.72225785215312,47.87252761717437,108.80778943502332,16.666548333256799,29.047247392536381,60.485904637455562,692.60227526759945,81293499.457259223,117374,null,0,null,21.170557472443097]
[null,null,"16-69_1LTC",55.063349913335188,241.67218790920646,285.32210355005202,271.34247921045744,0,853.40012058305115,244.68595567188925,280.1704221930961,180.08801504532926,69.8519127001573,184.59521223335381,1812.7916384268769,23640615.756724901,13041,null,0,null,46.93713315318854]
[null,null,"16-69_2+LTC",71.675091005677317,410.35552503765092,530.8634982100441,478.88965106281768,0,1491.7837653161901,139.47513007929308,417.5362090716302,457.39128187555423,124.95695858301575,317.56897638476823,2948.7123213104519,24073287.39117853,8164,null,0,null,110.9657632779485]
[null,null,"16-69_SEMI",127.44942990460403,569.46977894383167,209.98749318526311,275.00851152281319,0,1181.9152135565121,10233.054737996632,420.58426213816995,1306.7972050926448,2712.3652441956851,616.01520440969966,16470.731867389346,28066127.102031447,1704,null,0,null,101.96159120042826]
[null,null,"16-69_Dementia",12.514636901952931,205.15798199922835,102.93801746811283,388.48022266363182,0,709.09085903292589,1655.1642970636726,547.24797504924709,1032.6049423649401,1686.6406717037532,1817.009764658678,7447.758509873217,186193.96274683042,25,null,0,null,86.757910638884198]
[null,null,"16-69_Cancer",139.93369536716358,1292.3178001838614,5197.6032880778976,1496.5736103445372,0,8126.4283939734596,772.79708649025349,563.42227636284747,608.5002710224021,271.25731333096962,323.69997007738317,10666.105311257314,7167622.7691649143,672,null,0,null,1211.561694804898]
[null,null,"16-69_LearnDis",91.016855341293734,718.35306295654357,357.46940738081128,397.01725888952785,0,1563.8565845681765,692.97968277997973,336.89096961504197,459.41369251267736,27367.831979778832,14565.428003498992,44986.400912753699,18354451.572403509,408,null,0,null,101.54224050253215]
[null,null,"16-69_PhysDis",224.73846851173602,2320.1312726397637,1528.6901113441415,1002.9540426231072,0,5076.5138951187482,555.29617623304091,564.62422246289373,808.88282504808603,11548.915506013471,3543.8306799486795,22098.063304824918,10209305.246829113,462,null,0,null,241.96680072399496]
[null,null,"70+_Mostly healthy",79.017278062925413,1147.6055104215416,511.21587195809309,385.44494259961527,0,2123.2836030421754,141.39349145992045,186.2499093771074,132.92910912239037,333.10139060019878,671.8568732345791,3588.8143768363716,13400632.883107012,3734,null,0,null,40.069120312682323]
[null,null,"70+_1LTC",59.385333840825226,388.41655896613139,466.06054143958704,452.84974168299664,0,1366.7121759295403,55.047070875795491,326.03297830730293,315.66460415418328,231.60664503280782,554.33501008152234,2849.3984843811522,3994856.6751023754,1402,null,0,null,91.651033635426245]
[null,null,"70+_2+LTC",85.656391666341719,681.41639736849038,548.80901029234735,622.43042275778942,0,1938.3122220849691,103.21203156760602,450.31515418783317,683.98115185954032,256.59497074088171,716.50794942809705,4148.9234798689276,18130795.607027214,4370,null,0,null,333.63573186191854]
[null,null,"70+_SEMI",179.91185727134399,2151.5472549047799,381.4600312300218,541.70332420900365,0,3254.6224676151496,6303.8236744380965,472.06747265984029,1729.1054955122622,11011.059757858833,2096.619259421856,24867.298127506037,4799388.5386086656,193,null,0,null,278.42328571071721]
[null,null,"70+_Dementia",136.95215289399158,1372.8895429803838,277.24048714426289,440.28149119787668,0,2227.3636742165149,2180.2051063761164,488.44965694128854,862.33003953957166,6877.6328307804852,5808.0032476729166,18443.984555526895,4113008.5558824977,223,null,0,null,308.32280236126883]
[null,null,"70+_Cancer",177.58987816808215,1756.3009485815819,2907.7467662026038,1537.1529301391315,0,6378.7905230913984,327.99109334767462,642.66341100529235,919.1705518703061,674.19513331955375,1078.1297082449053,10020.940420879131,5391265.9464329723,538,null,0,null,1434.3992847511702]
[null,null,"70+_LearnDis",224.6810802862517,3179.0456153104592,432.6930745350661,537.19120206981529,0,4373.6109722015917,1593.9640626217245,504.69177514773844,945.64985476622792,39215.269774262437,16507.883760887631,63141.070199887356,1957373.1761965081,31,null,0,null,476.75553155074908]
[null,null,"70+_PhysDis",254.38122720670319,3912.8192724160322,1014.28640475926,800.50909463215419,0,5981.9959990141497,957.42074615622903,544.56418248096804,1073.0430102440098,17766.477287762798,7134.1285680752289,33457.62979373338,45033969.70236513,1346,null,0,null,411.71709648908995]
[null,null,"Grand Total",41.556629567787716,295.25653001029337,206.01724002563253,200.57183988542798,0,{"$f":"SUM(D63:H63)","v":743.40223948914161},188.69576192154278,156.39116917777588,100.19640929091746,322.18231339760337,253.7377990711027,{"$f":"SUM(I63:N63)","v":1764.6056923480839},{"$f":"SUM(P39:P62)","v":324942959.25785327},{"$f":"SUM(Q39:Q62)","v":184301},null,0,null,62.10648612924065]
[]
[null,null,"Average Interactions"]
[null,null,"Row Labels","AE","NEL","EL","OP","Acute","MH","GP","Prescribing","SC"]
[null,null,"Child_Mostly healthy",0.60356560107707713,0.16014947966524029,4.4572277392309123E-2,1.0284863550810006,1.8367737132156341,0.05,4.2817696060535662,2.8456075138561614,2.3231887424911223E-3]
[null,null,"Child_1LTC",1.0069889603554605,0.10579964219883711,8.0268673877121E-2,2.7578937005472604,3.9509509769786764,{"$f":"I$67*(J40/J$39)","v":0.18411881415521369},10.691176470588236,12.623949579831933,2.1008403361344537E-3]
[null,null,"Child_2+LTC",1.1262376530291314,0.16350853794365738,0.54582698236442251,4.7129659887886177,6.5485391621258291,0,13.714285714285714,24.142857142857142,0]
[null,null,"Child_SEMI"]
[null,null,"Child_Dementia"]
[null,null,"Child_Cancer"]
[null,null,"Child_LearnDis"]
[null,null,"Child_PhysDis"]
[null,null,"16-69_Mostly healthy",0.3686126883191152,7.4578638261897465E-2,6.604039594204994E-2,0.91275218953840986,1.4219839120615965,0.2083015501584887,4.7639000119276842,2.5102237292756486,1.6783955560856747E-3]
[null,null,"16-69_1LTC",0.7118934300628772,0.12769990483522331,0.15227781754369812,1.8620178965814294,2.8538890490232438,0.63841084662446246,12.266620657925007,13.618740894103214,3.7573805689747721E-3]
[null,null,"16-69_2+LTC",0.83124174449932298,0.18169395593151119,0.25061641883795266,3.1366614804629487,4.4002135997317486,0.23192296210545435,18.280867221950025,37.702106810387065,8.3292503674669283E-3]
[null,null,"16-69_SEMI",1.5665542753577653,0.24651023120731011,0.12444470812710001,1.7916784582281149,3.7291876729203053,49.563072726196367,18.414319248826292,45.767605633802816,0.1449530516431925]
[null,null,"16-69_Dementia",0.12613861713926272,4.5782390624224067E-2,0.11462366629652873,2.749230160126694,3.0357748341867095,{"$f":"I$67*(J51/J$39)","v":1.3121410935538069},23.96,96.76,0.08]
[null,null,"16-69_Cancer",1.4617626204940577,0.527996320443061,2.63105662592851,10.53257893935444,15.15339450622009,4.3500725747813602,24.668154761904763,40.482142857142854,2.5297619047619048E-2]
[null,null,"16-69_LearnDis",1.004780651231874,0.29455582203085351,0.14281134893971104,2.6144639758067556,4.0566117980091931,0.71770478582962705,14.75,48.693627450980394,0.53431372549019607]
[null,null,"16-69_PhysDis",2.2319982578213646,0.84479411270889748,0.76911983878623236,6.7153814625605639,10.561293671877053,1.1416820763448987,24.720779220779221,97.909090909090907,0.93506493506493504]
[null,null,"70+_Mostly healthy",0.7094030422936497,0.33288481667050845,0.24097369588316903,2.5839376665679574,3.8671992214152668,0.32163690639868203,8.1545259775040169,20.260846277450455,1.339046598821639E-2]
[null,null,"70+_1LTC",0.64216432227637921,0.17307180478487019,0.24731568512624841,3.0237609892406425,4.0863128014281491,{"$f":"I$67*(J56/J$39)","v":4.3638884613472068E-2},14.274607703281028,31.901569186875893,1.2838801711840228E-2]
[null,null,"70+_2+LTC",0.89408321873881202,0.27736585624172244,0.30841722567582514,4.1452351315961051,5.6251014322524018,8.255152302344905E-2,19.716018306636155,59.960411899313499,1.7620137299771167E-2]
[null,null,"70+_SEMI",1.6420895106860001,0.7353648234979,0.2722064614123092,3.5611789638946796,6.2108397594908871,15.176928561503715,20.668393782383419,133.44559585492229,0.46632124352331605]
[null,null,"70+_Dementia",1.4282511581912052,0.4773276152525604,0.17990261526361018,2.7553943533108325,4.8408757420182065,{"$f":"I$67*(J59/J$39)","v":1.7283702394541809},21.385650224215247,95.88789237668162,0.21973094170403587]
[null,null,"70+_Cancer",1.8698057094528224,0.63823035256818028,1.5766080494318111,10.52423701632144,14.608881127774236,8.646381290317913E-2,28.137546468401489,66.29925650557621,3.1598513011152414E-2]
[null,null,"70+_LearnDis",1.9836314792061474,0.99687463455971759,0.30812813520572241,3.9464755524399329,7.2351098014115198,{"$f":"I$67*(J61/J$39)","v":1.2636242528456858},22.096774193548388,100.70967741935483,0.83870967741935487]
[null,null,"70+_PhysDis",2.2011001263435408,1.2236415324713639,0.46340548595612568,5.2748045234229082,9.1629516681939176,1.6811757361385564,23.842496285289748,131.13893016344724,0.9049034175334324]
[null,null,"Grand Total",0.51680601598384157,0.12505086566581722,0.10734690112799725,1.3563200928873453,2.1055238756658574,0.70353263312156356,6.8472293810937064,9.1679842004459893,1.5441459722531184E-2]
[]
[null,null,"Average Cost per interaction"]
[null,null,"Row Labels","AE","NEL","EL","OP","Acute","MH","GP","Prescribing","SC"]
[null,null,"Child_Mostly healthy",{"$f":"IFERROR(D39/D67,0)","v":77.520076672923778},{"$f":"IFERROR(E39/E67,0)","v":2406.57316448044},{"$f":"IFERROR(F39/F67,0)","v":2088.4620945582533},{"$f":"IFERROR(G39/G67,0)","v":170.02376877075704},{"$f":"IFERROR(I39/H67,0)","v":381.18714609481935},{"$f":"IFERROR(J39/I67,0)","v":1261.4224988418134},{"$f":"IFERROR(K39/J67,0)","v":22.840065736611059},{"$f":"IFERROR(L39/K67,0)","v":6.3457021705600969},{"$f":"IFERROR(M39/L67,0)","v":11910.674243520025}]
[null,null,"Child_1LTC",{"$f":"IFERROR(D40/D68,0)","v":80.447680722987258},1581.2705150615564,1814.4752977738474,165.48186683904959,{"$f":"IFERROR(I40/H68,0)","v":215.22279321797777},1261.4224988418134,{"$f":"IFERROR(K40/J68,0)","v":22.84006573661301},{"$f":"IFERROR(L40/K68,0)","v":38.713706789032365},18129.505556604861]
[null,null,"Child_2+LTC",83.924749701929883,3980.3857995653352,1592.0623627255247,152.60045928633818,356.34476446941403,0,22.840065736612981,13.322066500527706,{"$f":"IFERROR(M41/L69,0)","v":0}]
[null,null,"Child_SEMI",0,0,0,0,0,0,0,0,0]
[null,null,"Child_Dementia",0,0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",0,0,0,0,0,0,0,0,0]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0]
[null,null,"Child_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",73.720661589373478,2069.4389369270375,1824.7479088283981,139.91187946422801,302.199099586957,229.82319421410926,22.840065736601154,6.6394672868725157,17306.556423612008]
[null,null,"16-69_1LTC",77.347742777274647,1892.5009241083342,1873.6944628732617,145.72495769703852,299.03058805847098,383.27349380989267,22.840065736612505,13.22354367747063,18590.587622913292]
[null,null,"16-69_2+LTC",86.226529742979835,2258.4984895828497,2118.2311225718131,152.6749552177167,339.02530672764021,601.38560155106313,22.840065736612878,12.131716781130685,15002.185439290302]
[null,null,"16-69_SEMI",81.356536386520972,2310.1263430519407,1687.3959234232368,153.49211252714596,316.93637253470837,206.46530118355619,22.840065736612964,28.552885539799288,18712.025814208289]
[null,null,"16-69_Dementia",99.213366895692289,4481.1548545627184,898.05204103151436,141.30509271211011,233.57821240483827,1261.4224988418132,22.840065736612981,10.671816270824102,21083.008396296915]
[null,null,"16-69_Cancer",95.729425151032885,2447.5886481546509,1975.4813472490898,142.08994957091343,536.27775549813362,177.65153872843032,22.840065736612988,15.031325618550737,10722.64203284774]
[null,null,"16-69_LearnDis",90.583805758705537,2438.7671511761837,2503.088235177443,151.85417070702559,385.50806989607645,965.54975870605847,22.840065736613013,9.4347806183707839,51220.529576833775]
[null,null,"16-69_PhysDis",100.68935659972307,2746.386649405124,1987.5837733643777,149.35176031544194,480.67159694996934,486.38424631384652,22.840065736612985,8.2615701722645749,12350.923527264407]
[null,null,"70+_Mostly healthy",111.38559232484525,3447.4552546427763,2121.4592326539459,149.16959785317565,549.04944934932109,439.60593031154662,22.840065736612665,6.5608863174849406,24876.011850022845]
[null,null,"70+_1LTC",92.476850209168973,2244.2509306986003,1884.476276551869,149.76373572327913,334.46097798775469,1261.4224988418132,22.840065736613134,{"$f":"IFERROR(L56/K84,0)","v":9.8949553956125058},18039.5842408887]
[null,null,"70+_2+LTC",95.803600684025881,2456.7421765663926,1779.4369594297436,150.15563725528042,344.58262582988311,1250.2741050372661,22.840065736612903,11.407212362184779,14562.59769009939]
[null,null,"70+_SEMI",109.56275897297702,2925.822919663935,1401.3628818760001,152.1134797495744,524.02293307305297,415.35569261541809,22.840065736612981,12.957381503935803,23612.605925186166]
[null,null,"70+_Dementia",95.888004087063578,2876.1996983014897,1541.058681876437,159.78892120064131,460.11585360129612,1261.4224988418134,22.840065736612988,8.9931066182165491,31300.247372735677]
[null,null,"70+_Cancer",94.977717347997526,2751.8292439624474,1844.3054170949576,146.05837247443674,436.63785524026997,3793.3915048941235,22.840065736612978,13.86396470061467,21336.293042701174]
[null,null,"70+_LearnDis",113.26755127730149,3189.0124445934221,1404.263438151072,136.11922712600958,604.49821664742819,1261.4224988418134,22.840065736612981,9.3898608256736278,46756.667807774444]
[null,null,"70+_PhysDis",115.5700388919973,3197.6842633915758,2188.7665025512679,151.76090243296647,652.84596226548069,569.49474440744712,22.840065736612956,8.1824901949909492,19633.561928841318]
[null,null,"Grand Total",{"$f":"D63/D91","v":80.410498876791365},{"$f":"E63/E91","v":2361.0914521721866},{"$f":"F63/F91","v":1919.1726809140368},{"$f":"G63/G91","v":147.87942826862425},353.07233894654638,268.2118114184733,{"$f":"IFERROR(K63/J91,0)","v":22.840065736602437},{"$f":"IFERROR(L63/K91,0)","v":10.928946549236338},{"$f":"IFERROR(M63/L91,0)","v":20864.757554462009}]
[null,null,"Healthcheck",{"$f":"SUMPRODUCT(D95:D118,D67:D90,$Q39:$Q62)-D35","v":0},{"$f":"SUMPRODUCT(E95:E118,E67:E90,$Q39:$Q62)-E35","v":0},{"$f":"SUMPRODUCT(F95:F118,F67:F90,$Q39:$Q62)-F35","v":0},{"$f":"SUMPRODUCT(G95:G118,G67:G90,$Q39:$Q62)-G35","v":0},{"$f":"SUMPRODUCT(H95:H118,H67:H90,$Q39:$Q62)-I35","v":0},{"$f":"SUMPRODUCT(I95:I118,I67:I90,$Q39:$Q62)-J35","v":0},{"$f":"SUMPRODUCT(J95:J118,J67:J90,$Q39:$Q62)-K35","v":0},{"$f":"SUMPRODUCT(K95:K118,K67:K90,$Q39:$Q62)-L35","v":0},{"$f":"SUMPRODUCT(L95:L118,L67:L90,$Q39:$Q62)-M35","v":0}]

{"sheet":"Urban low income","index":14,"n_rows":120,"n_cols":23,"rows_kept":120,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Row Labels","Mostly healthy","1 LTC","Multiple LTCs","Serious and Enduring Mental Illness","Dementia","Cancer","Learning Disability","Physical Disability",null,null,"Row Labels","Mostly healthy","1 LTC","Multiple LTCs","Serious and Enduring Mental Illness","Dementia","Cancer","Learning Disability","Physical Disability","Grand Total"]
[null,null,"Child",49570,2206,6,3,0,23,0,0,{"$f":"SUM(D4:K4)","v":51808},null,"Child",{"$f":"D4/$L$7","v":0.18952616546930379},{"$f":"E4/$L$7","v":8.4344305230035135E-3},2.2940427533101126E-5,1.1470213766550563E-5,0,8.7938305543554308E-5,0,0,{"$f":"SUM(O4:V4)","v":0.19808294493915049}]
[null,null,"16-69",164490,21323,8349,2831,56,1411,664,0,{"$f":"SUM(D5:K5)","v":199124},null,"16-69",{"$f":"D5/$L$7","v":0.62891182081996733},8.1526456048052545E-2,3.1921604912310213E-2,1.0824058391034881E-2,2.1411065697561049E-4,5.394823874867615E-3,2.5387406469965243E-3,0,{"$f":"SUM(O5:V5)","v":0.76133161535020466}]
[null,null,"70+",1585,2423,5042,203,498,846,18,0,{"$f":"SUM(D6:K6)","v":10615},null,"70+",{"$f":"D6/$L$7","v":6.0600962733275473E-3},9.2641093187840039E-3,1.9277605936982644E-2,7.7615113153658803E-4,1.9040554852473935E-3,3.2346002821672585E-3,6.8821282599303371E-5,0,{"$f":"SUM(O6:V6)","v":4.0585439710644738E-2}]
[null,null,"Grand Total",{"$f":"SUM(D4:D6)","v":215645},25952,13397,3037,554,2280,682,{"$f":"SUM(K4:K6)","v":0},{"$f":"SUM(D7:K7)","v":261547},null,"Grand Total",{"$f":"SUM(O4:O6)","v":0.82449808256259871},{"$f":"SUM(P4:P6)","v":9.9224995889840059E-2},5.1222151276825958E-2,1.161167973633802E-2,2.1181661422230041E-3,8.717362462578428E-3,2.6075619295958278E-3,0,{"$f":"SUM(W4:W6)","v":0.99999999999999989}]
[]
[null,null,"Total Spend by subsetting by age"]
[null,null,"Row Labels","AE","NEL","EL","OP","Other","Acute","MH","GP","Prescribing","SC","CC","Total","Population","Average spend","Population Percent"]
[null,null,"Child_Mostly healthy",{"$f":"D39*$P11","v":2384018.0683532669},{"$f":"E39*$P11","v":6753572.2601306718},{"$f":"F39*$P11","v":3435644.0983713791},{"$f":"G39*$P11","v":3601992.4290670385},{"$f":"H39*$P11","v":0},{"$f":"SUM(D11:H11)","v":16175226.855922356},{"$f":"$P11*J39","v":3622544.1829338335},5987417.4540775558,1581116.4087846843,{"$f":"M39*$P11","v":0},7267698.1247294946,{"$f":"SUM(I11:N11)","v":34634003.026447922},{"$f":"TRANSPOSE(D4:K4)","v":49570},{"$f":"IFERROR(O11/P11,0)","v":698.68878407197747},{"$f":"P11/$L$7","v":0.18952616546930379}]
[null,null,"Child_1LTC",{"$f":"D40*$P12","v":159994.98356265374},525581.7915833937,223829.52547976264,362008.61379330355,{"$f":"H40*$P12","v":0},{"$f":"SUM(D12:H12)","v":1271414.9144191137},544399.19603078859,451478.39199190558,259296.39748049961,0,236521.54746395812,{"$f":"SUM(I12:N12)","v":2763110.4473862653},2206,{"$f":"IFERROR(O12/P12,0)","v":1252.543267174191},{"$f":"P12/$L$7","v":8.4344305230035135E-3}]
[null,null,"Child_2+LTC",477.96847978846654,0,1385.1758014717652,3817.0355707800809,0,5680.1798520403127,0,2867.2817441816287,1818.3293283352273,0,13755.867441662769,24121.658366219937,6,4020.2763943699897,2.2940427533101126E-5]
[null,null,"Child_SEMI",721.586763115552,0,0,1567.6253004524483,0,2289.2120635680003,178074.50337455701,1528.4270454521909,355.76008597863148,0,62.902352525432676,182310.8049220813,3,60770.268307360435,1.1470213766550563E-5]
[null,null,"Child_Dementia",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",5260.3013024919046,25192.434767148534,28944.652752764428,8659.1492476753156,0,68056.538070080191,15263.528860676313,6943.0871987208047,1772.2122801528128,0,55047.172596293727,147082.53900592384,23,6394.893000257558,8.7938305543554308E-5]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",4436484.8932225723,25732262.023561165,15617086.552526275,21592583.719043098,0,67378417.188353106,16509169.992441775,18683527.748427421,4113146.5866434574,13932100.801818689,8286154.5556539344,128902516.87333837,{"$f":"TRANSPOSE(D5:K5)","v":164490},783.64956455309368,0.62891182081996733]
[null,null,"16-69_1LTC",1153047.9830118942,6809749.9012576351,6332838.9141786397,7210245.756730685,0,21505882.555178851,5486137.7670037514,6385448.2925642105,3926800.7712354916,5046531.391248554,2866002.6308836066,45216803.408114463,21323,2120.5648083344026,8.1526456048052545E-2]
[null,null,"16-69_2+LTC",665332.12386553676,5763726.112529235,4871999.3849585345,5358222.4984394619,0,16659280.119792767,2114655.7508087521,3943922.3425784833,5427159.6405024836,6492117.0068426896,3601526.3287151447,38238661.189240322,8349,4580.0288883986495,3.1921604912310213E-2]
[null,null,"16-69_SEMI",242782.83149676092,1706049.2551988319,575083.22143841581,733290.94356769044,0,3257206.2517016991,18833856.945224829,1061249.6934973081,1555962.8530757327,5953785.1026239982,1183228.5206017031,31845289.36672527,2831,11248.777593332839,1.0824058391034881E-2]
[null,null,"16-69_Dementia",4811.4610957099358,74631.447688308908,15148.109718001453,34833.450397496214,0,129424.46889951651,221535.36437044136,24845.825692350732,96312.161054103941,201548.64073495255,67717.482994775142,741383.94374614023,56,13238.998995466789,2.1411065697561049E-4]
[null,null,"16-69_Cancer",112298.76052692099,1652968.4542519648,2769290.5150678777,1480805.7461019675,0,6015363.4759487305,312163.46797653096,504013.62857744761,406772.12941812235,427146.56541493034,304080.09517590521,7969539.3625116674,1411,5648.149796252068,5.394823874867615E-3]
