{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["GENERAL GUIDANCE","Section A notes","names of lists","Section A Example","Section A","Section B notes","Section B","Section C notes","Section C","Section D notes","Section D","Working","Sheet1"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":0,"defined_names":43,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"GENERAL GUIDANCE","index":0,"n_rows":26,"n_cols":1,"rows_kept":26,"cut":false,"hidden":false,"merged":[[8,0,8,12],[7,0,7,12],[4,0,4,12],[5,0,5,12],[6,0,6,12]]}
[]
[]
["   Round 6 PROJECT Application Form - Part 2  [WITHDRAWN]"]
[]
["●    The Regional Growth Fund (RGF) application form consists of two parts.  Part 2 (this Excel workbook) is made up of four sections (A, B, C and D) to capture the key data relating to the project.  THIS SHOULD BE SUBMITTED IN EXCEL FORMAT ALONGSIDE PART 1 OF THE APPLICATION AND THE ACCOMPANYING DOCUMENTATION (see Part 1 of the application form)."]
["●    THIS PART OF THE APPLICATION IS SPECIFIC TO PROJECTS.  A SEPARATE FORM IS PROVIDED FOR PROGRAMMES."]
["●    Guidance, technical notes and examples are provided to help you complete this form correctly.  Please read this information carefully."]
["●    Please complete these spreadsheets as fully as possible as they form an essential part of the appraisal process. The information you provide will be scrutinised in detail and you should be prepared to explain the basis of their contents as part of the Due Diligence stage if you receive a conditional offer. It is therefore recommended that all working papers etc relating to the completion of these forms be retained until the RGF process is completed."]
[]
["© Crown copyright 2014"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["URN BIS-14-837"]

{"sheet":"Section A notes","index":1,"n_rows":70,"n_cols":5,"rows_kept":70,"cut":false,"hidden":false,"merged":[[29,1,36,1],[18,2,18,4],[19,2,19,4],[20,2,20,4],[29,2,31,2],[29,4,30,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[3,1,3,4],[1,1,1,3],[12,1,12,4],[13,1,13,4],[14,1,14,4],[7,1,7,4],[8,1,8,4],[9,1,9,4],[10,1,10,4],[11,1,11,4],[66,1,69,1],[66,2,69,2],[66,4,68,4],[5,1,5,4],[6,1,6,4],[58,1,65,1],[58,4,61,4],[62,4,63,4],[37,1,46,1],[37,2,38,2],[37,3,38,3],[37,4,39,4],[47,1,57,1],[47,3,48,3],[47,4,50,4],[16,1,16,3]]}
[]
[null,"How to fill in Section A [WITHDRAWN]"]
[]
[null,"Section A definitions gives a guide to the terms used in this section;"]
[]
[null,"1. All job figures should be expressed in full time equivalent terms (see definitions below)."]
[null,"2. Jobs are considered direct where you are willing to contract for their delivery. This will include a clawback provision whereby the RGF funding becomes repayable if the jobs are not delivered and maintained for the period for which they are included in Table 1a."]
[null,"3. Please refer to Section A examples before completing your employment estimates."]
[null,"4. Direct and indirect jobs should be separated into created and safeguarded.  Construction jobs should be clearly separated and included within indirect jobs, unless you are willing to contract for their delivery."]
[null,"5. Types of jobs should be listed separately. However, please do not add any further lines to the spreadsheet or change the formatting in any other way. If there are more than 15 types of job in any given section please group them sensibly into a maximum of 15 categories."]
[null,"6. Where insufficient detail of employment impacts to complete Section A is known applicants should provide as much detail as possible in the notes section, including why it is not possible to provide more detail."]
[null,"7. Please comment in the notes section in column S on the means of forecasting the employment impacts e.g. modelled on past experience/expected sales,  modelled using a particular benchmark (if so include brief details) etc."]
[null,"8. The notes section in column S can also be used to provide other information which you think is relevant."]
[null,"9. Do not change the formulas included, this will delay the processing of your application."]
[null,"10. You should only provide information on skills and training activities which are likely to add value. E.g. productivity improvements or addressing skills gaps. Where appropriate, please set out the expected increase in salary, if any, which employees are expected to earn as a result of skills and training development opportunities.  Training and related costs that organisations are already required to meet such as health and safety or professional membership fees are unlikely to be able to demonstrate additional value-added from public funding and should not be included in the spreadsheet."]
[]
[null,"Glossary & NVQ levels"]
[]
[null,"Term","Definition/guidance"]
[null,"Full-time equivalent","Equal to one full-time job or two part-time jobs where:\n\nFull-time job = 30 or more hours per week for a full year.\nPart-time job = more than 15 hours, but fewer than 30 hours per week for a full year."]
[null,"Direct, Contractable Jobs","Those employed directly as a result of an investment which you are happy to be contracted for, with associated clawback of the grant if these are not acheived. This may include temporary jobs that you are willing to contract for e.g. in construction, which should be clearly identified in the pro-forma with an indication of the period over which these jobs will continue."]
[null,"Indirect, Non-Contractable Jobs - supply chain / construction jobs","Those individuals employed as a result of the project within the supply chain in England. Jobs created through income multipliers should not be included. It is unusual that there will be more supply chain jobs than directly contractable jobs. Evidence should be included (see question H01 in part 1) for all indirect/supply chain jobs.  "]
[null,"Jobs created","New jobs that will be created as a direct result of the investment projects supported by the programme (and would not be created if the programme did not go ahead). This may include temporary jobs e.g. in construction, which should be clearly identified in the pro-forma with an indication of the period over which these jobs will continue."]
[null,"Jobs safeguarded","Jobs that will be maintained as a result of the investment projects supported by the project. Jobs can only be considered safeguarded where there is real threat that they will be lost in the near future if the programme does not proceed. Jobs created/safeguarded (even where these have the same job title) should be entered on separate lines."]
[null,"NVQ qualification level","See below for guidance."]
[null,"Salary","This should be the gross annual basic salary (excluding any overtime, commission, expenses, bonus and shift pay and excluding employer contributions), stated in 2014 prices."]
[]
[]
[null,"NVQ Level ","Academic NVQ Qualification Name ","Vocational Qualification Name ","Description"]
[null,"Level 1 ","●    GCSE/SCE/O-level grades below C (or fewer than 5 at grades A-C) ","●     BTEC/SCOTBTEC/SQA-First Certificate ","●         Competence that involves the application of knowledge in the performance of a range of varied work activities, most of which are routine and predictable."]
[null,null,null,"●         BEC/SCOTBEC – General Certificate / Diploma "]
[null,null,null,"●         City & Guilds – Operative Awards "]
[null,null,"●    CSE grades below 1 ","●         CPVE- Year 1 (Technician) "]
[null,null,"●    1 AS level ","●         LCCI/RSA/PEI – Elementary/ First Level "]
[null,null,null,"●         RSA- Vocational Certificate "]
[null,null,null,"●         Foundation GNVQ/GSVQ "]
[null,null,null,"●         NVQ/SVQ Level 1 "]
[null,"Level 2 ","●         5 or more GCSE/SCE/O-level grades at A – C ","●         BTEC/SCOTVEC/SQA-First Diploma ","●         Competence that involves the application of knowledge in a significant range of varied work activities, performed in a variety of contexts. "]
[null,null,null,"●         BEC/SCOTBEC/BTEC/SCOTVEC/SQA – General Certificate / Diploma with credit "]
[null,null,"●         CSE grade 1 "]
[null,null,"●         1 A level pass ","●         City & Guilds – Higher Operative / craft ","●         Collaboration with others, perhaps through membership of a work group or team, is often a requirement."]
[null,null,"●         2 or 3 AS levels ","●         LCCI – Certificate / Second Level "]
[null,null,null,"●         PEI – Stage 2 "]
[null,null,null,"●         Pitmans – Intermediate Level 2 Diploma Certificate"]
[null,null,null,"●         RSA- Diploma "]
[null,null,null,"●         Intermediate GNVQ/GSVQ "]
[null,null,null,"●        NVQ/SVQ Level 2 "]
[null,"Level 3 ","●         2 or more A level passes ","●         BEC/SCOTBEC BTEC/SCOTVEC/SQA – National OND ","●        Competence that involves the application of knowledge in a broad range of varied work activities performed in a wide variety of contexts, most of which are complex and non-routine."]
[null,null,"●         4 or more AS levels "]
[null,null,null,"●         TEC/SCOTEC – Certificate / Diploma "]
[null,null,null,"●         City & Guilds – Advanced Craft "]
[null,null,null,"●         LCCI – Third level Diploma ","●         There is considerable responsibility and autonomy and control or guidance of others is often required."]
[null,null,null,"●         Pitmans – Level 3 Advanced Higher Certificate "]
[null,null,null,"●         RSA- Stage 3 Advanced Diploma "]
[null,null,null,"●         Advanced GNVQ/GSVQ "]
[null,null,null,"●         Access to Higher Education Courses "]
[null,null,null,"●         Advanced awards in ESOL and foreign languages "]
[null,null,null,"●         NVQ/SVQ Level 3 "]
[null,"Level 4 ","●         Teaching qualifications (including PGCE) ","●     BEC/SCOTBEC BTEC/SCOTVEC/SQA – HND / HNC ","●         Competence that involves the application of knowledge in a broad range of complex, technical or professional work activities performed in a variety of contexts and with a substantial degree of personal responsibility and autonomy."]
[null,null,"●         First degree ","●         TEC/SCOTEC – Higher Certificate / Diploma "]
[null,null,null,"●         LCCI – Advanced level "]
[null,null,null,"●         RSA - Advanced Certificate/ Higher Diploma "]
[null,null,null,"●         Diploma in Higher Education ","●         Responsibility for the work of others and the allocation of resources is often present."]
[null,null,null,"●         Nursing (SRN) "]
[null,null,null,"●         Certificate in Higher Education "]
[null,null,null,"●         NVQ/SVQ Level 4 "]
[null,"Level 5 ","●         Higher degree ","●         Continuing Education Diploma ","●         Competence that involves the application of a range of fundamental principles across a wide and often unpredictable variety of contexts."]
[null,null,null,"●         Other high level professional qualification "]
[]
[null,null,null,null,"●         Very substantial personal autonomy and often significant responsibility for the work of others and for the allocation of substantial resources features strongly, as do personal accountabilities for analysis, diagnosis, design, planning, execution and evaluation"]

{"sheet":"names of lists","index":2,"n_rows":108,"n_cols":4,"rows_kept":108,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"sectorcb",null,"Manufacturing – Auto"]
[null,null,null,"Manufacturing – Aero"]
[null,null,null,"Manufacturing – Chemicals"]
[null,null,null,"Manufacturing – Electronics"]
[null,null,null,"Manufacturing – Food"]
[null,null,null,"Manufacturing – Waste"]
[null,null,null,"Manufacturing – Low Carbon/ Renewables/ Energy"]
[null,null,null,"Manufacturing – Transport/ telecoms/ utilities/ ports/ infrastructure"]
[null,null,null,"Manufacturing – Materials"]
[null,null,null,"Manufacturing – Chemicals"]
[null,null,null,"Manufacturing – Pharma"]
[null,null,null,"Manufacturing – General/ not specified"]
[null,null,null,"Services – Media/technology"]
[null,null,null,"Services – Cultural and recreational activities (including tourism)"]
[null,null,null,"Services – Financial and business services"]
[null,null,null,"Services – Accommodation and food retail"]
[null,null,null,"Services – General/ Not specified"]
[null,null,null,"Wholesale and retail distribution"]
[null,null,null,"Development – commercial"]
[null,null,null,"Development – housing"]
[null,null,null,"Development – mixed"]
[null,null,null,"Access to finance"]
[null,null,null,"Business support"]
[null,null,null,"Skills"]
[null,null,null,"Small"]
[null,"sizecb",null,"Medium"]
[null,null,null,"Large"]
[null,null,null,"Varied"]
[null,null,null,1]
[null,null,null,2]
[null,"nvqcb",null,3]
[null,null,null,4]
[null,null,null,5]
[null,null,null,"1 to 3"]
[null,null,null,"4 to 5"]
[null,null,null,"1 to 5"]
[null,null,null,"Public funding"]
[null,null,null,"     UK-based funding (please specify in comments box)"]
[null,null,null,"     European Regional Development Fund (ERDF)"]
[null,null,null,"Private funding"]
[null,null,null,"     Company existing funds (including Group Funds)"]
[null,null,null,"     New equity (e.g. shareholder funds)"]
[null,null,null,"     Bank and related financing (including loans, mortgages, overdrafts, other forms of asset financing)"]
[null,null,null,"     Future cash flows"]
[null,null,null,"     In-kind contributions (time and wage costs)"]
[null,null,null,"     Other (please specify)"]
[null,null,null,"Funding Types"]
[null,null,null,"RGF"]
[null,null,null,"Public funding - UK (please specify)"]
[null,null,null,"Public funding - European (please specify)"]
[null,null,null,"Private funding - company existing funds (including Group funds)"]
[null,"fundingcb",null,"Private funding - new equity"]
[null,null,null,"Private funding - bank and related lending"]
[null,null,null,"Private funding - future cash flows"]
[null,null,null,"Private funding - beneficiary match funding"]
[null,null,null,"Private funding - other (please specify)"]
[]
[]
[null,null,null,"Is the Funding Confirmed"]
[null,"confirmcb",null,"Secured already"]
[null,null,null,"Subject to RGF award"]
[null,null,null,"Not Confirmed"]
[null,null,null,"Cash/In-Kind"]
[null,"inkindcb",null,"Cash"]
[null,null,null,"In-Kind"]
[]
[null,null,null,"GBER Categories"]
[null,null,null,"Regional investment and employment aid"]
[null,null,null,"SME investment and employment aid"]
[null,"gbercb",null,"Aid for research, development and innovation"]
[null,null,null,"Training aid"]
[null,null,null,"Environmental aid"]
[null,null,null,"Other GBER categories of aid"]
[null,null,null,"Types of R&D"]
[null,null,null,"Fundamental"]
[null,"randdcb",null,"Industrial"]
[null,null,null,"Experimental"]
[null,null,null,"Not R&D"]
[null,null,null,"RGF"]
[null,"publiccb",null,"Public funding - UK (please specify)"]
[null,null,null,"Public funding - European (please specify)"]
[null,"capex",null,"Construction of new buildings"]
[null,null,null,"Upgrade of existing premises"]
[null,null,null,"Purchase of land"]
[null,null,null,"Leasing of premises/land"]
[null,null,null,"Purchase of plant and machinery"]
[null,null,null,"Lease of plant and machinery"]
[null,null,null,"Purchase of non-physical assets e.g. software"]
[null,null,null,"Other  "]
[null,"RGFuse",null,"Construction of new buildings"]
[null,null,null,"Upgrade of existing premises"]
[null,null,null,"Purchase of land"]
[null,null,null,"Leasing of premises/land"]
[null,null,null,"Purchase of plant and machinery"]
[null,null,null,"Lease of plant and machinery"]
[null,null,null,"Purchase of non-physical assets e.g. software"]
[null,null,null,"Fundamental R&D"]
[null,null,null,"Industrial R&D"]
[null,null,null,"Experimental R&D"]
[null,null,null,"General skills and training"]
[null,null,null,"Specific skills and training"]
[null,null,null,"Other  "]

{"sheet":"Section A Example","index":3,"n_rows":98,"n_cols":19,"rows_kept":98,"cut":false,"hidden":false,"merged":[[90,18,91,18],[90,12,91,12],[90,13,91,13],[90,14,91,14],[90,15,91,15],[90,16,91,16],[90,17,91,17],[90,11,91,11],[90,0,91,0],[90,1,91,1],[90,2,91,2],[90,3,91,3],[90,4,91,4],[90,5,91,5],[90,6,91,6],[90,7,91,7],[90,8,91,8],[90,9,91,9],[90,10,91,10],[5,5,6,5],[25,0,26,0],[25,5,26,5],[25,1,26,1],[5,3,6,3],[25,2,26,2],[5,4,6,4],[5,0,6,0],[5,2,6,2],[47,2,48,2],[25,18,26,18],[25,17,26,17],[47,18,48,18],[47,10,48,10],[47,9,48,9],[47,3,48,3],[47,4,48,4],[47,5,48,5],[47,15,48,15],[47,14,48,14],[47,16,48,16],[25,4,26,4],[25,6,26,6],[5,18,6,18],[47,17,48,17],[68,17,69,17],[5,17,6,17],[68,18,69,18],[47,0,48,0],[47,13,48,13],[5,6,6,6],[47,7,48,7],[47,6,48,6],[47,12,48,12],[47,11,48,11],[25,11,26,11],[25,12,26,12],[47,1,48,1],[25,7,26,7],[25,8,26,8],[25,9,26,9],[25,10,26,10],[47,8,48,8],[25,3,26,3],[68,16,69,16],[68,7,69,7],[68,10,69,10],[68,8,69,8],[68,9,69,9],[68,13,69,13],[68,11,69,11],[68,12,69,12],[68,14,69,14],[68,15,69,15],[68,0,69,0],[68,2,69,2],[68,5,69,5],[68,6,69,6],[68,3,69,3],[68,4,69,4],[68,1,69,1],[5,16,6,16],[25,15,26,15],[25,16,26,16],[25,13,26,13],[25,14,26,14],[5,15,6,15]]}
[]
["Employment impacts [WITHDRAWN]"]
[]
[]
["Table 1a: Direct, Contractable Jobs - Created"]
["Job Title","Location (Local Authority)","Employer","Company Size","Sector","NVQ Qualification Level","2014 Salary £ \n(if range use average)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24",null,"Notes"]
[null,"Local Authority"]
["Machine operatives","Rotherham","Company Z (Applicant)","Medium","Manufacturing – Auto",3,25000,null,null,100,150,150,150,150,null,null,null,null,"Machine operatives directly employed in the new production.  Capacity will be at 2/3 in year 3 and reach full capacity in year 4."]