[null,null,"16-69_LearnDis",59005.937036711453,335176.53418663156,129095.02378534518,177624.18986290449,0,700901.68487159268,903383.11230443639,191942.0010567866,260396.61848713705,28962181.147275917,8843701.9332673661,39862506.497263238,664,60033.895327203674,2.5387406469965243E-3]
[null,null,"16-69_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"70+_Mostly healthy",80305.324666509521,926694.61444112298,743560.92983926216,657343.93896567903,0,2407904.8079125737,206430.68043609301,310401.02121516556,283237.73363691254,1685826.4506209372,5829655.7145681903,10723456.408389872,{"$f":"TRANSPOSE(D6:K6)","v":1585},6765.587639362695,6.0600962733275473E-3]
[null,null,"70+_1LTC",170081.31009735863,1817758.7622523603,1489935.4230049099,1297880.9181634146,0,4775656.4135180432,332303.04655566206,735327.43639421545,1085898.3691021083,2967465.5566771897,1551467.5562812916,11448118.378528509,2423,4724.7702759094136,9.2641093187840039E-3]
[null,null,"70+_2+LTC",587970.07878509641,8727606.2202139106,3823025.1957795108,4081455.3084804374,0,17220056.803258955,1198364.819228011,2182179.1313972678,5725444.7081463067,17289370.091280445,7125466.5217784578,50740882.075089447,5042,10063.641823698819,1.9277605936982644E-2]
[null,null,"70+_SEMI",21983.90204545069,404603.36985138623,91119.12083303697,84692.577296572621,0,602398.97002644651,1979132.8517876326,84099.032314881042,324209.43687211932,2530663.0263406355,548889.68510467943,6069393.0024463944,203,29898.487696780267,7.7615113153658803E-4]
[null,null,"70+_Dementia",100154.91870802948,2224748.379498309,118076.03430743288,257688.31144849348,0,2700667.643962265,2322386.4280404276,216242.80625230967,856156.41135679791,7530260.7188948113,3487720.484321211,17113434.492827822,498,34364.326290818921,1.9040554852473935E-3]
[null,null,"70+_Cancer",111847.27229532025,2260141.1816492598,1664450.769431236,1069101.2496981497,0,5105540.4730739659,307128.57333174825,388647.00732498249,710044.42641542503,2275099.5545634734,1359644.2307939231,10146104.265503518,846,11993.031046694467,3.2346002821672585E-3]
[null,null,"70+_LearnDis",2420.2946843582185,58295.015575630634,1589.2311621738452,7746.9017527718997,0,70051.443174934597,10069.789289565513,6919.39065538046,19099.046097260234,380903.94566285517,619504.64528082986,1106548.2601608257,18,61474.903342268095,6.8821282599303371E-5]
[null,null,"70+_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grand Total",{"$f":"SUM(D11:D34)","v":10298999.999999547},{"$f":"SUM(E11:E34)","v":65798757.758636974},41932101.878436029,48021560.362928063,{"$f":"SUM(H11:H34)","v":0},166051420.0000006,55096999.999999516,41169000.000006028,26635000.000003114,95675000.000000075,53247846.000004962,437875266.00001436,261547,1674.1743013684513,1]
[]
[null,null,"Average Spend by subsetting by age"]
[null,null,"Row Labels","AE","NEL","EL","OP","Other","Acute","MH","GP","Prescribing","SC","CC","Average spend","Total sum","Population","StdDev","Healthcheck"]
[null,null,"Child_Mostly healthy",48.093969504806672,136.24313617370731,69.308938841464169,72.664765565201506,0,{"$f":"SUM(D39:H39)","v":326.31081008517964},73.079366208066034,120.78711829892184,31.896639273445317,0,146.61485020636462,{"$f":"SUM(I39:N39)","v":698.68878407197747},{"$f":"O39*Q39","v":34634003.026447922},{"$f":"P11","v":49570},null,{"$f":"P39-O11","v":0}]
[null,null,"Child_1LTC",72.527191098211119,238.25103879573604,101.46397347224054,164.10181948925819,0,{"$f":"SUM(D40:H40)","v":576.34402285544581},246.78114053979536,204.65928920757278,117.54143131482303,0,107.217383256554,{"$f":"SUM(I40:N40)","v":1252.543267174191},{"$f":"O40*Q40","v":2763110.4473862653},2206,null,{"$f":"P40-O12","v":0}]
[null,null,"Child_2+LTC",79.661413298077761,0,230.86263357862754,636.17259513001352,0,946.69664200671878,0,477.88029069693812,303.05488805587123,0,2292.6445736104615,4020.2763943699897,24121.658366219937,6,null,0]
[null,null,"Child_SEMI",240.52892103851732,0,0,522.54176681748277,0,763.07068785600006,59358.167791519001,509.47568181739695,118.58669532621049,0,20.967450841810891,60770.26830736042,182310.80492208127,3,null,0]
[null,null,"Child_Dementia",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Child_Cancer",228.70875228225671,1095.3232507455884,1258.4631631636707,376.48474989892674,0,2958.9799160904422,663.63168959462234,301.87335646612195,77.052707832730988,0,2393.3553302736404,6394.893000257558,147082.53900592384,23,null,0]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Child_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"16-69_Mostly healthy",26.971152612454084,156.43663458910063,94.942467946539452,131.26988703898778,0,409.62014218708191,100.36579726695712,113.58458111999161,25.005450706082179,84.698770756998542,50.374822515982338,783.6495645530938,128902516.8733384,164490,null,0]
[null,null,"16-69_1LTC",54.075316935323087,319.36171745334309,296.99568138529474,338.14405837502625,0,1008.5767741489872,257.28733137943777,299.46294107603109,184.15798767694469,236.67079638177339,134.40897767122857,2120.5648083344026,45216803.408114471,21323,null,0]
[null,null,"16-69_2+LTC",79.690037593189217,690.3492768630058,583.54286560768173,641.7801531248607,0,1995.3623331887375,253.28251896140281,472.38260181800013,650.03708713648143,777.59216754613601,431.37217974789132,4580.0288883986486,38238661.189240314,8349,null,0]
[null,null,"16-69_SEMI",85.758682973069909,602.63131585970746,203.13783872780496,259.02188045485354,0,1150.5497180154357,6652.722340241904,374.86742970586653,549.61598483777209,2103.0678568081944,417.95426372366762,11248.777593332843,31845289.366725277,2831,null,0]
[null,null,"16-69_Dementia",85.918948137677418,1332.7044230055162,270.50195925002595,622.02589995528956,0,2311.1512303485092,3955.9886494721673,443.67545879197735,1719.8600188232847,3599.0828702670101,1209.2407677638419,13238.998995466791,741383.94374614023,56,null,0]
[null,null,"16-69_Cancer",79.588065575422391,1171.4872106675866,1962.6438802748955,1049.4725344450515,0,4263.1916909629563,221.23562578067396,357.20313860910534,288.28641347847082,302.72612715445098,215.50680026641049,5648.149796252068,7969539.3625116684,1411,null,0]
[null,null,"16-69_LearnDis",88.864363007095562,504.7839370280596,194.42021654419455,267.50631003449473,0,1055.5748266138444,1360.5167353982476,289.0692786999798,392.16358205894136,43617.7426916806,13318.828212752058,60033.895327203674,39862506.497263238,664,null,0]
[null,null,"16-69_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"70+_Mostly healthy",50.66581997887036,584.66537188714381,469.12361504054394,414.72803720232116,0,1519.1828441088792,130.24017693128897,195.83660644489942,178.69888557533915,1063.6129025999603,3678.0162237023283,6765.587639362695,10723456.408389872,1585,null,0]
[null,null,"70+_1LTC",70.194515104151307,750.20997203976901,614.91350516092029,535.65039957218926,0,1970.9683918770297,137.14529366721504,303.47810003888378,448.16276066946278,1224.7072045716836,640.30852508513897,4724.7702759094136,11448118.378528509,2423,null,0]
[null,null,"70+_2+LTC",116.61445434055859,1730.9810036124377,758.23585794912947,809.49133448640168,0,3415.3226503885271,237.67648140182683,432.80030372813718,1135.5503189500807,3429.0698316700605,1413.2222375601859,10063.641823698817,50740882.07508944,5042,null,0]
[null,null,"70+_SEMI",108.29508396773738,1993.1200485289962,448.86266420215259,417.20481426883066,0,2967.4826109677169,9749.4229152100124,414.28094736394604,1597.0908220301444,12466.32032680116,2703.890074407288,29898.48769678027,6069393.0024463944,203,null,0]
[null,null,"70+_Dementia",201.1142945944367,4467.366223892187,237.10047049685318,517.44640853111139,0,5423.0273975145874,4663.4265623301762,434.22250251467807,1719.1895810377468,15121.005459628135,7003.4547877935966,34364.326290818921,17113434.492827822,498,null,0]
[null,null,"70+_Cancer",132.20717765404285,2671.5616804364772,1967.4358976728558,1263.713061108924,0,6034.9178168723001,363.03613869000975,459.39362567964832,839.29601231137713,2689.2429722972497,1607.1444808438807,11993.031046694467,10146104.265503518,846,null,0]
[null,null,"70+_LearnDis",134.4608157976788,3238.6119764239243,88.290620120769177,430.38343070955,0,3891.746843051922,559.4327383091952,384.41059196558109,1061.0581165144574,21161.330314603067,34416.92473782388,61474.903342268102,1106548.2601608259,18,null,0]
[null,null,"70+_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Grand Total",39.377243860572605,251.57527235501482,160.32339074214354,183.60585425536618,0,634.88176121309721,210.65812263186783,157.40574351843924,101.83638122403964,365.80423403824193,203.58805874277303,{"$f":"SUM(I63:N63)","v":1674.1743013684588},{"$f":"SUM(P39:P62)","v":437875266.00001436},{"$f":"SUM(Q39:Q62)","v":261547},null,0]
[]
[null,null,"Average interactions"]
[null,null,"Row Labels","AE","NEL","EL","OP","Acute","MH","GP","Prescribing","SC"]
[null,null,"Child_Mostly healthy",0.49573429109291345,8.7913593957701583E-2,3.012129146088114E-2,0.31598428839707809,0.92975346490854638,1.4363526326407101E-2,10.194492636675408,4.8415170466007664,0]
[null,null,"Child_1LTC",0.70631987243811656,0.14086511074466104,5.6305707963912037E-2,0.6903825377599847,1.5938732289066682,4.8504079782411606E-2,17.273345421577517,17.84134179510426,0]
[null,null,"Child_2+LTC",0.71343481620809823,0,0.21564304126456615,2.4537871293746494,3.3828649868473133,0,40.333333333333336,46,0]
[null,null,"Child_SEMI",2.8537392648323929,0.61656435377524232,0,0.54528602874992205,4.0155896473575572,11.666666666666666,43,18,0]
[null,null,"Child_Dementia",0,0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",1.8611343031515604,0.80421437448944655,0.56254706416843336,1.4936095570106565,4.7215052988200972,0.13043478260869565,25.478260869565219,11.695652173913043,0]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0]
[null,null,"Child_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",0.26622061534961744,8.0851681627642877E-2,4.5519835119385191E-2,1.0035430945672388,1.396135226663872,1.3465864186272722E-2,9.5865949297829651,3.7955194844671407,9.9094169858350047E-4]
[null,null,"16-69_1LTC",0.4927762497356149,0.15397482454875469,0.13549619973092947,2.0006522146614469,2.7828994886766769,5.0837124232049898E-2,25.274820616235989,27.952914693054449,5.5808282136659941E-3]
[null,null,"16-69_2+LTC",0.65883128913214895,0.26851455148242792,0.2505891467659413,3.3109030951551439,4.4888380825356373,5.0305425799496949E-2,39.86932566774464,98.66762486525333,2.4074739489759252E-2]
[null,null,"16-69_SEMI",0.78072096807229829,0.23717364226818835,0.10100412317796355,1.4648181733108936,2.5837169068293311,0.96043800777110566,31.638996820911338,83.424938184387145,8.3362769339456022E-2]
[null,null,"16-69_Dementia",0.63699537161437336,0.49545349856939114,0.20794150407654594,2.8627516509370898,4.2031420251974012,0.7857142857142857,37.446428571428569,261.05357142857144,8.9285714285714288E-2]
[null,null,"16-69_Cancer",0.64820937943216539,0.4391546247654996,1.3002771049460919,5.2832071573636741,7.6708482665074778,4.3940467753366408E-2,30.148121899362156,43.758327427356484,1.7009213323883769E-2]
[null,null,"16-69_LearnDis",0.77360401757504527,0.21449753873807365,0.12081206528677492,1.4806486593917281,2.5895622809916223,8.8855421686746983E-2,24.397590361445783,59.525602409638552,0.37951807228915663]
[null,null,"16-69_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"70+_Mostly healthy",0.43211193915443269,0.17504981652924853,0.21713961757618189,2.2963938434736368,3.1206952167334925,2.5867507886435333E-2,16.528706624605679,27.124290220820189,2.5867507886435333E-2]
[null,null,"70+_1LTC",0.56650787717060669,0.24504806961847325,0.25311135342815932,2.9949098104019498,4.0595771106192098,2.7238959966983081E-2,25.613702022286422,68.025588113908384,3.9207593891869584E-2]
[null,null,"70+_2+LTC",0.87842192364533833,0.51946953090781811,0.35823603999048514,4.3809979648217841,6.1371254593654481,4.105513685045617E-2,36.528560095200319,172.36255454184848,8.0523601745339152E-2]
[null,null,"70+_SEMI",0.79426733233019808,0.55581909724566148,0.14659477682024696,2.0548956255846806,3.5515768319807881,0.85221674876847286,34.96551724137931,242.41871921182266,0.29064039408866993]
[null,null,"70+_Dementia",1.3982176317652697,1.2108432489802983,0.12470922868312256,2.6771573098264194,5.4109274192551045,0.83734939759036142,36.648594377510037,260.95180722891564,0.27108433734939757]
[null,null,"70+_Cancer",0.99003838561265733,0.74556186041616368,1.2709174985167035,6.8508808505707961,9.8573985951163205,7.2104018912529558E-2,38.773049645390074,127.39479905437352,7.5650118203309691E-2]
[null,null,"70+_LearnDis",0.95124642161079764,1.0276072562920706,7.1881013754855394E-2,2.2720251197913424,4.3227598114490648,0.1111111111111111,32.444444444444443,161.05555555555554,0.22222222222222221]
[null,null,"70+_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"Grand Total",0.37415454966017697,0.11405215888539076,7.740482590126406E-2,1.1696941658667956,1.735305700314016,3.2219830470240532E-2,13.285122750404325,15.457508593101814,6.8974218782857383E-3]
[]
[null,null,"Average unit cost of interactions"]
[null,null,"Row Labels","AE","NEL","EL","OP","Acute","MH","GP","Prescribing","SC"]
[null,null,"Child_Mostly healthy",{"$f":"IFERROR(D39/D67,0)","v":97.015619796599097},1549.7391249783147,2300.9949268435739,229.96322359511797,{"$f":"IFERROR(I39/H67,0)","v":350.96487660551674},5087.8429535587547,11.848271670174309,6.5881497403463607,0]
[null,null,"Child_1LTC",102.68320902236191,1691.341720716079,1802.0193181350592,237.69694410536943,361.59966326229988,5087.8429535587711,11.848271670172039,6.5881497403450284,0]
[null,null,"Child_2+LTC",111.65899320904704,0,1070.5777113177926,259.26152579182485,279.8505543932452,0,11.84827167017202,6.5881497403450267,0]
[null,null,"Child_SEMI",84.285528114862373,0,0,958.28930004940548,190.02705825734353,5087.842953558772,11.848271670172021,6.5881497403450275,0]
[null,null,"Child_Dementia",0,0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",122.8867534680177,1361.9792004351473,2237.0806699061745,252.06369906498975,626.70265705936845,5087.8429535587711,11.848271670172021,6.5881497403450293,0]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0]
[null,null,"Child_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",101.31128491696217,1934.8593800381211,2085.738397284023,130.8064274963655,293.39575018523647,7453.3498837208917,11.848271670175084,6.5881497403491096,85473.011054102404]
[null,null,"16-69_1LTC",109.73604544524144,2074.1164563056227,2191.9115220579879,169.01691153364575,362.41940402547027,5061.0127001879628,11.848271670172119,6.5881497403454325,42407.826817214744]
[null,null,"16-69_2+LTC",120.95666812995719,2570.9939109507945,2328.6837165088018,193.83839837051704,{"$f":"IFERROR(I49/H77,0)","v":444.51644200576845},5034.8946447827429,11.848271670171998,6.5881497403450489,32299.08958628204]
[null,null,"16-69_SEMI",109.84549727775246,2540.8865424357368,2011.1836263346158,176.82869121523291,445.30796503838332,6926.7587146836449,11.848271670172023,6.5881497403450506,25227.902977220332]
[null,null,"16-69_Dementia",134.88158935900614,2689.8678218110581,1300.856028965005,217.28252248205894,549.86274946061701,5034.8946447827584,11.848271670172023,6.5881497403450258,40309.728146990514]
[null,null,"16-69_Cancer",122.78141616084285,2667.5962055349846,1509.4043206707579,198.64307856683388,555.76535251999962,5034.8946447827575,11.848271670172021,6.588149740345016,17797.773558955432]
[null,null,"16-69_LearnDis",114.87060691030482,2353.332070837695,1609.2781468696353,180.66832285816557,407.6267384500336,15311.578174651466,11.848271670172013,6.588149740345024,114929.29026696793]
[null,null,"16-69_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"70+_Mostly healthy",117.25160864107224,3339.9941998194204,2160.4699330188109,180.59969912433809,486.80910457479558,5034.8946447827566,11.848271670171981,6.5881497403450071,41117.71830782773]
[null,null,"70+_1LTC",123.90739464159627,3061.4808482588983,2429.418897384433,178.85359943453491,485.51076581875708,5034.8946447827584,11.848271670172013,6.5881497403450195,31236.479543970414]
[null,null,"70+_2+LTC",132.75448984313093,3332.2089181773531,2116.581731891823,184.77327334693962,556.5020094507986,5789.2020252560915,11.848271670171995,6.5881497403450044,42584.655397242474]
[null,null,"70+_SEMI",136.34588703280099,3585.9150187638752,3061.9280846038837,203.02968631320294,835.53946637068532,11440.074287789785,11.848271670172027,6.5881497403450311,42892.593666790439]
[null,null,"70+_Dementia",143.83618831964452,3689.4670120631577,1901.2263406688924,193.2820333836346,{"$f":"IFERROR(I59/H87,0)","v":1002.2362115256665},5569.2720096892754,11.848271670172029,6.5881497403450302,55779.709028850455]
[null,null,"70+_Cancer",133.53742599811437,3583.2864075762186,1548.0437557662583,184.45993860827909,612.22215563670079,5034.8946447827575,11.848271670172016,6.5881497403450213,35548.430540054273]
[null,null,"70+_LearnDis",141.35224348070497,3151.6048145765849,1228.2884660179873,189.427232542691,900.29217740583658,5034.8946447827575,11.84827167017202,6.5881497403450275,95225.986415713807]
[null,null,"70+_PhysDis",0,0,0,0,0,0,0,0,0]
[null,null,"Grand Total",105.24325815718849,2205.7914099444524,2071.2324958478512,156.96911176718237,365.86162374630061,6538.1511807282704,11.848271670176979,6.5881497403459912,53034.922394678528]
[null,null,"Healthcheck",{"$f":"SUMPRODUCT(D95:D118,D67:D90,$Q39:$Q62)-D35","v":0},{"$f":"SUMPRODUCT(E95:E118,E67:E90,$Q39:$Q62)-E35","v":0},{"$f":"SUMPRODUCT(F95:F118,F67:F90,$Q39:$Q62)-F35","v":0},{"$f":"SUMPRODUCT(G95:G118,G67:G90,$Q39:$Q62)-G35","v":0},{"$f":"SUMPRODUCT(H95:H118,H67:H90,$Q39:$Q62)-I35","v":0},{"$f":"SUMPRODUCT(I95:I118,I67:I90,$Q39:$Q62)-J35","v":0},{"$f":"SUMPRODUCT(J95:J118,J67:J90,$Q39:$Q62)-K35","v":0},{"$f":"SUMPRODUCT(K95:K118,K67:K90,$Q39:$Q62)-L35","v":0},{"$f":"SUMPRODUCT(L95:L118,L67:L90,$Q39:$Q62)-M35","v":0}]

{"sheet":"Hybrid","index":15,"n_rows":120,"n_cols":23,"rows_kept":120,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Row Labels","Mostly healthy","1 LTC","Multiple LTCs","Serious and Enduring Mental Illness","Dementia","Cancer","Learning Disability","Physical Disability",null,null,"Row Labels","Mostly healthy","1 LTC","Multiple LTCs","Serious and Enduring Mental Illness","Dementia","Cancer","Learning Disability","Physical Disability","Grand Total"]
[null,null,"Child",{"$f":"Rural!D4+'Urban high income'!D4+'Urban low income'!D4","v":98081},{"$f":"Rural!E4+'Urban high income'!E4+'Urban low income'!E4","v":4321},{"$f":"Rural!F4+'Urban high income'!F4+'Urban low income'!F4","v":87},{"$f":"Rural!G4+'Urban high income'!G4+'Urban low income'!G4","v":150},{"$f":"Rural!H4+'Urban high income'!H4+'Urban low income'!H4","v":0},{"$f":"Rural!I4+'Urban high income'!I4+'Urban low income'!I4","v":40},{"$f":"Rural!J4+'Urban high income'!J4+'Urban low income'!J4","v":0},{"$f":"Rural!K4+'Urban high income'!K4+'Urban low income'!K4","v":0},{"$f":"SUM(D4:K4)","v":102679},null,"Child",{"$f":"D4/$L$7","v":0.1749191221318229},{"$f":"E4/$L$7","v":7.7061360174917335E-3},1.551571010233235E-4,2.6751224314366121E-4,0,7.1336598171642992E-5,0,0,{"$f":"SUM(O4:V4)","v":0.18311926409165327}]
[null,null,"16-69",{"$f":"Rural!D5+'Urban high income'!D5+'Urban low income'!D5","v":331030},{"$f":"Rural!E5+'Urban high income'!E5+'Urban low income'!E5","v":51477},{"$f":"Rural!F5+'Urban high income'!F5+'Urban low income'!F5","v":23509},{"$f":"Rural!G5+'Urban high income'!G5+'Urban low income'!G5","v":5460},{"$f":"Rural!H5+'Urban high income'!H5+'Urban low income'!H5","v":142},{"$f":"Rural!I5+'Urban high income'!I5+'Urban low income'!I5","v":4809},{"$f":"Rural!J5+'Urban high income'!J5+'Urban low income'!J5","v":1072},{"$f":"Rural!K5+'Urban high income'!K5+'Urban low income'!K5","v":462},{"$f":"SUM(D5:K5)","v":417961},null,"16-69",{"$f":"D5/$L$7","v":0.59036385231897448},9.1804851602041659E-2,4.1926302160428877E-2,9.7374456504292686E-3,2.5324492350933261E-4,8.5764425151857778E-3,1.9118208310000321E-3,8.2393770888247655E-4,{"$f":"SUM(O5:V5)","v":0.74539789771045184}]
[null,null,"70+",{"$f":"Rural!D6+'Urban high income'!D6+'Urban low income'!D6","v":9025},{"$f":"Rural!E6+'Urban high income'!E6+'Urban low income'!E6","v":8286},{"$f":"Rural!F6+'Urban high income'!F6+'Urban low income'!F6","v":14724},{"$f":"Rural!G6+'Urban high income'!G6+'Urban low income'!G6","v":522},{"$f":"Rural!H6+'Urban high income'!H6+'Urban low income'!H6","v":1557},{"$f":"Rural!I6+'Urban high income'!I6+'Urban low income'!I6","v":4573},{"$f":"Rural!J6+'Urban high income'!J6+'Urban low income'!J6","v":49},{"$f":"Rural!K6+'Urban high income'!K6+'Urban low income'!K6","v":1346},{"$f":"SUM(D6:K6)","v":40082},null,"70+",{"$f":"D6/$L$7","v":1.6095319962476949E-2},1.4777376311255846E-2,2.6259001786981786E-2,9.3094260613994101E-4,2.7767770838312035E-3,8.1555565859730839E-3,8.7387332760262659E-5,2.4004765284757865E-3,{"$f":"SUM(O6:V6)","v":7.148283819789486E-2}]
[null,null,"Grand Total",{"$f":"SUM(D4:D6)","v":438136},64084,38320,6132,1699,9422,1121,{"$f":"SUM(K4:K6)","v":1808},{"$f":"SUM(D7:K7)","v":560722},null,"Grand Total",{"$f":"SUM(O4:O6)","v":0.78137829441327433},{"$f":"SUM(P4:P6)","v":0.11428836393078924},6.8340461048433984E-2,1.093590049971287E-2,3.030022007340536E-3,1.6803335699330506E-2,1.9992081637602945E-3,3.2244142373582629E-3,{"$f":"SUM(W4:W6)","v":1}]
[]
[null,null,"Total Spend by subsetting by age"]
[null,null,"Row Labels","AE","NEL","EL","OP","Other","Acute","MH","GP","Prescribing","SC","CC","Total","Population","Average spend","Population Percent"]
[null,null,"Child_Mostly healthy",{"$f":"D39*$P11","v":4183061.6065383069},{"$f":"E39*$P11","v":20338025.857887939},{"$f":"F39*$P11","v":7377656.2544509247},{"$f":"G39*$P11","v":10561005.129558319},{"$f":"H39*$P11","v":0},{"$f":"SUM(D11:H11)","v":42459748.848435491},{"$f":"$P11*J39","v":6004332.2236373536},9870752.2498207558,3002423.3520339718,{"$f":"M39*$P11","v":964977.7787517776},16422457.251177691,{"$f":"SUM(D11:N11)-I11","v":78724691.703857034},{"$f":"TRANSPOSE(D4:K4)","v":98081},{"$f":"IFERROR(O11/P11,0)","v":802.64976604905166},{"$f":"P11/$L$7","v":0.1749191221318229}]
[null,null,"Child_1LTC",{"$f":"D40*$P12","v":283597.36111949163},1058941.5417335543,545076.63280984992,865496.80114461109,{"$f":"H40*$P12","v":0},{"$f":"SUM(D12:H12)","v":2753112.3368075071},789596.21583502018,709398.38754611101,716039.74233500357,21728.447193569937,534654.74050025793,{"$f":"SUM(D12:N12)-I12","v":5524529.8702174695},4321,{"$f":"IFERROR(O12/P12,0)","v":1278.5304027348923},{"$f":"P12/$L$7","v":7.7061360174917335E-3}]
[null,null,"Child_2+LTC",6892.0728727759988,105011.74257398439,36069.878646053163,69264.659992961897,0,217238.35408577544,0,19559.5886710183,30836.054718733318,0,31095.009381751839,298729.00685727887,87,3433.6667454859639,1.551571010233235E-4]
[null,null,"Child_SEMI",11148.514319992684,124332.28124338099,33878.638618572513,57793.181348685015,0,227152.61553063121,461806.76510226273,17635.658729883176,17971.603988448835,9721.3273008487176,84.355356064785255,734372.32600813941,150,4895.8155067209291,2.6751224314366121E-4]
[null,null,"Child_Dementia",{"$f":"D43*$P15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Child_Cancer",6427.3800864722598,{"$f":"E44*$P16","v":175956.73166641642},132578.79176225379,32028.366266903027,0,346991.26978204551,15263.528860676313,9307.1622991754484,4365.6559657942607,6431.4866397834539,73821.147513403033,456180.25106087804,40,11404.506276521952,7.1336598171642992E-5]
[null,null,"Child_LearnDis",0,0,0,0,0,0,0,0,0,0,{"$f":"N45*$P17","v":0},0,0,0,0]
[null,null,"Child_PhysDis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16-69_Mostly healthy",8692354.1469301637,49819549.361666389,36241551.457620405,41148284.722338244,0,135901739.68855518,24775158.918239407,36016105.808395773,9752936.8565158993,20462956.42567002,19517187.840155017,246426085.53753132,{"$f":"TRANSPOSE(D5:K5)","v":331030},744.42221411210858,0.59036385231897448]
[null,null,"16-69_1LTC",2460175.2903262768,13665192.247997899,14703594.290866699,13474679.877318425,0,44303641.7065093,11205668.253743071,12988413.258705165,9488067.0400539692,8082524.6701966301,6646352.660557067,92714667.589765191,51477,1801.0891774921847,9.1804851602041659E-2]
[null,null,"16-69_2+LTC",1631700.030953255,12641847.245214524,13118213.767091492,11371124.033376586,0,38762885.076635852,5027401.8699928867,9480071.8548363186,12147138.67430342,9734990.4832856972,7725541.4219071493,82878029.380961314,23509,3525.374511079217,4.1926302160428877E-2]
[null,null,"16-69_SEMI",608837.52214062703,3855689.6742444206,1493447.2699135051,1421492.856038447,0,7379467.3223369997,41201331.963415146,2055530.7349768018,4073553.5136435437,11327381.325228069,2830117.4371285904,68867382.296729147,5460,12613.073680719624,9.7374456504292686E-3]
[null,null,"16-69_Dementia",7744.1117622988741,103513.52175224772,38973.788397590361,56881.171584763593,0,207112.59349690055,441509.27213000046,56493.99583203721,151340.22575149057,1345485.8587943926,143295.15798789187,2345237.1039927131,142,16515.754253469811,2.5324492350933261E-4]
[null,null,"16-69_Cancer",325362.41910984187,4417054.0933091342,9975171.0053180195,4090216.8819204886,0,18807804.399657484,1034754.2081864788,1579310.5698965662,1557017.7424407967,1330702.0349104144,644951.08862849348,24954540.043720227,4809,5189.132884949101,8.5764425151857778E-3]
[null,null,"16-69_LearnDis",96140.814015959302,628264.58387290128,274942.54199671617,339607.23148983181,0,1338955.1713754085,1186118.8228786681,329393.51665972371,447837.40503230941,40128256.595025681,14786396.558694955,58216958.069666743,1072,54306.863870957786,1.9118208310000321E-3]
[null,null,"16-69_PhysDis",103829.17245242203,1071900.6479595709,706254.83144099335,463364.76769187552,0,2345349.4195448617,256546.83341966491,260856.3907778569,373703.86517221574,5335598.9637782238,1637249.77413629,10209305.246829115,462,22098.063304824926,8.2393770888247655E-4]
[null,null,"70+_Mostly healthy",458493.31238230568,6850680.3762244713,3890360.6173022594,2702002.117522663,0,13901536.4234317,{"$f":"$P27*J55","v":941570.6361194246},1660202.6496337587,1535510.4621148023,{"$f":"M55*$P27","v":4975277.6680948325},10401146.303885702,33415244.143280216,{"$f":"TRANSPOSE(D6:K6)","v":9025},3702.5201266792483,1.6095319962476949E-2]
[null,null,"70+_1LTC",{"$f":"D56*$P28","v":380529.63677635056},4562332.2950965865,4607602.8675413374,2975582.6483091335,0,12526047.447723407,673334.74974201177,2359805.9565855013,3056243.1394677283,5857671.0296635432,2877870.8567998204,27350973.17998201,8286,3300.8656987668369,1.4777376311255846E-2]
[null,null,"70+_2+LTC",1323198.4105330575,19850588.387967139,10331548.214510165,8644170.8054386619,0,40149505.81844902,2206825.289900668,6301333.1756104212,11830440.463620801,25000765.52101839,12717835.888929503,98206706.157528788,14724,6669.8387773382765,2.6259001786981786E-2]
[null,null,"70+_SEMI",81608.666237011465,1426610.7676403711,210966.4865548262,226474.20333784152,0,1945660.1237700502,3535058.0442771176,229329.61383797193,730347.4891050302,5194974.8526120167,1156303.7901236999,12791673.913725885,522,24505.1224400879,9.3094260613994101E-4]
[null,null,"70+_Dementia",228697.61842818261,5558087.5451725665,416612.64948642993,513425.18419298925,0,6716822.9972801683,4802389.710268518,615097.25006997248,1541993.2368416633,17790342.947363097,5996436.5544379931,37463082.696261421,1557,24061.067884560965,2.7767770838312035E-3]
[null,null,"70+_Cancer",447275.99264701694,8807549.0136731584,6917055.3316070912,3659448.8240186563,0,19831329.161945924,1056555.9402964129,2009077.6956095982,2769432.3166577504,6977362.2178026941,2427886.5445717913,35071643.876884177,4573,7669.2857810811674,8.1555565859730839E-3]
[null,null,"70+_LearnDis",9385.408173232021,156845.42965025487,15002.716472760894,24399.829016936175,0,205633.38331318396,59482.67523083897,22564.835684960352,48414.191595013297,1596577.3086649908,1131249.0418683465,3063921.4363573338,49,62529.008905251707,8.7387332760262659E-5]
[null,null,"70+_PhysDis",342397.13182022248,5266654.7406719793,1365229.500805964,1077485.2413748796,0,8051766.6146730445,1288688.3243262842,732983.38961938303,1444315.8917884373,23913678.429328725,9602537.0526292585,45033969.70236513,1346,33457.62979373338,2.4004765284757865E-3]
[null,null,"Grand Total",{"$f":"SUM(D11:D34)","v":21688856.61962527},{"$f":"SUM(E11:E34)","v":160484628.08721891},112431787.53321393,103774228.53328192,0,398379500.77333987,106963394.24560192,87323223.743798748,64719928.923146822,190057405.37132341,117304470.47637074,964747923.53358161,560722,1720.5458739510518,1]
[]
[null,null,"Average Spend by subsetting by age"]
[null,null,"Row Labels","AE","NEL","EL","OP","Other","Acute","MH","GP","Prescribing","SC","CC","Average spend","Total sum","Population","StdDev","Healthcheck"]
[null,null,"Child_Mostly healthy",{"$f":"IFERROR((Rural!D39*Rural!$Q39+'Urban high income'!D39*'Urban high income'!$Q39+'Urban low income'!D39*'Urban low income'!$Q39)/(Rural!$Q39+'Urban high income'!$Q39+'Urban low income'!$Q39),0)","v":42.649051361000673},{"$f":"IFERROR((Rural!E39*Rural!$Q39+'Urban high income'!E39*'Urban high income'!$Q39+'Urban low income'!E39*'Urban low income'!$Q39)/(Rural!$Q39+'Urban high income'!$Q39+'Urban low income'!$Q39),0)","v":207.35948713703917},{"$f":"IFERROR((Rural!F39*Rural!$Q39+'Urban high income'!F39*'Urban high income'!$Q39+'Urban low income'!F39*'Urban low income'!$Q39)/(Rural!$Q39+'Urban high income'!$Q39+'Urban low income'!$Q39),0)","v":75.220035016475407},{"$f":"IFERROR((Rural!G39*Rural!$Q39+'Urban high income'!G39*'Urban high income'!$Q39+'Urban low income'!G39*'Urban low income'!$Q39)/(Rural!$Q39+'Urban high income'!$Q39+'Urban low income'!$Q39),0)","v":107.67636065658301},{"$f":"IFERROR((Rural!H39*Rural!$Q39+'Urban high income'!H39*'Urban high income'!$Q39+'Urban low income'!H39*'Urban low income'!$Q39)/(Rural!$Q39+'Urban high income'!$Q39+'Urban low income'!$Q39),0)","v":0},{"$f":"SUM(D39:H39)","v":432.90493417109826},{"$f":"IFERROR((Rural!J39*Rural!$Q39+'Urban high income'!J39*'Urban high income'!$Q39+'Urban low income'!J39*'Urban low income'!$Q39)/(Rural!$Q39+'Urban high income'!$Q39+'Urban low income'!$Q39),0)","v":61.218097527934603},{"$f":"IFERROR((Rural!K39*Rural!$Q39+'Urban high income'!K39*'Urban high income'!$Q39+'Urban low income'!K39*'Urban low income'!$Q39)/(Rural!$Q39+'Urban high income'!$Q39+'Urban low income'!$Q39),0)","v":100.63878069983744},{"$f":"IFERROR((Rural!L39*Rural!$Q39+'Urban high income'!L39*'Urban high income'!$Q39+'Urban low income'!L39*'Urban low income'!$Q39)/(Rural!$Q39+'Urban high income'!$Q39+'Urban low income'!$Q39),0)","v":30.611671496354766},{"$f":"IFERROR((Rural!M39*Rural!$Q39+'Urban high income'!M39*'Urban high income'!$Q39+'Urban low income'!M39*'Urban low income'!$Q39)/(Rural!$Q39+'Urban high income'!$Q39+'Urban low income'!$Q39),0)","v":9.8385801404122883},{"$f":"IFERROR((Rural!N39*Rural!$Q39+'Urban high income'!N39*'Urban high income'!$Q39+'Urban low income'!N39*'Urban low income'!$Q39)/(Rural!$Q39+'Urban high income'!$Q39+'Urban low income'!$Q39),0)","v":167.43770201341434},{"$f":"SUM(I39:N39)","v":802.64976604905178},{"$f":"O39*Q39","v":78724691.703857049},{"$f":"P11","v":98081},null,{"$f":"P39-O11","v":0}]
[null,null,"Child_1LTC",{"$f":"IFERROR((Rural!D40*Rural!$Q40+'Urban high income'!D40*'Urban high income'!$Q40+'Urban low income'!D40*'Urban low income'!$Q40)/(Rural!$Q40+'Urban high income'!$Q40+'Urban low income'!$Q40),0)","v":65.632344623811989},{"$f":"IFERROR((Rural!E40*Rural!$Q40+'Urban high income'!E40*'Urban high income'!$Q40+'Urban low income'!E40*'Urban low income'!$Q40)/(Rural!$Q40+'Urban high income'!$Q40+'Urban low income'!$Q40),0)","v":245.06862803368534},{"$f":"IFERROR((Rural!F40*Rural!$Q40+'Urban high income'!F40*'Urban high income'!$Q40+'Urban low income'!F40*'Urban low income'!$Q40)/(Rural!$Q40+'Urban high income'!$Q40+'Urban low income'!$Q40),0)","v":126.14594603329088},{"$f":"IFERROR((Rural!G40*Rural!$Q40+'Urban high income'!G40*'Urban high income'!$Q40+'Urban low income'!G40*'Urban low income'!$Q40)/(Rural!$Q40+'Urban high income'!$Q40+'Urban low income'!$Q40),0)","v":200.30011597885004},{"$f":"IFERROR((Rural!H40*Rural!$Q40+'Urban high income'!H40*'Urban high income'!$Q40+'Urban low income'!H40*'Urban low income'!$Q40)/(Rural!$Q40+'Urban high income'!$Q40+'Urban low income'!$Q40),0)","v":0},{"$f":"SUM(D40:H40)","v":637.14703466963829},{"$f":"IFERROR((Rural!J40*Rural!$Q40+'Urban high income'!J40*'Urban high income'!$Q40+'Urban low income'!J40*'Urban low income'!$Q40)/(Rural!$Q40+'Urban high income'!$Q40+'Urban low income'!$Q40),0)","v":182.73460213724141},{"$f":"IFERROR((Rural!K40*Rural!$Q40+'Urban high income'!K40*'Urban high income'!$Q40+'Urban low income'!K40*'Urban low income'!$Q40)/(Rural!$Q40+'Urban high income'!$Q40+'Urban low income'!$Q40),0)","v":164.17458633328189},{"$f":"IFERROR((Rural!L40*Rural!$Q40+'Urban high income'!L40*'Urban high income'!$Q40+'Urban low income'!L40*'Urban low income'!$Q40)/(Rural!$Q40+'Urban high income'!$Q40+'Urban low income'!$Q40),0)","v":165.71158119301171},{"$f":"IFERROR((Rural!M40*Rural!$Q40+'Urban high income'!M40*'Urban high income'!$Q40+'Urban low income'!M40*'Urban low income'!$Q40)/(Rural!$Q40+'Urban high income'!$Q40+'Urban low income'!$Q40),0)","v":5.0285691260286827},{"$f":"IFERROR((Rural!N40*Rural!$Q40+'Urban high income'!N40*'Urban high income'!$Q40+'Urban low income'!N40*'Urban low income'!$Q40)/(Rural!$Q40+'Urban high income'!$Q40+'Urban low income'!$Q40),0)","v":123.73402927569033},{"$f":"SUM(I40:N40)","v":1278.5304027348923},{"$f":"O40*Q40","v":5524529.8702174695},4321,null,{"$f":"P40-O12","v":0}]
[null,null,"Child_2+LTC",{"$f":"IFERROR((Rural!D41*Rural!$Q41+'Urban high income'!D41*'Urban high income'!$Q41+'Urban low income'!D41*'Urban low income'!$Q41)/(Rural!$Q41+'Urban high income'!$Q41+'Urban low income'!$Q41),0)","v":79.219228422712632},{"$f":"IFERROR((Rural!E41*Rural!$Q41+'Urban high income'!E41*'Urban high income'!$Q41+'Urban low income'!E41*'Urban low income'!$Q41)/(Rural!$Q41+'Urban high income'!$Q41+'Urban low income'!$Q41),0)","v":1207.031523838901},{"$f":"IFERROR((Rural!F41*Rural!$Q41+'Urban high income'!F41*'Urban high income'!$Q41+'Urban low income'!F41*'Urban low income'!$Q41)/(Rural!$Q41+'Urban high income'!$Q41+'Urban low income'!$Q41),0)","v":414.59630627647311},{"$f":"IFERROR((Rural!G41*Rural!$Q41+'Urban high income'!G41*'Urban high income'!$Q41+'Urban low income'!G41*'Urban low income'!$Q41)/(Rural!$Q41+'Urban high income'!$Q41+'Urban low income'!$Q41),0)","v":796.14551716048152},{"$f":"IFERROR((Rural!H41*Rural!$Q41+'Urban high income'!H41*'Urban high income'!$Q41+'Urban low income'!H41*'Urban low income'!$Q41)/(Rural!$Q41+'Urban high income'!$Q41+'Urban low income'!$Q41),0)","v":0},2496.9925756985681,{"$f":"IFERROR((Rural!J41*Rural!$Q41+'Urban high income'!J41*'Urban high income'!$Q41+'Urban low income'!J41*'Urban low income'!$Q41)/(Rural!$Q41+'Urban high income'!$Q41+'Urban low income'!$Q41),0)","v":0},{"$f":"IFERROR((Rural!K41*Rural!$Q41+'Urban high income'!K41*'Urban high income'!$Q41+'Urban low income'!K41*'Urban low income'!$Q41)/(Rural!$Q41+'Urban high income'!$Q41+'Urban low income'!$Q41),0)","v":224.82285828756667},{"$f":"IFERROR((Rural!L41*Rural!$Q41+'Urban high income'!L41*'Urban high income'!$Q41+'Urban low income'!L41*'Urban low income'!$Q41)/(Rural!$Q41+'Urban high income'!$Q41+'Urban low income'!$Q41),0)","v":354.43741056015307},{"$f":"IFERROR((Rural!M41*Rural!$Q41+'Urban high income'!M41*'Urban high income'!$Q41+'Urban low income'!M41*'Urban low income'!$Q41)/(Rural!$Q41+'Urban high income'!$Q41+'Urban low income'!$Q41),0)","v":0},{"$f":"IFERROR((Rural!N41*Rural!$Q41+'Urban high income'!N41*'Urban high income'!$Q41+'Urban low income'!N41*'Urban low income'!$Q41)/(Rural!$Q41+'Urban high income'!$Q41+'Urban low income'!$Q41),0)","v":357.4139009396763},{"$f":"SUM(I41:N41)","v":3433.6667454859644},298729.00685727887,87,null,0]
[null,null,"Child_SEMI",{"$f":"IFERROR((Rural!D42*Rural!$Q42+'Urban high income'!D42*'Urban high income'!$Q42+'Urban low income'!D42*'Urban low income'!$Q42)/(Rural!$Q42+'Urban high income'!$Q42+'Urban low income'!$Q42),0)","v":74.32342879995123},{"$f":"IFERROR((Rural!E42*Rural!$Q42+'Urban high income'!E42*'Urban high income'!$Q42+'Urban low income'!E42*'Urban low income'!$Q42)/(Rural!$Q42+'Urban high income'!$Q42+'Urban low income'!$Q42),0)","v":828.88187495587329},{"$f":"IFERROR((Rural!F42*Rural!$Q42+'Urban high income'!F42*'Urban high income'!$Q42+'Urban low income'!F42*'Urban low income'!$Q42)/(Rural!$Q42+'Urban high income'!$Q42+'Urban low income'!$Q42),0)","v":225.85759079048341},{"$f":"IFERROR((Rural!G42*Rural!$Q42+'Urban high income'!G42*'Urban high income'!$Q42+'Urban low income'!G42*'Urban low income'!$Q42)/(Rural!$Q42+'Urban high income'!$Q42+'Urban low income'!$Q42),0)","v":385.28787565790009},{"$f":"IFERROR((Rural!H42*Rural!$Q42+'Urban high income'!H42*'Urban high income'!$Q42+'Urban low income'!H42*'Urban low income'!$Q42)/(Rural!$Q42+'Urban high income'!$Q42+'Urban low income'!$Q42),0)","v":0},{"$f":"SUM(D42:H42)","v":1514.3507702042079},{"$f":"IFERROR((Rural!J42*Rural!$Q42+'Urban high income'!J42*'Urban high income'!$Q42+'Urban low income'!J42*'Urban low income'!$Q42)/(Rural!$Q42+'Urban high income'!$Q42+'Urban low income'!$Q42),0)","v":3078.7117673484181},{"$f":"IFERROR((Rural!K42*Rural!$Q42+'Urban high income'!K42*'Urban high income'!$Q42+'Urban low income'!K42*'Urban low income'!$Q42)/(Rural!$Q42+'Urban high income'!$Q42+'Urban low income'!$Q42),0)","v":117.57105819922117},{"$f":"IFERROR((Rural!L42*Rural!$Q42+'Urban high income'!L42*'Urban high income'!$Q42+'Urban low income'!L42*'Urban low income'!$Q42)/(Rural!$Q42+'Urban high income'!$Q42+'Urban low income'!$Q42),0)","v":119.81069325632556},{"$f":"IFERROR((Rural!M42*Rural!$Q42+'Urban high income'!M42*'Urban high income'!$Q42+'Urban low income'!M42*'Urban low income'!$Q42)/(Rural!$Q42+'Urban high income'!$Q42+'Urban low income'!$Q42),0)","v":64.808848672324785},{"$f":"IFERROR((Rural!N42*Rural!$Q42+'Urban high income'!N42*'Urban high income'!$Q42+'Urban low income'!N42*'Urban low income'!$Q42)/(Rural!$Q42+'Urban high income'!$Q42+'Urban low income'!$Q42),0)","v":0.56236904043190172},{"$f":"SUM(I42:N42)","v":4895.81550672093},734372.32600813953,150,null,0]
[null,null,"Child_Dementia",{"$f":"IFERROR((Rural!D43*Rural!$Q43+'Urban high income'!D43*'Urban high income'!$Q43+'Urban low income'!D43*'Urban low income'!$Q43)/(Rural!$Q43+'Urban high income'!$Q43+'Urban low income'!$Q43),0)","v":0},{"$f":"IFERROR((Rural!E43*Rural!$Q43+'Urban high income'!E43*'Urban high income'!$Q43+'Urban low income'!E43*'Urban low income'!$Q43)/(Rural!$Q43+'Urban high income'!$Q43+'Urban low income'!$Q43),0)","v":0},{"$f":"IFERROR((Rural!F43*Rural!$Q43+'Urban high income'!F43*'Urban high income'!$Q43+'Urban low income'!F43*'Urban low income'!$Q43)/(Rural!$Q43+'Urban high income'!$Q43+'Urban low income'!$Q43),0)","v":0},{"$f":"IFERROR((Rural!G43*Rural!$Q43+'Urban high income'!G43*'Urban high income'!$Q43+'Urban low income'!G43*'Urban low income'!$Q43)/(Rural!$Q43+'Urban high income'!$Q43+'Urban low income'!$Q43),0)","v":0},{"$f":"IFERROR((Rural!H43*Rural!$Q43+'Urban high income'!H43*'Urban high income'!$Q43+'Urban low income'!H43*'Urban low income'!$Q43)/(Rural!$Q43+'Urban high income'!$Q43+'Urban low income'!$Q43),0)","v":0},0,{"$f":"IFERROR((Rural!J43*Rural!$Q43+'Urban high income'!J43*'Urban high income'!$Q43+'Urban low income'!J43*'Urban low income'!$Q43)/(Rural!$Q43+'Urban high income'!$Q43+'Urban low income'!$Q43),0)","v":0},{"$f":"IFERROR((Rural!K43*Rural!$Q43+'Urban high income'!K43*'Urban high income'!$Q43+'Urban low income'!K43*'Urban low income'!$Q43)/(Rural!$Q43+'Urban high income'!$Q43+'Urban low income'!$Q43),0)","v":0},{"$f":"IFERROR((Rural!L43*Rural!$Q43+'Urban high income'!L43*'Urban high income'!$Q43+'Urban low income'!L43*'Urban low income'!$Q43)/(Rural!$Q43+'Urban high income'!$Q43+'Urban low income'!$Q43),0)","v":0},{"$f":"IFERROR((Rural!M43*Rural!$Q43+'Urban high income'!M43*'Urban high income'!$Q43+'Urban low income'!M43*'Urban low income'!$Q43)/(Rural!$Q43+'Urban high income'!$Q43+'Urban low income'!$Q43),0)","v":0},{"$f":"IFERROR((Rural!N43*Rural!$Q43+'Urban high income'!N43*'Urban high income'!$Q43+'Urban low income'!N43*'Urban low income'!$Q43)/(Rural!$Q43+'Urban high income'!$Q43+'Urban low income'!$Q43),0)","v":0},0,{"$f":"O43*Q43","v":0},0,null,{"$f":"P43-O15","v":0}]