["Support staff","Rotherham","Company Z (Applicant)","Medium","Manufacturing – Auto",2,18000,3,5,5,7,7,7,7,null,null,null,null,"Support staff directly contracted.  These will come on stream in year 1 to manage systems related to the project."]
[]
["Company Z is a medium sized manufacturing firm in the car industry.  Their project involves increasing the capacity of the current factory.  This will create 150 new machines operative roles, directly employed by the company.  It will also create 7 new support staff roles directly employed by the company.  Company X is willing to guarantee these jobs until 2020/21. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total Direct Jobs - Created",null,null,null,null,null,null,{"$f":"SUM(H8:H21)","v":3},5,105,157,157,157,157,0,0,0,{"$f":"AVERAGE(H22:Q22)","v":74.099999999999994},"Average"]
[]
[]
["Table 1b: Direct, Contractable Jobs - Safeguarded"]
["Job Title","Location (Local Authority)","Employer","Company Size","Sector","NVQ Qualification Level","2014 Salary £ \n(if range use average)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24",null,"Notes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total Direct Jobs - Safeguarded",null,null,null,null,null,null,{"$f":"SUM(H28:H43)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H44:Q44)","v":0},"Average"]
[]
[]
["Table 2a: Indirect, Non-Contractable Jobs, Created - Supply Chain or Other (e.g. construction, developments etc)"]
["Type and source of job (eg. supply chain, other users of infrastucture)","Location (Local Authority)","Employer","Company Size","Sector","NVQ Qualification Level","2014 Salary £ \n(if range use average)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24",null,"Notes"]
[]
["Supply chain manufacturing jobs","Doncaster","Supplier A","Large","Manufacturing – Auto",2,17500,null,null,20,20,20,20,20,null,null,null,null,"We have spoken to Supplier A who estimate an increase of 20 full time employees will be needed for the duration of the project in order to supply our electronics"]
["Supply chain manufacturing jobs","Doncaster","Supplier B","Medium","Manufacturing – Auto",2,19250,null,null,10,10,10,10,10,null,null,null,null,"We have spoken to Supplier B who estimates an increase of 10 full time employees will be needed for the duration of the project in order to supply our increased volume of steel frames."]
["Construction","Doncaster","Contractor X","Large","Development – commercial",2,17500,30,30,null,null,null,null,null,null,null,null,null,"We have spoken to Contractor X who have estimated that delivering our development will require 30 full-time construction workers for the period of 2 years."]
["Material suppliers - construction","Sheffield","Supplier Y","Large","Manufacturing – Auto","3",22000,10,10,null,null,null,null,null,null,null,null,null,"We have used the DCLG report referenced in question H01 to calculate the impacts on the construction supply chain of Contractor X.  This has been estimated at 10 FTE jobs for the 2 year construction period."]
[]
["The increase in Company Z's output means that it will have to buy more from its suppliers.  Company Z has consulted its main suppliers regarding the project.  Supplier A estimates that it will have to increase their headcount by 20 to meet Company Z's extra demand.  Supplier B estimates they will have to increase their headcount by 10.  "]
[]
["Company Z will have to employ building contractors to build the extension.  Contractor X has estimated the cost and told Company Z that this will result in the employment of 30 construction workers for the two year build period.  Building and factory materials will also be required to complete this development.  Company Z have used a Department of Communities and Local Government published figure estimating the supply chain impacts of industrial development in the North-East to calculate an estimate of 10 new jobs in the construction supply chain."]
[]
[]
[]
[]
[]
[]
[]
["Total Indirect Jobs - Created",null,null,null,null,null,null,{"$f":"SUM(H50:H64)","v":40},40,30,30,30,30,30,0,{"$f":"SUM(P51:P64)","v":0},{"$f":"SUM(Q51:Q64)","v":0},{"$f":"AVERAGE(H65:Q65)","v":23},"Average"]
[]
[]
["Table 2b: Indirect, Non-Contractable Jobs, Safeguarded - Supply Chain or Other (e.g. construction, developments etc)"]
["Type and source of job (eg. supply chain, other users of infrastucture)","Location (Local Authority)","Employer","Company Size","Sector","NVQ Qualification Level","2014 Salary £ \n(if range use average)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24",null,"Notes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total Indirect Jobs - Safeguarded",null,null,null,null,null,null,{"$f":"SUM(H71:H85)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H86:Q86)","v":0},"Average"]
[]
[]
["Table 3: Total number of people in project benefitting from skills and training activities by new NVQ level attained "]
["ENTER THE EMPLOYEE IN THE YEAR THE TRAINING IS COMPLETED"]
["New NVQ level attained","Location (Local Authority)","Employer","Company Size","Sector","Salary pre-training £   (if range use average)","Salary post-training £ \n(if range use average)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24",null,"Notes"]
[]
["Level 5"]
["Level 4"]
["Level 3","Rotherham","Company Z - Applicant","Medium","Manufacturing – Auto",18000,21000,null,null,5,5,5,5,5,5,5,5,null,"We will start training 5 apprentices in year 1.  They will complete their training in 2016/17, at which point they will gain a £3,000 salary increase."]
["Level 2"]
["Level 1"]
["TOTAL ",null,null,null,null,null,null,{"$f":"SUM(H93:H97)","v":0},{"$f":"SUM(I93:I97)","v":0},5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H98:Q98)","v":4},"Average"]

{"sheet":"Section A","index":4,"n_rows":100,"n_cols":19,"rows_kept":100,"cut":false,"hidden":false,"merged":[[92,18,93,18],[92,0,93,0],[92,1,93,1],[92,14,93,14],[92,15,93,15],[92,7,93,7],[92,8,93,8],[92,9,93,9],[92,2,93,2],[92,16,93,16],[92,10,93,10],[92,11,93,11],[92,12,93,12],[92,13,93,13],[92,17,93,17],[92,5,93,5],[92,6,93,6],[70,11,71,11],[70,12,71,12],[92,3,93,3],[92,4,93,4],[70,8,71,8],[70,9,71,9],[70,7,71,7],[70,10,71,10],[49,2,50,2],[49,9,50,9],[49,0,50,0],[49,1,50,1],[27,12,28,12],[49,8,50,8],[49,3,50,3],[49,4,50,4],[49,7,50,7],[49,6,50,6],[27,6,28,6],[49,5,50,5],[70,0,71,0],[70,2,71,2],[70,5,71,5],[70,6,71,6],[70,3,71,3],[70,1,71,1],[70,4,71,4],[49,13,50,13],[5,4,6,4],[27,13,28,13],[49,12,50,12],[49,11,50,11],[49,10,50,10],[70,13,71,13],[27,10,28,10],[5,15,6,15],[27,18,28,18],[49,17,50,17],[5,17,6,17],[49,14,50,14],[27,14,28,14],[5,16,6,16],[27,15,28,15],[27,16,28,16],[49,15,50,15],[5,18,6,18],[27,17,28,17],[49,18,50,18],[70,18,71,18],[70,14,71,14],[70,15,71,15],[70,16,71,16],[49,16,50,16],[70,17,71,17],[5,0,6,0],[27,11,28,11],[27,0,28,0],[27,5,28,5],[27,1,28,1],[27,7,28,7],[27,2,28,2],[5,6,6,6],[27,3,28,3],[27,4,28,4],[5,5,6,5],[27,8,28,8],[5,2,6,2],[27,9,28,9],[5,3,6,3]]}
[]
["Section A: Employment impacts [WITHDRAWN]"]
[]
[]
["Table 1a: Direct, Contractable Jobs - Created"]
["Job Title","Location (Local Authority)","Employer","Company Size","Sector","NVQ Qualification Level","2014 Salary £ \n(if range use average)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24",null,"Notes"]
[null,"Local Authority"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total Direct Jobs - Created",null,null,null,null,null,null,{"$f":"SUM(H8:H23)","v":0},{"$f":"SUM(I8:I23)","v":0},0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H24:Q24)","v":0},"Average"]
[]
[]
["Table 1b: Direct, Contractable Jobs - Safeguarded"]
["Job Title","Location (Local Authority)","Employer","Company Size","Sector","NVQ Qualification Level","2014 Salary £ \n(if range use average)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24",null,"Notes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total Direct Jobs - Safeguarded",null,null,null,null,null,null,{"$f":"SUM(H30:H45)","v":0},{"$f":"SUM(I30:I45)","v":0},0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H46:Q46)","v":0},"Average"]
[]
[]
["Table 2a: Non-Contractable Jobs, Created - Supply Chain or Other (e.g. construction, developments etc)"]
["Type and source of job (eg. supply chain, other users of infrastucture)","Location (Local Authority)","Employer","Company Size","Sector","NVQ Qualification Level","2014 Salary £ \n(if range use average)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24",null,"Notes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total Indirect Jobs - Created",null,null,null,null,null,null,{"$f":"SUM(H52:H66)","v":0},{"$f":"SUM(I52:I66)","v":0},0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H67:Q67)","v":0},"Average"]
[]
[]
["Table 2b: Non-Contractable Jobs, Safeguarded - Supply Chain or Other (e.g. construction, developments etc)"]
["Type and source of job (eg. supply chain, other users of infrastucture)","Location (Local Authority)","Employer","Company Size","Sector","NVQ Qualification Level","2014 Salary £ \n(if range use average)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24",null,"Notes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total Indirect Jobs - Safeguarded",null,null,null,null,null,null,{"$f":"SUM(H73:H87)","v":0},{"$f":"SUM(I73:I87)","v":0},0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H88:Q88)","v":0},"Average"]
[]
[]
["Table 3: Total number of people in project benefitting from skills and training activities by new NVQ level attained "]
["ENTER THE EMPLOYEE IN THE YEAR THE TRAINING IS COMPLETED"]
["New NVQ level attained","Location (Local Authority)","Employer","Company Size","Sector","Salary pre-training £   (if range use average)","Salary post-training £ \n(if range use average)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24",null,"Notes"]
[]
["Level 5"]
["Level 4"]
["Level 3"]
["Level 2"]
["Level 1"]
["TOTAL ",null,null,null,null,null,null,{"$f":"SUM(H95:H99)","v":0},{"$f":"SUM(I95:I99)","v":0},0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H100:Q100)","v":0},"Average"]

{"sheet":"Section B notes","index":5,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":false,"merged":[[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,4]]}
[]
[null,"How to fill in Section B [WITHDRAWN]"]
[]
[null,"1. Use column B in the table to show the estimated spread of direct employment impacts (both created and safeguarded) – this must sum to 100%; and"]
[null,"2. Use the values in cells C5, C6, C7 and C8 to answer question C12 in Part 1."]