[null,null,"Child_Cancer",{"$f":"IFERROR((Rural!D44*Rural!$Q44+'Urban high income'!D44*'Urban high income'!$Q44+'Urban low income'!D44*'Urban low income'!$Q44)/(Rural!$Q44+'Urban high income'!$Q44+'Urban low income'!$Q44),0)","v":160.68450216180651},{"$f":"IFERROR((Rural!E44*Rural!$Q44+'Urban high income'!E44*'Urban high income'!$Q44+'Urban low income'!E44*'Urban low income'!$Q44)/(Rural!$Q44+'Urban high income'!$Q44+'Urban low income'!$Q44),0)","v":4398.9182916604104},{"$f":"IFERROR((Rural!F44*Rural!$Q44+'Urban high income'!F44*'Urban high income'!$Q44+'Urban low income'!F44*'Urban low income'!$Q44)/(Rural!$Q44+'Urban high income'!$Q44+'Urban low income'!$Q44),0)","v":3314.4697940563447},{"$f":"IFERROR((Rural!G44*Rural!$Q44+'Urban high income'!G44*'Urban high income'!$Q44+'Urban low income'!G44*'Urban low income'!$Q44)/(Rural!$Q44+'Urban high income'!$Q44+'Urban low income'!$Q44),0)","v":800.70915667257566},{"$f":"IFERROR((Rural!H44*Rural!$Q44+'Urban high income'!H44*'Urban high income'!$Q44+'Urban low income'!H44*'Urban low income'!$Q44)/(Rural!$Q44+'Urban high income'!$Q44+'Urban low income'!$Q44),0)","v":0},8674.7817445511373,{"$f":"IFERROR((Rural!J44*Rural!$Q44+'Urban high income'!J44*'Urban high income'!$Q44+'Urban low income'!J44*'Urban low income'!$Q44)/(Rural!$Q44+'Urban high income'!$Q44+'Urban low income'!$Q44),0)","v":381.58822151690782},{"$f":"IFERROR((Rural!K44*Rural!$Q44+'Urban high income'!K44*'Urban high income'!$Q44+'Urban low income'!K44*'Urban low income'!$Q44)/(Rural!$Q44+'Urban high income'!$Q44+'Urban low income'!$Q44),0)","v":232.67905747938622},{"$f":"IFERROR((Rural!L44*Rural!$Q44+'Urban high income'!L44*'Urban high income'!$Q44+'Urban low income'!L44*'Urban low income'!$Q44)/(Rural!$Q44+'Urban high income'!$Q44+'Urban low income'!$Q44),0)","v":109.14139914485652},{"$f":"IFERROR((Rural!M44*Rural!$Q44+'Urban high income'!M44*'Urban high income'!$Q44+'Urban low income'!M44*'Urban low income'!$Q44)/(Rural!$Q44+'Urban high income'!$Q44+'Urban low income'!$Q44),0)","v":160.78716599458636},{"$f":"IFERROR((Rural!N44*Rural!$Q44+'Urban high income'!N44*'Urban high income'!$Q44+'Urban low income'!N44*'Urban low income'!$Q44)/(Rural!$Q44+'Urban high income'!$Q44+'Urban low income'!$Q44),0)","v":1845.5286878350757},11404.506276521952,456180.25106087804,40,null,0]
[null,null,"Child_LearnDis",{"$f":"IFERROR((Rural!D45*Rural!$Q45+'Urban high income'!D45*'Urban high income'!$Q45+'Urban low income'!D45*'Urban low income'!$Q45)/(Rural!$Q45+'Urban high income'!$Q45+'Urban low income'!$Q45),0)","v":0},{"$f":"IFERROR((Rural!E45*Rural!$Q45+'Urban high income'!E45*'Urban high income'!$Q45+'Urban low income'!E45*'Urban low income'!$Q45)/(Rural!$Q45+'Urban high income'!$Q45+'Urban low income'!$Q45),0)","v":0},{"$f":"IFERROR((Rural!F45*Rural!$Q45+'Urban high income'!F45*'Urban high income'!$Q45+'Urban low income'!F45*'Urban low income'!$Q45)/(Rural!$Q45+'Urban high income'!$Q45+'Urban low income'!$Q45),0)","v":0},{"$f":"IFERROR((Rural!G45*Rural!$Q45+'Urban high income'!G45*'Urban high income'!$Q45+'Urban low income'!G45*'Urban low income'!$Q45)/(Rural!$Q45+'Urban high income'!$Q45+'Urban low income'!$Q45),0)","v":0},{"$f":"IFERROR((Rural!H45*Rural!$Q45+'Urban high income'!H45*'Urban high income'!$Q45+'Urban low income'!H45*'Urban low income'!$Q45)/(Rural!$Q45+'Urban high income'!$Q45+'Urban low income'!$Q45),0)","v":0},0,{"$f":"IFERROR((Rural!J45*Rural!$Q45+'Urban high income'!J45*'Urban high income'!$Q45+'Urban low income'!J45*'Urban low income'!$Q45)/(Rural!$Q45+'Urban high income'!$Q45+'Urban low income'!$Q45),0)","v":0},{"$f":"IFERROR((Rural!K45*Rural!$Q45+'Urban high income'!K45*'Urban high income'!$Q45+'Urban low income'!K45*'Urban low income'!$Q45)/(Rural!$Q45+'Urban high income'!$Q45+'Urban low income'!$Q45),0)","v":0},{"$f":"IFERROR((Rural!L45*Rural!$Q45+'Urban high income'!L45*'Urban high income'!$Q45+'Urban low income'!L45*'Urban low income'!$Q45)/(Rural!$Q45+'Urban high income'!$Q45+'Urban low income'!$Q45),0)","v":0},{"$f":"IFERROR((Rural!M45*Rural!$Q45+'Urban high income'!M45*'Urban high income'!$Q45+'Urban low income'!M45*'Urban low income'!$Q45)/(Rural!$Q45+'Urban high income'!$Q45+'Urban low income'!$Q45),0)","v":0},{"$f":"IFERROR((Rural!N45*Rural!$Q45+'Urban high income'!N45*'Urban high income'!$Q45+'Urban low income'!N45*'Urban low income'!$Q45)/(Rural!$Q45+'Urban high income'!$Q45+'Urban low income'!$Q45),0)","v":0},0,0,0,null,0]
[null,null,"Child_PhysDis",{"$f":"IFERROR((Rural!D46*Rural!$Q46+'Urban high income'!D46*'Urban high income'!$Q46+'Urban low income'!D46*'Urban low income'!$Q46)/(Rural!$Q46+'Urban high income'!$Q46+'Urban low income'!$Q46),0)","v":0},{"$f":"IFERROR((Rural!E46*Rural!$Q46+'Urban high income'!E46*'Urban high income'!$Q46+'Urban low income'!E46*'Urban low income'!$Q46)/(Rural!$Q46+'Urban high income'!$Q46+'Urban low income'!$Q46),0)","v":0},{"$f":"IFERROR((Rural!F46*Rural!$Q46+'Urban high income'!F46*'Urban high income'!$Q46+'Urban low income'!F46*'Urban low income'!$Q46)/(Rural!$Q46+'Urban high income'!$Q46+'Urban low income'!$Q46),0)","v":0},{"$f":"IFERROR((Rural!G46*Rural!$Q46+'Urban high income'!G46*'Urban high income'!$Q46+'Urban low income'!G46*'Urban low income'!$Q46)/(Rural!$Q46+'Urban high income'!$Q46+'Urban low income'!$Q46),0)","v":0},{"$f":"IFERROR((Rural!H46*Rural!$Q46+'Urban high income'!H46*'Urban high income'!$Q46+'Urban low income'!H46*'Urban low income'!$Q46)/(Rural!$Q46+'Urban high income'!$Q46+'Urban low income'!$Q46),0)","v":0},0,{"$f":"IFERROR((Rural!J46*Rural!$Q46+'Urban high income'!J46*'Urban high income'!$Q46+'Urban low income'!J46*'Urban low income'!$Q46)/(Rural!$Q46+'Urban high income'!$Q46+'Urban low income'!$Q46),0)","v":0},{"$f":"IFERROR((Rural!K46*Rural!$Q46+'Urban high income'!K46*'Urban high income'!$Q46+'Urban low income'!K46*'Urban low income'!$Q46)/(Rural!$Q46+'Urban high income'!$Q46+'Urban low income'!$Q46),0)","v":0},{"$f":"IFERROR((Rural!L46*Rural!$Q46+'Urban high income'!L46*'Urban high income'!$Q46+'Urban low income'!L46*'Urban low income'!$Q46)/(Rural!$Q46+'Urban high income'!$Q46+'Urban low income'!$Q46),0)","v":0},{"$f":"IFERROR((Rural!M46*Rural!$Q46+'Urban high income'!M46*'Urban high income'!$Q46+'Urban low income'!M46*'Urban low income'!$Q46)/(Rural!$Q46+'Urban high income'!$Q46+'Urban low income'!$Q46),0)","v":0},{"$f":"IFERROR((Rural!N46*Rural!$Q46+'Urban high income'!N46*'Urban high income'!$Q46+'Urban low income'!N46*'Urban low income'!$Q46)/(Rural!$Q46+'Urban high income'!$Q46+'Urban low income'!$Q46),0)","v":0},0,0,0,null,0]
[null,null,"16-69_Mostly healthy",{"$f":"IFERROR((Rural!D47*Rural!$Q47+'Urban high income'!D47*'Urban high income'!$Q47+'Urban low income'!D47*'Urban low income'!$Q47)/(Rural!$Q47+'Urban high income'!$Q47+'Urban low income'!$Q47),0)","v":26.258508736157339},{"$f":"IFERROR((Rural!E47*Rural!$Q47+'Urban high income'!E47*'Urban high income'!$Q47+'Urban low income'!E47*'Urban low income'!$Q47)/(Rural!$Q47+'Urban high income'!$Q47+'Urban low income'!$Q47),0)","v":150.49859336515237},{"$f":"IFERROR((Rural!F47*Rural!$Q47+'Urban high income'!F47*'Urban high income'!$Q47+'Urban low income'!F47*'Urban low income'!$Q47)/(Rural!$Q47+'Urban high income'!$Q47+'Urban low income'!$Q47),0)","v":109.48116925239526},{"$f":"IFERROR((Rural!G47*Rural!$Q47+'Urban high income'!G47*'Urban high income'!$Q47+'Urban low income'!G47*'Urban low income'!$Q47)/(Rural!$Q47+'Urban high income'!$Q47+'Urban low income'!$Q47),0)","v":124.30379337926546},{"$f":"IFERROR((Rural!H47*Rural!$Q47+'Urban high income'!H47*'Urban high income'!$Q47+'Urban low income'!H47*'Urban low income'!$Q47)/(Rural!$Q47+'Urban high income'!$Q47+'Urban low income'!$Q47),0)","v":0},410.54206473297046,{"$f":"IFERROR((Rural!J47*Rural!$Q47+'Urban high income'!J47*'Urban high income'!$Q47+'Urban low income'!J47*'Urban low income'!$Q47)/(Rural!$Q47+'Urban high income'!$Q47+'Urban low income'!$Q47),0)","v":74.842639392923317},{"$f":"IFERROR((Rural!K47*Rural!$Q47+'Urban high income'!K47*'Urban high income'!$Q47+'Urban low income'!K47*'Urban low income'!$Q47)/(Rural!$Q47+'Urban high income'!$Q47+'Urban low income'!$Q47),0)","v":108.80012629790585},{"$f":"IFERROR((Rural!L47*Rural!$Q47+'Urban high income'!L47*'Urban high income'!$Q47+'Urban low income'!L47*'Urban low income'!$Q47)/(Rural!$Q47+'Urban high income'!$Q47+'Urban low income'!$Q47),0)","v":29.46239572400054},{"$f":"IFERROR((Rural!M47*Rural!$Q47+'Urban high income'!M47*'Urban high income'!$Q47+'Urban low income'!M47*'Urban low income'!$Q47)/(Rural!$Q47+'Urban high income'!$Q47+'Urban low income'!$Q47),0)","v":61.81601796112141},{"$f":"IFERROR((Rural!N47*Rural!$Q47+'Urban high income'!N47*'Urban high income'!$Q47+'Urban low income'!N47*'Urban low income'!$Q47)/(Rural!$Q47+'Urban high income'!$Q47+'Urban low income'!$Q47),0)","v":58.958970003187069},744.42221411210869,246426085.53753135,331030,null,0]
[null,null,"16-69_1LTC",{"$f":"IFERROR((Rural!D48*Rural!$Q48+'Urban high income'!D48*'Urban high income'!$Q48+'Urban low income'!D48*'Urban low income'!$Q48)/(Rural!$Q48+'Urban high income'!$Q48+'Urban low income'!$Q48),0)","v":47.791737869850159},{"$f":"IFERROR((Rural!E48*Rural!$Q48+'Urban high income'!E48*'Urban high income'!$Q48+'Urban low income'!E48*'Urban low income'!$Q48)/(Rural!$Q48+'Urban high income'!$Q48+'Urban low income'!$Q48),0)","v":265.46209468302152},{"$f":"IFERROR((Rural!F48*Rural!$Q48+'Urban high income'!F48*'Urban high income'!$Q48+'Urban low income'!F48*'Urban low income'!$Q48)/(Rural!$Q48+'Urban high income'!$Q48+'Urban low income'!$Q48),0)","v":285.63425007025853},{"$f":"IFERROR((Rural!G48*Rural!$Q48+'Urban high income'!G48*'Urban high income'!$Q48+'Urban low income'!G48*'Urban low income'!$Q48)/(Rural!$Q48+'Urban high income'!$Q48+'Urban low income'!$Q48),0)","v":261.76117251041097},{"$f":"IFERROR((Rural!H48*Rural!$Q48+'Urban high income'!H48*'Urban high income'!$Q48+'Urban low income'!H48*'Urban low income'!$Q48)/(Rural!$Q48+'Urban high income'!$Q48+'Urban low income'!$Q48),0)","v":0},860.64925513354115,{"$f":"IFERROR((Rural!J48*Rural!$Q48+'Urban high income'!J48*'Urban high income'!$Q48+'Urban low income'!J48*'Urban low income'!$Q48)/(Rural!$Q48+'Urban high income'!$Q48+'Urban low income'!$Q48),0)","v":217.68300898931699},{"$f":"IFERROR((Rural!K48*Rural!$Q48+'Urban high income'!K48*'Urban high income'!$Q48+'Urban low income'!K48*'Urban low income'!$Q48)/(Rural!$Q48+'Urban high income'!$Q48+'Urban low income'!$Q48),0)","v":252.3148835150682},{"$f":"IFERROR((Rural!L48*Rural!$Q48+'Urban high income'!L48*'Urban high income'!$Q48+'Urban low income'!L48*'Urban low income'!$Q48)/(Rural!$Q48+'Urban high income'!$Q48+'Urban low income'!$Q48),0)","v":184.31662762115059},{"$f":"IFERROR((Rural!M48*Rural!$Q48+'Urban high income'!M48*'Urban high income'!$Q48+'Urban low income'!M48*'Urban low income'!$Q48)/(Rural!$Q48+'Urban high income'!$Q48+'Urban low income'!$Q48),0)","v":157.01234862553432},{"$f":"IFERROR((Rural!N48*Rural!$Q48+'Urban high income'!N48*'Urban high income'!$Q48+'Urban low income'!N48*'Urban low income'!$Q48)/(Rural!$Q48+'Urban high income'!$Q48+'Urban low income'!$Q48),0)","v":129.11305360757362},1801.0891774921849,92714667.589765206,51477,null,0]
[null,null,"16-69_2+LTC",{"$f":"IFERROR((Rural!D49*Rural!$Q49+'Urban high income'!D49*'Urban high income'!$Q49+'Urban low income'!D49*'Urban low income'!$Q49)/(Rural!$Q49+'Urban high income'!$Q49+'Urban low income'!$Q49),0)","v":69.407462289049093},{"$f":"IFERROR((Rural!E49*Rural!$Q49+'Urban high income'!E49*'Urban high income'!$Q49+'Urban low income'!E49*'Urban low income'!$Q49)/(Rural!$Q49+'Urban high income'!$Q49+'Urban low income'!$Q49),0)","v":537.74500171060117},{"$f":"IFERROR((Rural!F49*Rural!$Q49+'Urban high income'!F49*'Urban high income'!$Q49+'Urban low income'!F49*'Urban low income'!$Q49)/(Rural!$Q49+'Urban high income'!$Q49+'Urban low income'!$Q49),0)","v":558.00815717774015},{"$f":"IFERROR((Rural!G49*Rural!$Q49+'Urban high income'!G49*'Urban high income'!$Q49+'Urban low income'!G49*'Urban low income'!$Q49)/(Rural!$Q49+'Urban high income'!$Q49+'Urban low income'!$Q49),0)","v":483.69237455343},{"$f":"IFERROR((Rural!H49*Rural!$Q49+'Urban high income'!H49*'Urban high income'!$Q49+'Urban low income'!H49*'Urban low income'!$Q49)/(Rural!$Q49+'Urban high income'!$Q49+'Urban low income'!$Q49),0)","v":0},1648.8529957308206,{"$f":"IFERROR((Rural!J49*Rural!$Q49+'Urban high income'!J49*'Urban high income'!$Q49+'Urban low income'!J49*'Urban low income'!$Q49)/(Rural!$Q49+'Urban high income'!$Q49+'Urban low income'!$Q49),0)","v":213.85009443161712},{"$f":"IFERROR((Rural!K49*Rural!$Q49+'Urban high income'!K49*'Urban high income'!$Q49+'Urban low income'!K49*'Urban low income'!$Q49)/(Rural!$Q49+'Urban high income'!$Q49+'Urban low income'!$Q49),0)","v":403.25287570021345},{"$f":"IFERROR((Rural!L49*Rural!$Q49+'Urban high income'!L49*'Urban high income'!$Q49+'Urban low income'!L49*'Urban low income'!$Q49)/(Rural!$Q49+'Urban high income'!$Q49+'Urban low income'!$Q49),0)","v":516.70163232393634},{"$f":"IFERROR((Rural!M49*Rural!$Q49+'Urban high income'!M49*'Urban high income'!$Q49+'Urban low income'!M49*'Urban low income'!$Q49)/(Rural!$Q49+'Urban high income'!$Q49+'Urban low income'!$Q49),0)","v":414.09632410079956},{"$f":"IFERROR((Rural!N49*Rural!$Q49+'Urban high income'!N49*'Urban high income'!$Q49+'Urban low income'!N49*'Urban low income'!$Q49)/(Rural!$Q49+'Urban high income'!$Q49+'Urban low income'!$Q49),0)","v":328.62058879183076},3525.3745110792179,82878029.380961329,23509,null,0]
[null,null,"16-69_SEMI",{"$f":"IFERROR((Rural!D50*Rural!$Q50+'Urban high income'!D50*'Urban high income'!$Q50+'Urban low income'!D50*'Urban low income'!$Q50)/(Rural!$Q50+'Urban high income'!$Q50+'Urban low income'!$Q50),0)","v":111.50870368875952},{"$f":"IFERROR((Rural!E50*Rural!$Q50+'Urban high income'!E50*'Urban high income'!$Q50+'Urban low income'!E50*'Urban low income'!$Q50)/(Rural!$Q50+'Urban high income'!$Q50+'Urban low income'!$Q50),0)","v":706.17027000813562},{"$f":"IFERROR((Rural!F50*Rural!$Q50+'Urban high income'!F50*'Urban high income'!$Q50+'Urban low income'!F50*'Urban low income'!$Q50)/(Rural!$Q50+'Urban high income'!$Q50+'Urban low income'!$Q50),0)","v":273.52514100979948},{"$f":"IFERROR((Rural!G50*Rural!$Q50+'Urban high income'!G50*'Urban high income'!$Q50+'Urban low income'!G50*'Urban low income'!$Q50)/(Rural!$Q50+'Urban high income'!$Q50+'Urban low income'!$Q50),0)","v":260.34667693011852},{"$f":"IFERROR((Rural!H50*Rural!$Q50+'Urban high income'!H50*'Urban high income'!$Q50+'Urban low income'!H50*'Urban low income'!$Q50)/(Rural!$Q50+'Urban high income'!$Q50+'Urban low income'!$Q50),0)","v":0},1351.5507916368131,{"$f":"IFERROR((Rural!J50*Rural!$Q50+'Urban high income'!J50*'Urban high income'!$Q50+'Urban low income'!J50*'Urban low income'!$Q50)/(Rural!$Q50+'Urban high income'!$Q50+'Urban low income'!$Q50),0)","v":7546.0314951309792},{"$f":"IFERROR((Rural!K50*Rural!$Q50+'Urban high income'!K50*'Urban high income'!$Q50+'Urban low income'!K50*'Urban low income'!$Q50)/(Rural!$Q50+'Urban high income'!$Q50+'Urban low income'!$Q50),0)","v":376.47083058183182},{"$f":"IFERROR((Rural!L50*Rural!$Q50+'Urban high income'!L50*'Urban high income'!$Q50+'Urban low income'!L50*'Urban low income'!$Q50)/(Rural!$Q50+'Urban high income'!$Q50+'Urban low income'!$Q50),0)","v":746.07207209588717},{"$f":"IFERROR((Rural!M50*Rural!$Q50+'Urban high income'!M50*'Urban high income'!$Q50+'Urban low income'!M50*'Urban low income'!$Q50)/(Rural!$Q50+'Urban high income'!$Q50+'Urban low income'!$Q50),0)","v":2074.6119643274851},{"$f":"IFERROR((Rural!N50*Rural!$Q50+'Urban high income'!N50*'Urban high income'!$Q50+'Urban low income'!N50*'Urban low income'!$Q50)/(Rural!$Q50+'Urban high income'!$Q50+'Urban low income'!$Q50),0)","v":518.33652694662828},12613.073680719624,68867382.296729147,5460,null,0]
[null,null,"16-69_Dementia",{"$f":"IFERROR((Rural!D51*Rural!$Q51+'Urban high income'!D51*'Urban high income'!$Q51+'Urban low income'!D51*'Urban low income'!$Q51)/(Rural!$Q51+'Urban high income'!$Q51+'Urban low income'!$Q51),0)","v":54.535998326048407},{"$f":"IFERROR((Rural!E51*Rural!$Q51+'Urban high income'!E51*'Urban high income'!$Q51+'Urban low income'!E51*'Urban low income'!$Q51)/(Rural!$Q51+'Urban high income'!$Q51+'Urban low income'!$Q51),0)","v":728.96846304399799},{"$f":"IFERROR((Rural!F51*Rural!$Q51+'Urban high income'!F51*'Urban high income'!$Q51+'Urban low income'!F51*'Urban low income'!$Q51)/(Rural!$Q51+'Urban high income'!$Q51+'Urban low income'!$Q51),0)","v":274.46329857457999},{"$f":"IFERROR((Rural!G51*Rural!$Q51+'Urban high income'!G51*'Urban high income'!$Q51+'Urban low income'!G51*'Urban low income'!$Q51)/(Rural!$Q51+'Urban high income'!$Q51+'Urban low income'!$Q51),0)","v":400.57163087861687},{"$f":"IFERROR((Rural!H51*Rural!$Q51+'Urban high income'!H51*'Urban high income'!$Q51+'Urban low income'!H51*'Urban low income'!$Q51)/(Rural!$Q51+'Urban high income'!$Q51+'Urban low income'!$Q51),0)","v":0},1458.5393908232431,{"$f":"IFERROR((Rural!J51*Rural!$Q51+'Urban high income'!J51*'Urban high income'!$Q51+'Urban low income'!J51*'Urban low income'!$Q51)/(Rural!$Q51+'Urban high income'!$Q51+'Urban low income'!$Q51),0)","v":3109.2202262676087},{"$f":"IFERROR((Rural!K51*Rural!$Q51+'Urban high income'!K51*'Urban high income'!$Q51+'Urban low income'!K51*'Urban low income'!$Q51)/(Rural!$Q51+'Urban high income'!$Q51+'Urban low income'!$Q51),0)","v":397.8450410706846},{"$f":"IFERROR((Rural!L51*Rural!$Q51+'Urban high income'!L51*'Urban high income'!$Q51+'Urban low income'!L51*'Urban low income'!$Q51)/(Rural!$Q51+'Urban high income'!$Q51+'Urban low income'!$Q51),0)","v":1065.7762376865533},{"$f":"IFERROR((Rural!M51*Rural!$Q51+'Urban high income'!M51*'Urban high income'!$Q51+'Urban low income'!M51*'Urban low income'!$Q51)/(Rural!$Q51+'Urban high income'!$Q51+'Urban low income'!$Q51),0)","v":9475.2525267210749},{"$f":"IFERROR((Rural!N51*Rural!$Q51+'Urban high income'!N51*'Urban high income'!$Q51+'Urban low income'!N51*'Urban low income'!$Q51)/(Rural!$Q51+'Urban high income'!$Q51+'Urban low income'!$Q51),0)","v":1009.120830900647},16515.754253469811,2345237.1039927131,142,null,0]
[null,null,"16-69_Cancer",{"$f":"IFERROR((Rural!D52*Rural!$Q52+'Urban high income'!D52*'Urban high income'!$Q52+'Urban low income'!D52*'Urban low income'!$Q52)/(Rural!$Q52+'Urban high income'!$Q52+'Urban low income'!$Q52),0)","v":67.656980476157599},{"$f":"IFERROR((Rural!E52*Rural!$Q52+'Urban high income'!E52*'Urban high income'!$Q52+'Urban low income'!E52*'Urban low income'!$Q52)/(Rural!$Q52+'Urban high income'!$Q52+'Urban low income'!$Q52),0)","v":918.49742011003002},{"$f":"IFERROR((Rural!F52*Rural!$Q52+'Urban high income'!F52*'Urban high income'!$Q52+'Urban low income'!F52*'Urban low income'!$Q52)/(Rural!$Q52+'Urban high income'!$Q52+'Urban low income'!$Q52),0)","v":2074.2713672942441},{"$f":"IFERROR((Rural!G52*Rural!$Q52+'Urban high income'!G52*'Urban high income'!$Q52+'Urban low income'!G52*'Urban low income'!$Q52)/(Rural!$Q52+'Urban high income'!$Q52+'Urban low income'!$Q52),0)","v":850.53376625504029},{"$f":"IFERROR((Rural!H52*Rural!$Q52+'Urban high income'!H52*'Urban high income'!$Q52+'Urban low income'!H52*'Urban low income'!$Q52)/(Rural!$Q52+'Urban high income'!$Q52+'Urban low income'!$Q52),0)","v":0},3910.9595341354716,{"$f":"IFERROR((Rural!J52*Rural!$Q52+'Urban high income'!J52*'Urban high income'!$Q52+'Urban low income'!J52*'Urban low income'!$Q52)/(Rural!$Q52+'Urban high income'!$Q52+'Urban low income'!$Q52),0)","v":215.17034896786834},{"$f":"IFERROR((Rural!K52*Rural!$Q52+'Urban high income'!K52*'Urban high income'!$Q52+'Urban low income'!K52*'Urban low income'!$Q52)/(Rural!$Q52+'Urban high income'!$Q52+'Urban low income'!$Q52),0)","v":328.40727176056691},{"$f":"IFERROR((Rural!L52*Rural!$Q52+'Urban high income'!L52*'Urban high income'!$Q52+'Urban low income'!L52*'Urban low income'!$Q52)/(Rural!$Q52+'Urban high income'!$Q52+'Urban low income'!$Q52),0)","v":323.77162454580923},{"$f":"IFERROR((Rural!M52*Rural!$Q52+'Urban high income'!M52*'Urban high income'!$Q52+'Urban low income'!M52*'Urban low income'!$Q52)/(Rural!$Q52+'Urban high income'!$Q52+'Urban low income'!$Q52),0)","v":276.71075793520782},{"$f":"IFERROR((Rural!N52*Rural!$Q52+'Urban high income'!N52*'Urban high income'!$Q52+'Urban low income'!N52*'Urban low income'!$Q52)/(Rural!$Q52+'Urban high income'!$Q52+'Urban low income'!$Q52),0)","v":134.1133476041783},5189.1328849491028,24954540.043720234,4809,null,0]
[null,null,"16-69_LearnDis",{"$f":"IFERROR((Rural!D53*Rural!$Q53+'Urban high income'!D53*'Urban high income'!$Q53+'Urban low income'!D53*'Urban low income'!$Q53)/(Rural!$Q53+'Urban high income'!$Q53+'Urban low income'!$Q53),0)","v":89.683595164141138},{"$f":"IFERROR((Rural!E53*Rural!$Q53+'Urban high income'!E53*'Urban high income'!$Q53+'Urban low income'!E53*'Urban low income'!$Q53)/(Rural!$Q53+'Urban high income'!$Q53+'Urban low income'!$Q53),0)","v":586.06770883666161},{"$f":"IFERROR((Rural!F53*Rural!$Q53+'Urban high income'!F53*'Urban high income'!$Q53+'Urban low income'!F53*'Urban low income'!$Q53)/(Rural!$Q53+'Urban high income'!$Q53+'Urban low income'!$Q53),0)","v":256.47625186260836},{"$f":"IFERROR((Rural!G53*Rural!$Q53+'Urban high income'!G53*'Urban high income'!$Q53+'Urban low income'!G53*'Urban low income'!$Q53)/(Rural!$Q53+'Urban high income'!$Q53+'Urban low income'!$Q53),0)","v":316.79779056887298},{"$f":"IFERROR((Rural!H53*Rural!$Q53+'Urban high income'!H53*'Urban high income'!$Q53+'Urban low income'!H53*'Urban low income'!$Q53)/(Rural!$Q53+'Urban high income'!$Q53+'Urban low income'!$Q53),0)","v":0},1249.0253464322841,{"$f":"IFERROR((Rural!J53*Rural!$Q53+'Urban high income'!J53*'Urban high income'!$Q53+'Urban low income'!J53*'Urban low income'!$Q53)/(Rural!$Q53+'Urban high income'!$Q53+'Urban low income'!$Q53),0)","v":1106.454125819653},{"$f":"IFERROR((Rural!K53*Rural!$Q53+'Urban high income'!K53*'Urban high income'!$Q53+'Urban low income'!K53*'Urban low income'!$Q53)/(Rural!$Q53+'Urban high income'!$Q53+'Urban low income'!$Q53),0)","v":307.2700715109363},{"$f":"IFERROR((Rural!L53*Rural!$Q53+'Urban high income'!L53*'Urban high income'!$Q53+'Urban low income'!L53*'Urban low income'!$Q53)/(Rural!$Q53+'Urban high income'!$Q53+'Urban low income'!$Q53),0)","v":417.7587733510349},{"$f":"IFERROR((Rural!M53*Rural!$Q53+'Urban high income'!M53*'Urban high income'!$Q53+'Urban low income'!M53*'Urban low income'!$Q53)/(Rural!$Q53+'Urban high income'!$Q53+'Urban low income'!$Q53),0)","v":37433.075181926943},{"$f":"IFERROR((Rural!N53*Rural!$Q53+'Urban high income'!N53*'Urban high income'!$Q53+'Urban low income'!N53*'Urban low income'!$Q53)/(Rural!$Q53+'Urban high income'!$Q53+'Urban low income'!$Q53),0)","v":13793.280371916935},54306.863870957779,58216958.069666736,1072,null,0]
[null,null,"16-69_PhysDis",{"$f":"IFERROR((Rural!D54*Rural!$Q54+'Urban high income'!D54*'Urban high income'!$Q54+'Urban low income'!D54*'Urban low income'!$Q54)/(Rural!$Q54+'Urban high income'!$Q54+'Urban low income'!$Q54),0)","v":224.73846851173602},{"$f":"IFERROR((Rural!E54*Rural!$Q54+'Urban high income'!E54*'Urban high income'!$Q54+'Urban low income'!E54*'Urban low income'!$Q54)/(Rural!$Q54+'Urban high income'!$Q54+'Urban low income'!$Q54),0)","v":2320.1312726397637},{"$f":"IFERROR((Rural!F54*Rural!$Q54+'Urban high income'!F54*'Urban high income'!$Q54+'Urban low income'!F54*'Urban low income'!$Q54)/(Rural!$Q54+'Urban high income'!$Q54+'Urban low income'!$Q54),0)","v":1528.6901113441415},{"$f":"IFERROR((Rural!G54*Rural!$Q54+'Urban high income'!G54*'Urban high income'!$Q54+'Urban low income'!G54*'Urban low income'!$Q54)/(Rural!$Q54+'Urban high income'!$Q54+'Urban low income'!$Q54),0)","v":1002.9540426231072},{"$f":"IFERROR((Rural!H54*Rural!$Q54+'Urban high income'!H54*'Urban high income'!$Q54+'Urban low income'!H54*'Urban low income'!$Q54)/(Rural!$Q54+'Urban high income'!$Q54+'Urban low income'!$Q54),0)","v":0},5076.5138951187482,{"$f":"IFERROR((Rural!J54*Rural!$Q54+'Urban high income'!J54*'Urban high income'!$Q54+'Urban low income'!J54*'Urban low income'!$Q54)/(Rural!$Q54+'Urban high income'!$Q54+'Urban low income'!$Q54),0)","v":555.29617623304091},{"$f":"IFERROR((Rural!K54*Rural!$Q54+'Urban high income'!K54*'Urban high income'!$Q54+'Urban low income'!K54*'Urban low income'!$Q54)/(Rural!$Q54+'Urban high income'!$Q54+'Urban low income'!$Q54),0)","v":564.62422246289373},{"$f":"IFERROR((Rural!L54*Rural!$Q54+'Urban high income'!L54*'Urban high income'!$Q54+'Urban low income'!L54*'Urban low income'!$Q54)/(Rural!$Q54+'Urban high income'!$Q54+'Urban low income'!$Q54),0)","v":808.88282504808603},{"$f":"IFERROR((Rural!M54*Rural!$Q54+'Urban high income'!M54*'Urban high income'!$Q54+'Urban low income'!M54*'Urban low income'!$Q54)/(Rural!$Q54+'Urban high income'!$Q54+'Urban low income'!$Q54),0)","v":11548.915506013471},{"$f":"IFERROR((Rural!N54*Rural!$Q54+'Urban high income'!N54*'Urban high income'!$Q54+'Urban low income'!N54*'Urban low income'!$Q54)/(Rural!$Q54+'Urban high income'!$Q54+'Urban low income'!$Q54),0)","v":3543.8306799486795},22098.063304824918,10209305.246829113,462,null,0]
[null,null,"70+_Mostly healthy",{"$f":"IFERROR((Rural!D55*Rural!$Q55+'Urban high income'!D55*'Urban high income'!$Q55+'Urban low income'!D55*'Urban low income'!$Q55)/(Rural!$Q55+'Urban high income'!$Q55+'Urban low income'!$Q55),0)","v":50.802583089452156},{"$f":"IFERROR((Rural!E55*Rural!$Q55+'Urban high income'!E55*'Urban high income'!$Q55+'Urban low income'!E55*'Urban low income'!$Q55)/(Rural!$Q55+'Urban high income'!$Q55+'Urban low income'!$Q55),0)","v":759.07815803041228},{"$f":"IFERROR((Rural!F55*Rural!$Q55+'Urban high income'!F55*'Urban high income'!$Q55+'Urban low income'!F55*'Urban low income'!$Q55)/(Rural!$Q55+'Urban high income'!$Q55+'Urban low income'!$Q55),0)","v":431.06488834374068},{"$f":"IFERROR((Rural!G55*Rural!$Q55+'Urban high income'!G55*'Urban high income'!$Q55+'Urban low income'!G55*'Urban low income'!$Q55)/(Rural!$Q55+'Urban high income'!$Q55+'Urban low income'!$Q55),0)","v":299.39081634600143},{"$f":"IFERROR((Rural!H55*Rural!$Q55+'Urban high income'!H55*'Urban high income'!$Q55+'Urban low income'!H55*'Urban low income'!$Q55)/(Rural!$Q55+'Urban high income'!$Q55+'Urban low income'!$Q55),0)","v":0},1540.3364458096066,{"$f":"IFERROR((Rural!J55*Rural!$Q55+'Urban high income'!J55*'Urban high income'!$Q55+'Urban low income'!J55*'Urban low income'!$Q55)/(Rural!$Q55+'Urban high income'!$Q55+'Urban low income'!$Q55),0)","v":104.32915635672295},{"$f":"IFERROR((Rural!K55*Rural!$Q55+'Urban high income'!K55*'Urban high income'!$Q55+'Urban low income'!K55*'Urban low income'!$Q55)/(Rural!$Q55+'Urban high income'!$Q55+'Urban low income'!$Q55),0)","v":183.95597225858822},{"$f":"IFERROR((Rural!L55*Rural!$Q55+'Urban high income'!L55*'Urban high income'!$Q55+'Urban low income'!L55*'Urban low income'!$Q55)/(Rural!$Q55+'Urban high income'!$Q55+'Urban low income'!$Q55),0)","v":170.13966339222188},{"$f":"IFERROR((Rural!M55*Rural!$Q55+'Urban high income'!M55*'Urban high income'!$Q55+'Urban low income'!M55*'Urban low income'!$Q55)/(Rural!$Q55+'Urban high income'!$Q55+'Urban low income'!$Q55),0)","v":551.27730394402579},{"$f":"IFERROR((Rural!N55*Rural!$Q55+'Urban high income'!N55*'Urban high income'!$Q55+'Urban low income'!N55*'Urban low income'!$Q55)/(Rural!$Q55+'Urban high income'!$Q55+'Urban low income'!$Q55),0)","v":1152.4815849180834},3702.5201266792483,33415244.143280216,9025,null,0]
[null,null,"70+_1LTC",{"$f":"IFERROR((Rural!D56*Rural!$Q56+'Urban high income'!D56*'Urban high income'!$Q56+'Urban low income'!D56*'Urban low income'!$Q56)/(Rural!$Q56+'Urban high income'!$Q56+'Urban low income'!$Q56),0)","v":45.924407045178683},{"$f":"IFERROR((Rural!E56*Rural!$Q56+'Urban high income'!E56*'Urban high income'!$Q56+'Urban low income'!E56*'Urban low income'!$Q56)/(Rural!$Q56+'Urban high income'!$Q56+'Urban low income'!$Q56),0)","v":550.60732501769087},{"$f":"IFERROR((Rural!F56*Rural!$Q56+'Urban high income'!F56*'Urban high income'!$Q56+'Urban low income'!F56*'Urban low income'!$Q56)/(Rural!$Q56+'Urban high income'!$Q56+'Urban low income'!$Q56),0)","v":556.07082639890632},{"$f":"IFERROR((Rural!G56*Rural!$Q56+'Urban high income'!G56*'Urban high income'!$Q56+'Urban low income'!G56*'Urban low income'!$Q56)/(Rural!$Q56+'Urban high income'!$Q56+'Urban low income'!$Q56),0)","v":359.10966066969991},{"$f":"IFERROR((Rural!H56*Rural!$Q56+'Urban high income'!H56*'Urban high income'!$Q56+'Urban low income'!H56*'Urban low income'!$Q56)/(Rural!$Q56+'Urban high income'!$Q56+'Urban low income'!$Q56),0)","v":0},1511.7122191314759,{"$f":"IFERROR((Rural!J56*Rural!$Q56+'Urban high income'!J56*'Urban high income'!$Q56+'Urban low income'!J56*'Urban low income'!$Q56)/(Rural!$Q56+'Urban high income'!$Q56+'Urban low income'!$Q56),0)","v":81.261736633117522},{"$f":"IFERROR((Rural!K56*Rural!$Q56+'Urban high income'!K56*'Urban high income'!$Q56+'Urban low income'!K56*'Urban low income'!$Q56)/(Rural!$Q56+'Urban high income'!$Q56+'Urban low income'!$Q56),0)","v":284.79434667939915},{"$f":"IFERROR((Rural!L56*Rural!$Q56+'Urban high income'!L56*'Urban high income'!$Q56+'Urban low income'!L56*'Urban low income'!$Q56)/(Rural!$Q56+'Urban high income'!$Q56+'Urban low income'!$Q56),0)","v":368.84421185948929},{"$f":"IFERROR((Rural!M56*Rural!$Q56+'Urban high income'!M56*'Urban high income'!$Q56+'Urban low income'!M56*'Urban low income'!$Q56)/(Rural!$Q56+'Urban high income'!$Q56+'Urban low income'!$Q56),0)","v":706.93591958285583},{"$f":"IFERROR((Rural!N56*Rural!$Q56+'Urban high income'!N56*'Urban high income'!$Q56+'Urban low income'!N56*'Urban low income'!$Q56)/(Rural!$Q56+'Urban high income'!$Q56+'Urban low income'!$Q56),0)","v":347.31726488049969},3300.8656987668378,27350973.179982018,8286,null,0]
[null,null,"70+_2+LTC",{"$f":"IFERROR((Rural!D57*Rural!$Q57+'Urban high income'!D57*'Urban high income'!$Q57+'Urban low income'!D57*'Urban low income'!$Q57)/(Rural!$Q57+'Urban high income'!$Q57+'Urban low income'!$Q57),0)","v":89.866776048156581},{"$f":"IFERROR((Rural!E57*Rural!$Q57+'Urban high income'!E57*'Urban high income'!$Q57+'Urban low income'!E57*'Urban low income'!$Q57)/(Rural!$Q57+'Urban high income'!$Q57+'Urban low income'!$Q57),0)","v":1348.1790537874992},{"$f":"IFERROR((Rural!F57*Rural!$Q57+'Urban high income'!F57*'Urban high income'!$Q57+'Urban low income'!F57*'Urban low income'!$Q57)/(Rural!$Q57+'Urban high income'!$Q57+'Urban low income'!$Q57),0)","v":701.68080783144285},{"$f":"IFERROR((Rural!G57*Rural!$Q57+'Urban high income'!G57*'Urban high income'!$Q57+'Urban low income'!G57*'Urban low income'!$Q57)/(Rural!$Q57+'Urban high income'!$Q57+'Urban low income'!$Q57),0)","v":587.08033180105008},{"$f":"IFERROR((Rural!H57*Rural!$Q57+'Urban high income'!H57*'Urban high income'!$Q57+'Urban low income'!H57*'Urban low income'!$Q57)/(Rural!$Q57+'Urban high income'!$Q57+'Urban low income'!$Q57),0)","v":0},2726.806969468149,{"$f":"IFERROR((Rural!J57*Rural!$Q57+'Urban high income'!J57*'Urban high income'!$Q57+'Urban low income'!J57*'Urban low income'!$Q57)/(Rural!$Q57+'Urban high income'!$Q57+'Urban low income'!$Q57),0)","v":149.87946820841265},{"$f":"IFERROR((Rural!K57*Rural!$Q57+'Urban high income'!K57*'Urban high income'!$Q57+'Urban low income'!K57*'Urban low income'!$Q57)/(Rural!$Q57+'Urban high income'!$Q57+'Urban low income'!$Q57),0)","v":427.963405026516},{"$f":"IFERROR((Rural!L57*Rural!$Q57+'Urban high income'!L57*'Urban high income'!$Q57+'Urban low income'!L57*'Urban low income'!$Q57)/(Rural!$Q57+'Urban high income'!$Q57+'Urban low income'!$Q57),0)","v":803.48006408725894},{"$f":"IFERROR((Rural!M57*Rural!$Q57+'Urban high income'!M57*'Urban high income'!$Q57+'Urban low income'!M57*'Urban low income'!$Q57)/(Rural!$Q57+'Urban high income'!$Q57+'Urban low income'!$Q57),0)","v":1697.9601685016564},{"$f":"IFERROR((Rural!N57*Rural!$Q57+'Urban high income'!N57*'Urban high income'!$Q57+'Urban low income'!N57*'Urban low income'!$Q57)/(Rural!$Q57+'Urban high income'!$Q57+'Urban low income'!$Q57),0)","v":863.74870204628519},6669.8387773382783,98206706.157528803,14724,null,0]
[null,null,"70+_SEMI",{"$f":"IFERROR((Rural!D58*Rural!$Q58+'Urban high income'!D58*'Urban high income'!$Q58+'Urban low income'!D58*'Urban low income'!$Q58)/(Rural!$Q58+'Urban high income'!$Q58+'Urban low income'!$Q58),0)","v":156.33844106707178},{"$f":"IFERROR((Rural!E58*Rural!$Q58+'Urban high income'!E58*'Urban high income'!$Q58+'Urban low income'!E58*'Urban low income'!$Q58)/(Rural!$Q58+'Urban high income'!$Q58+'Urban low income'!$Q58),0)","v":2732.9708192344274},{"$f":"IFERROR((Rural!F58*Rural!$Q58+'Urban high income'!F58*'Urban high income'!$Q58+'Urban low income'!F58*'Urban low income'!$Q58)/(Rural!$Q58+'Urban high income'!$Q58+'Urban low income'!$Q58),0)","v":404.15035738472454},{"$f":"IFERROR((Rural!G58*Rural!$Q58+'Urban high income'!G58*'Urban high income'!$Q58+'Urban low income'!G58*'Urban low income'!$Q58)/(Rural!$Q58+'Urban high income'!$Q58+'Urban low income'!$Q58),0)","v":433.85862708398759},{"$f":"IFERROR((Rural!H58*Rural!$Q58+'Urban high income'!H58*'Urban high income'!$Q58+'Urban low income'!H58*'Urban low income'!$Q58)/(Rural!$Q58+'Urban high income'!$Q58+'Urban low income'!$Q58),0)","v":0},3727.3182447702111,{"$f":"IFERROR((Rural!J58*Rural!$Q58+'Urban high income'!J58*'Urban high income'!$Q58+'Urban low income'!J58*'Urban low income'!$Q58)/(Rural!$Q58+'Urban high income'!$Q58+'Urban low income'!$Q58),0)","v":6772.1418472741716},{"$f":"IFERROR((Rural!K58*Rural!$Q58+'Urban high income'!K58*'Urban high income'!$Q58+'Urban low income'!K58*'Urban low income'!$Q58)/(Rural!$Q58+'Urban high income'!$Q58+'Urban low income'!$Q58),0)","v":439.32876214170869},{"$f":"IFERROR((Rural!L58*Rural!$Q58+'Urban high income'!L58*'Urban high income'!$Q58+'Urban low income'!L58*'Urban low income'!$Q58)/(Rural!$Q58+'Urban high income'!$Q58+'Urban low income'!$Q58),0)","v":1399.1331208908625},{"$f":"IFERROR((Rural!M58*Rural!$Q58+'Urban high income'!M58*'Urban high income'!$Q58+'Urban low income'!M58*'Urban low income'!$Q58)/(Rural!$Q58+'Urban high income'!$Q58+'Urban low income'!$Q58),0)","v":9952.059104620721},{"$f":"IFERROR((Rural!N58*Rural!$Q58+'Urban high income'!N58*'Urban high income'!$Q58+'Urban low income'!N58*'Urban low income'!$Q58)/(Rural!$Q58+'Urban high income'!$Q58+'Urban low income'!$Q58),0)","v":2215.1413603902297},24505.122440087904,12791673.913725886,522,null,0]
[null,null,"70+_Dementia",{"$f":"IFERROR((Rural!D59*Rural!$Q59+'Urban high income'!D59*'Urban high income'!$Q59+'Urban low income'!D59*'Urban low income'!$Q59)/(Rural!$Q59+'Urban high income'!$Q59+'Urban low income'!$Q59),0)","v":146.88350573422133},{"$f":"IFERROR((Rural!E59*Rural!$Q59+'Urban high income'!E59*'Urban high income'!$Q59+'Urban low income'!E59*'Urban low income'!$Q59)/(Rural!$Q59+'Urban high income'!$Q59+'Urban low income'!$Q59),0)","v":3569.7415190575252},{"$f":"IFERROR((Rural!F59*Rural!$Q59+'Urban high income'!F59*'Urban high income'!$Q59+'Urban low income'!F59*'Urban low income'!$Q59)/(Rural!$Q59+'Urban high income'!$Q59+'Urban low income'!$Q59),0)","v":267.57395599642257},{"$f":"IFERROR((Rural!G59*Rural!$Q59+'Urban high income'!G59*'Urban high income'!$Q59+'Urban low income'!G59*'Urban low income'!$Q59)/(Rural!$Q59+'Urban high income'!$Q59+'Urban low income'!$Q59),0)","v":329.75284790814982},{"$f":"IFERROR((Rural!H59*Rural!$Q59+'Urban high income'!H59*'Urban high income'!$Q59+'Urban low income'!H59*'Urban low income'!$Q59)/(Rural!$Q59+'Urban high income'!$Q59+'Urban low income'!$Q59),0)","v":0},4313.9518286963194,{"$f":"IFERROR((Rural!J59*Rural!$Q59+'Urban high income'!J59*'Urban high income'!$Q59+'Urban low income'!J59*'Urban low income'!$Q59)/(Rural!$Q59+'Urban high income'!$Q59+'Urban low income'!$Q59),0)","v":3084.3864548930751},{"$f":"IFERROR((Rural!K59*Rural!$Q59+'Urban high income'!K59*'Urban high income'!$Q59+'Urban low income'!K59*'Urban low income'!$Q59)/(Rural!$Q59+'Urban high income'!$Q59+'Urban low income'!$Q59),0)","v":395.05282599227519},{"$f":"IFERROR((Rural!L59*Rural!$Q59+'Urban high income'!L59*'Urban high income'!$Q59+'Urban low income'!L59*'Urban low income'!$Q59)/(Rural!$Q59+'Urban high income'!$Q59+'Urban low income'!$Q59),0)","v":990.36174492078567},{"$f":"IFERROR((Rural!M59*Rural!$Q59+'Urban high income'!M59*'Urban high income'!$Q59+'Urban low income'!M59*'Urban low income'!$Q59)/(Rural!$Q59+'Urban high income'!$Q59+'Urban low income'!$Q59),0)","v":11426.039144099614},{"$f":"IFERROR((Rural!N59*Rural!$Q59+'Urban high income'!N59*'Urban high income'!$Q59+'Urban low income'!N59*'Urban low income'!$Q59)/(Rural!$Q59+'Urban high income'!$Q59+'Urban low income'!$Q59),0)","v":3851.2758859588907},24061.067884560958,37463082.696261413,1557,null,0]
[null,null,"70+_Cancer",{"$f":"IFERROR((Rural!D60*Rural!$Q60+'Urban high income'!D60*'Urban high income'!$Q60+'Urban low income'!D60*'Urban low income'!$Q60)/(Rural!$Q60+'Urban high income'!$Q60+'Urban low income'!$Q60),0)","v":97.808001890884967},{"$f":"IFERROR((Rural!E60*Rural!$Q60+'Urban high income'!E60*'Urban high income'!$Q60+'Urban low income'!E60*'Urban low income'!$Q60)/(Rural!$Q60+'Urban high income'!$Q60+'Urban low income'!$Q60),0)","v":1925.9892879232798},{"$f":"IFERROR((Rural!F60*Rural!$Q60+'Urban high income'!F60*'Urban high income'!$Q60+'Urban low income'!F60*'Urban low income'!$Q60)/(Rural!$Q60+'Urban high income'!$Q60+'Urban low income'!$Q60),0)","v":1512.5859023851062},{"$f":"IFERROR((Rural!G60*Rural!$Q60+'Urban high income'!G60*'Urban high income'!$Q60+'Urban low income'!G60*'Urban low income'!$Q60)/(Rural!$Q60+'Urban high income'!$Q60+'Urban low income'!$Q60),0)","v":800.22935141453229},{"$f":"IFERROR((Rural!H60*Rural!$Q60+'Urban high income'!H60*'Urban high income'!$Q60+'Urban low income'!H60*'Urban low income'!$Q60)/(Rural!$Q60+'Urban high income'!$Q60+'Urban low income'!$Q60),0)","v":0},4336.6125436138036,{"$f":"IFERROR((Rural!J60*Rural!$Q60+'Urban high income'!J60*'Urban high income'!$Q60+'Urban low income'!J60*'Urban low income'!$Q60)/(Rural!$Q60+'Urban high income'!$Q60+'Urban low income'!$Q60),0)","v":231.04219118661993},{"$f":"IFERROR((Rural!K60*Rural!$Q60+'Urban high income'!K60*'Urban high income'!$Q60+'Urban low income'!K60*'Urban low income'!$Q60)/(Rural!$Q60+'Urban high income'!$Q60+'Urban low income'!$Q60),0)","v":439.33472460301732},{"$f":"IFERROR((Rural!L60*Rural!$Q60+'Urban high income'!L60*'Urban high income'!$Q60+'Urban low income'!L60*'Urban low income'!$Q60)/(Rural!$Q60+'Urban high income'!$Q60+'Urban low income'!$Q60),0)","v":605.60514250114818},{"$f":"IFERROR((Rural!M60*Rural!$Q60+'Urban high income'!M60*'Urban high income'!$Q60+'Urban low income'!M60*'Urban low income'!$Q60)/(Rural!$Q60+'Urban high income'!$Q60+'Urban low income'!$Q60),0)","v":1525.7735005035413},{"$f":"IFERROR((Rural!N60*Rural!$Q60+'Urban high income'!N60*'Urban high income'!$Q60+'Urban low income'!N60*'Urban low income'!$Q60)/(Rural!$Q60+'Urban high income'!$Q60+'Urban low income'!$Q60),0)","v":530.91767867303554},7669.2857810811656,35071643.87688417,4573,null,0]
[null,null,"70+_LearnDis",{"$f":"IFERROR((Rural!D61*Rural!$Q61+'Urban high income'!D61*'Urban high income'!$Q61+'Urban low income'!D61*'Urban low income'!$Q61)/(Rural!$Q61+'Urban high income'!$Q61+'Urban low income'!$Q61),0)","v":191.53894231085758},{"$f":"IFERROR((Rural!E61*Rural!$Q61+'Urban high income'!E61*'Urban high income'!$Q61+'Urban low income'!E61*'Urban low income'!$Q61)/(Rural!$Q61+'Urban high income'!$Q61+'Urban low income'!$Q61),0)","v":3200.9271357194871},{"$f":"IFERROR((Rural!F61*Rural!$Q61+'Urban high income'!F61*'Urban high income'!$Q61+'Urban low income'!F61*'Urban low income'!$Q61)/(Rural!$Q61+'Urban high income'!$Q61+'Urban low income'!$Q61),0)","v":306.1778871992019},{"$f":"IFERROR((Rural!G61*Rural!$Q61+'Urban high income'!G61*'Urban high income'!$Q61+'Urban low income'!G61*'Urban low income'!$Q61)/(Rural!$Q61+'Urban high income'!$Q61+'Urban low income'!$Q61),0)","v":497.95569422318727},{"$f":"IFERROR((Rural!H61*Rural!$Q61+'Urban high income'!H61*'Urban high income'!$Q61+'Urban low income'!H61*'Urban low income'!$Q61)/(Rural!$Q61+'Urban high income'!$Q61+'Urban low income'!$Q61),0)","v":0},4196.5996594527342,{"$f":"IFERROR((Rural!J61*Rural!$Q61+'Urban high income'!J61*'Urban high income'!$Q61+'Urban low income'!J61*'Urban low income'!$Q61)/(Rural!$Q61+'Urban high income'!$Q61+'Urban low income'!$Q61),0)","v":1213.9321475681422},{"$f":"IFERROR((Rural!K61*Rural!$Q61+'Urban high income'!K61*'Urban high income'!$Q61+'Urban low income'!K61*'Urban low income'!$Q61)/(Rural!$Q61+'Urban high income'!$Q61+'Urban low income'!$Q61),0)","v":460.50685071347658},{"$f":"IFERROR((Rural!L61*Rural!$Q61+'Urban high income'!L61*'Urban high income'!$Q61+'Urban low income'!L61*'Urban low income'!$Q61)/(Rural!$Q61+'Urban high income'!$Q61+'Urban low income'!$Q61),0)","v":988.04472642884275},{"$f":"IFERROR((Rural!M61*Rural!$Q61+'Urban high income'!M61*'Urban high income'!$Q61+'Urban low income'!M61*'Urban low income'!$Q61)/(Rural!$Q61+'Urban high income'!$Q61+'Urban low income'!$Q61),0)","v":32583.210380918179},{"$f":"IFERROR((Rural!N61*Rural!$Q61+'Urban high income'!N61*'Urban high income'!$Q61+'Urban low income'!N61*'Urban low income'!$Q61)/(Rural!$Q61+'Urban high income'!$Q61+'Urban low income'!$Q61),0)","v":23086.715140170338},62529.008905251714,3063921.4363573338,49,null,0]