{"sheet":"Section B","index":6,"n_rows":348,"n_cols":6,"rows_kept":348,"cut":false,"hidden":false,"merged":[[7,0,7,1],[7,2,7,4],[4,0,4,1],[4,2,4,4],[5,0,5,1],[5,2,5,4],[6,0,6,1],[6,2,6,4]]}
[]
["Section B: Distribution of employment impacts [WITHDRAWN]"]
[]
[]
["Q. C12a - Proportion of resident population aged 16-64 claiming out of work benefits",null,{"$f":"IF($B$348=1,C$348,\"ERROR, Your employment impacts do not sum to 100%\")","v":"ERROR, Your employment impacts do not sum to 100%"},null,null,{"$f":"IF(C5=\"Error, Your employment impacts do not sum to 100%\",\"\", SUM(IF(Working!$E$2:$E$327>=C5,1,0)) & \"/326\")","v":""}]
["Q. C12b - Public sector employee job share",null,{"$f":"IF($B$348=1,D$348,\"ERROR, Your employment impacts do not sum to 100%\")","v":"ERROR, Your employment impacts do not sum to 100%"},null,null,{"$f":"IF(C6=\"Error, Your employment impacts do not sum to 100%\",\"\", SUM(IF(Working!$H$2:$H$327>=C6,1,0)) &\"/326\")","v":""}]
["Q. C12c - Private sector employee job growth",null,{"$f":"IF($B$348=1,E$348,\"ERROR, Your employment impacts do not sum to 100%\")","v":"ERROR, Your employment impacts do not sum to 100%"},null,null,{"$f":"IF(C7=\"Error, Your employment impacts do not sum to 100%\",\"\",SUM(IF(Working!$K$2:$K$327>=C7,1,0))& \"/326\")","v":""}]
["Q. C12d - Number of active enterprises per 1,000 resident population",null,{"$f":"IF($B$348=1,F$348,\"ERROR, Your employment impacts do not sum to 100%\")","v":"ERROR, Your employment impacts do not sum to 100%"},null,null,{"$f":"IF(C8=\"Error, Your employment impacts do not sum to 100%\",\"\",SUM(IF(Working!$N$2:$N$327 <=C8,1,0)) & \"/326\")","v":""}]
[]
["Geographic Area \n(Local Authority District or Region)","Approximate proportion of direct employment impacts (%)","WEIGHTED - Proportion of resident population aged 16-64 claiming out of work benefits February 2012","WEIGHTED - Public sector employee job share 2009","WEIGHTED - Private sector employee job growth 2003-2008","WEIGHTED - Number of active enterprises per 1,000 resident population 2011"]
["Adur",0,{"$f":"VLOOKUP($A11,Working!$B$2:$O$339,4,FALSE)*($B11/(1-$B$347))","v":0},{"$f":"VLOOKUP($A11,Working!$B$2:$O$339,7,FALSE)*($B11/(1-$B$347))","v":0},{"$f":"VLOOKUP($A11,Working!$B$2:$L$339,10,FALSE)*($B11/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A11,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A11,Working!$B$2:$O$339,12,FALSE)/1000))*($B11/(1-$B$347))","v":0}]
["Allerdale",0,{"$f":"VLOOKUP($A12,Working!$B$2:$O$339,4,FALSE)*($B12/(1-$B$347))","v":0},{"$f":"VLOOKUP($A12,Working!$B$2:$O$339,7,FALSE)*($B12/(1-$B$347))","v":0},{"$f":"VLOOKUP($A12,Working!$B$2:$L$339,10,FALSE)*($B12/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A12,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A12,Working!$B$2:$O$339,12,FALSE)/1000))*($B12/(1-$B$347))","v":0}]
["Amber Valley",0,{"$f":"VLOOKUP($A13,Working!$B$2:$O$339,4,FALSE)*($B13/(1-$B$347))","v":0},{"$f":"VLOOKUP($A13,Working!$B$2:$O$339,7,FALSE)*($B13/(1-$B$347))","v":0},{"$f":"VLOOKUP($A13,Working!$B$2:$L$339,10,FALSE)*($B13/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A13,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A13,Working!$B$2:$O$339,12,FALSE)/1000))*($B13/(1-$B$347))","v":0}]
["Arun",0,{"$f":"VLOOKUP($A14,Working!$B$2:$O$339,4,FALSE)*($B14/(1-$B$347))","v":0},{"$f":"VLOOKUP($A14,Working!$B$2:$O$339,7,FALSE)*($B14/(1-$B$347))","v":0},{"$f":"VLOOKUP($A14,Working!$B$2:$L$339,10,FALSE)*($B14/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A14,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A14,Working!$B$2:$O$339,12,FALSE)/1000))*($B14/(1-$B$347))","v":0}]
["Ashfield",0,{"$f":"VLOOKUP($A15,Working!$B$2:$O$339,4,FALSE)*($B15/(1-$B$347))","v":0},{"$f":"VLOOKUP($A15,Working!$B$2:$O$339,7,FALSE)*($B15/(1-$B$347))","v":0},{"$f":"VLOOKUP($A15,Working!$B$2:$L$339,10,FALSE)*($B15/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A15,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A15,Working!$B$2:$O$339,12,FALSE)/1000))*($B15/(1-$B$347))","v":0}]
["Ashford",0,{"$f":"VLOOKUP($A16,Working!$B$2:$O$339,4,FALSE)*($B16/(1-$B$347))","v":0},{"$f":"VLOOKUP($A16,Working!$B$2:$O$339,7,FALSE)*($B16/(1-$B$347))","v":0},{"$f":"VLOOKUP($A16,Working!$B$2:$L$339,10,FALSE)*($B16/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A16,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A16,Working!$B$2:$O$339,12,FALSE)/1000))*($B16/(1-$B$347))","v":0}]
["Aylesbury Vale",0,{"$f":"VLOOKUP($A17,Working!$B$2:$O$339,4,FALSE)*($B17/(1-$B$347))","v":0},{"$f":"VLOOKUP($A17,Working!$B$2:$O$339,7,FALSE)*($B17/(1-$B$347))","v":0},{"$f":"VLOOKUP($A17,Working!$B$2:$L$339,10,FALSE)*($B17/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A17,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A17,Working!$B$2:$O$339,12,FALSE)/1000))*($B17/(1-$B$347))","v":0}]
["Babergh",0,{"$f":"VLOOKUP($A18,Working!$B$2:$O$339,4,FALSE)*($B18/(1-$B$347))","v":0},{"$f":"VLOOKUP($A18,Working!$B$2:$O$339,7,FALSE)*($B18/(1-$B$347))","v":0},{"$f":"VLOOKUP($A18,Working!$B$2:$L$339,10,FALSE)*($B18/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A18,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A18,Working!$B$2:$O$339,12,FALSE)/1000))*($B18/(1-$B$347))","v":0}]
["Barking and Dagenham",0,{"$f":"VLOOKUP($A19,Working!$B$2:$O$339,4,FALSE)*($B19/(1-$B$347))","v":0},{"$f":"VLOOKUP($A19,Working!$B$2:$O$339,7,FALSE)*($B19/(1-$B$347))","v":0},{"$f":"VLOOKUP($A19,Working!$B$2:$L$339,10,FALSE)*($B19/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A19,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A19,Working!$B$2:$O$339,12,FALSE)/1000))*($B19/(1-$B$347))","v":0}]
["Barnet",0,{"$f":"VLOOKUP($A20,Working!$B$2:$O$339,4,FALSE)*($B20/(1-$B$347))","v":0},{"$f":"VLOOKUP($A20,Working!$B$2:$O$339,7,FALSE)*($B20/(1-$B$347))","v":0},{"$f":"VLOOKUP($A20,Working!$B$2:$L$339,10,FALSE)*($B20/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A20,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A20,Working!$B$2:$O$339,12,FALSE)/1000))*($B20/(1-$B$347))","v":0}]
["Barnsley",0,{"$f":"VLOOKUP($A21,Working!$B$2:$O$339,4,FALSE)*($B21/(1-$B$347))","v":0},{"$f":"VLOOKUP($A21,Working!$B$2:$O$339,7,FALSE)*($B21/(1-$B$347))","v":0},{"$f":"VLOOKUP($A21,Working!$B$2:$L$339,10,FALSE)*($B21/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A21,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A21,Working!$B$2:$O$339,12,FALSE)/1000))*($B21/(1-$B$347))","v":0}]
["Barrow-in-Furness",0,{"$f":"VLOOKUP($A22,Working!$B$2:$O$339,4,FALSE)*($B22/(1-$B$347))","v":0},{"$f":"VLOOKUP($A22,Working!$B$2:$O$339,7,FALSE)*($B22/(1-$B$347))","v":0},{"$f":"VLOOKUP($A22,Working!$B$2:$L$339,10,FALSE)*($B22/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A22,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A22,Working!$B$2:$O$339,12,FALSE)/1000))*($B22/(1-$B$347))","v":0}]
["Basildon",0,{"$f":"VLOOKUP($A23,Working!$B$2:$O$339,4,FALSE)*($B23/(1-$B$347))","v":0},{"$f":"VLOOKUP($A23,Working!$B$2:$O$339,7,FALSE)*($B23/(1-$B$347))","v":0},{"$f":"VLOOKUP($A23,Working!$B$2:$L$339,10,FALSE)*($B23/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A23,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A23,Working!$B$2:$O$339,12,FALSE)/1000))*($B23/(1-$B$347))","v":0}]
["Basingstoke and Deane",0,{"$f":"VLOOKUP($A24,Working!$B$2:$O$339,4,FALSE)*($B24/(1-$B$347))","v":0},{"$f":"VLOOKUP($A24,Working!$B$2:$O$339,7,FALSE)*($B24/(1-$B$347))","v":0},{"$f":"VLOOKUP($A24,Working!$B$2:$L$339,10,FALSE)*($B24/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A24,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A24,Working!$B$2:$O$339,12,FALSE)/1000))*($B24/(1-$B$347))","v":0}]
["Bassetlaw",0,{"$f":"VLOOKUP($A25,Working!$B$2:$O$339,4,FALSE)*($B25/(1-$B$347))","v":0},{"$f":"VLOOKUP($A25,Working!$B$2:$O$339,7,FALSE)*($B25/(1-$B$347))","v":0},{"$f":"VLOOKUP($A25,Working!$B$2:$L$339,10,FALSE)*($B25/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A25,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A25,Working!$B$2:$O$339,12,FALSE)/1000))*($B25/(1-$B$347))","v":0}]
["Bath and North East Somerset",0,{"$f":"VLOOKUP($A26,Working!$B$2:$O$339,4,FALSE)*($B26/(1-$B$347))","v":0},{"$f":"VLOOKUP($A26,Working!$B$2:$O$339,7,FALSE)*($B26/(1-$B$347))","v":0},{"$f":"VLOOKUP($A26,Working!$B$2:$L$339,10,FALSE)*($B26/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A26,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A26,Working!$B$2:$O$339,12,FALSE)/1000))*($B26/(1-$B$347))","v":0}]
["Bedford",0,{"$f":"VLOOKUP($A27,Working!$B$2:$O$339,4,FALSE)*($B27/(1-$B$347))","v":0},{"$f":"VLOOKUP($A27,Working!$B$2:$O$339,7,FALSE)*($B27/(1-$B$347))","v":0},{"$f":"VLOOKUP($A27,Working!$B$2:$L$339,10,FALSE)*($B27/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A27,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A27,Working!$B$2:$O$339,12,FALSE)/1000))*($B27/(1-$B$347))","v":0}]
["Bexley",0,{"$f":"VLOOKUP($A28,Working!$B$2:$O$339,4,FALSE)*($B28/(1-$B$347))","v":0},{"$f":"VLOOKUP($A28,Working!$B$2:$O$339,7,FALSE)*($B28/(1-$B$347))","v":0},{"$f":"VLOOKUP($A28,Working!$B$2:$L$339,10,FALSE)*($B28/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A28,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A28,Working!$B$2:$O$339,12,FALSE)/1000))*($B28/(1-$B$347))","v":0}]
["Birmingham",0,{"$f":"VLOOKUP($A29,Working!$B$2:$O$339,4,FALSE)*($B29/(1-$B$347))","v":0},{"$f":"VLOOKUP($A29,Working!$B$2:$O$339,7,FALSE)*($B29/(1-$B$347))","v":0},{"$f":"VLOOKUP($A29,Working!$B$2:$L$339,10,FALSE)*($B29/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A29,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A29,Working!$B$2:$O$339,12,FALSE)/1000))*($B29/(1-$B$347))","v":0}]
["Blaby",0,{"$f":"VLOOKUP($A30,Working!$B$2:$O$339,4,FALSE)*($B30/(1-$B$347))","v":0},{"$f":"VLOOKUP($A30,Working!$B$2:$O$339,7,FALSE)*($B30/(1-$B$347))","v":0},{"$f":"VLOOKUP($A30,Working!$B$2:$L$339,10,FALSE)*($B30/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A30,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A30,Working!$B$2:$O$339,12,FALSE)/1000))*($B30/(1-$B$347))","v":0}]
["Blackburn with Darwen",0,{"$f":"VLOOKUP($A31,Working!$B$2:$O$339,4,FALSE)*($B31/(1-$B$347))","v":0},{"$f":"VLOOKUP($A31,Working!$B$2:$O$339,7,FALSE)*($B31/(1-$B$347))","v":0},{"$f":"VLOOKUP($A31,Working!$B$2:$L$339,10,FALSE)*($B31/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A31,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A31,Working!$B$2:$O$339,12,FALSE)/1000))*($B31/(1-$B$347))","v":0}]
["Blackpool",0,{"$f":"VLOOKUP($A32,Working!$B$2:$O$339,4,FALSE)*($B32/(1-$B$347))","v":0},{"$f":"VLOOKUP($A32,Working!$B$2:$O$339,7,FALSE)*($B32/(1-$B$347))","v":0},{"$f":"VLOOKUP($A32,Working!$B$2:$L$339,10,FALSE)*($B32/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A32,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A32,Working!$B$2:$O$339,12,FALSE)/1000))*($B32/(1-$B$347))","v":0}]
["Bolsover",0,{"$f":"VLOOKUP($A33,Working!$B$2:$O$339,4,FALSE)*($B33/(1-$B$347))","v":0},{"$f":"VLOOKUP($A33,Working!$B$2:$O$339,7,FALSE)*($B33/(1-$B$347))","v":0},{"$f":"VLOOKUP($A33,Working!$B$2:$L$339,10,FALSE)*($B33/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A33,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A33,Working!$B$2:$O$339,12,FALSE)/1000))*($B33/(1-$B$347))","v":0}]
["Bolton",0,{"$f":"VLOOKUP($A34,Working!$B$2:$O$339,4,FALSE)*($B34/(1-$B$347))","v":0},{"$f":"VLOOKUP($A34,Working!$B$2:$O$339,7,FALSE)*($B34/(1-$B$347))","v":0},{"$f":"VLOOKUP($A34,Working!$B$2:$L$339,10,FALSE)*($B34/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A34,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A34,Working!$B$2:$O$339,12,FALSE)/1000))*($B34/(1-$B$347))","v":0}]
["Boston",0,{"$f":"VLOOKUP($A35,Working!$B$2:$O$339,4,FALSE)*($B35/(1-$B$347))","v":0},{"$f":"VLOOKUP($A35,Working!$B$2:$O$339,7,FALSE)*($B35/(1-$B$347))","v":0},{"$f":"VLOOKUP($A35,Working!$B$2:$L$339,10,FALSE)*($B35/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A35,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A35,Working!$B$2:$O$339,12,FALSE)/1000))*($B35/(1-$B$347))","v":0}]
["Bournemouth",0,{"$f":"VLOOKUP($A36,Working!$B$2:$O$339,4,FALSE)*($B36/(1-$B$347))","v":0},{"$f":"VLOOKUP($A36,Working!$B$2:$O$339,7,FALSE)*($B36/(1-$B$347))","v":0},{"$f":"VLOOKUP($A36,Working!$B$2:$L$339,10,FALSE)*($B36/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A36,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A36,Working!$B$2:$O$339,12,FALSE)/1000))*($B36/(1-$B$347))","v":0}]
["Bracknell Forest",0,{"$f":"VLOOKUP($A37,Working!$B$2:$O$339,4,FALSE)*($B37/(1-$B$347))","v":0},{"$f":"VLOOKUP($A37,Working!$B$2:$O$339,7,FALSE)*($B37/(1-$B$347))","v":0},{"$f":"VLOOKUP($A37,Working!$B$2:$L$339,10,FALSE)*($B37/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A37,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A37,Working!$B$2:$O$339,12,FALSE)/1000))*($B37/(1-$B$347))","v":0}]