[null,null,"70+_PhysDis",{"$f":"IFERROR((Rural!D62*Rural!$Q62+'Urban high income'!D62*'Urban high income'!$Q62+'Urban low income'!D62*'Urban low income'!$Q62)/(Rural!$Q62+'Urban high income'!$Q62+'Urban low income'!$Q62),0)","v":254.38122720670319},{"$f":"IFERROR((Rural!E62*Rural!$Q62+'Urban high income'!E62*'Urban high income'!$Q62+'Urban low income'!E62*'Urban low income'!$Q62)/(Rural!$Q62+'Urban high income'!$Q62+'Urban low income'!$Q62),0)","v":3912.8192724160322},{"$f":"IFERROR((Rural!F62*Rural!$Q62+'Urban high income'!F62*'Urban high income'!$Q62+'Urban low income'!F62*'Urban low income'!$Q62)/(Rural!$Q62+'Urban high income'!$Q62+'Urban low income'!$Q62),0)","v":1014.28640475926},{"$f":"IFERROR((Rural!G62*Rural!$Q62+'Urban high income'!G62*'Urban high income'!$Q62+'Urban low income'!G62*'Urban low income'!$Q62)/(Rural!$Q62+'Urban high income'!$Q62+'Urban low income'!$Q62),0)","v":800.50909463215419},{"$f":"IFERROR((Rural!H62*Rural!$Q62+'Urban high income'!H62*'Urban high income'!$Q62+'Urban low income'!H62*'Urban low income'!$Q62)/(Rural!$Q62+'Urban high income'!$Q62+'Urban low income'!$Q62),0)","v":0},5981.9959990141497,{"$f":"IFERROR((Rural!J62*Rural!$Q62+'Urban high income'!J62*'Urban high income'!$Q62+'Urban low income'!J62*'Urban low income'!$Q62)/(Rural!$Q62+'Urban high income'!$Q62+'Urban low income'!$Q62),0)","v":957.42074615622903},{"$f":"IFERROR((Rural!K62*Rural!$Q62+'Urban high income'!K62*'Urban high income'!$Q62+'Urban low income'!K62*'Urban low income'!$Q62)/(Rural!$Q62+'Urban high income'!$Q62+'Urban low income'!$Q62),0)","v":544.56418248096804},{"$f":"IFERROR((Rural!L62*Rural!$Q62+'Urban high income'!L62*'Urban high income'!$Q62+'Urban low income'!L62*'Urban low income'!$Q62)/(Rural!$Q62+'Urban high income'!$Q62+'Urban low income'!$Q62),0)","v":1073.0430102440098},{"$f":"IFERROR((Rural!M62*Rural!$Q62+'Urban high income'!M62*'Urban high income'!$Q62+'Urban low income'!M62*'Urban low income'!$Q62)/(Rural!$Q62+'Urban high income'!$Q62+'Urban low income'!$Q62),0)","v":17766.477287762798},{"$f":"IFERROR((Rural!N62*Rural!$Q62+'Urban high income'!N62*'Urban high income'!$Q62+'Urban low income'!N62*'Urban low income'!$Q62)/(Rural!$Q62+'Urban high income'!$Q62+'Urban low income'!$Q62),0)","v":7134.1285680752289},33457.62979373338,45033969.70236513,1346,null,0]
[null,null,"Grand Total",{"$f":"IFERROR((Rural!D63*Rural!$Q63+'Urban high income'!D63*'Urban high income'!$Q63+'Urban low income'!D63*'Urban low income'!$Q63)/(Rural!$Q63+'Urban high income'!$Q63+'Urban low income'!$Q63),0)","v":38.683512108900516},{"$f":"IFERROR((Rural!E63*Rural!$Q63+'Urban high income'!E63*'Urban high income'!$Q63+'Urban low income'!E63*'Urban low income'!$Q63)/(Rural!$Q63+'Urban high income'!$Q63+'Urban low income'!$Q63),0)","v":286.30752112468838},{"$f":"IFERROR((Rural!F63*Rural!$Q63+'Urban high income'!F63*'Urban high income'!$Q63+'Urban low income'!F63*'Urban low income'!$Q63)/(Rural!$Q63+'Urban high income'!$Q63+'Urban low income'!$Q63),0)","v":200.77178170981981},{"$f":"IFERROR((Rural!G63*Rural!$Q63+'Urban high income'!G63*'Urban high income'!$Q63+'Urban low income'!G63*'Urban low income'!$Q63)/(Rural!$Q63+'Urban high income'!$Q63+'Urban low income'!$Q63),0)","v":185.08951694182545},{"$f":"IFERROR((Rural!H63*Rural!$Q63+'Urban high income'!H63*'Urban high income'!$Q63+'Urban low income'!H63*'Urban low income'!$Q63)/(Rural!$Q63+'Urban high income'!$Q63+'Urban low income'!$Q63),0)","v":0},710.85233188523409,{"$f":"IFERROR((Rural!J63*Rural!$Q63+'Urban high income'!J63*'Urban high income'!$Q63+'Urban low income'!J63*'Urban low income'!$Q63)/(Rural!$Q63+'Urban high income'!$Q63+'Urban low income'!$Q63),0)","v":190.77186716588233},{"$f":"IFERROR((Rural!K63*Rural!$Q63+'Urban high income'!K63*'Urban high income'!$Q63+'Urban low income'!K63*'Urban low income'!$Q63)/(Rural!$Q63+'Urban high income'!$Q63+'Urban low income'!$Q63),0)","v":155.73734032938629},{"$f":"IFERROR((Rural!L63*Rural!$Q63+'Urban high income'!L63*'Urban high income'!$Q63+'Urban low income'!L63*'Urban low income'!$Q63)/(Rural!$Q63+'Urban high income'!$Q63+'Urban low income'!$Q63),0)","v":115.42910013266969},{"$f":"IFERROR((Rural!M63*Rural!$Q63+'Urban high income'!M63*'Urban high income'!$Q63+'Urban low income'!M63*'Urban low income'!$Q63)/(Rural!$Q63+'Urban high income'!$Q63+'Urban low income'!$Q63),0)","v":338.94662223493208},{"$f":"IFERROR((Rural!N63*Rural!$Q63+'Urban high income'!N63*'Urban high income'!$Q63+'Urban low income'!N63*'Urban low income'!$Q63)/(Rural!$Q63+'Urban high income'!$Q63+'Urban low income'!$Q63),0)","v":209.30018279865729},{"$f":"SUM(I63:N63)","v":1721.0374445467619},{"$f":"SUM(P39:P62)","v":964747923.53358185},{"$f":"SUM(Q39:Q62)","v":560722},null,0]
[]
[null,null,"Average interactions"]
[null,null,"Row Labels","AE","NEL","EL","OP","Acute","MH","GP","Prescribing","SC"]
[null,null,"Child_Mostly healthy",{"$f":"IFERROR((Rural!D67*Rural!$P11+'Urban high income'!D67*'Urban high income'!$P11+'Urban low income'!D67*'Urban low income'!$P11)/(Rural!$P11+'Urban high income'!$P11+'Urban low income'!$P11),0)","v":0.47068834876815213},{"$f":"IFERROR((Rural!E67*Rural!$P11+'Urban high income'!E67*'Urban high income'!$P11+'Urban low income'!E67*'Urban low income'!$P11)/(Rural!$P11+'Urban high income'!$P11+'Urban low income'!$P11),0)","v":0.11494928502234504},{"$f":"IFERROR((Rural!F67*Rural!$P11+'Urban high income'!F67*'Urban high income'!$P11+'Urban low income'!F67*'Urban low income'!$P11)/(Rural!$P11+'Urban high income'!$P11+'Urban low income'!$P11),0)","v":3.4136272140613821E-2},{"$f":"IFERROR((Rural!G67*Rural!$P11+'Urban high income'!G67*'Urban high income'!$P11+'Urban low income'!G67*'Urban low income'!$P11)/(Rural!$P11+'Urban high income'!$P11+'Urban low income'!$P11),0)","v":0.57671377270611834},{"$f":"IFERROR((Rural!H67*Rural!$P11+'Urban high income'!H67*'Urban high income'!$P11+'Urban low income'!H67*'Urban low income'!$P11)/(Rural!$P11+'Urban high income'!$P11+'Urban low income'!$P11),0)","v":1.1964876786372174},{"$f":"IFERROR((Rural!I67*Rural!$P11+'Urban high income'!I67*'Urban high income'!$P11+'Urban low income'!I67*'Urban low income'!$P11)/(Rural!$P11+'Urban high income'!$P11+'Urban low income'!$P11),0)","v":2.4658700461863158E-2},{"$f":"IFERROR((Rural!J67*Rural!$P11+'Urban high income'!J67*'Urban high income'!$P11+'Urban low income'!J67*'Urban low income'!$P11)/(Rural!$P11+'Urban high income'!$P11+'Urban low income'!$P11),0)","v":6.7706283581937381},{"$f":"IFERROR((Rural!K67*Rural!$P11+'Urban high income'!K67*'Urban high income'!$P11+'Urban low income'!K67*'Urban low income'!$P11)/(Rural!$P11+'Urban high income'!$P11+'Urban low income'!$P11),0)","v":3.5038590552706435},{"$f":"IFERROR((Rural!L67*Rural!$P11+'Urban high income'!L67*'Urban high income'!$P11+'Urban low income'!L67*'Urban low income'!$P11)/(Rural!$P11+'Urban high income'!$P11+'Urban low income'!$P11),0)","v":7.3408713206431415E-4}]
[null,null,"Child_1LTC",{"$f":"IFERROR((Rural!D68*Rural!$P12+'Urban high income'!D68*'Urban high income'!$P12+'Urban low income'!D68*'Urban low income'!$P12)/(Rural!$P12+'Urban high income'!$P12+'Urban low income'!$P12),0)","v":0.63190659192957288},{"$f":"IFERROR((Rural!E68*Rural!$P12+'Urban high income'!E68*'Urban high income'!$P12+'Urban low income'!E68*'Urban low income'!$P12)/(Rural!$P12+'Urban high income'!$P12+'Urban low income'!$P12),0)","v":0.14489911224007607},{"$f":"IFERROR((Rural!F68*Rural!$P12+'Urban high income'!F68*'Urban high income'!$P12+'Urban low income'!F68*'Urban low income'!$P12)/(Rural!$P12+'Urban high income'!$P12+'Urban low income'!$P12),0)","v":6.1656625904628462E-2},{"$f":"IFERROR((Rural!G68*Rural!$P12+'Urban high income'!G68*'Urban high income'!$P12+'Urban low income'!G68*'Urban low income'!$P12)/(Rural!$P12+'Urban high income'!$P12+'Urban low income'!$P12),0)","v":1.0237771996665175},{"$f":"IFERROR((Rural!H68*Rural!$P12+'Urban high income'!H68*'Urban high income'!$P12+'Urban low income'!H68*'Urban low income'!$P12)/(Rural!$P12+'Urban high income'!$P12+'Urban low income'!$P12),0)","v":1.8622395297407914},{"$f":"IFERROR((Rural!I68*Rural!$P12+'Urban high income'!I68*'Urban high income'!$P12+'Urban low income'!I68*'Urban low income'!$P12)/(Rural!$P12+'Urban high income'!$P12+'Urban low income'!$P12),0)","v":5.6153796699347766E-2},{"$f":"IFERROR((Rural!J68*Rural!$P12+'Urban high income'!J68*'Urban high income'!$P12+'Urban low income'!J68*'Urban low income'!$P12)/(Rural!$P12+'Urban high income'!$P12+'Urban low income'!$P12),0)","v":11.036565609812543},{"$f":"IFERROR((Rural!K68*Rural!$P12+'Urban high income'!K68*'Urban high income'!$P12+'Urban low income'!K68*'Urban low income'!$P12)/(Rural!$P12+'Urban high income'!$P12+'Urban low income'!$P12),0)","v":11.559129831057625},{"$f":"IFERROR((Rural!L68*Rural!$P12+'Urban high income'!L68*'Urban high income'!$P12+'Urban low income'!L68*'Urban low income'!$P12)/(Rural!$P12+'Urban high income'!$P12+'Urban low income'!$P12),0)","v":4.628558204119417E-4}]
[null,null,"Child_2+LTC",{"$f":"IFERROR((Rural!D69*Rural!$P13+'Urban high income'!D69*'Urban high income'!$P13+'Urban low income'!D69*'Urban low income'!$P13)/(Rural!$P13+'Urban high income'!$P13+'Urban low income'!$P13),0)","v":0.62257784446497133},{"$f":"IFERROR((Rural!E69*Rural!$P13+'Urban high income'!E69*'Urban high income'!$P13+'Urban low income'!E69*'Urban low income'!$P13)/(Rural!$P13+'Urban high income'!$P13+'Urban low income'!$P13),0)","v":0.47292597431730576},{"$f":"IFERROR((Rural!F69*Rural!$P13+'Urban high income'!F69*'Urban high income'!$P13+'Urban low income'!F69*'Urban low income'!$P13)/(Rural!$P13+'Urban high income'!$P13+'Urban low income'!$P13),0)","v":0.19672008188664775},{"$f":"IFERROR((Rural!G69*Rural!$P13+'Urban high income'!G69*'Urban high income'!$P13+'Urban low income'!G69*'Urban low income'!$P13)/(Rural!$P13+'Urban high income'!$P13+'Urban low income'!$P13),0)","v":4.1116492493996351},{"$f":"IFERROR((Rural!H69*Rural!$P13+'Urban high income'!H69*'Urban high income'!$P13+'Urban low income'!H69*'Urban low income'!$P13)/(Rural!$P13+'Urban high income'!$P13+'Urban low income'!$P13),0)","v":5.4038731500685602},{"$f":"IFERROR((Rural!I69*Rural!$P13+'Urban high income'!I69*'Urban high income'!$P13+'Urban low income'!I69*'Urban low income'!$P13)/(Rural!$P13+'Urban high income'!$P13+'Urban low income'!$P13),0)","v":0},{"$f":"IFERROR((Rural!J69*Rural!$P13+'Urban high income'!J69*'Urban high income'!$P13+'Urban low income'!J69*'Urban low income'!$P13)/(Rural!$P13+'Urban high income'!$P13+'Urban low income'!$P13),0)","v":9.1724137931034484},{"$f":"IFERROR((Rural!K69*Rural!$P13+'Urban high income'!K69*'Urban high income'!$P13+'Urban low income'!K69*'Urban low income'!$P13)/(Rural!$P13+'Urban high income'!$P13+'Urban low income'!$P13),0)","v":11.402298850574713},{"$f":"IFERROR((Rural!L69*Rural!$P13+'Urban high income'!L69*'Urban high income'!$P13+'Urban low income'!L69*'Urban low income'!$P13)/(Rural!$P13+'Urban high income'!$P13+'Urban low income'!$P13),0)","v":0}]
[null,null,"Child_SEMI",{"$f":"IFERROR((Rural!D70*Rural!$P14+'Urban high income'!D70*'Urban high income'!$P14+'Urban low income'!D70*'Urban low income'!$P14)/(Rural!$P14+'Urban high income'!$P14+'Urban low income'!$P14),0)","v":0.61707478529664783},{"$f":"IFERROR((Rural!E70*Rural!$P14+'Urban high income'!E70*'Urban high income'!$P14+'Urban low income'!E70*'Urban low income'!$P14)/(Rural!$P14+'Urban high income'!$P14+'Urban low income'!$P14),0)","v":0.32566462040883815},{"$f":"IFERROR((Rural!F70*Rural!$P14+'Urban high income'!F70*'Urban high income'!$P14+'Urban low income'!F70*'Urban low income'!$P14)/(Rural!$P14+'Urban high income'!$P14+'Urban low income'!$P14),0)","v":0.12},{"$f":"IFERROR((Rural!G70*Rural!$P14+'Urban high income'!G70*'Urban high income'!$P14+'Urban low income'!G70*'Urban low income'!$P14)/(Rural!$P14+'Urban high income'!$P14+'Urban low income'!$P14),0)","v":1.9509057205749984},{"$f":"IFERROR((Rural!H70*Rural!$P14+'Urban high income'!H70*'Urban high income'!$P14+'Urban low income'!H70*'Urban low income'!$P14)/(Rural!$P14+'Urban high income'!$P14+'Urban low income'!$P14),0)","v":3.0136451262804851},{"$f":"IFERROR((Rural!I70*Rural!$P14+'Urban high income'!I70*'Urban high income'!$P14+'Urban low income'!I70*'Urban low income'!$P14)/(Rural!$P14+'Urban high income'!$P14+'Urban low income'!$P14),0)","v":0.91333333333333333},{"$f":"IFERROR((Rural!J70*Rural!$P14+'Urban high income'!J70*'Urban high income'!$P14+'Urban low income'!J70*'Urban low income'!$P14)/(Rural!$P14+'Urban high income'!$P14+'Urban low income'!$P14),0)","v":4.2666666666666666},{"$f":"IFERROR((Rural!K70*Rural!$P14+'Urban high income'!K70*'Urban high income'!$P14+'Urban low income'!K70*'Urban low income'!$P14)/(Rural!$P14+'Urban high income'!$P14+'Urban low income'!$P14),0)","v":2.76},{"$f":"IFERROR((Rural!L70*Rural!$P14+'Urban high income'!L70*'Urban high income'!$P14+'Urban low income'!L70*'Urban low income'!$P14)/(Rural!$P14+'Urban high income'!$P14+'Urban low income'!$P14),0)","v":2.6666666666666668E-2}]
[null,null,"Child_Dementia",{"$f":"IFERROR((Rural!D71*Rural!$P15+'Urban high income'!D71*'Urban high income'!$P15+'Urban low income'!D71*'Urban low income'!$P15)/(Rural!$P15+'Urban high income'!$P15+'Urban low income'!$P15),0)","v":0},{"$f":"IFERROR((Rural!E71*Rural!$P15+'Urban high income'!E71*'Urban high income'!$P15+'Urban low income'!E71*'Urban low income'!$P15)/(Rural!$P15+'Urban high income'!$P15+'Urban low income'!$P15),0)","v":0},{"$f":"IFERROR((Rural!F71*Rural!$P15+'Urban high income'!F71*'Urban high income'!$P15+'Urban low income'!F71*'Urban low income'!$P15)/(Rural!$P15+'Urban high income'!$P15+'Urban low income'!$P15),0)","v":0},{"$f":"IFERROR((Rural!G71*Rural!$P15+'Urban high income'!G71*'Urban high income'!$P15+'Urban low income'!G71*'Urban low income'!$P15)/(Rural!$P15+'Urban high income'!$P15+'Urban low income'!$P15),0)","v":0},{"$f":"IFERROR((Rural!H71*Rural!$P15+'Urban high income'!H71*'Urban high income'!$P15+'Urban low income'!H71*'Urban low income'!$P15)/(Rural!$P15+'Urban high income'!$P15+'Urban low income'!$P15),0)","v":0},{"$f":"IFERROR((Rural!I71*Rural!$P15+'Urban high income'!I71*'Urban high income'!$P15+'Urban low income'!I71*'Urban low income'!$P15)/(Rural!$P15+'Urban high income'!$P15+'Urban low income'!$P15),0)","v":0},{"$f":"IFERROR((Rural!J71*Rural!$P15+'Urban high income'!J71*'Urban high income'!$P15+'Urban low income'!J71*'Urban low income'!$P15)/(Rural!$P15+'Urban high income'!$P15+'Urban low income'!$P15),0)","v":0},{"$f":"IFERROR((Rural!K71*Rural!$P15+'Urban high income'!K71*'Urban high income'!$P15+'Urban low income'!K71*'Urban low income'!$P15)/(Rural!$P15+'Urban high income'!$P15+'Urban low income'!$P15),0)","v":0},{"$f":"IFERROR((Rural!L71*Rural!$P15+'Urban high income'!L71*'Urban high income'!$P15+'Urban low income'!L71*'Urban low income'!$P15)/(Rural!$P15+'Urban high income'!$P15+'Urban low income'!$P15),0)","v":0}]
[null,null,"Child_Cancer",{"$f":"IFERROR((Rural!D72*Rural!$P16+'Urban high income'!D72*'Urban high income'!$P16+'Urban low income'!D72*'Urban low income'!$P16)/(Rural!$P16+'Urban high income'!$P16+'Urban low income'!$P16),0)","v":1.2701522243121472},{"$f":"IFERROR((Rural!E72*Rural!$P16+'Urban high income'!E72*'Urban high income'!$P16+'Urban low income'!E72*'Urban low income'!$P16)/(Rural!$P16+'Urban high income'!$P16+'Urban low income'!$P16),0)","v":1.3124232653314318},{"$f":"IFERROR((Rural!F72*Rural!$P16+'Urban high income'!F72*'Urban high income'!$P16+'Urban low income'!F72*'Urban low income'!$P16)/(Rural!$P16+'Urban high income'!$P16+'Urban low income'!$P16),0)","v":1.4984645618968493},{"$f":"IFERROR((Rural!G72*Rural!$P16+'Urban high income'!G72*'Urban high income'!$P16+'Urban low income'!G72*'Urban low income'!$P16)/(Rural!$P16+'Urban high income'!$P16+'Urban low income'!$P16),0)","v":5.2838254952811274},{"$f":"IFERROR((Rural!H72*Rural!$P16+'Urban high income'!H72*'Urban high income'!$P16+'Urban low income'!H72*'Urban low income'!$P16)/(Rural!$P16+'Urban high income'!$P16+'Urban low income'!$P16),0)","v":9.3648655468215569},{"$f":"IFERROR((Rural!I72*Rural!$P16+'Urban high income'!I72*'Urban high income'!$P16+'Urban low income'!I72*'Urban low income'!$P16)/(Rural!$P16+'Urban high income'!$P16+'Urban low income'!$P16),0)","v":7.4999999999999997E-2},{"$f":"IFERROR((Rural!J72*Rural!$P16+'Urban high income'!J72*'Urban high income'!$P16+'Urban low income'!J72*'Urban low income'!$P16)/(Rural!$P16+'Urban high income'!$P16+'Urban low income'!$P16),0)","v":16.524999999999999},{"$f":"IFERROR((Rural!K72*Rural!$P16+'Urban high income'!K72*'Urban high income'!$P16+'Urban low income'!K72*'Urban low income'!$P16)/(Rural!$P16+'Urban high income'!$P16+'Urban low income'!$P16),0)","v":8.0500000000000007},{"$f":"IFERROR((Rural!L72*Rural!$P16+'Urban high income'!L72*'Urban high income'!$P16+'Urban low income'!L72*'Urban low income'!$P16)/(Rural!$P16+'Urban high income'!$P16+'Urban low income'!$P16),0)","v":2.5000000000000001E-2}]
[null,null,"Child_LearnDis",{"$f":"IFERROR((Rural!D73*Rural!$P17+'Urban high income'!D73*'Urban high income'!$P17+'Urban low income'!D73*'Urban low income'!$P17)/(Rural!$P17+'Urban high income'!$P17+'Urban low income'!$P17),0)","v":0},{"$f":"IFERROR((Rural!E73*Rural!$P17+'Urban high income'!E73*'Urban high income'!$P17+'Urban low income'!E73*'Urban low income'!$P17)/(Rural!$P17+'Urban high income'!$P17+'Urban low income'!$P17),0)","v":0},{"$f":"IFERROR((Rural!F73*Rural!$P17+'Urban high income'!F73*'Urban high income'!$P17+'Urban low income'!F73*'Urban low income'!$P17)/(Rural!$P17+'Urban high income'!$P17+'Urban low income'!$P17),0)","v":0},{"$f":"IFERROR((Rural!G73*Rural!$P17+'Urban high income'!G73*'Urban high income'!$P17+'Urban low income'!G73*'Urban low income'!$P17)/(Rural!$P17+'Urban high income'!$P17+'Urban low income'!$P17),0)","v":0},{"$f":"IFERROR((Rural!H73*Rural!$P17+'Urban high income'!H73*'Urban high income'!$P17+'Urban low income'!H73*'Urban low income'!$P17)/(Rural!$P17+'Urban high income'!$P17+'Urban low income'!$P17),0)","v":0},{"$f":"IFERROR((Rural!I73*Rural!$P17+'Urban high income'!I73*'Urban high income'!$P17+'Urban low income'!I73*'Urban low income'!$P17)/(Rural!$P17+'Urban high income'!$P17+'Urban low income'!$P17),0)","v":0},{"$f":"IFERROR((Rural!J73*Rural!$P17+'Urban high income'!J73*'Urban high income'!$P17+'Urban low income'!J73*'Urban low income'!$P17)/(Rural!$P17+'Urban high income'!$P17+'Urban low income'!$P17),0)","v":0},{"$f":"IFERROR((Rural!K73*Rural!$P17+'Urban high income'!K73*'Urban high income'!$P17+'Urban low income'!K73*'Urban low income'!$P17)/(Rural!$P17+'Urban high income'!$P17+'Urban low income'!$P17),0)","v":0},{"$f":"IFERROR((Rural!L73*Rural!$P17+'Urban high income'!L73*'Urban high income'!$P17+'Urban low income'!L73*'Urban low income'!$P17)/(Rural!$P17+'Urban high income'!$P17+'Urban low income'!$P17),0)","v":0}]
[null,null,"Child_PhysDis",{"$f":"IFERROR((Rural!D74*Rural!$P18+'Urban high income'!D74*'Urban high income'!$P18+'Urban low income'!D74*'Urban low income'!$P18)/(Rural!$P18+'Urban high income'!$P18+'Urban low income'!$P18),0)","v":0},{"$f":"IFERROR((Rural!E74*Rural!$P18+'Urban high income'!E74*'Urban high income'!$P18+'Urban low income'!E74*'Urban low income'!$P18)/(Rural!$P18+'Urban high income'!$P18+'Urban low income'!$P18),0)","v":0},{"$f":"IFERROR((Rural!F74*Rural!$P18+'Urban high income'!F74*'Urban high income'!$P18+'Urban low income'!F74*'Urban low income'!$P18)/(Rural!$P18+'Urban high income'!$P18+'Urban low income'!$P18),0)","v":0},{"$f":"IFERROR((Rural!G74*Rural!$P18+'Urban high income'!G74*'Urban high income'!$P18+'Urban low income'!G74*'Urban low income'!$P18)/(Rural!$P18+'Urban high income'!$P18+'Urban low income'!$P18),0)","v":0},{"$f":"IFERROR((Rural!H74*Rural!$P18+'Urban high income'!H74*'Urban high income'!$P18+'Urban low income'!H74*'Urban low income'!$P18)/(Rural!$P18+'Urban high income'!$P18+'Urban low income'!$P18),0)","v":0},{"$f":"IFERROR((Rural!I74*Rural!$P18+'Urban high income'!I74*'Urban high income'!$P18+'Urban low income'!I74*'Urban low income'!$P18)/(Rural!$P18+'Urban high income'!$P18+'Urban low income'!$P18),0)","v":0},{"$f":"IFERROR((Rural!J74*Rural!$P18+'Urban high income'!J74*'Urban high income'!$P18+'Urban low income'!J74*'Urban low income'!$P18)/(Rural!$P18+'Urban high income'!$P18+'Urban low income'!$P18),0)","v":0},{"$f":"IFERROR((Rural!K74*Rural!$P18+'Urban high income'!K74*'Urban high income'!$P18+'Urban low income'!K74*'Urban low income'!$P18)/(Rural!$P18+'Urban high income'!$P18+'Urban low income'!$P18),0)","v":0},{"$f":"IFERROR((Rural!L74*Rural!$P18+'Urban high income'!L74*'Urban high income'!$P18+'Urban low income'!L74*'Urban low income'!$P18)/(Rural!$P18+'Urban high income'!$P18+'Urban low income'!$P18),0)","v":0}]
[null,null,"16-69_Mostly healthy",{"$f":"IFERROR((Rural!D75*Rural!$P19+'Urban high income'!D75*'Urban high income'!$P19+'Urban low income'!D75*'Urban low income'!$P19)/(Rural!$P19+'Urban high income'!$P19+'Urban low income'!$P19),0)","v":0.28830370267838684},{"$f":"IFERROR((Rural!E75*Rural!$P19+'Urban high income'!E75*'Urban high income'!$P19+'Urban low income'!E75*'Urban low income'!$P19)/(Rural!$P19+'Urban high income'!$P19+'Urban low income'!$P19),0)","v":7.476025193572465E-2},{"$f":"IFERROR((Rural!F75*Rural!$P19+'Urban high income'!F75*'Urban high income'!$P19+'Urban low income'!F75*'Urban low income'!$P19)/(Rural!$P19+'Urban high income'!$P19+'Urban low income'!$P19),0)","v":5.7191140114460449E-2},{"$f":"IFERROR((Rural!G75*Rural!$P19+'Urban high income'!G75*'Urban high income'!$P19+'Urban low income'!G75*'Urban low income'!$P19)/(Rural!$P19+'Urban high income'!$P19+'Urban low income'!$P19),0)","v":0.9101476576752755},{"$f":"IFERROR((Rural!H75*Rural!$P19+'Urban high income'!H75*'Urban high income'!$P19+'Urban low income'!H75*'Urban low income'!$P19)/(Rural!$P19+'Urban high income'!$P19+'Urban low income'!$P19),0)","v":1.3304027524038853},{"$f":"IFERROR((Rural!I75*Rural!$P19+'Urban high income'!I75*'Urban high income'!$P19+'Urban low income'!I75*'Urban low income'!$P19)/(Rural!$P19+'Urban high income'!$P19+'Urban low income'!$P19),0)","v":8.1799795028554667E-2},{"$f":"IFERROR((Rural!J75*Rural!$P19+'Urban high income'!J75*'Urban high income'!$P19+'Urban low income'!J75*'Urban low income'!$P19)/(Rural!$P19+'Urban high income'!$P19+'Urban low income'!$P19),0)","v":6.8899072591608013},{"$f":"IFERROR((Rural!K75*Rural!$P19+'Urban high income'!K75*'Urban high income'!$P19+'Urban low income'!K75*'Urban low income'!$P19)/(Rural!$P19+'Urban high income'!$P19+'Urban low income'!$P19),0)","v":3.0034679636286743},{"$f":"IFERROR((Rural!L75*Rural!$P19+'Urban high income'!L75*'Urban high income'!$P19+'Urban low income'!L75*'Urban low income'!$P19)/(Rural!$P19+'Urban high income'!$P19+'Urban low income'!$P19),0)","v":1.9575265081714648E-3}]
[null,null,"16-69_1LTC",{"$f":"IFERROR((Rural!D76*Rural!$P20+'Urban high income'!D76*'Urban high income'!$P20+'Urban low income'!D76*'Urban low income'!$P20)/(Rural!$P20+'Urban high income'!$P20+'Urban low income'!$P20),0)","v":0.469496477933106},{"$f":"IFERROR((Rural!E76*Rural!$P20+'Urban high income'!E76*'Urban high income'!$P20+'Urban low income'!E76*'Urban low income'!$P20)/(Rural!$P20+'Urban high income'!$P20+'Urban low income'!$P20),0)","v":0.12826193528778373},{"$f":"IFERROR((Rural!F76*Rural!$P20+'Urban high income'!F76*'Urban high income'!$P20+'Urban low income'!F76*'Urban low income'!$P20)/(Rural!$P20+'Urban high income'!$P20+'Urban low income'!$P20),0)","v":0.14618257640208202},{"$f":"IFERROR((Rural!G76*Rural!$P20+'Urban high income'!G76*'Urban high income'!$P20+'Urban low income'!G76*'Urban low income'!$P20)/(Rural!$P20+'Urban high income'!$P20+'Urban low income'!$P20),0)","v":1.6338069926869174},{"$f":"IFERROR((Rural!H76*Rural!$P20+'Urban high income'!H76*'Urban high income'!$P20+'Urban low income'!H76*'Urban low income'!$P20)/(Rural!$P20+'Urban high income'!$P20+'Urban low income'!$P20),0)","v":2.3777479823098644},{"$f":"IFERROR((Rural!I76*Rural!$P20+'Urban high income'!I76*'Urban high income'!$P20+'Urban low income'!I76*'Urban low income'!$P20)/(Rural!$P20+'Urban high income'!$P20+'Urban low income'!$P20),0)","v":0.18906532724963801},{"$f":"IFERROR((Rural!J76*Rural!$P20+'Urban high income'!J76*'Urban high income'!$P20+'Urban low income'!J76*'Urban low income'!$P20)/(Rural!$P20+'Urban high income'!$P20+'Urban low income'!$P20),0)","v":15.394622841268916},{"$f":"IFERROR((Rural!K76*Rural!$P20+'Urban high income'!K76*'Urban high income'!$P20+'Urban low income'!K76*'Urban low income'!$P20)/(Rural!$P20+'Urban high income'!$P20+'Urban low income'!$P20),0)","v":16.304330089166037},{"$f":"IFERROR((Rural!L76*Rural!$P20+'Urban high income'!L76*'Urban high income'!$P20+'Urban low income'!L76*'Urban low income'!$P20)/(Rural!$P20+'Urban high income'!$P20+'Urban low income'!$P20),0)","v":7.4013637158342558E-3}]
[null,null,"16-69_2+LTC",{"$f":"IFERROR((Rural!D77*Rural!$P21+'Urban high income'!D77*'Urban high income'!$P21+'Urban low income'!D77*'Urban low income'!$P21)/(Rural!$P21+'Urban high income'!$P21+'Urban low income'!$P21),0)","v":0.63494151325265991},{"$f":"IFERROR((Rural!E77*Rural!$P21+'Urban high income'!E77*'Urban high income'!$P21+'Urban low income'!E77*'Urban low income'!$P21)/(Rural!$P21+'Urban high income'!$P21+'Urban low income'!$P21),0)","v":0.21082042819990848},{"$f":"IFERROR((Rural!F77*Rural!$P21+'Urban high income'!F77*'Urban high income'!$P21+'Urban low income'!F77*'Urban low income'!$P21)/(Rural!$P21+'Urban high income'!$P21+'Urban low income'!$P21),0)","v":0.34736489130723935},{"$f":"IFERROR((Rural!G77*Rural!$P21+'Urban high income'!G77*'Urban high income'!$P21+'Urban low income'!G77*'Urban low income'!$P21)/(Rural!$P21+'Urban high income'!$P21+'Urban low income'!$P21),0)","v":2.8452266905419119},{"$f":"IFERROR((Rural!H77*Rural!$P21+'Urban high income'!H77*'Urban high income'!$P21+'Urban low income'!H77*'Urban low income'!$P21)/(Rural!$P21+'Urban high income'!$P21+'Urban low income'!$P21),0)","v":4.0383535233017156},{"$f":"IFERROR((Rural!I77*Rural!$P21+'Urban high income'!I77*'Urban high income'!$P21+'Urban low income'!I77*'Urban low income'!$P21)/(Rural!$P21+'Urban high income'!$P21+'Urban low income'!$P21),0)","v":0.10789140595639667},{"$f":"IFERROR((Rural!J77*Rural!$P21+'Urban high income'!J77*'Urban high income'!$P21+'Urban low income'!J77*'Urban low income'!$P21)/(Rural!$P21+'Urban high income'!$P21+'Urban low income'!$P21),0)","v":23.37849334297503},{"$f":"IFERROR((Rural!K77*Rural!$P21+'Urban high income'!K77*'Urban high income'!$P21+'Urban low income'!K77*'Urban low income'!$P21)/(Rural!$P21+'Urban high income'!$P21+'Urban low income'!$P21),0)","v":50.729295163554383},{"$f":"IFERROR((Rural!L77*Rural!$P21+'Urban high income'!L77*'Urban high income'!$P21+'Urban low income'!L77*'Urban low income'!$P21)/(Rural!$P21+'Urban high income'!$P21+'Urban low income'!$P21),0)","v":2.0758007571568336E-2}]
[null,null,"16-69_SEMI",{"$f":"IFERROR((Rural!D78*Rural!$P22+'Urban high income'!D78*'Urban high income'!$P22+'Urban low income'!D78*'Urban low income'!$P22)/(Rural!$P22+'Urban high income'!$P22+'Urban low income'!$P22),0)","v":1.075756327073683},{"$f":"IFERROR((Rural!E78*Rural!$P22+'Urban high income'!E78*'Urban high income'!$P22+'Urban low income'!E78*'Urban low income'!$P22)/(Rural!$P22+'Urban high income'!$P22+'Urban low income'!$P22),0)","v":0.30741612000705082},{"$f":"IFERROR((Rural!F78*Rural!$P22+'Urban high income'!F78*'Urban high income'!$P22+'Urban low income'!F78*'Urban low income'!$P22)/(Rural!$P22+'Urban high income'!$P22+'Urban low income'!$P22),0)","v":0.14267334347351524},{"$f":"IFERROR((Rural!G78*Rural!$P22+'Urban high income'!G78*'Urban high income'!$P22+'Urban low income'!G78*'Urban low income'!$P22)/(Rural!$P22+'Urban high income'!$P22+'Urban low income'!$P22),0)","v":1.5792894398285433},{"$f":"IFERROR((Rural!H78*Rural!$P22+'Urban high income'!H78*'Urban high income'!$P22+'Urban low income'!H78*'Urban low income'!$P22)/(Rural!$P22+'Urban high income'!$P22+'Urban low income'!$P22),0)","v":3.1051352303827904},{"$f":"IFERROR((Rural!I78*Rural!$P22+'Urban high income'!I78*'Urban high income'!$P22+'Urban low income'!I78*'Urban low income'!$P22)/(Rural!$P22+'Urban high income'!$P22+'Urban low income'!$P22),0)","v":16.052834418578502},{"$f":"IFERROR((Rural!J78*Rural!$P22+'Urban high income'!J78*'Urban high income'!$P22+'Urban low income'!J78*'Urban low income'!$P22)/(Rural!$P22+'Urban high income'!$P22+'Urban low income'!$P22),0)","v":23.764652014652015},{"$f":"IFERROR((Rural!K78*Rural!$P22+'Urban high income'!K78*'Urban high income'!$P22+'Urban low income'!K78*'Urban low income'!$P22)/(Rural!$P22+'Urban high income'!$P22+'Urban low income'!$P22),0)","v":58.627655677655675},{"$f":"IFERROR((Rural!L78*Rural!$P22+'Urban high income'!L78*'Urban high income'!$P22+'Urban low income'!L78*'Urban low income'!$P22)/(Rural!$P22+'Urban high income'!$P22+'Urban low income'!$P22),0)","v":0.10384615384615385}]
[null,null,"16-69_Dementia",{"$f":"IFERROR((Rural!D79*Rural!$P23+'Urban high income'!D79*'Urban high income'!$P23+'Urban low income'!D79*'Urban low income'!$P23)/(Rural!$P23+'Urban high income'!$P23+'Urban low income'!$P23),0)","v":0.4001775087245526},{"$f":"IFERROR((Rural!E79*Rural!$P23+'Urban high income'!E79*'Urban high income'!$P23+'Urban low income'!E79*'Urban low income'!$P23)/(Rural!$P23+'Urban high income'!$P23+'Urban low income'!$P23),0)","v":0.28091518088374301},{"$f":"IFERROR((Rural!F79*Rural!$P23+'Urban high income'!F79*'Urban high income'!$P23+'Urban low income'!F79*'Urban low income'!$P23)/(Rural!$P23+'Urban high income'!$P23+'Urban low income'!$P23),0)","v":0.21486137947675907},{"$f":"IFERROR((Rural!G79*Rural!$P23+'Urban high income'!G79*'Urban high income'!$P23+'Urban low income'!G79*'Urban low income'!$P23)/(Rural!$P23+'Urban high income'!$P23+'Urban low income'!$P23),0)","v":2.2538369468707353},{"$f":"IFERROR((Rural!H79*Rural!$P23+'Urban high income'!H79*'Urban high income'!$P23+'Urban low income'!H79*'Urban low income'!$P23)/(Rural!$P23+'Urban high income'!$P23+'Urban low income'!$P23),0)","v":3.14979101595579},{"$f":"IFERROR((Rural!I79*Rural!$P23+'Urban high income'!I79*'Urban high income'!$P23+'Urban low income'!I79*'Urban low income'!$P23)/(Rural!$P23+'Urban high income'!$P23+'Urban low income'!$P23),0)","v":0.8225600516820083},{"$f":"IFERROR((Rural!J79*Rural!$P23+'Urban high income'!J79*'Urban high income'!$P23+'Urban low income'!J79*'Urban low income'!$P23)/(Rural!$P23+'Urban high income'!$P23+'Urban low income'!$P23),0)","v":23},{"$f":"IFERROR((Rural!K79*Rural!$P23+'Urban high income'!K79*'Urban high income'!$P23+'Urban low income'!K79*'Urban low income'!$P23)/(Rural!$P23+'Urban high income'!$P23+'Urban low income'!$P23),0)","v":124.19014084507042},{"$f":"IFERROR((Rural!L79*Rural!$P23+'Urban high income'!L79*'Urban high income'!$P23+'Urban low income'!L79*'Urban low income'!$P23)/(Rural!$P23+'Urban high income'!$P23+'Urban low income'!$P23),0)","v":0.19014084507042253}]
[null,null,"16-69_Cancer",{"$f":"IFERROR((Rural!D80*Rural!$P24+'Urban high income'!D80*'Urban high income'!$P24+'Urban low income'!D80*'Urban low income'!$P24)/(Rural!$P24+'Urban high income'!$P24+'Urban low income'!$P24),0)","v":0.56371967464146233},{"$f":"IFERROR((Rural!E80*Rural!$P24+'Urban high income'!E80*'Urban high income'!$P24+'Urban low income'!E80*'Urban low income'!$P24)/(Rural!$P24+'Urban high income'!$P24+'Urban low income'!$P24),0)","v":0.31949692303636035},{"$f":"IFERROR((Rural!F80*Rural!$P24+'Urban high income'!F80*'Urban high income'!$P24+'Urban low income'!F80*'Urban low income'!$P24)/(Rural!$P24+'Urban high income'!$P24+'Urban low income'!$P24),0)","v":1.3971222806618622},{"$f":"IFERROR((Rural!G80*Rural!$P24+'Urban high income'!G80*'Urban high income'!$P24+'Urban low income'!G80*'Urban low income'!$P24)/(Rural!$P24+'Urban high income'!$P24+'Urban low income'!$P24),0)","v":5.1631312843182213},{"$f":"IFERROR((Rural!H80*Rural!$P24+'Urban high income'!H80*'Urban high income'!$P24+'Urban low income'!H80*'Urban low income'!$P24)/(Rural!$P24+'Urban high income'!$P24+'Urban low income'!$P24),0)","v":7.4434701626579232},{"$f":"IFERROR((Rural!I80*Rural!$P24+'Urban high income'!I80*'Urban high income'!$P24+'Urban low income'!I80*'Urban low income'!$P24)/(Rural!$P24+'Urban high income'!$P24+'Urban low income'!$P24),0)","v":0.62700119988627034},{"$f":"IFERROR((Rural!J80*Rural!$P24+'Urban high income'!J80*'Urban high income'!$P24+'Urban low income'!J80*'Urban low income'!$P24)/(Rural!$P24+'Urban high income'!$P24+'Urban low income'!$P24),0)","v":16.888750259929299},{"$f":"IFERROR((Rural!K80*Rural!$P24+'Urban high income'!K80*'Urban high income'!$P24+'Urban low income'!K80*'Urban low income'!$P24)/(Rural!$P24+'Urban high income'!$P24+'Urban low income'!$P24),0)","v":21.646288209606986},{"$f":"IFERROR((Rural!L80*Rural!$P24+'Urban high income'!L80*'Urban high income'!$P24+'Urban low income'!L80*'Urban low income'!$P24)/(Rural!$P24+'Urban high income'!$P24+'Urban low income'!$P24),0)","v":2.5369099604907464E-2}]
[null,null,"16-69_LearnDis",{"$f":"IFERROR((Rural!D81*Rural!$P25+'Urban high income'!D81*'Urban high income'!$P25+'Urban low income'!D81*'Urban low income'!$P25)/(Rural!$P25+'Urban high income'!$P25+'Urban low income'!$P25),0)","v":0.86158915426533078},{"$f":"IFERROR((Rural!E81*Rural!$P25+'Urban high income'!E81*'Urban high income'!$P25+'Urban low income'!E81*'Urban low income'!$P25)/(Rural!$P25+'Urban high income'!$P25+'Urban low income'!$P25),0)","v":0.24496748237935553},{"$f":"IFERROR((Rural!F81*Rural!$P25+'Urban high income'!F81*'Urban high income'!$P25+'Urban low income'!F81*'Urban low income'!$P25)/(Rural!$P25+'Urban high income'!$P25+'Urban low income'!$P25),0)","v":0.12918492697557896},{"$f":"IFERROR((Rural!G81*Rural!$P25+'Urban high income'!G81*'Urban high income'!$P25+'Urban low income'!G81*'Urban low income'!$P25)/(Rural!$P25+'Urban high income'!$P25+'Urban low income'!$P25),0)","v":1.9121753842959552},{"$f":"IFERROR((Rural!H81*Rural!$P25+'Urban high income'!H81*'Urban high income'!$P25+'Urban low income'!H81*'Urban low income'!$P25)/(Rural!$P25+'Urban high income'!$P25+'Urban low income'!$P25),0)","v":3.1479169479162206},{"$f":"IFERROR((Rural!I81*Rural!$P25+'Urban high income'!I81*'Urban high income'!$P25+'Urban low income'!I81*'Urban low income'!$P25)/(Rural!$P25+'Urban high income'!$P25+'Urban low income'!$P25),0)","v":0.3281936125172461},{"$f":"IFERROR((Rural!J81*Rural!$P25+'Urban high income'!J81*'Urban high income'!$P25+'Urban low income'!J81*'Urban low income'!$P25)/(Rural!$P25+'Urban high income'!$P25+'Urban low income'!$P25),0)","v":20.725746268656717},{"$f":"IFERROR((Rural!K81*Rural!$P25+'Urban high income'!K81*'Urban high income'!$P25+'Urban low income'!K81*'Urban low income'!$P25)/(Rural!$P25+'Urban high income'!$P25+'Urban low income'!$P25),0)","v":55.402985074626862},{"$f":"IFERROR((Rural!L81*Rural!$P25+'Urban high income'!L81*'Urban high income'!$P25+'Urban low income'!L81*'Urban low income'!$P25)/(Rural!$P25+'Urban high income'!$P25+'Urban low income'!$P25),0)","v":0.43843283582089554}]
[null,null,"16-69_PhysDis",{"$f":"IFERROR((Rural!D82*Rural!$P26+'Urban high income'!D82*'Urban high income'!$P26+'Urban low income'!D82*'Urban low income'!$P26)/(Rural!$P26+'Urban high income'!$P26+'Urban low income'!$P26),0)","v":2.2319982578213646},{"$f":"IFERROR((Rural!E82*Rural!$P26+'Urban high income'!E82*'Urban high income'!$P26+'Urban low income'!E82*'Urban low income'!$P26)/(Rural!$P26+'Urban high income'!$P26+'Urban low income'!$P26),0)","v":0.84479411270889748},{"$f":"IFERROR((Rural!F82*Rural!$P26+'Urban high income'!F82*'Urban high income'!$P26+'Urban low income'!F82*'Urban low income'!$P26)/(Rural!$P26+'Urban high income'!$P26+'Urban low income'!$P26),0)","v":0.76911983878623236},{"$f":"IFERROR((Rural!G82*Rural!$P26+'Urban high income'!G82*'Urban high income'!$P26+'Urban low income'!G82*'Urban low income'!$P26)/(Rural!$P26+'Urban high income'!$P26+'Urban low income'!$P26),0)","v":6.7153814625605639},{"$f":"IFERROR((Rural!H82*Rural!$P26+'Urban high income'!H82*'Urban high income'!$P26+'Urban low income'!H82*'Urban low income'!$P26)/(Rural!$P26+'Urban high income'!$P26+'Urban low income'!$P26),0)","v":10.561293671877053},{"$f":"IFERROR((Rural!I82*Rural!$P26+'Urban high income'!I82*'Urban high income'!$P26+'Urban low income'!I82*'Urban low income'!$P26)/(Rural!$P26+'Urban high income'!$P26+'Urban low income'!$P26),0)","v":1.1416820763448987},{"$f":"IFERROR((Rural!J82*Rural!$P26+'Urban high income'!J82*'Urban high income'!$P26+'Urban low income'!J82*'Urban low income'!$P26)/(Rural!$P26+'Urban high income'!$P26+'Urban low income'!$P26),0)","v":24.720779220779221},{"$f":"IFERROR((Rural!K82*Rural!$P26+'Urban high income'!K82*'Urban high income'!$P26+'Urban low income'!K82*'Urban low income'!$P26)/(Rural!$P26+'Urban high income'!$P26+'Urban low income'!$P26),0)","v":97.909090909090907},{"$f":"IFERROR((Rural!L82*Rural!$P26+'Urban high income'!L82*'Urban high income'!$P26+'Urban low income'!L82*'Urban low income'!$P26)/(Rural!$P26+'Urban high income'!$P26+'Urban low income'!$P26),0)","v":0.93506493506493504}]
[null,null,"70+_Mostly healthy",{"$f":"IFERROR((Rural!D83*Rural!$P27+'Urban high income'!D83*'Urban high income'!$P27+'Urban low income'!D83*'Urban low income'!$P27)/(Rural!$P27+'Urban high income'!$P27+'Urban low income'!$P27),0)","v":0.43044968238052783},{"$f":"IFERROR((Rural!E83*Rural!$P27+'Urban high income'!E83*'Urban high income'!$P27+'Urban low income'!E83*'Urban low income'!$P27)/(Rural!$P27+'Urban high income'!$P27+'Urban low income'!$P27),0)","v":0.20680840605501802},{"$f":"IFERROR((Rural!F83*Rural!$P27+'Urban high income'!F83*'Urban high income'!$P27+'Urban low income'!F83*'Urban low income'!$P27)/(Rural!$P27+'Urban high income'!$P27+'Urban low income'!$P27),0)","v":0.21085452346659295},{"$f":"IFERROR((Rural!G83*Rural!$P27+'Urban high income'!G83*'Urban high income'!$P27+'Urban low income'!G83*'Urban low income'!$P27)/(Rural!$P27+'Urban high income'!$P27+'Urban low income'!$P27),0)","v":1.9302168962737358},{"$f":"IFERROR((Rural!H83*Rural!$P27+'Urban high income'!H83*'Urban high income'!$P27+'Urban low income'!H83*'Urban low income'!$P27)/(Rural!$P27+'Urban high income'!$P27+'Urban low income'!$P27),0)","v":2.7783295081758661},{"$f":"IFERROR((Rural!I83*Rural!$P27+'Urban high income'!I83*'Urban high income'!$P27+'Urban low income'!I83*'Urban low income'!$P27)/(Rural!$P27+'Urban high income'!$P27+'Urban low income'!$P27),0)","v":0.1414949815504353},{"$f":"IFERROR((Rural!J83*Rural!$P27+'Urban high income'!J83*'Urban high income'!$P27+'Urban low income'!J83*'Urban low income'!$P27)/(Rural!$P27+'Urban high income'!$P27+'Urban low income'!$P27),0)","v":8.5768421052631574},{"$f":"IFERROR((Rural!K83*Rural!$P27+'Urban high income'!K83*'Urban high income'!$P27+'Urban low income'!K83*'Urban low income'!$P27)/(Rural!$P27+'Urban high income'!$P27+'Urban low income'!$P27),0)","v":14.858060941828255},{"$f":"IFERROR((Rural!L83*Rural!$P27+'Urban high income'!L83*'Urban high income'!$P27+'Urban low income'!L83*'Urban low income'!$P27)/(Rural!$P27+'Urban high income'!$P27+'Urban low income'!$P27),0)","v":3.8337950138504155E-2}]
[null,null,"70+_1LTC",{"$f":"IFERROR((Rural!D84*Rural!$P28+'Urban high income'!D84*'Urban high income'!$P28+'Urban low income'!D84*'Urban low income'!$P28)/(Rural!$P28+'Urban high income'!$P28+'Urban low income'!$P28),0)","v":0.37460330270526959},{"$f":"IFERROR((Rural!E84*Rural!$P28+'Urban high income'!E84*'Urban high income'!$P28+'Urban low income'!E84*'Urban low income'!$P28)/(Rural!$P28+'Urban high income'!$P28+'Urban low income'!$P28),0)","v":0.16804225718005655},{"$f":"IFERROR((Rural!F84*Rural!$P28+'Urban high income'!F84*'Urban high income'!$P28+'Urban low income'!F84*'Urban low income'!$P28)/(Rural!$P28+'Urban high income'!$P28+'Urban low income'!$P28),0)","v":0.27468324884183326},{"$f":"IFERROR((Rural!G84*Rural!$P28+'Urban high income'!G84*'Urban high income'!$P28+'Urban low income'!G84*'Urban low income'!$P28)/(Rural!$P28+'Urban high income'!$P28+'Urban low income'!$P28),0)","v":2.2482475715084846},{"$f":"IFERROR((Rural!H84*Rural!$P28+'Urban high income'!H84*'Urban high income'!$P28+'Urban low income'!H84*'Urban low income'!$P28)/(Rural!$P28+'Urban high income'!$P28+'Urban low income'!$P28),0)","v":3.0655763802356524},{"$f":"IFERROR((Rural!I84*Rural!$P28+'Urban high income'!I84*'Urban high income'!$P28+'Urban low income'!I84*'Urban low income'!$P28)/(Rural!$P28+'Urban high income'!$P28+'Urban low income'!$P28),0)","v":2.065914991890995E-2},{"$f":"IFERROR((Rural!J84*Rural!$P28+'Urban high income'!J84*'Urban high income'!$P28+'Urban low income'!J84*'Urban low income'!$P28)/(Rural!$P28+'Urban high income'!$P28+'Urban low income'!$P28),0)","v":14.374849143132995},{"$f":"IFERROR((Rural!K84*Rural!$P28+'Urban high income'!K84*'Urban high income'!$P28+'Urban low income'!K84*'Urban low income'!$P28)/(Rural!$P28+'Urban high income'!$P28+'Urban low income'!$P28),0)","v":29.05792903692976},{"$f":"IFERROR((Rural!L84*Rural!$P28+'Urban high income'!L84*'Urban high income'!$P28+'Urban low income'!L84*'Urban low income'!$P28)/(Rural!$P28+'Urban high income'!$P28+'Urban low income'!$P28),0)","v":4.8998310403089551E-2}]