["Bradford",0,{"$f":"VLOOKUP($A38,Working!$B$2:$O$339,4,FALSE)*($B38/(1-$B$347))","v":0},{"$f":"VLOOKUP($A38,Working!$B$2:$O$339,7,FALSE)*($B38/(1-$B$347))","v":0},{"$f":"VLOOKUP($A38,Working!$B$2:$L$339,10,FALSE)*($B38/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A38,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A38,Working!$B$2:$O$339,12,FALSE)/1000))*($B38/(1-$B$347))","v":0}]
["Braintree",0,{"$f":"VLOOKUP($A39,Working!$B$2:$O$339,4,FALSE)*($B39/(1-$B$347))","v":0},{"$f":"VLOOKUP($A39,Working!$B$2:$O$339,7,FALSE)*($B39/(1-$B$347))","v":0},{"$f":"VLOOKUP($A39,Working!$B$2:$L$339,10,FALSE)*($B39/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A39,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A39,Working!$B$2:$O$339,12,FALSE)/1000))*($B39/(1-$B$347))","v":0}]
["Breckland",0,{"$f":"VLOOKUP($A40,Working!$B$2:$O$339,4,FALSE)*($B40/(1-$B$347))","v":0},{"$f":"VLOOKUP($A40,Working!$B$2:$O$339,7,FALSE)*($B40/(1-$B$347))","v":0},{"$f":"VLOOKUP($A40,Working!$B$2:$L$339,10,FALSE)*($B40/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A40,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A40,Working!$B$2:$O$339,12,FALSE)/1000))*($B40/(1-$B$347))","v":0}]
["Brent",0,{"$f":"VLOOKUP($A41,Working!$B$2:$O$339,4,FALSE)*($B41/(1-$B$347))","v":0},{"$f":"VLOOKUP($A41,Working!$B$2:$O$339,7,FALSE)*($B41/(1-$B$347))","v":0},{"$f":"VLOOKUP($A41,Working!$B$2:$L$339,10,FALSE)*($B41/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A41,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A41,Working!$B$2:$O$339,12,FALSE)/1000))*($B41/(1-$B$347))","v":0}]
["Brentwood",0,{"$f":"VLOOKUP($A42,Working!$B$2:$O$339,4,FALSE)*($B42/(1-$B$347))","v":0},{"$f":"VLOOKUP($A42,Working!$B$2:$O$339,7,FALSE)*($B42/(1-$B$347))","v":0},{"$f":"VLOOKUP($A42,Working!$B$2:$L$339,10,FALSE)*($B42/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A42,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A42,Working!$B$2:$O$339,12,FALSE)/1000))*($B42/(1-$B$347))","v":0}]
["Brighton and Hove",0,{"$f":"VLOOKUP($A43,Working!$B$2:$O$339,4,FALSE)*($B43/(1-$B$347))","v":0},{"$f":"VLOOKUP($A43,Working!$B$2:$O$339,7,FALSE)*($B43/(1-$B$347))","v":0},{"$f":"VLOOKUP($A43,Working!$B$2:$L$339,10,FALSE)*($B43/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A43,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A43,Working!$B$2:$O$339,12,FALSE)/1000))*($B43/(1-$B$347))","v":0}]
["Bristol, City of",0,{"$f":"VLOOKUP($A44,Working!$B$2:$O$339,4,FALSE)*($B44/(1-$B$347))","v":0},{"$f":"VLOOKUP($A44,Working!$B$2:$O$339,7,FALSE)*($B44/(1-$B$347))","v":0},{"$f":"VLOOKUP($A44,Working!$B$2:$L$339,10,FALSE)*($B44/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A44,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A44,Working!$B$2:$O$339,12,FALSE)/1000))*($B44/(1-$B$347))","v":0}]
["Broadland",0,{"$f":"VLOOKUP($A45,Working!$B$2:$O$339,4,FALSE)*($B45/(1-$B$347))","v":0},{"$f":"VLOOKUP($A45,Working!$B$2:$O$339,7,FALSE)*($B45/(1-$B$347))","v":0},{"$f":"VLOOKUP($A45,Working!$B$2:$L$339,10,FALSE)*($B45/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A45,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A45,Working!$B$2:$O$339,12,FALSE)/1000))*($B45/(1-$B$347))","v":0}]
["Bromley",0,{"$f":"VLOOKUP($A46,Working!$B$2:$O$339,4,FALSE)*($B46/(1-$B$347))","v":0},{"$f":"VLOOKUP($A46,Working!$B$2:$O$339,7,FALSE)*($B46/(1-$B$347))","v":0},{"$f":"VLOOKUP($A46,Working!$B$2:$L$339,10,FALSE)*($B46/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A46,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A46,Working!$B$2:$O$339,12,FALSE)/1000))*($B46/(1-$B$347))","v":0}]
["Bromsgrove",0,{"$f":"VLOOKUP($A47,Working!$B$2:$O$339,4,FALSE)*($B47/(1-$B$347))","v":0},{"$f":"VLOOKUP($A47,Working!$B$2:$O$339,7,FALSE)*($B47/(1-$B$347))","v":0},{"$f":"VLOOKUP($A47,Working!$B$2:$L$339,10,FALSE)*($B47/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A47,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A47,Working!$B$2:$O$339,12,FALSE)/1000))*($B47/(1-$B$347))","v":0}]
["Broxbourne",0,{"$f":"VLOOKUP($A48,Working!$B$2:$O$339,4,FALSE)*($B48/(1-$B$347))","v":0},{"$f":"VLOOKUP($A48,Working!$B$2:$O$339,7,FALSE)*($B48/(1-$B$347))","v":0},{"$f":"VLOOKUP($A48,Working!$B$2:$L$339,10,FALSE)*($B48/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A48,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A48,Working!$B$2:$O$339,12,FALSE)/1000))*($B48/(1-$B$347))","v":0}]
["Broxtowe",0,{"$f":"VLOOKUP($A49,Working!$B$2:$O$339,4,FALSE)*($B49/(1-$B$347))","v":0},{"$f":"VLOOKUP($A49,Working!$B$2:$O$339,7,FALSE)*($B49/(1-$B$347))","v":0},{"$f":"VLOOKUP($A49,Working!$B$2:$L$339,10,FALSE)*($B49/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A49,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A49,Working!$B$2:$O$339,12,FALSE)/1000))*($B49/(1-$B$347))","v":0}]
["Burnley",0,{"$f":"VLOOKUP($A50,Working!$B$2:$O$339,4,FALSE)*($B50/(1-$B$347))","v":0},{"$f":"VLOOKUP($A50,Working!$B$2:$O$339,7,FALSE)*($B50/(1-$B$347))","v":0},{"$f":"VLOOKUP($A50,Working!$B$2:$L$339,10,FALSE)*($B50/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A50,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A50,Working!$B$2:$O$339,12,FALSE)/1000))*($B50/(1-$B$347))","v":0}]
["Bury",0,{"$f":"VLOOKUP($A51,Working!$B$2:$O$339,4,FALSE)*($B51/(1-$B$347))","v":0},{"$f":"VLOOKUP($A51,Working!$B$2:$O$339,7,FALSE)*($B51/(1-$B$347))","v":0},{"$f":"VLOOKUP($A51,Working!$B$2:$L$339,10,FALSE)*($B51/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A51,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A51,Working!$B$2:$O$339,12,FALSE)/1000))*($B51/(1-$B$347))","v":0}]
["Calderdale",0,{"$f":"VLOOKUP($A52,Working!$B$2:$O$339,4,FALSE)*($B52/(1-$B$347))","v":0},{"$f":"VLOOKUP($A52,Working!$B$2:$O$339,7,FALSE)*($B52/(1-$B$347))","v":0},{"$f":"VLOOKUP($A52,Working!$B$2:$L$339,10,FALSE)*($B52/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A52,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A52,Working!$B$2:$O$339,12,FALSE)/1000))*($B52/(1-$B$347))","v":0}]
["Cambridge",0,{"$f":"VLOOKUP($A53,Working!$B$2:$O$339,4,FALSE)*($B53/(1-$B$347))","v":0},{"$f":"VLOOKUP($A53,Working!$B$2:$O$339,7,FALSE)*($B53/(1-$B$347))","v":0},{"$f":"VLOOKUP($A53,Working!$B$2:$L$339,10,FALSE)*($B53/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A53,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A53,Working!$B$2:$O$339,12,FALSE)/1000))*($B53/(1-$B$347))","v":0}]
["Camden",0,{"$f":"VLOOKUP($A54,Working!$B$2:$O$339,4,FALSE)*($B54/(1-$B$347))","v":0},{"$f":"VLOOKUP($A54,Working!$B$2:$O$339,7,FALSE)*($B54/(1-$B$347))","v":0},{"$f":"VLOOKUP($A54,Working!$B$2:$L$339,10,FALSE)*($B54/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A54,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A54,Working!$B$2:$O$339,12,FALSE)/1000))*($B54/(1-$B$347))","v":0}]
["Cannock Chase",0,{"$f":"VLOOKUP($A55,Working!$B$2:$O$339,4,FALSE)*($B55/(1-$B$347))","v":0},{"$f":"VLOOKUP($A55,Working!$B$2:$O$339,7,FALSE)*($B55/(1-$B$347))","v":0},{"$f":"VLOOKUP($A55,Working!$B$2:$L$339,10,FALSE)*($B55/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A55,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A55,Working!$B$2:$O$339,12,FALSE)/1000))*($B55/(1-$B$347))","v":0}]
["Canterbury",0,{"$f":"VLOOKUP($A56,Working!$B$2:$O$339,4,FALSE)*($B56/(1-$B$347))","v":0},{"$f":"VLOOKUP($A56,Working!$B$2:$O$339,7,FALSE)*($B56/(1-$B$347))","v":0},{"$f":"VLOOKUP($A56,Working!$B$2:$L$339,10,FALSE)*($B56/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A56,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A56,Working!$B$2:$O$339,12,FALSE)/1000))*($B56/(1-$B$347))","v":0}]
["Carlisle",0,{"$f":"VLOOKUP($A57,Working!$B$2:$O$339,4,FALSE)*($B57/(1-$B$347))","v":0},{"$f":"VLOOKUP($A57,Working!$B$2:$O$339,7,FALSE)*($B57/(1-$B$347))","v":0},{"$f":"VLOOKUP($A57,Working!$B$2:$L$339,10,FALSE)*($B57/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A57,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A57,Working!$B$2:$O$339,12,FALSE)/1000))*($B57/(1-$B$347))","v":0}]
["Castle Point",0,{"$f":"VLOOKUP($A58,Working!$B$2:$O$339,4,FALSE)*($B58/(1-$B$347))","v":0},{"$f":"VLOOKUP($A58,Working!$B$2:$O$339,7,FALSE)*($B58/(1-$B$347))","v":0},{"$f":"VLOOKUP($A58,Working!$B$2:$L$339,10,FALSE)*($B58/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A58,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A58,Working!$B$2:$O$339,12,FALSE)/1000))*($B58/(1-$B$347))","v":0}]
["Central Bedfordshire",0,{"$f":"VLOOKUP($A59,Working!$B$2:$O$339,4,FALSE)*($B59/(1-$B$347))","v":0},{"$f":"VLOOKUP($A59,Working!$B$2:$O$339,7,FALSE)*($B59/(1-$B$347))","v":0},{"$f":"VLOOKUP($A59,Working!$B$2:$L$339,10,FALSE)*($B59/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A59,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A59,Working!$B$2:$O$339,12,FALSE)/1000))*($B59/(1-$B$347))","v":0}]
["Charnwood",0,{"$f":"VLOOKUP($A60,Working!$B$2:$O$339,4,FALSE)*($B60/(1-$B$347))","v":0},{"$f":"VLOOKUP($A60,Working!$B$2:$O$339,7,FALSE)*($B60/(1-$B$347))","v":0},{"$f":"VLOOKUP($A60,Working!$B$2:$L$339,10,FALSE)*($B60/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A60,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A60,Working!$B$2:$O$339,12,FALSE)/1000))*($B60/(1-$B$347))","v":0}]
["Chelmsford",0,{"$f":"VLOOKUP($A61,Working!$B$2:$O$339,4,FALSE)*($B61/(1-$B$347))","v":0},{"$f":"VLOOKUP($A61,Working!$B$2:$O$339,7,FALSE)*($B61/(1-$B$347))","v":0},{"$f":"VLOOKUP($A61,Working!$B$2:$L$339,10,FALSE)*($B61/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A61,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A61,Working!$B$2:$O$339,12,FALSE)/1000))*($B61/(1-$B$347))","v":0}]
["Cheltenham",0,{"$f":"VLOOKUP($A62,Working!$B$2:$O$339,4,FALSE)*($B62/(1-$B$347))","v":0},{"$f":"VLOOKUP($A62,Working!$B$2:$O$339,7,FALSE)*($B62/(1-$B$347))","v":0},{"$f":"VLOOKUP($A62,Working!$B$2:$L$339,10,FALSE)*($B62/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A62,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A62,Working!$B$2:$O$339,12,FALSE)/1000))*($B62/(1-$B$347))","v":0}]
["Cherwell",0,{"$f":"VLOOKUP($A63,Working!$B$2:$O$339,4,FALSE)*($B63/(1-$B$347))","v":0},{"$f":"VLOOKUP($A63,Working!$B$2:$O$339,7,FALSE)*($B63/(1-$B$347))","v":0},{"$f":"VLOOKUP($A63,Working!$B$2:$L$339,10,FALSE)*($B63/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A63,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A63,Working!$B$2:$O$339,12,FALSE)/1000))*($B63/(1-$B$347))","v":0}]
["Cheshire East",0,{"$f":"VLOOKUP($A64,Working!$B$2:$O$339,4,FALSE)*($B64/(1-$B$347))","v":0},{"$f":"VLOOKUP($A64,Working!$B$2:$O$339,7,FALSE)*($B64/(1-$B$347))","v":0},{"$f":"VLOOKUP($A64,Working!$B$2:$L$339,10,FALSE)*($B64/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A64,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A64,Working!$B$2:$O$339,12,FALSE)/1000))*($B64/(1-$B$347))","v":0}]
["Cheshire West & Chester",0,{"$f":"VLOOKUP($A65,Working!$B$2:$O$339,4,FALSE)*($B65/(1-$B$347))","v":0},{"$f":"VLOOKUP($A65,Working!$B$2:$O$339,7,FALSE)*($B65/(1-$B$347))","v":0},{"$f":"VLOOKUP($A65,Working!$B$2:$L$339,10,FALSE)*($B65/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A65,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A65,Working!$B$2:$O$339,12,FALSE)/1000))*($B65/(1-$B$347))","v":0}]
["Chesterfield",0,{"$f":"VLOOKUP($A66,Working!$B$2:$O$339,4,FALSE)*($B66/(1-$B$347))","v":0},{"$f":"VLOOKUP($A66,Working!$B$2:$O$339,7,FALSE)*($B66/(1-$B$347))","v":0},{"$f":"VLOOKUP($A66,Working!$B$2:$L$339,10,FALSE)*($B66/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A66,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A66,Working!$B$2:$O$339,12,FALSE)/1000))*($B66/(1-$B$347))","v":0}]
["Chichester",0,{"$f":"VLOOKUP($A67,Working!$B$2:$O$339,4,FALSE)*($B67/(1-$B$347))","v":0},{"$f":"VLOOKUP($A67,Working!$B$2:$O$339,7,FALSE)*($B67/(1-$B$347))","v":0},{"$f":"VLOOKUP($A67,Working!$B$2:$L$339,10,FALSE)*($B67/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A67,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A67,Working!$B$2:$O$339,12,FALSE)/1000))*($B67/(1-$B$347))","v":0}]
["Chiltern",0,{"$f":"VLOOKUP($A68,Working!$B$2:$O$339,4,FALSE)*($B68/(1-$B$347))","v":0},{"$f":"VLOOKUP($A68,Working!$B$2:$O$339,7,FALSE)*($B68/(1-$B$347))","v":0},{"$f":"VLOOKUP($A68,Working!$B$2:$L$339,10,FALSE)*($B68/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A68,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A68,Working!$B$2:$O$339,12,FALSE)/1000))*($B68/(1-$B$347))","v":0}]
["Chorley",0,{"$f":"VLOOKUP($A69,Working!$B$2:$O$339,4,FALSE)*($B69/(1-$B$347))","v":0},{"$f":"VLOOKUP($A69,Working!$B$2:$O$339,7,FALSE)*($B69/(1-$B$347))","v":0},{"$f":"VLOOKUP($A69,Working!$B$2:$L$339,10,FALSE)*($B69/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A69,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A69,Working!$B$2:$O$339,12,FALSE)/1000))*($B69/(1-$B$347))","v":0}]
["Christchurch",0,{"$f":"VLOOKUP($A70,Working!$B$2:$O$339,4,FALSE)*($B70/(1-$B$347))","v":0},{"$f":"VLOOKUP($A70,Working!$B$2:$O$339,7,FALSE)*($B70/(1-$B$347))","v":0},{"$f":"VLOOKUP($A70,Working!$B$2:$L$339,10,FALSE)*($B70/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A70,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A70,Working!$B$2:$O$339,12,FALSE)/1000))*($B70/(1-$B$347))","v":0}]
["City of London",0,{"$f":"VLOOKUP($A71,Working!$B$2:$O$339,4,FALSE)*($B71/(1-$B$347))","v":0},{"$f":"VLOOKUP($A71,Working!$B$2:$O$339,7,FALSE)*($B71/(1-$B$347))","v":0},{"$f":"VLOOKUP($A71,Working!$B$2:$L$339,10,FALSE)*($B71/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A71,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A71,Working!$B$2:$O$339,12,FALSE)/1000))*($B71/(1-$B$347))","v":0}]
["Colchester",0,{"$f":"VLOOKUP($A72,Working!$B$2:$O$339,4,FALSE)*($B72/(1-$B$347))","v":0},{"$f":"VLOOKUP($A72,Working!$B$2:$O$339,7,FALSE)*($B72/(1-$B$347))","v":0},{"$f":"VLOOKUP($A72,Working!$B$2:$L$339,10,FALSE)*($B72/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A72,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A72,Working!$B$2:$O$339,12,FALSE)/1000))*($B72/(1-$B$347))","v":0}]
["Copeland",0,{"$f":"VLOOKUP($A73,Working!$B$2:$O$339,4,FALSE)*($B73/(1-$B$347))","v":0},{"$f":"VLOOKUP($A73,Working!$B$2:$O$339,7,FALSE)*($B73/(1-$B$347))","v":0},{"$f":"VLOOKUP($A73,Working!$B$2:$L$339,10,FALSE)*($B73/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A73,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A73,Working!$B$2:$O$339,12,FALSE)/1000))*($B73/(1-$B$347))","v":0}]
["Corby",0,{"$f":"VLOOKUP($A74,Working!$B$2:$O$339,4,FALSE)*($B74/(1-$B$347))","v":0},{"$f":"VLOOKUP($A74,Working!$B$2:$O$339,7,FALSE)*($B74/(1-$B$347))","v":0},{"$f":"VLOOKUP($A74,Working!$B$2:$L$339,10,FALSE)*($B74/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A74,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A74,Working!$B$2:$O$339,12,FALSE)/1000))*($B74/(1-$B$347))","v":0}]
["Cornwall",0,{"$f":"VLOOKUP($A75,Working!$B$2:$O$339,4,FALSE)*($B75/(1-$B$347))","v":0},{"$f":"VLOOKUP($A75,Working!$B$2:$O$339,7,FALSE)*($B75/(1-$B$347))","v":0},{"$f":"VLOOKUP($A75,Working!$B$2:$L$339,10,FALSE)*($B75/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A75,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A75,Working!$B$2:$O$339,12,FALSE)/1000))*($B75/(1-$B$347))","v":0}]
["Cotswold",0,{"$f":"VLOOKUP($A76,Working!$B$2:$O$339,4,FALSE)*($B76/(1-$B$347))","v":0},{"$f":"VLOOKUP($A76,Working!$B$2:$O$339,7,FALSE)*($B76/(1-$B$347))","v":0},{"$f":"VLOOKUP($A76,Working!$B$2:$L$339,10,FALSE)*($B76/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A76,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A76,Working!$B$2:$O$339,12,FALSE)/1000))*($B76/(1-$B$347))","v":0}]
["County Durham",0,{"$f":"VLOOKUP($A77,Working!$B$2:$O$339,4,FALSE)*($B77/(1-$B$347))","v":0},{"$f":"VLOOKUP($A77,Working!$B$2:$O$339,7,FALSE)*($B77/(1-$B$347))","v":0},{"$f":"VLOOKUP($A77,Working!$B$2:$L$339,10,FALSE)*($B77/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A77,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A77,Working!$B$2:$O$339,12,FALSE)/1000))*($B77/(1-$B$347))","v":0}]
["Coventry",0,{"$f":"VLOOKUP($A78,Working!$B$2:$O$339,4,FALSE)*($B78/(1-$B$347))","v":0},{"$f":"VLOOKUP($A78,Working!$B$2:$O$339,7,FALSE)*($B78/(1-$B$347))","v":0},{"$f":"VLOOKUP($A78,Working!$B$2:$L$339,10,FALSE)*($B78/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A78,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A78,Working!$B$2:$O$339,12,FALSE)/1000))*($B78/(1-$B$347))","v":0}]
["Craven",0,{"$f":"VLOOKUP($A79,Working!$B$2:$O$339,4,FALSE)*($B79/(1-$B$347))","v":0},{"$f":"VLOOKUP($A79,Working!$B$2:$O$339,7,FALSE)*($B79/(1-$B$347))","v":0},{"$f":"VLOOKUP($A79,Working!$B$2:$L$339,10,FALSE)*($B79/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A79,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A79,Working!$B$2:$O$339,12,FALSE)/1000))*($B79/(1-$B$347))","v":0}]
["Crawley",0,{"$f":"VLOOKUP($A80,Working!$B$2:$O$339,4,FALSE)*($B80/(1-$B$347))","v":0},{"$f":"VLOOKUP($A80,Working!$B$2:$O$339,7,FALSE)*($B80/(1-$B$347))","v":0},{"$f":"VLOOKUP($A80,Working!$B$2:$L$339,10,FALSE)*($B80/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A80,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A80,Working!$B$2:$O$339,12,FALSE)/1000))*($B80/(1-$B$347))","v":0}]
["Croydon",0,{"$f":"VLOOKUP($A81,Working!$B$2:$O$339,4,FALSE)*($B81/(1-$B$347))","v":0},{"$f":"VLOOKUP($A81,Working!$B$2:$O$339,7,FALSE)*($B81/(1-$B$347))","v":0},{"$f":"VLOOKUP($A81,Working!$B$2:$L$339,10,FALSE)*($B81/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A81,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A81,Working!$B$2:$O$339,12,FALSE)/1000))*($B81/(1-$B$347))","v":0}]
["Dacorum",0,{"$f":"VLOOKUP($A82,Working!$B$2:$O$339,4,FALSE)*($B82/(1-$B$347))","v":0},{"$f":"VLOOKUP($A82,Working!$B$2:$O$339,7,FALSE)*($B82/(1-$B$347))","v":0},{"$f":"VLOOKUP($A82,Working!$B$2:$L$339,10,FALSE)*($B82/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A82,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A82,Working!$B$2:$O$339,12,FALSE)/1000))*($B82/(1-$B$347))","v":0}]
["Darlington",0,{"$f":"VLOOKUP($A83,Working!$B$2:$O$339,4,FALSE)*($B83/(1-$B$347))","v":0},{"$f":"VLOOKUP($A83,Working!$B$2:$O$339,7,FALSE)*($B83/(1-$B$347))","v":0},{"$f":"VLOOKUP($A83,Working!$B$2:$L$339,10,FALSE)*($B83/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A83,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A83,Working!$B$2:$O$339,12,FALSE)/1000))*($B83/(1-$B$347))","v":0}]
["Dartford",0,{"$f":"VLOOKUP($A84,Working!$B$2:$O$339,4,FALSE)*($B84/(1-$B$347))","v":0},{"$f":"VLOOKUP($A84,Working!$B$2:$O$339,7,FALSE)*($B84/(1-$B$347))","v":0},{"$f":"VLOOKUP($A84,Working!$B$2:$L$339,10,FALSE)*($B84/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A84,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A84,Working!$B$2:$O$339,12,FALSE)/1000))*($B84/(1-$B$347))","v":0}]
["Daventry",0,{"$f":"VLOOKUP($A85,Working!$B$2:$O$339,4,FALSE)*($B85/(1-$B$347))","v":0},{"$f":"VLOOKUP($A85,Working!$B$2:$O$339,7,FALSE)*($B85/(1-$B$347))","v":0},{"$f":"VLOOKUP($A85,Working!$B$2:$L$339,10,FALSE)*($B85/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A85,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A85,Working!$B$2:$O$339,12,FALSE)/1000))*($B85/(1-$B$347))","v":0}]
["Derby",0,{"$f":"VLOOKUP($A86,Working!$B$2:$O$339,4,FALSE)*($B86/(1-$B$347))","v":0},{"$f":"VLOOKUP($A86,Working!$B$2:$O$339,7,FALSE)*($B86/(1-$B$347))","v":0},{"$f":"VLOOKUP($A86,Working!$B$2:$L$339,10,FALSE)*($B86/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A86,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A86,Working!$B$2:$O$339,12,FALSE)/1000))*($B86/(1-$B$347))","v":0}]
["Derbyshire Dales",0,{"$f":"VLOOKUP($A87,Working!$B$2:$O$339,4,FALSE)*($B87/(1-$B$347))","v":0},{"$f":"VLOOKUP($A87,Working!$B$2:$O$339,7,FALSE)*($B87/(1-$B$347))","v":0},{"$f":"VLOOKUP($A87,Working!$B$2:$L$339,10,FALSE)*($B87/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A87,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A87,Working!$B$2:$O$339,12,FALSE)/1000))*($B87/(1-$B$347))","v":0}]
["Doncaster",0,{"$f":"VLOOKUP($A88,Working!$B$2:$O$339,4,FALSE)*($B88/(1-$B$347))","v":0},{"$f":"VLOOKUP($A88,Working!$B$2:$O$339,7,FALSE)*($B88/(1-$B$347))","v":0},{"$f":"VLOOKUP($A88,Working!$B$2:$L$339,10,FALSE)*($B88/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A88,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A88,Working!$B$2:$O$339,12,FALSE)/1000))*($B88/(1-$B$347))","v":0}]
["Dover",0,{"$f":"VLOOKUP($A89,Working!$B$2:$O$339,4,FALSE)*($B89/(1-$B$347))","v":0},{"$f":"VLOOKUP($A89,Working!$B$2:$O$339,7,FALSE)*($B89/(1-$B$347))","v":0},{"$f":"VLOOKUP($A89,Working!$B$2:$L$339,10,FALSE)*($B89/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A89,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A89,Working!$B$2:$O$339,12,FALSE)/1000))*($B89/(1-$B$347))","v":0}]
["Dudley",0,{"$f":"VLOOKUP($A90,Working!$B$2:$O$339,4,FALSE)*($B90/(1-$B$347))","v":0},{"$f":"VLOOKUP($A90,Working!$B$2:$O$339,7,FALSE)*($B90/(1-$B$347))","v":0},{"$f":"VLOOKUP($A90,Working!$B$2:$L$339,10,FALSE)*($B90/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A90,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A90,Working!$B$2:$O$339,12,FALSE)/1000))*($B90/(1-$B$347))","v":0}]
["Ealing",0,{"$f":"VLOOKUP($A91,Working!$B$2:$O$339,4,FALSE)*($B91/(1-$B$347))","v":0},{"$f":"VLOOKUP($A91,Working!$B$2:$O$339,7,FALSE)*($B91/(1-$B$347))","v":0},{"$f":"VLOOKUP($A91,Working!$B$2:$L$339,10,FALSE)*($B91/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A91,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A91,Working!$B$2:$O$339,12,FALSE)/1000))*($B91/(1-$B$347))","v":0}]
["East Cambridgeshire",0,{"$f":"VLOOKUP($A92,Working!$B$2:$O$339,4,FALSE)*($B92/(1-$B$347))","v":0},{"$f":"VLOOKUP($A92,Working!$B$2:$O$339,7,FALSE)*($B92/(1-$B$347))","v":0},{"$f":"VLOOKUP($A92,Working!$B$2:$L$339,10,FALSE)*($B92/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A92,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A92,Working!$B$2:$O$339,12,FALSE)/1000))*($B92/(1-$B$347))","v":0}]
["East Devon",0,{"$f":"VLOOKUP($A93,Working!$B$2:$O$339,4,FALSE)*($B93/(1-$B$347))","v":0},{"$f":"VLOOKUP($A93,Working!$B$2:$O$339,7,FALSE)*($B93/(1-$B$347))","v":0},{"$f":"VLOOKUP($A93,Working!$B$2:$L$339,10,FALSE)*($B93/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A93,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A93,Working!$B$2:$O$339,12,FALSE)/1000))*($B93/(1-$B$347))","v":0}]
["East Dorset",0,{"$f":"VLOOKUP($A94,Working!$B$2:$O$339,4,FALSE)*($B94/(1-$B$347))","v":0},{"$f":"VLOOKUP($A94,Working!$B$2:$O$339,7,FALSE)*($B94/(1-$B$347))","v":0},{"$f":"VLOOKUP($A94,Working!$B$2:$L$339,10,FALSE)*($B94/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A94,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A94,Working!$B$2:$O$339,12,FALSE)/1000))*($B94/(1-$B$347))","v":0}]
["East Hampshire",0,{"$f":"VLOOKUP($A95,Working!$B$2:$O$339,4,FALSE)*($B95/(1-$B$347))","v":0},{"$f":"VLOOKUP($A95,Working!$B$2:$O$339,7,FALSE)*($B95/(1-$B$347))","v":0},{"$f":"VLOOKUP($A95,Working!$B$2:$L$339,10,FALSE)*($B95/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A95,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A95,Working!$B$2:$O$339,12,FALSE)/1000))*($B95/(1-$B$347))","v":0}]
["East Hertfordshire",0,{"$f":"VLOOKUP($A96,Working!$B$2:$O$339,4,FALSE)*($B96/(1-$B$347))","v":0},{"$f":"VLOOKUP($A96,Working!$B$2:$O$339,7,FALSE)*($B96/(1-$B$347))","v":0},{"$f":"VLOOKUP($A96,Working!$B$2:$L$339,10,FALSE)*($B96/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A96,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A96,Working!$B$2:$O$339,12,FALSE)/1000))*($B96/(1-$B$347))","v":0}]
["East Lindsey",0,{"$f":"VLOOKUP($A97,Working!$B$2:$O$339,4,FALSE)*($B97/(1-$B$347))","v":0},{"$f":"VLOOKUP($A97,Working!$B$2:$O$339,7,FALSE)*($B97/(1-$B$347))","v":0},{"$f":"VLOOKUP($A97,Working!$B$2:$L$339,10,FALSE)*($B97/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A97,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A97,Working!$B$2:$O$339,12,FALSE)/1000))*($B97/(1-$B$347))","v":0}]
["East Northamptonshire",0,{"$f":"VLOOKUP($A98,Working!$B$2:$O$339,4,FALSE)*($B98/(1-$B$347))","v":0},{"$f":"VLOOKUP($A98,Working!$B$2:$O$339,7,FALSE)*($B98/(1-$B$347))","v":0},{"$f":"VLOOKUP($A98,Working!$B$2:$L$339,10,FALSE)*($B98/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A98,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A98,Working!$B$2:$O$339,12,FALSE)/1000))*($B98/(1-$B$347))","v":0}]
["East Riding of Yorkshire",0,{"$f":"VLOOKUP($A99,Working!$B$2:$O$339,4,FALSE)*($B99/(1-$B$347))","v":0},{"$f":"VLOOKUP($A99,Working!$B$2:$O$339,7,FALSE)*($B99/(1-$B$347))","v":0},{"$f":"VLOOKUP($A99,Working!$B$2:$L$339,10,FALSE)*($B99/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A99,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A99,Working!$B$2:$O$339,12,FALSE)/1000))*($B99/(1-$B$347))","v":0}]
["East Staffordshire",0,{"$f":"VLOOKUP($A100,Working!$B$2:$O$339,4,FALSE)*($B100/(1-$B$347))","v":0},{"$f":"VLOOKUP($A100,Working!$B$2:$O$339,7,FALSE)*($B100/(1-$B$347))","v":0},{"$f":"VLOOKUP($A100,Working!$B$2:$L$339,10,FALSE)*($B100/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A100,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A100,Working!$B$2:$O$339,12,FALSE)/1000))*($B100/(1-$B$347))","v":0}]