[null,null,"70+_2+LTC",{"$f":"IFERROR((Rural!D85*Rural!$P29+'Urban high income'!D85*'Urban high income'!$P29+'Urban low income'!D85*'Urban low income'!$P29)/(Rural!$P29+'Urban high income'!$P29+'Urban low income'!$P29),0)","v":0.71917597153683821},{"$f":"IFERROR((Rural!E85*Rural!$P29+'Urban high income'!E85*'Urban high income'!$P29+'Urban low income'!E85*'Urban low income'!$P29)/(Rural!$P29+'Urban high income'!$P29+'Urban low income'!$P29),0)","v":0.3912153060726396},{"$f":"IFERROR((Rural!F85*Rural!$P29+'Urban high income'!F85*'Urban high income'!$P29+'Urban low income'!F85*'Urban low income'!$P29)/(Rural!$P29+'Urban high income'!$P29+'Urban low income'!$P29),0)","v":0.44824839648433723},{"$f":"IFERROR((Rural!G85*Rural!$P29+'Urban high income'!G85*'Urban high income'!$P29+'Urban low income'!G85*'Urban low income'!$P29)/(Rural!$P29+'Urban high income'!$P29+'Urban low income'!$P29),0)","v":3.5734630035117094},{"$f":"IFERROR((Rural!H85*Rural!$P29+'Urban high income'!H85*'Urban high income'!$P29+'Urban low income'!H85*'Urban low income'!$P29)/(Rural!$P29+'Urban high income'!$P29+'Urban low income'!$P29),0)","v":5.1321026776055136},{"$f":"IFERROR((Rural!I85*Rural!$P29+'Urban high income'!I85*'Urban high income'!$P29+'Urban low income'!I85*'Urban low income'!$P29)/(Rural!$P29+'Urban high income'!$P29+'Urban low income'!$P29),0)","v":4.2838233877511026E-2},{"$f":"IFERROR((Rural!J85*Rural!$P29+'Urban high income'!J85*'Urban high income'!$P29+'Urban low income'!J85*'Urban low income'!$P29)/(Rural!$P29+'Urban high income'!$P29+'Urban low income'!$P29),0)","v":22.995449606085302},{"$f":"IFERROR((Rural!K85*Rural!$P29+'Urban high income'!K85*'Urban high income'!$P29+'Urban low income'!K85*'Urban low income'!$P29)/(Rural!$P29+'Urban high income'!$P29+'Urban low income'!$P29),0)","v":81.14357511545775},{"$f":"IFERROR((Rural!L85*Rural!$P29+'Urban high income'!L85*'Urban high income'!$P29+'Urban low income'!L85*'Urban low income'!$P29)/(Rural!$P29+'Urban high income'!$P29+'Urban low income'!$P29),0)","v":8.4759576202118991E-2}]
[null,null,"70+_SEMI",{"$f":"IFERROR((Rural!D86*Rural!$P30+'Urban high income'!D86*'Urban high income'!$P30+'Urban low income'!D86*'Urban low income'!$P30)/(Rural!$P30+'Urban high income'!$P30+'Urban low income'!$P30),0)","v":1.2052864828073337},{"$f":"IFERROR((Rural!E86*Rural!$P30+'Urban high income'!E86*'Urban high income'!$P30+'Urban low income'!E86*'Urban low income'!$P30)/(Rural!$P30+'Urban high income'!$P30+'Urban low income'!$P30),0)","v":0.77731166221449033},{"$f":"IFERROR((Rural!F86*Rural!$P30+'Urban high income'!F86*'Urban high income'!$P30+'Urban low income'!F86*'Urban low income'!$P30)/(Rural!$P30+'Urban high income'!$P30+'Urban low income'!$P30),0)","v":0.19979805890246324},{"$f":"IFERROR((Rural!G86*Rural!$P30+'Urban high income'!G86*'Urban high income'!$P30+'Urban low income'!G86*'Urban low income'!$P30)/(Rural!$P30+'Urban high income'!$P30+'Urban low income'!$P30),0)","v":2.5391788352976308},{"$f":"IFERROR((Rural!H86*Rural!$P30+'Urban high income'!H86*'Urban high income'!$P30+'Urban low income'!H86*'Urban low income'!$P30)/(Rural!$P30+'Urban high income'!$P30+'Urban low income'!$P30),0)","v":4.7215750392219178},{"$f":"IFERROR((Rural!I86*Rural!$P30+'Urban high income'!I86*'Urban high income'!$P30+'Urban low income'!I86*'Urban low income'!$P30)/(Rural!$P30+'Urban high income'!$P30+'Urban low income'!$P30),0)","v":6.0079448512839404},{"$f":"IFERROR((Rural!J86*Rural!$P30+'Urban high income'!J86*'Urban high income'!$P30+'Urban low income'!J86*'Urban low income'!$P30)/(Rural!$P30+'Urban high income'!$P30+'Urban low income'!$P30),0)","v":24.528735632183906},{"$f":"IFERROR((Rural!K86*Rural!$P30+'Urban high income'!K86*'Urban high income'!$P30+'Urban low income'!K86*'Urban low income'!$P30)/(Rural!$P30+'Urban high income'!$P30+'Urban low income'!$P30),0)","v":146.44827586206895},{"$f":"IFERROR((Rural!L86*Rural!$P30+'Urban high income'!L86*'Urban high income'!$P30+'Urban low income'!L86*'Urban low income'!$P30)/(Rural!$P30+'Urban high income'!$P30+'Urban low income'!$P30),0)","v":0.36206896551724138}]
[null,null,"70+_Dementia",{"$f":"IFERROR((Rural!D87*Rural!$P31+'Urban high income'!D87*'Urban high income'!$P31+'Urban low income'!D87*'Urban low income'!$P31)/(Rural!$P31+'Urban high income'!$P31+'Urban low income'!$P31),0)","v":1.0287812388540418},{"$f":"IFERROR((Rural!E87*Rural!$P31+'Urban high income'!E87*'Urban high income'!$P31+'Urban low income'!E87*'Urban low income'!$P31)/(Rural!$P31+'Urban high income'!$P31+'Urban low income'!$P31),0)","v":0.82751701746532402},{"$f":"IFERROR((Rural!F87*Rural!$P31+'Urban high income'!F87*'Urban high income'!$P31+'Urban low income'!F87*'Urban low income'!$P31)/(Rural!$P31+'Urban high income'!$P31+'Urban low income'!$P31),0)","v":0.12988020493768793},{"$f":"IFERROR((Rural!G87*Rural!$P31+'Urban high income'!G87*'Urban high income'!$P31+'Urban low income'!G87*'Urban low income'!$P31)/(Rural!$P31+'Urban high income'!$P31+'Urban low income'!$P31),0)","v":1.9169410925381327},{"$f":"IFERROR((Rural!H87*Rural!$P31+'Urban high income'!H87*'Urban high income'!$P31+'Urban low income'!H87*'Urban low income'!$P31)/(Rural!$P31+'Urban high income'!$P31+'Urban low income'!$P31),0)","v":3.9031195537951842},{"$f":"IFERROR((Rural!I87*Rural!$P31+'Urban high income'!I87*'Urban high income'!$P31+'Urban low income'!I87*'Urban low income'!$P31)/(Rural!$P31+'Urban high income'!$P31+'Urban low income'!$P31),0)","v":0.66116028477731681},{"$f":"IFERROR((Rural!J87*Rural!$P31+'Urban high income'!J87*'Urban high income'!$P31+'Urban low income'!J87*'Urban low income'!$P31)/(Rural!$P31+'Urban high income'!$P31+'Urban low income'!$P31),0)","v":20.692357096981375},{"$f":"IFERROR((Rural!K87*Rural!$P31+'Urban high income'!K87*'Urban high income'!$P31+'Urban low income'!K87*'Urban low income'!$P31)/(Rural!$P31+'Urban high income'!$P31+'Urban low income'!$P31),0)","v":103.67565831727681},{"$f":"IFERROR((Rural!L87*Rural!$P31+'Urban high income'!L87*'Urban high income'!$P31+'Urban low income'!L87*'Urban low income'!$P31)/(Rural!$P31+'Urban high income'!$P31+'Urban low income'!$P31),0)","v":0.41168914579319205}]
[null,null,"70+_Cancer",{"$f":"IFERROR((Rural!D88*Rural!$P32+'Urban high income'!D88*'Urban high income'!$P32+'Urban low income'!D88*'Urban low income'!$P32)/(Rural!$P32+'Urban high income'!$P32+'Urban low income'!$P32),0)","v":0.72720925998555142},{"$f":"IFERROR((Rural!E88*Rural!$P32+'Urban high income'!E88*'Urban high income'!$P32+'Urban low income'!E88*'Urban low income'!$P32)/(Rural!$P32+'Urban high income'!$P32+'Urban low income'!$P32),0)","v":0.49969675565137889},{"$f":"IFERROR((Rural!F88*Rural!$P32+'Urban high income'!F88*'Urban high income'!$P32+'Urban low income'!F88*'Urban low income'!$P32)/(Rural!$P32+'Urban high income'!$P32+'Urban low income'!$P32),0)","v":1.1131448358494305},{"$f":"IFERROR((Rural!G88*Rural!$P32+'Urban high income'!G88*'Urban high income'!$P32+'Urban low income'!G88*'Urban low income'!$P32)/(Rural!$P32+'Urban high income'!$P32+'Urban low income'!$P32),0)","v":4.9461807816234051},{"$f":"IFERROR((Rural!H88*Rural!$P32+'Urban high income'!H88*'Urban high income'!$P32+'Urban low income'!H88*'Urban low income'!$P32)/(Rural!$P32+'Urban high income'!$P32+'Urban low income'!$P32),0)","v":7.2862316331097636},{"$f":"IFERROR((Rural!I88*Rural!$P32+'Urban high income'!I88*'Urban high income'!$P32+'Urban low income'!I88*'Urban low income'!$P32)/(Rural!$P32+'Urban high income'!$P32+'Urban low income'!$P32),0)","v":3.9037290912291793E-2},{"$f":"IFERROR((Rural!J88*Rural!$P32+'Urban high income'!J88*'Urban high income'!$P32+'Urban low income'!J88*'Urban low income'!$P32)/(Rural!$P32+'Urban high income'!$P32+'Urban low income'!$P32),0)","v":19.326262847146293},{"$f":"IFERROR((Rural!K88*Rural!$P32+'Urban high income'!K88*'Urban high income'!$P32+'Urban low income'!K88*'Urban low income'!$P32)/(Rural!$P32+'Urban high income'!$P32+'Urban low income'!$P32),0)","v":38.361032145200085},{"$f":"IFERROR((Rural!L88*Rural!$P32+'Urban high income'!L88*'Urban high income'!$P32+'Urban low income'!L88*'Urban low income'!$P32)/(Rural!$P32+'Urban high income'!$P32+'Urban low income'!$P32),0)","v":0.12945549967198774}]
[null,null,"70+_LearnDis",{"$f":"IFERROR((Rural!D89*Rural!$P33+'Urban high income'!D89*'Urban high income'!$P33+'Urban low income'!D89*'Urban low income'!$P33)/(Rural!$P33+'Urban high income'!$P33+'Urban low income'!$P33),0)","v":1.6043879886609167},{"$f":"IFERROR((Rural!E89*Rural!$P33+'Urban high income'!E89*'Urban high income'!$P33+'Urban low income'!E89*'Urban low income'!$P33)/(Rural!$P33+'Urban high income'!$P33+'Urban low income'!$P33),0)","v":1.0081641690736431},{"$f":"IFERROR((Rural!F89*Rural!$P33+'Urban high income'!F89*'Urban high income'!$P33+'Urban low income'!F89*'Urban low income'!$P33)/(Rural!$P33+'Urban high income'!$P33+'Urban low income'!$P33),0)","v":0.22134347834622026},{"$f":"IFERROR((Rural!G89*Rural!$P33+'Urban high income'!G89*'Urban high income'!$P33+'Urban low income'!G89*'Urban low income'!$P33)/(Rural!$P33+'Urban high income'!$P33+'Urban low income'!$P33),0)","v":3.3313713118751442},{"$f":"IFERROR((Rural!H89*Rural!$P33+'Urban high income'!H89*'Urban high income'!$P33+'Urban low income'!H89*'Urban low income'!$P33)/(Rural!$P33+'Urban high income'!$P33+'Urban low income'!$P33),0)","v":6.1652669479559234},{"$f":"IFERROR((Rural!I89*Rural!$P33+'Urban high income'!I89*'Urban high income'!$P33+'Urban low income'!I89*'Urban low income'!$P33)/(Rural!$P33+'Urban high income'!$P33+'Urban low income'!$P33),0)","v":0.84025207833094406},{"$f":"IFERROR((Rural!J89*Rural!$P33+'Urban high income'!J89*'Urban high income'!$P33+'Urban low income'!J89*'Urban low income'!$P33)/(Rural!$P33+'Urban high income'!$P33+'Urban low income'!$P33),0)","v":25.897959183673468},{"$f":"IFERROR((Rural!K89*Rural!$P33+'Urban high income'!K89*'Urban high income'!$P33+'Urban low income'!K89*'Urban low income'!$P33)/(Rural!$P33+'Urban high income'!$P33+'Urban low income'!$P33),0)","v":122.87755102040816},{"$f":"IFERROR((Rural!L89*Rural!$P33+'Urban high income'!L89*'Urban high income'!$P33+'Urban low income'!L89*'Urban low income'!$P33)/(Rural!$P33+'Urban high income'!$P33+'Urban low income'!$P33),0)","v":0.61224489795918369}]
[null,null,"70+_PhysDis",{"$f":"IFERROR((Rural!D90*Rural!$P34+'Urban high income'!D90*'Urban high income'!$P34+'Urban low income'!D90*'Urban low income'!$P34)/(Rural!$P34+'Urban high income'!$P34+'Urban low income'!$P34),0)","v":2.2011001263435408},{"$f":"IFERROR((Rural!E90*Rural!$P34+'Urban high income'!E90*'Urban high income'!$P34+'Urban low income'!E90*'Urban low income'!$P34)/(Rural!$P34+'Urban high income'!$P34+'Urban low income'!$P34),0)","v":1.2236415324713639},{"$f":"IFERROR((Rural!F90*Rural!$P34+'Urban high income'!F90*'Urban high income'!$P34+'Urban low income'!F90*'Urban low income'!$P34)/(Rural!$P34+'Urban high income'!$P34+'Urban low income'!$P34),0)","v":0.46340548595612568},{"$f":"IFERROR((Rural!G90*Rural!$P34+'Urban high income'!G90*'Urban high income'!$P34+'Urban low income'!G90*'Urban low income'!$P34)/(Rural!$P34+'Urban high income'!$P34+'Urban low income'!$P34),0)","v":5.2748045234229082},{"$f":"IFERROR((Rural!H90*Rural!$P34+'Urban high income'!H90*'Urban high income'!$P34+'Urban low income'!H90*'Urban low income'!$P34)/(Rural!$P34+'Urban high income'!$P34+'Urban low income'!$P34),0)","v":9.1629516681939176},{"$f":"IFERROR((Rural!I90*Rural!$P34+'Urban high income'!I90*'Urban high income'!$P34+'Urban low income'!I90*'Urban low income'!$P34)/(Rural!$P34+'Urban high income'!$P34+'Urban low income'!$P34),0)","v":1.6811757361385564},{"$f":"IFERROR((Rural!J90*Rural!$P34+'Urban high income'!J90*'Urban high income'!$P34+'Urban low income'!J90*'Urban low income'!$P34)/(Rural!$P34+'Urban high income'!$P34+'Urban low income'!$P34),0)","v":23.842496285289748},{"$f":"IFERROR((Rural!K90*Rural!$P34+'Urban high income'!K90*'Urban high income'!$P34+'Urban low income'!K90*'Urban low income'!$P34)/(Rural!$P34+'Urban high income'!$P34+'Urban low income'!$P34),0)","v":131.13893016344724},{"$f":"IFERROR((Rural!L90*Rural!$P34+'Urban high income'!L90*'Urban high income'!$P34+'Urban low income'!L90*'Urban low income'!$P34)/(Rural!$P34+'Urban high income'!$P34+'Urban low income'!$P34),0)","v":0.9049034175334324}]
[null,null,"Grand Total",{"$f":"IFERROR((Rural!D91*Rural!$P35+'Urban high income'!D91*'Urban high income'!$P35+'Urban low income'!D91*'Urban low income'!$P35)/(Rural!$P35+'Urban high income'!$P35+'Urban low income'!$P35),0)","v":0.39309830103296867},{"$f":"IFERROR((Rural!E91*Rural!$P35+'Urban high income'!E91*'Urban high income'!$P35+'Urban low income'!E91*'Urban low income'!$P35)/(Rural!$P35+'Urban high income'!$P35+'Urban low income'!$P35),0)","v":0.11942816510333655},{"$f":"IFERROR((Rural!F91*Rural!$P35+'Urban high income'!F91*'Urban high income'!$P35+'Urban low income'!F91*'Urban low income'!$P35)/(Rural!$P35+'Urban high income'!$P35+'Urban low income'!$P35),0)","v":0.11274061161286508},{"$f":"IFERROR((Rural!G91*Rural!$P35+'Urban high income'!G91*'Urban high income'!$P35+'Urban low income'!G91*'Urban low income'!$P35)/(Rural!$P35+'Urban high income'!$P35+'Urban low income'!$P35),0)","v":1.2055263560894587},{"$f":"IFERROR((Rural!H91*Rural!$P35+'Urban high income'!H91*'Urban high income'!$P35+'Urban low income'!H91*'Urban low income'!$P35)/(Rural!$P35+'Urban high income'!$P35+'Urban low income'!$P35),0)","v":1.8307934338390917},{"$f":"IFERROR((Rural!I91*Rural!$P35+'Urban high income'!I91*'Urban high income'!$P35+'Urban low income'!I91*'Urban low income'!$P35)/(Rural!$P35+'Urban high income'!$P35+'Urban low income'!$P35),0)","v":0.2504213635579437},{"$f":"IFERROR((Rural!J91*Rural!$P35+'Urban high income'!J91*'Urban high income'!$P35+'Urban low income'!J91*'Urban low income'!$P35)/(Rural!$P35+'Urban high income'!$P35+'Urban low income'!$P35),0)","v":9.4280806213506008},{"$f":"IFERROR((Rural!K91*Rural!$P35+'Urban high income'!K91*'Urban high income'!$P35+'Urban low income'!K91*'Urban low income'!$P35)/(Rural!$P35+'Urban high income'!$P35+'Urban low income'!$P35),0)","v":10.938644562058197},{"$f":"IFERROR((Rural!L91*Rural!$P35+'Urban high income'!L91*'Urban high income'!$P35+'Urban low income'!L91*'Urban low income'!$P35)/(Rural!$P35+'Urban high income'!$P35+'Urban low income'!$P35),0)","v":1.4060223191389351E-2}]
[]
[null,null,"Average unit cost of interactions"]
[null,null,"Row Labels","AE","NEL","EL","OP","Acute","MH","GP","Prescribing","SC"]
[null,null,"Child_Mostly healthy",{"$f":"IFERROR(D39/D67,0)","v":90.609957677130438},{"$f":"IFERROR(E39/E67,0)","v":1803.9215041375026},{"$f":"IFERROR(F39/F67,0)","v":2203.5222448025293},{"$f":"IFERROR(G39/G67,0)","v":186.70676122634009},{"$f":"IFERROR(I39/H67,0)","v":361.8131150871281},2482.6165362044831,14.864023747226581,8.7365590377579476,13402.469149330245]
[null,null,"Child_1LTC",{"$f":"IFERROR(D40/D68,0)","v":103.86399740410816},1691.3052415921184,2045.9430626063713,195.64815083212957,342.14021584985039,3254.1807122253567,14.875514008390008,14.33599099715706,10864.223596784968]
[null,null,"Child_2+LTC",127.24389267464498,2552.2631223233539,2107.5443965876752,193.63167159181469,462.07460951722896,0,24.510762745636967,31.084732579368261,0]
[null,null,"Child_SEMI",120.44476710261553,2545.2008692724989,1882.1465899206951,197.49179655095921,502.49804032940563,3370.852300016516,{"$f":"IFERROR(K42/J70,0)","v":27.555716765442462},43.409671469683175,2430.3318252121794]
[null,null,"Child_Dementia",0,0,0,0,0,0,0,0,{"$f":"IFERROR(M43/L71,0)","v":0}]
[null,null,"Child_Cancer",126.50806658140951,3351.7527522262667,2211.9106973478797,151.53966711952771,926.31140310341834,5087.8429535587711,14.080427078934115,13.557937781969754,6431.4866397834539]
[null,null,"Child_LearnDis",0,0,0,0,{"$f":"IFERROR(I45/H73,0)","v":0},0,0,0,0]
[null,null,"Child_PhysDis",0,0,0,0,0,{"$f":"IFERROR(J46/I74,0)","v":0},0,0,0]
[null,null,"16-69_Mostly healthy",91.079332288179629,2013.0830149494946,1914.3029677898235,136.57541425395266,308.58479809303464,914.94898449069774,15.791232335274978,9.8094589590378742,31578.636459367317]
[null,null,"16-69_1LTC",101.793602542551,2069.6872699402138,1953.9555061925312,160.21548058129267,361.95982986281962,1151.3639870196441,16.389806110655641,11.304765458816735,21213.975512327113]
[null,null,"16-69_2+LTC",109.31315851989353,2550.725308273682,1606.403442437105,170.00134863113641,408.29832906326033,1982.0864556908518,17.24888211503956,10.185468389774751,19948.750990339544]
[null,null,"16-69_SEMI",103.65609839552619,2297.1152911302734,1917.1425744331459,164.85051464561383,435.26310172011364,470.07471069393796,15.841630264550897,12.725599607767228,19977.744841672076]
[null,null,"16-69_Dementia",136.2795188062062,2594.9771057253124,1277.3970791910879,177.72875337533941,463.05909929730876,3779.9309848681969,17.297610481334114,8.5818103629991818,49832.809584977505]
[null,null,"16-69_Cancer",120.01883829793394,2874.8239932360802,1484.6741734815041,164.73215950141216,525.42153708841386,343.17374353812619,19.445327019830163,14.957373819041823,10907.39372877389]
[null,null,"16-69_LearnDis",104.09090541606633,2392.4306326056771,1985.3419270120614,165.67402403075852,396.77836712276758,3371.3457045466125,14.825525099456463,7.5403657905493908,85379.269351118477]
[null,null,"16-69_PhysDis",100.68935659972307,2746.386649405124,1987.5837733643777,149.35176031544194,480.67159694996934,486.38424631384652,22.840065736612985,8.2615701722645749,12350.923527264407]
[null,null,"70+_Mostly healthy",118.02211772697153,3670.4415091738188,2044.371072798147,155.10734411452535,{"$f":"IFERROR(I55/H83,0)","v":554.41100174648705},737.334675855873,21.447984001676339,11.451000507963089,14379.415225707609]
[null,null,"70+_1LTC",{"$f":"IFERROR(D56/D84,0)","v":122.59477349379135},3276.6003876496225,2024.4074902401503,159.72869946380132,493.1249564935876,3933.4501638296442,19.811988553316276,12.693410166661385,14427.761156806757]
[null,null,"70+_2+LTC",124.95797913842475,3446.1306417729311,1565.3838660323263,164.28890720964935,531.32354139500501,3498.7312650883005,18.610786584197239,9.9019554283133502,20032.664680303194]
[null,null,"70+_SEMI",129.71060681186006,3515.926689493429,2022.7942133412885,170.86572282851148,789.42264261555545,1127.1977381461677,17.910778962665727,9.5537698389062911,27486.63943180961]
[null,null,"70+_Dementia",142.77428493722795,4313.7983192075089,2060.1596380664428,172.02033447545296,1105.2574150596192,4665.111510640596,19.091726676701608,9.5525001817687887,27754.045159692821]
[null,null,"70+_Cancer",134.49773988415421,3854.3161750423205,1358.8401559900028,161.78732374433875,595.17906676306654,5918.4996137595954,22.732523513612943,15.786987696495657,11786.084827369417]
[null,null,"70+_LearnDis",119.38442799657412,3175.0058511409661,1383.2704242601883,149.47469003174572,680.68417716188344,1444.7237666813833,17.781588404224077,8.0408888216265222,53219.243622166359]
[null,null,"70+_PhysDis",115.5700388919973,3197.6842633915758,2188.7665025512679,151.76090243296647,652.84596226548069,569.49474440744712,22.840065736612956,8.1824901949909492,19633.561928841318]
[null,null,"Grand Total",98.406714064267035,2397.3199360214367,1780.8292756051476,153.53419359675161,388.27555241696967,761.80348375804851,16.51845657500078,10.552413461997594,24106.773955231882]
[null,null,"Healthcheck",{"$f":"SUMPRODUCT(D95:D118,D67:D90,$Q39:$Q62)-D35","v":0},{"$f":"SUMPRODUCT(E95:E118,E67:E90,$Q39:$Q62)-E35","v":0},{"$f":"SUMPRODUCT(F95:F118,F67:F90,$Q39:$Q62)-F35","v":0},{"$f":"SUMPRODUCT(G95:G118,G67:G90,$Q39:$Q62)-G35","v":0},{"$f":"SUMPRODUCT(H95:H118,H67:H90,$Q39:$Q62)-I35","v":0},{"$f":"SUMPRODUCT(I95:I118,I67:I90,$Q39:$Q62)-J35","v":0},{"$f":"SUMPRODUCT(J95:J118,J67:J90,$Q39:$Q62)-K35","v":0},{"$f":"SUMPRODUCT(K95:K118,K67:K90,$Q39:$Q62)-L35","v":0},{"$f":"SUMPRODUCT(L95:L118,L67:L90,$Q39:$Q62)-M35","v":0}]