["Eastbourne",0,{"$f":"VLOOKUP($A101,Working!$B$2:$O$339,4,FALSE)*($B101/(1-$B$347))","v":0},{"$f":"VLOOKUP($A101,Working!$B$2:$O$339,7,FALSE)*($B101/(1-$B$347))","v":0},{"$f":"VLOOKUP($A101,Working!$B$2:$L$339,10,FALSE)*($B101/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A101,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A101,Working!$B$2:$O$339,12,FALSE)/1000))*($B101/(1-$B$347))","v":0}]
["Eastleigh",0,{"$f":"VLOOKUP($A102,Working!$B$2:$O$339,4,FALSE)*($B102/(1-$B$347))","v":0},{"$f":"VLOOKUP($A102,Working!$B$2:$O$339,7,FALSE)*($B102/(1-$B$347))","v":0},{"$f":"VLOOKUP($A102,Working!$B$2:$L$339,10,FALSE)*($B102/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A102,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A102,Working!$B$2:$O$339,12,FALSE)/1000))*($B102/(1-$B$347))","v":0}]
["Eden",0,{"$f":"VLOOKUP($A103,Working!$B$2:$O$339,4,FALSE)*($B103/(1-$B$347))","v":0},{"$f":"VLOOKUP($A103,Working!$B$2:$O$339,7,FALSE)*($B103/(1-$B$347))","v":0},{"$f":"VLOOKUP($A103,Working!$B$2:$L$339,10,FALSE)*($B103/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A103,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A103,Working!$B$2:$O$339,12,FALSE)/1000))*($B103/(1-$B$347))","v":0}]
["Elmbridge",0,{"$f":"VLOOKUP($A104,Working!$B$2:$O$339,4,FALSE)*($B104/(1-$B$347))","v":0},{"$f":"VLOOKUP($A104,Working!$B$2:$O$339,7,FALSE)*($B104/(1-$B$347))","v":0},{"$f":"VLOOKUP($A104,Working!$B$2:$L$339,10,FALSE)*($B104/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A104,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A104,Working!$B$2:$O$339,12,FALSE)/1000))*($B104/(1-$B$347))","v":0}]
["Enfield",0,{"$f":"VLOOKUP($A105,Working!$B$2:$O$339,4,FALSE)*($B105/(1-$B$347))","v":0},{"$f":"VLOOKUP($A105,Working!$B$2:$O$339,7,FALSE)*($B105/(1-$B$347))","v":0},{"$f":"VLOOKUP($A105,Working!$B$2:$L$339,10,FALSE)*($B105/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A105,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A105,Working!$B$2:$O$339,12,FALSE)/1000))*($B105/(1-$B$347))","v":0}]
["Epping Forest",0,{"$f":"VLOOKUP($A106,Working!$B$2:$O$339,4,FALSE)*($B106/(1-$B$347))","v":0},{"$f":"VLOOKUP($A106,Working!$B$2:$O$339,7,FALSE)*($B106/(1-$B$347))","v":0},{"$f":"VLOOKUP($A106,Working!$B$2:$L$339,10,FALSE)*($B106/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A106,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A106,Working!$B$2:$O$339,12,FALSE)/1000))*($B106/(1-$B$347))","v":0}]
["Epsom and Ewell",0,{"$f":"VLOOKUP($A107,Working!$B$2:$O$339,4,FALSE)*($B107/(1-$B$347))","v":0},{"$f":"VLOOKUP($A107,Working!$B$2:$O$339,7,FALSE)*($B107/(1-$B$347))","v":0},{"$f":"VLOOKUP($A107,Working!$B$2:$L$339,10,FALSE)*($B107/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A107,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A107,Working!$B$2:$O$339,12,FALSE)/1000))*($B107/(1-$B$347))","v":0}]
["Erewash",0,{"$f":"VLOOKUP($A108,Working!$B$2:$O$339,4,FALSE)*($B108/(1-$B$347))","v":0},{"$f":"VLOOKUP($A108,Working!$B$2:$O$339,7,FALSE)*($B108/(1-$B$347))","v":0},{"$f":"VLOOKUP($A108,Working!$B$2:$L$339,10,FALSE)*($B108/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A108,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A108,Working!$B$2:$O$339,12,FALSE)/1000))*($B108/(1-$B$347))","v":0}]
["Exeter",0,{"$f":"VLOOKUP($A109,Working!$B$2:$O$339,4,FALSE)*($B109/(1-$B$347))","v":0},{"$f":"VLOOKUP($A109,Working!$B$2:$O$339,7,FALSE)*($B109/(1-$B$347))","v":0},{"$f":"VLOOKUP($A109,Working!$B$2:$L$339,10,FALSE)*($B109/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A109,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A109,Working!$B$2:$O$339,12,FALSE)/1000))*($B109/(1-$B$347))","v":0}]
["Fareham",0,{"$f":"VLOOKUP($A110,Working!$B$2:$O$339,4,FALSE)*($B110/(1-$B$347))","v":0},{"$f":"VLOOKUP($A110,Working!$B$2:$O$339,7,FALSE)*($B110/(1-$B$347))","v":0},{"$f":"VLOOKUP($A110,Working!$B$2:$L$339,10,FALSE)*($B110/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A110,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A110,Working!$B$2:$O$339,12,FALSE)/1000))*($B110/(1-$B$347))","v":0}]
["Fenland",0,{"$f":"VLOOKUP($A111,Working!$B$2:$O$339,4,FALSE)*($B111/(1-$B$347))","v":0},{"$f":"VLOOKUP($A111,Working!$B$2:$O$339,7,FALSE)*($B111/(1-$B$347))","v":0},{"$f":"VLOOKUP($A111,Working!$B$2:$L$339,10,FALSE)*($B111/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A111,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A111,Working!$B$2:$O$339,12,FALSE)/1000))*($B111/(1-$B$347))","v":0}]
["Forest Heath",0,{"$f":"VLOOKUP($A112,Working!$B$2:$O$339,4,FALSE)*($B112/(1-$B$347))","v":0},{"$f":"VLOOKUP($A112,Working!$B$2:$O$339,7,FALSE)*($B112/(1-$B$347))","v":0},{"$f":"VLOOKUP($A112,Working!$B$2:$L$339,10,FALSE)*($B112/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A112,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A112,Working!$B$2:$O$339,12,FALSE)/1000))*($B112/(1-$B$347))","v":0}]
["Forest of Dean",0,{"$f":"VLOOKUP($A113,Working!$B$2:$O$339,4,FALSE)*($B113/(1-$B$347))","v":0},{"$f":"VLOOKUP($A113,Working!$B$2:$O$339,7,FALSE)*($B113/(1-$B$347))","v":0},{"$f":"VLOOKUP($A113,Working!$B$2:$L$339,10,FALSE)*($B113/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A113,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A113,Working!$B$2:$O$339,12,FALSE)/1000))*($B113/(1-$B$347))","v":0}]
["Fylde",0,{"$f":"VLOOKUP($A114,Working!$B$2:$O$339,4,FALSE)*($B114/(1-$B$347))","v":0},{"$f":"VLOOKUP($A114,Working!$B$2:$O$339,7,FALSE)*($B114/(1-$B$347))","v":0},{"$f":"VLOOKUP($A114,Working!$B$2:$L$339,10,FALSE)*($B114/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A114,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A114,Working!$B$2:$O$339,12,FALSE)/1000))*($B114/(1-$B$347))","v":0}]
["Gateshead",0,{"$f":"VLOOKUP($A115,Working!$B$2:$O$339,4,FALSE)*($B115/(1-$B$347))","v":0},{"$f":"VLOOKUP($A115,Working!$B$2:$O$339,7,FALSE)*($B115/(1-$B$347))","v":0},{"$f":"VLOOKUP($A115,Working!$B$2:$L$339,10,FALSE)*($B115/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A115,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A115,Working!$B$2:$O$339,12,FALSE)/1000))*($B115/(1-$B$347))","v":0}]
["Gedling",0,{"$f":"VLOOKUP($A116,Working!$B$2:$O$339,4,FALSE)*($B116/(1-$B$347))","v":0},{"$f":"VLOOKUP($A116,Working!$B$2:$O$339,7,FALSE)*($B116/(1-$B$347))","v":0},{"$f":"VLOOKUP($A116,Working!$B$2:$L$339,10,FALSE)*($B116/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A116,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A116,Working!$B$2:$O$339,12,FALSE)/1000))*($B116/(1-$B$347))","v":0}]
["Gloucester",0,{"$f":"VLOOKUP($A117,Working!$B$2:$O$339,4,FALSE)*($B117/(1-$B$347))","v":0},{"$f":"VLOOKUP($A117,Working!$B$2:$O$339,7,FALSE)*($B117/(1-$B$347))","v":0},{"$f":"VLOOKUP($A117,Working!$B$2:$L$339,10,FALSE)*($B117/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A117,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A117,Working!$B$2:$O$339,12,FALSE)/1000))*($B117/(1-$B$347))","v":0}]
["Gosport",0,{"$f":"VLOOKUP($A118,Working!$B$2:$O$339,4,FALSE)*($B118/(1-$B$347))","v":0},{"$f":"VLOOKUP($A118,Working!$B$2:$O$339,7,FALSE)*($B118/(1-$B$347))","v":0},{"$f":"VLOOKUP($A118,Working!$B$2:$L$339,10,FALSE)*($B118/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A118,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A118,Working!$B$2:$O$339,12,FALSE)/1000))*($B118/(1-$B$347))","v":0}]
["Gravesham",0,{"$f":"VLOOKUP($A119,Working!$B$2:$O$339,4,FALSE)*($B119/(1-$B$347))","v":0},{"$f":"VLOOKUP($A119,Working!$B$2:$O$339,7,FALSE)*($B119/(1-$B$347))","v":0},{"$f":"VLOOKUP($A119,Working!$B$2:$L$339,10,FALSE)*($B119/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A119,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A119,Working!$B$2:$O$339,12,FALSE)/1000))*($B119/(1-$B$347))","v":0}]
["Great Yarmouth",0,{"$f":"VLOOKUP($A120,Working!$B$2:$O$339,4,FALSE)*($B120/(1-$B$347))","v":0},{"$f":"VLOOKUP($A120,Working!$B$2:$O$339,7,FALSE)*($B120/(1-$B$347))","v":0},{"$f":"VLOOKUP($A120,Working!$B$2:$L$339,10,FALSE)*($B120/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A120,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A120,Working!$B$2:$O$339,12,FALSE)/1000))*($B120/(1-$B$347))","v":0}]
["Greenwich",0,{"$f":"VLOOKUP($A121,Working!$B$2:$O$339,4,FALSE)*($B121/(1-$B$347))","v":0},{"$f":"VLOOKUP($A121,Working!$B$2:$O$339,7,FALSE)*($B121/(1-$B$347))","v":0},{"$f":"VLOOKUP($A121,Working!$B$2:$L$339,10,FALSE)*($B121/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A121,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A121,Working!$B$2:$O$339,12,FALSE)/1000))*($B121/(1-$B$347))","v":0}]
["Guildford",0,{"$f":"VLOOKUP($A122,Working!$B$2:$O$339,4,FALSE)*($B122/(1-$B$347))","v":0},{"$f":"VLOOKUP($A122,Working!$B$2:$O$339,7,FALSE)*($B122/(1-$B$347))","v":0},{"$f":"VLOOKUP($A122,Working!$B$2:$L$339,10,FALSE)*($B122/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A122,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A122,Working!$B$2:$O$339,12,FALSE)/1000))*($B122/(1-$B$347))","v":0}]
["Hackney",0,{"$f":"VLOOKUP($A123,Working!$B$2:$O$339,4,FALSE)*($B123/(1-$B$347))","v":0},{"$f":"VLOOKUP($A123,Working!$B$2:$O$339,7,FALSE)*($B123/(1-$B$347))","v":0},{"$f":"VLOOKUP($A123,Working!$B$2:$L$339,10,FALSE)*($B123/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A123,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A123,Working!$B$2:$O$339,12,FALSE)/1000))*($B123/(1-$B$347))","v":0}]
["Halton",0,{"$f":"VLOOKUP($A124,Working!$B$2:$O$339,4,FALSE)*($B124/(1-$B$347))","v":0},{"$f":"VLOOKUP($A124,Working!$B$2:$O$339,7,FALSE)*($B124/(1-$B$347))","v":0},{"$f":"VLOOKUP($A124,Working!$B$2:$L$339,10,FALSE)*($B124/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A124,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A124,Working!$B$2:$O$339,12,FALSE)/1000))*($B124/(1-$B$347))","v":0}]
["Hambleton",0,{"$f":"VLOOKUP($A125,Working!$B$2:$O$339,4,FALSE)*($B125/(1-$B$347))","v":0},{"$f":"VLOOKUP($A125,Working!$B$2:$O$339,7,FALSE)*($B125/(1-$B$347))","v":0},{"$f":"VLOOKUP($A125,Working!$B$2:$L$339,10,FALSE)*($B125/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A125,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A125,Working!$B$2:$O$339,12,FALSE)/1000))*($B125/(1-$B$347))","v":0}]
["Hammersmith and Fulham",0,{"$f":"VLOOKUP($A126,Working!$B$2:$O$339,4,FALSE)*($B126/(1-$B$347))","v":0},{"$f":"VLOOKUP($A126,Working!$B$2:$O$339,7,FALSE)*($B126/(1-$B$347))","v":0},{"$f":"VLOOKUP($A126,Working!$B$2:$L$339,10,FALSE)*($B126/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A126,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A126,Working!$B$2:$O$339,12,FALSE)/1000))*($B126/(1-$B$347))","v":0}]
["Harborough",0,{"$f":"VLOOKUP($A127,Working!$B$2:$O$339,4,FALSE)*($B127/(1-$B$347))","v":0},{"$f":"VLOOKUP($A127,Working!$B$2:$O$339,7,FALSE)*($B127/(1-$B$347))","v":0},{"$f":"VLOOKUP($A127,Working!$B$2:$L$339,10,FALSE)*($B127/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A127,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A127,Working!$B$2:$O$339,12,FALSE)/1000))*($B127/(1-$B$347))","v":0}]
["Haringey",0,{"$f":"VLOOKUP($A128,Working!$B$2:$O$339,4,FALSE)*($B128/(1-$B$347))","v":0},{"$f":"VLOOKUP($A128,Working!$B$2:$O$339,7,FALSE)*($B128/(1-$B$347))","v":0},{"$f":"VLOOKUP($A128,Working!$B$2:$L$339,10,FALSE)*($B128/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A128,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A128,Working!$B$2:$O$339,12,FALSE)/1000))*($B128/(1-$B$347))","v":0}]
["Harlow",0,{"$f":"VLOOKUP($A129,Working!$B$2:$O$339,4,FALSE)*($B129/(1-$B$347))","v":0},{"$f":"VLOOKUP($A129,Working!$B$2:$O$339,7,FALSE)*($B129/(1-$B$347))","v":0},{"$f":"VLOOKUP($A129,Working!$B$2:$L$339,10,FALSE)*($B129/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A129,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A129,Working!$B$2:$O$339,12,FALSE)/1000))*($B129/(1-$B$347))","v":0}]
["Harrogate",0,{"$f":"VLOOKUP($A130,Working!$B$2:$O$339,4,FALSE)*($B130/(1-$B$347))","v":0},{"$f":"VLOOKUP($A130,Working!$B$2:$O$339,7,FALSE)*($B130/(1-$B$347))","v":0},{"$f":"VLOOKUP($A130,Working!$B$2:$L$339,10,FALSE)*($B130/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A130,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A130,Working!$B$2:$O$339,12,FALSE)/1000))*($B130/(1-$B$347))","v":0}]
["Harrow",0,{"$f":"VLOOKUP($A131,Working!$B$2:$O$339,4,FALSE)*($B131/(1-$B$347))","v":0},{"$f":"VLOOKUP($A131,Working!$B$2:$O$339,7,FALSE)*($B131/(1-$B$347))","v":0},{"$f":"VLOOKUP($A131,Working!$B$2:$L$339,10,FALSE)*($B131/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A131,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A131,Working!$B$2:$O$339,12,FALSE)/1000))*($B131/(1-$B$347))","v":0}]
["Hart",0,{"$f":"VLOOKUP($A132,Working!$B$2:$O$339,4,FALSE)*($B132/(1-$B$347))","v":0},{"$f":"VLOOKUP($A132,Working!$B$2:$O$339,7,FALSE)*($B132/(1-$B$347))","v":0},{"$f":"VLOOKUP($A132,Working!$B$2:$L$339,10,FALSE)*($B132/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A132,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A132,Working!$B$2:$O$339,12,FALSE)/1000))*($B132/(1-$B$347))","v":0}]
["Hartlepool",0,{"$f":"VLOOKUP($A133,Working!$B$2:$O$339,4,FALSE)*($B133/(1-$B$347))","v":0},{"$f":"VLOOKUP($A133,Working!$B$2:$O$339,7,FALSE)*($B133/(1-$B$347))","v":0},{"$f":"VLOOKUP($A133,Working!$B$2:$L$339,10,FALSE)*($B133/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A133,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A133,Working!$B$2:$O$339,12,FALSE)/1000))*($B133/(1-$B$347))","v":0}]
["Hastings",0,{"$f":"VLOOKUP($A134,Working!$B$2:$O$339,4,FALSE)*($B134/(1-$B$347))","v":0},{"$f":"VLOOKUP($A134,Working!$B$2:$O$339,7,FALSE)*($B134/(1-$B$347))","v":0},{"$f":"VLOOKUP($A134,Working!$B$2:$L$339,10,FALSE)*($B134/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A134,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A134,Working!$B$2:$O$339,12,FALSE)/1000))*($B134/(1-$B$347))","v":0}]
["Havant",0,{"$f":"VLOOKUP($A135,Working!$B$2:$O$339,4,FALSE)*($B135/(1-$B$347))","v":0},{"$f":"VLOOKUP($A135,Working!$B$2:$O$339,7,FALSE)*($B135/(1-$B$347))","v":0},{"$f":"VLOOKUP($A135,Working!$B$2:$L$339,10,FALSE)*($B135/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A135,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A135,Working!$B$2:$O$339,12,FALSE)/1000))*($B135/(1-$B$347))","v":0}]
["Havering",0,{"$f":"VLOOKUP($A136,Working!$B$2:$O$339,4,FALSE)*($B136/(1-$B$347))","v":0},{"$f":"VLOOKUP($A136,Working!$B$2:$O$339,7,FALSE)*($B136/(1-$B$347))","v":0},{"$f":"VLOOKUP($A136,Working!$B$2:$L$339,10,FALSE)*($B136/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A136,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A136,Working!$B$2:$O$339,12,FALSE)/1000))*($B136/(1-$B$347))","v":0}]
["Herefordshire, County of",0,{"$f":"VLOOKUP($A137,Working!$B$2:$O$339,4,FALSE)*($B137/(1-$B$347))","v":0},{"$f":"VLOOKUP($A137,Working!$B$2:$O$339,7,FALSE)*($B137/(1-$B$347))","v":0},{"$f":"VLOOKUP($A137,Working!$B$2:$L$339,10,FALSE)*($B137/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A137,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A137,Working!$B$2:$O$339,12,FALSE)/1000))*($B137/(1-$B$347))","v":0}]
["Hertsmere",0,{"$f":"VLOOKUP($A138,Working!$B$2:$O$339,4,FALSE)*($B138/(1-$B$347))","v":0},{"$f":"VLOOKUP($A138,Working!$B$2:$O$339,7,FALSE)*($B138/(1-$B$347))","v":0},{"$f":"VLOOKUP($A138,Working!$B$2:$L$339,10,FALSE)*($B138/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A138,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A138,Working!$B$2:$O$339,12,FALSE)/1000))*($B138/(1-$B$347))","v":0}]
["High Peak",0,{"$f":"VLOOKUP($A139,Working!$B$2:$O$339,4,FALSE)*($B139/(1-$B$347))","v":0},{"$f":"VLOOKUP($A139,Working!$B$2:$O$339,7,FALSE)*($B139/(1-$B$347))","v":0},{"$f":"VLOOKUP($A139,Working!$B$2:$L$339,10,FALSE)*($B139/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A139,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A139,Working!$B$2:$O$339,12,FALSE)/1000))*($B139/(1-$B$347))","v":0}]
["Hillingdon",0,{"$f":"VLOOKUP($A140,Working!$B$2:$O$339,4,FALSE)*($B140/(1-$B$347))","v":0},{"$f":"VLOOKUP($A140,Working!$B$2:$O$339,7,FALSE)*($B140/(1-$B$347))","v":0},{"$f":"VLOOKUP($A140,Working!$B$2:$L$339,10,FALSE)*($B140/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A140,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A140,Working!$B$2:$O$339,12,FALSE)/1000))*($B140/(1-$B$347))","v":0}]
["Hinckley and Bosworth",0,{"$f":"VLOOKUP($A141,Working!$B$2:$O$339,4,FALSE)*($B141/(1-$B$347))","v":0},{"$f":"VLOOKUP($A141,Working!$B$2:$O$339,7,FALSE)*($B141/(1-$B$347))","v":0},{"$f":"VLOOKUP($A141,Working!$B$2:$L$339,10,FALSE)*($B141/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A141,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A141,Working!$B$2:$O$339,12,FALSE)/1000))*($B141/(1-$B$347))","v":0}]
["Horsham",0,{"$f":"VLOOKUP($A142,Working!$B$2:$O$339,4,FALSE)*($B142/(1-$B$347))","v":0},{"$f":"VLOOKUP($A142,Working!$B$2:$O$339,7,FALSE)*($B142/(1-$B$347))","v":0},{"$f":"VLOOKUP($A142,Working!$B$2:$L$339,10,FALSE)*($B142/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A142,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A142,Working!$B$2:$O$339,12,FALSE)/1000))*($B142/(1-$B$347))","v":0}]
["Hounslow",0,{"$f":"VLOOKUP($A143,Working!$B$2:$O$339,4,FALSE)*($B143/(1-$B$347))","v":0},{"$f":"VLOOKUP($A143,Working!$B$2:$O$339,7,FALSE)*($B143/(1-$B$347))","v":0},{"$f":"VLOOKUP($A143,Working!$B$2:$L$339,10,FALSE)*($B143/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A143,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A143,Working!$B$2:$O$339,12,FALSE)/1000))*($B143/(1-$B$347))","v":0}]
["Huntingdonshire",0,{"$f":"VLOOKUP($A144,Working!$B$2:$O$339,4,FALSE)*($B144/(1-$B$347))","v":0},{"$f":"VLOOKUP($A144,Working!$B$2:$O$339,7,FALSE)*($B144/(1-$B$347))","v":0},{"$f":"VLOOKUP($A144,Working!$B$2:$L$339,10,FALSE)*($B144/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A144,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A144,Working!$B$2:$O$339,12,FALSE)/1000))*($B144/(1-$B$347))","v":0}]
["Hyndburn",0,{"$f":"VLOOKUP($A145,Working!$B$2:$O$339,4,FALSE)*($B145/(1-$B$347))","v":0},{"$f":"VLOOKUP($A145,Working!$B$2:$O$339,7,FALSE)*($B145/(1-$B$347))","v":0},{"$f":"VLOOKUP($A145,Working!$B$2:$L$339,10,FALSE)*($B145/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A145,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A145,Working!$B$2:$O$339,12,FALSE)/1000))*($B145/(1-$B$347))","v":0}]
["Ipswich",0,{"$f":"VLOOKUP($A146,Working!$B$2:$O$339,4,FALSE)*($B146/(1-$B$347))","v":0},{"$f":"VLOOKUP($A146,Working!$B$2:$O$339,7,FALSE)*($B146/(1-$B$347))","v":0},{"$f":"VLOOKUP($A146,Working!$B$2:$L$339,10,FALSE)*($B146/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A146,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A146,Working!$B$2:$O$339,12,FALSE)/1000))*($B146/(1-$B$347))","v":0}]
["Isle of Wight",0,{"$f":"VLOOKUP($A147,Working!$B$2:$O$339,4,FALSE)*($B147/(1-$B$347))","v":0},{"$f":"VLOOKUP($A147,Working!$B$2:$O$339,7,FALSE)*($B147/(1-$B$347))","v":0},{"$f":"VLOOKUP($A147,Working!$B$2:$L$339,10,FALSE)*($B147/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A147,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A147,Working!$B$2:$O$339,12,FALSE)/1000))*($B147/(1-$B$347))","v":0}]
["Isles of Scilly",0,{"$f":"VLOOKUP($A148,Working!$B$2:$O$339,4,FALSE)*($B148/(1-$B$347))","v":0},{"$f":"VLOOKUP($A148,Working!$B$2:$O$339,7,FALSE)*($B148/(1-$B$347))","v":0},{"$f":"VLOOKUP($A148,Working!$B$2:$L$339,10,FALSE)*($B148/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A148,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A148,Working!$B$2:$O$339,12,FALSE)/1000))*($B148/(1-$B$347))","v":0}]
["Islington",0,{"$f":"VLOOKUP($A149,Working!$B$2:$O$339,4,FALSE)*($B149/(1-$B$347))","v":0},{"$f":"VLOOKUP($A149,Working!$B$2:$O$339,7,FALSE)*($B149/(1-$B$347))","v":0},{"$f":"VLOOKUP($A149,Working!$B$2:$L$339,10,FALSE)*($B149/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A149,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A149,Working!$B$2:$O$339,12,FALSE)/1000))*($B149/(1-$B$347))","v":0}]
["Kensington and Chelsea",0,{"$f":"VLOOKUP($A150,Working!$B$2:$O$339,4,FALSE)*($B150/(1-$B$347))","v":0},{"$f":"VLOOKUP($A150,Working!$B$2:$O$339,7,FALSE)*($B150/(1-$B$347))","v":0},{"$f":"VLOOKUP($A150,Working!$B$2:$L$339,10,FALSE)*($B150/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A150,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A150,Working!$B$2:$O$339,12,FALSE)/1000))*($B150/(1-$B$347))","v":0}]
["Kettering",0,{"$f":"VLOOKUP($A151,Working!$B$2:$O$339,4,FALSE)*($B151/(1-$B$347))","v":0},{"$f":"VLOOKUP($A151,Working!$B$2:$O$339,7,FALSE)*($B151/(1-$B$347))","v":0},{"$f":"VLOOKUP($A151,Working!$B$2:$L$339,10,FALSE)*($B151/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A151,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A151,Working!$B$2:$O$339,12,FALSE)/1000))*($B151/(1-$B$347))","v":0}]
["King`s Lynn and West Norfolk",0,{"$f":"VLOOKUP($A152,Working!$B$2:$O$339,4,FALSE)*($B152/(1-$B$347))","v":0},{"$f":"VLOOKUP($A152,Working!$B$2:$O$339,7,FALSE)*($B152/(1-$B$347))","v":0},{"$f":"VLOOKUP($A152,Working!$B$2:$L$339,10,FALSE)*($B152/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A152,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A152,Working!$B$2:$O$339,12,FALSE)/1000))*($B152/(1-$B$347))","v":0}]
["Kingston upon Hull, City of",0,{"$f":"VLOOKUP($A153,Working!$B$2:$O$339,4,FALSE)*($B153/(1-$B$347))","v":0},{"$f":"VLOOKUP($A153,Working!$B$2:$O$339,7,FALSE)*($B153/(1-$B$347))","v":0},{"$f":"VLOOKUP($A153,Working!$B$2:$L$339,10,FALSE)*($B153/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A153,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A153,Working!$B$2:$O$339,12,FALSE)/1000))*($B153/(1-$B$347))","v":0}]
["Kingston upon Thames",0,{"$f":"VLOOKUP($A154,Working!$B$2:$O$339,4,FALSE)*($B154/(1-$B$347))","v":0},{"$f":"VLOOKUP($A154,Working!$B$2:$O$339,7,FALSE)*($B154/(1-$B$347))","v":0},{"$f":"VLOOKUP($A154,Working!$B$2:$L$339,10,FALSE)*($B154/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A154,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A154,Working!$B$2:$O$339,12,FALSE)/1000))*($B154/(1-$B$347))","v":0}]
["Kirklees",0,{"$f":"VLOOKUP($A155,Working!$B$2:$O$339,4,FALSE)*($B155/(1-$B$347))","v":0},{"$f":"VLOOKUP($A155,Working!$B$2:$O$339,7,FALSE)*($B155/(1-$B$347))","v":0},{"$f":"VLOOKUP($A155,Working!$B$2:$L$339,10,FALSE)*($B155/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A155,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A155,Working!$B$2:$O$339,12,FALSE)/1000))*($B155/(1-$B$347))","v":0}]
["Knowsley",0,{"$f":"VLOOKUP($A156,Working!$B$2:$O$339,4,FALSE)*($B156/(1-$B$347))","v":0},{"$f":"VLOOKUP($A156,Working!$B$2:$O$339,7,FALSE)*($B156/(1-$B$347))","v":0},{"$f":"VLOOKUP($A156,Working!$B$2:$L$339,10,FALSE)*($B156/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A156,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A156,Working!$B$2:$O$339,12,FALSE)/1000))*($B156/(1-$B$347))","v":0}]
["Lambeth",0,{"$f":"VLOOKUP($A157,Working!$B$2:$O$339,4,FALSE)*($B157/(1-$B$347))","v":0},{"$f":"VLOOKUP($A157,Working!$B$2:$O$339,7,FALSE)*($B157/(1-$B$347))","v":0},{"$f":"VLOOKUP($A157,Working!$B$2:$L$339,10,FALSE)*($B157/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A157,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A157,Working!$B$2:$O$339,12,FALSE)/1000))*($B157/(1-$B$347))","v":0}]
["Lancaster",0,{"$f":"VLOOKUP($A158,Working!$B$2:$O$339,4,FALSE)*($B158/(1-$B$347))","v":0},{"$f":"VLOOKUP($A158,Working!$B$2:$O$339,7,FALSE)*($B158/(1-$B$347))","v":0},{"$f":"VLOOKUP($A158,Working!$B$2:$L$339,10,FALSE)*($B158/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A158,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A158,Working!$B$2:$O$339,12,FALSE)/1000))*($B158/(1-$B$347))","v":0}]
["Leeds",0,{"$f":"VLOOKUP($A159,Working!$B$2:$O$339,4,FALSE)*($B159/(1-$B$347))","v":0},{"$f":"VLOOKUP($A159,Working!$B$2:$O$339,7,FALSE)*($B159/(1-$B$347))","v":0},{"$f":"VLOOKUP($A159,Working!$B$2:$L$339,10,FALSE)*($B159/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A159,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A159,Working!$B$2:$O$339,12,FALSE)/1000))*($B159/(1-$B$347))","v":0}]
["Leicester",0,{"$f":"VLOOKUP($A160,Working!$B$2:$O$339,4,FALSE)*($B160/(1-$B$347))","v":0},{"$f":"VLOOKUP($A160,Working!$B$2:$O$339,7,FALSE)*($B160/(1-$B$347))","v":0},{"$f":"VLOOKUP($A160,Working!$B$2:$L$339,10,FALSE)*($B160/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A160,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A160,Working!$B$2:$O$339,12,FALSE)/1000))*($B160/(1-$B$347))","v":0}]
["Lewes",0,{"$f":"VLOOKUP($A161,Working!$B$2:$O$339,4,FALSE)*($B161/(1-$B$347))","v":0},{"$f":"VLOOKUP($A161,Working!$B$2:$O$339,7,FALSE)*($B161/(1-$B$347))","v":0},{"$f":"VLOOKUP($A161,Working!$B$2:$L$339,10,FALSE)*($B161/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A161,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A161,Working!$B$2:$O$339,12,FALSE)/1000))*($B161/(1-$B$347))","v":0}]
["Lewisham",0,{"$f":"VLOOKUP($A162,Working!$B$2:$O$339,4,FALSE)*($B162/(1-$B$347))","v":0},{"$f":"VLOOKUP($A162,Working!$B$2:$O$339,7,FALSE)*($B162/(1-$B$347))","v":0},{"$f":"VLOOKUP($A162,Working!$B$2:$L$339,10,FALSE)*($B162/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A162,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A162,Working!$B$2:$O$339,12,FALSE)/1000))*($B162/(1-$B$347))","v":0}]
["Lichfield",0,{"$f":"VLOOKUP($A163,Working!$B$2:$O$339,4,FALSE)*($B163/(1-$B$347))","v":0},{"$f":"VLOOKUP($A163,Working!$B$2:$O$339,7,FALSE)*($B163/(1-$B$347))","v":0},{"$f":"VLOOKUP($A163,Working!$B$2:$L$339,10,FALSE)*($B163/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A163,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A163,Working!$B$2:$O$339,12,FALSE)/1000))*($B163/(1-$B$347))","v":0}]
["Lincoln",0,{"$f":"VLOOKUP($A164,Working!$B$2:$O$339,4,FALSE)*($B164/(1-$B$347))","v":0},{"$f":"VLOOKUP($A164,Working!$B$2:$O$339,7,FALSE)*($B164/(1-$B$347))","v":0},{"$f":"VLOOKUP($A164,Working!$B$2:$L$339,10,FALSE)*($B164/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A164,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A164,Working!$B$2:$O$339,12,FALSE)/1000))*($B164/(1-$B$347))","v":0}]
["Liverpool",0,{"$f":"VLOOKUP($A165,Working!$B$2:$O$339,4,FALSE)*($B165/(1-$B$347))","v":0},{"$f":"VLOOKUP($A165,Working!$B$2:$O$339,7,FALSE)*($B165/(1-$B$347))","v":0},{"$f":"VLOOKUP($A165,Working!$B$2:$L$339,10,FALSE)*($B165/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A165,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A165,Working!$B$2:$O$339,12,FALSE)/1000))*($B165/(1-$B$347))","v":0}]
["Luton",0,{"$f":"VLOOKUP($A166,Working!$B$2:$O$339,4,FALSE)*($B166/(1-$B$347))","v":0},{"$f":"VLOOKUP($A166,Working!$B$2:$O$339,7,FALSE)*($B166/(1-$B$347))","v":0},{"$f":"VLOOKUP($A166,Working!$B$2:$L$339,10,FALSE)*($B166/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A166,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A166,Working!$B$2:$O$339,12,FALSE)/1000))*($B166/(1-$B$347))","v":0}]
["Maidstone",0,{"$f":"VLOOKUP($A167,Working!$B$2:$O$339,4,FALSE)*($B167/(1-$B$347))","v":0},{"$f":"VLOOKUP($A167,Working!$B$2:$O$339,7,FALSE)*($B167/(1-$B$347))","v":0},{"$f":"VLOOKUP($A167,Working!$B$2:$L$339,10,FALSE)*($B167/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A167,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A167,Working!$B$2:$O$339,12,FALSE)/1000))*($B167/(1-$B$347))","v":0}]
["Maldon",0,{"$f":"VLOOKUP($A168,Working!$B$2:$O$339,4,FALSE)*($B168/(1-$B$347))","v":0},{"$f":"VLOOKUP($A168,Working!$B$2:$O$339,7,FALSE)*($B168/(1-$B$347))","v":0},{"$f":"VLOOKUP($A168,Working!$B$2:$L$339,10,FALSE)*($B168/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A168,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A168,Working!$B$2:$O$339,12,FALSE)/1000))*($B168/(1-$B$347))","v":0}]
["Malvern Hills",0,{"$f":"VLOOKUP($A169,Working!$B$2:$O$339,4,FALSE)*($B169/(1-$B$347))","v":0},{"$f":"VLOOKUP($A169,Working!$B$2:$O$339,7,FALSE)*($B169/(1-$B$347))","v":0},{"$f":"VLOOKUP($A169,Working!$B$2:$L$339,10,FALSE)*($B169/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A169,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A169,Working!$B$2:$O$339,12,FALSE)/1000))*($B169/(1-$B$347))","v":0}]
["Manchester",0,{"$f":"VLOOKUP($A170,Working!$B$2:$O$339,4,FALSE)*($B170/(1-$B$347))","v":0},{"$f":"VLOOKUP($A170,Working!$B$2:$O$339,7,FALSE)*($B170/(1-$B$347))","v":0},{"$f":"VLOOKUP($A170,Working!$B$2:$L$339,10,FALSE)*($B170/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A170,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A170,Working!$B$2:$O$339,12,FALSE)/1000))*($B170/(1-$B$347))","v":0}]
["Mansfield",0,{"$f":"VLOOKUP($A171,Working!$B$2:$O$339,4,FALSE)*($B171/(1-$B$347))","v":0},{"$f":"VLOOKUP($A171,Working!$B$2:$O$339,7,FALSE)*($B171/(1-$B$347))","v":0},{"$f":"VLOOKUP($A171,Working!$B$2:$L$339,10,FALSE)*($B171/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A171,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A171,Working!$B$2:$O$339,12,FALSE)/1000))*($B171/(1-$B$347))","v":0}]
["Medway",0,{"$f":"VLOOKUP($A172,Working!$B$2:$O$339,4,FALSE)*($B172/(1-$B$347))","v":0},{"$f":"VLOOKUP($A172,Working!$B$2:$O$339,7,FALSE)*($B172/(1-$B$347))","v":0},{"$f":"VLOOKUP($A172,Working!$B$2:$L$339,10,FALSE)*($B172/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A172,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A172,Working!$B$2:$O$339,12,FALSE)/1000))*($B172/(1-$B$347))","v":0}]
["Melton",0,{"$f":"VLOOKUP($A173,Working!$B$2:$O$339,4,FALSE)*($B173/(1-$B$347))","v":0},{"$f":"VLOOKUP($A173,Working!$B$2:$O$339,7,FALSE)*($B173/(1-$B$347))","v":0},{"$f":"VLOOKUP($A173,Working!$B$2:$L$339,10,FALSE)*($B173/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A173,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A173,Working!$B$2:$O$339,12,FALSE)/1000))*($B173/(1-$B$347))","v":0}]
["Mendip",0,{"$f":"VLOOKUP($A174,Working!$B$2:$O$339,4,FALSE)*($B174/(1-$B$347))","v":0},{"$f":"VLOOKUP($A174,Working!$B$2:$O$339,7,FALSE)*($B174/(1-$B$347))","v":0},{"$f":"VLOOKUP($A174,Working!$B$2:$L$339,10,FALSE)*($B174/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A174,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A174,Working!$B$2:$O$339,12,FALSE)/1000))*($B174/(1-$B$347))","v":0}]
["Merton",0,{"$f":"VLOOKUP($A175,Working!$B$2:$O$339,4,FALSE)*($B175/(1-$B$347))","v":0},{"$f":"VLOOKUP($A175,Working!$B$2:$O$339,7,FALSE)*($B175/(1-$B$347))","v":0},{"$f":"VLOOKUP($A175,Working!$B$2:$L$339,10,FALSE)*($B175/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A175,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A175,Working!$B$2:$O$339,12,FALSE)/1000))*($B175/(1-$B$347))","v":0}]
["Mid Devon",0,{"$f":"VLOOKUP($A176,Working!$B$2:$O$339,4,FALSE)*($B176/(1-$B$347))","v":0},{"$f":"VLOOKUP($A176,Working!$B$2:$O$339,7,FALSE)*($B176/(1-$B$347))","v":0},{"$f":"VLOOKUP($A176,Working!$B$2:$L$339,10,FALSE)*($B176/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A176,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A176,Working!$B$2:$O$339,12,FALSE)/1000))*($B176/(1-$B$347))","v":0}]
["Mid Suffolk",0,{"$f":"VLOOKUP($A177,Working!$B$2:$O$339,4,FALSE)*($B177/(1-$B$347))","v":0},{"$f":"VLOOKUP($A177,Working!$B$2:$O$339,7,FALSE)*($B177/(1-$B$347))","v":0},{"$f":"VLOOKUP($A177,Working!$B$2:$L$339,10,FALSE)*($B177/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A177,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A177,Working!$B$2:$O$339,12,FALSE)/1000))*($B177/(1-$B$347))","v":0}]
["Mid Sussex",0,{"$f":"VLOOKUP($A178,Working!$B$2:$O$339,4,FALSE)*($B178/(1-$B$347))","v":0},{"$f":"VLOOKUP($A178,Working!$B$2:$O$339,7,FALSE)*($B178/(1-$B$347))","v":0},{"$f":"VLOOKUP($A178,Working!$B$2:$L$339,10,FALSE)*($B178/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A178,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A178,Working!$B$2:$O$339,12,FALSE)/1000))*($B178/(1-$B$347))","v":0}]
["Middlesbrough",0,{"$f":"VLOOKUP($A179,Working!$B$2:$O$339,4,FALSE)*($B179/(1-$B$347))","v":0},{"$f":"VLOOKUP($A179,Working!$B$2:$O$339,7,FALSE)*($B179/(1-$B$347))","v":0},{"$f":"VLOOKUP($A179,Working!$B$2:$L$339,10,FALSE)*($B179/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A179,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A179,Working!$B$2:$O$339,12,FALSE)/1000))*($B179/(1-$B$347))","v":0}]
["Milton Keynes",0,{"$f":"VLOOKUP($A180,Working!$B$2:$O$339,4,FALSE)*($B180/(1-$B$347))","v":0},{"$f":"VLOOKUP($A180,Working!$B$2:$O$339,7,FALSE)*($B180/(1-$B$347))","v":0},{"$f":"VLOOKUP($A180,Working!$B$2:$L$339,10,FALSE)*($B180/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A180,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A180,Working!$B$2:$O$339,12,FALSE)/1000))*($B180/(1-$B$347))","v":0}]
["Mole Valley",0,{"$f":"VLOOKUP($A181,Working!$B$2:$O$339,4,FALSE)*($B181/(1-$B$347))","v":0},{"$f":"VLOOKUP($A181,Working!$B$2:$O$339,7,FALSE)*($B181/(1-$B$347))","v":0},{"$f":"VLOOKUP($A181,Working!$B$2:$L$339,10,FALSE)*($B181/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A181,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A181,Working!$B$2:$O$339,12,FALSE)/1000))*($B181/(1-$B$347))","v":0}]
["New Forest",0,{"$f":"VLOOKUP($A182,Working!$B$2:$O$339,4,FALSE)*($B182/(1-$B$347))","v":0},{"$f":"VLOOKUP($A182,Working!$B$2:$O$339,7,FALSE)*($B182/(1-$B$347))","v":0},{"$f":"VLOOKUP($A182,Working!$B$2:$L$339,10,FALSE)*($B182/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A182,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A182,Working!$B$2:$O$339,12,FALSE)/1000))*($B182/(1-$B$347))","v":0}]
["Newark and Sherwood",0,{"$f":"VLOOKUP($A183,Working!$B$2:$O$339,4,FALSE)*($B183/(1-$B$347))","v":0},{"$f":"VLOOKUP($A183,Working!$B$2:$O$339,7,FALSE)*($B183/(1-$B$347))","v":0},{"$f":"VLOOKUP($A183,Working!$B$2:$L$339,10,FALSE)*($B183/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A183,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A183,Working!$B$2:$O$339,12,FALSE)/1000))*($B183/(1-$B$347))","v":0}]
["Newcastle upon Tyne",0,{"$f":"VLOOKUP($A184,Working!$B$2:$O$339,4,FALSE)*($B184/(1-$B$347))","v":0},{"$f":"VLOOKUP($A184,Working!$B$2:$O$339,7,FALSE)*($B184/(1-$B$347))","v":0},{"$f":"VLOOKUP($A184,Working!$B$2:$L$339,10,FALSE)*($B184/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A184,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A184,Working!$B$2:$O$339,12,FALSE)/1000))*($B184/(1-$B$347))","v":0}]
["Newcastle-under-Lyme",0,{"$f":"VLOOKUP($A185,Working!$B$2:$O$339,4,FALSE)*($B185/(1-$B$347))","v":0},{"$f":"VLOOKUP($A185,Working!$B$2:$O$339,7,FALSE)*($B185/(1-$B$347))","v":0},{"$f":"VLOOKUP($A185,Working!$B$2:$L$339,10,FALSE)*($B185/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A185,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A185,Working!$B$2:$O$339,12,FALSE)/1000))*($B185/(1-$B$347))","v":0}]
["Newham",0,{"$f":"VLOOKUP($A186,Working!$B$2:$O$339,4,FALSE)*($B186/(1-$B$347))","v":0},{"$f":"VLOOKUP($A186,Working!$B$2:$O$339,7,FALSE)*($B186/(1-$B$347))","v":0},{"$f":"VLOOKUP($A186,Working!$B$2:$L$339,10,FALSE)*($B186/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A186,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A186,Working!$B$2:$O$339,12,FALSE)/1000))*($B186/(1-$B$347))","v":0}]
["North Devon",0,{"$f":"VLOOKUP($A187,Working!$B$2:$O$339,4,FALSE)*($B187/(1-$B$347))","v":0},{"$f":"VLOOKUP($A187,Working!$B$2:$O$339,7,FALSE)*($B187/(1-$B$347))","v":0},{"$f":"VLOOKUP($A187,Working!$B$2:$L$339,10,FALSE)*($B187/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A187,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A187,Working!$B$2:$O$339,12,FALSE)/1000))*($B187/(1-$B$347))","v":0}]
["North Dorset",0,{"$f":"VLOOKUP($A188,Working!$B$2:$O$339,4,FALSE)*($B188/(1-$B$347))","v":0},{"$f":"VLOOKUP($A188,Working!$B$2:$O$339,7,FALSE)*($B188/(1-$B$347))","v":0},{"$f":"VLOOKUP($A188,Working!$B$2:$L$339,10,FALSE)*($B188/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A188,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A188,Working!$B$2:$O$339,12,FALSE)/1000))*($B188/(1-$B$347))","v":0}]
["North East Derbyshire",0,{"$f":"VLOOKUP($A189,Working!$B$2:$O$339,4,FALSE)*($B189/(1-$B$347))","v":0},{"$f":"VLOOKUP($A189,Working!$B$2:$O$339,7,FALSE)*($B189/(1-$B$347))","v":0},{"$f":"VLOOKUP($A189,Working!$B$2:$L$339,10,FALSE)*($B189/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A189,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A189,Working!$B$2:$O$339,12,FALSE)/1000))*($B189/(1-$B$347))","v":0}]
["North East Lincolnshire",0,{"$f":"VLOOKUP($A190,Working!$B$2:$O$339,4,FALSE)*($B190/(1-$B$347))","v":0},{"$f":"VLOOKUP($A190,Working!$B$2:$O$339,7,FALSE)*($B190/(1-$B$347))","v":0},{"$f":"VLOOKUP($A190,Working!$B$2:$L$339,10,FALSE)*($B190/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A190,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A190,Working!$B$2:$O$339,12,FALSE)/1000))*($B190/(1-$B$347))","v":0}]
["North Hertfordshire",0,{"$f":"VLOOKUP($A191,Working!$B$2:$O$339,4,FALSE)*($B191/(1-$B$347))","v":0},{"$f":"VLOOKUP($A191,Working!$B$2:$O$339,7,FALSE)*($B191/(1-$B$347))","v":0},{"$f":"VLOOKUP($A191,Working!$B$2:$L$339,10,FALSE)*($B191/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A191,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A191,Working!$B$2:$O$339,12,FALSE)/1000))*($B191/(1-$B$347))","v":0}]
["North Kesteven",0,{"$f":"VLOOKUP($A192,Working!$B$2:$O$339,4,FALSE)*($B192/(1-$B$347))","v":0},{"$f":"VLOOKUP($A192,Working!$B$2:$O$339,7,FALSE)*($B192/(1-$B$347))","v":0},{"$f":"VLOOKUP($A192,Working!$B$2:$L$339,10,FALSE)*($B192/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A192,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A192,Working!$B$2:$O$339,12,FALSE)/1000))*($B192/(1-$B$347))","v":0}]
["North Lincolnshire",0,{"$f":"VLOOKUP($A193,Working!$B$2:$O$339,4,FALSE)*($B193/(1-$B$347))","v":0},{"$f":"VLOOKUP($A193,Working!$B$2:$O$339,7,FALSE)*($B193/(1-$B$347))","v":0},{"$f":"VLOOKUP($A193,Working!$B$2:$L$339,10,FALSE)*($B193/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A193,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A193,Working!$B$2:$O$339,12,FALSE)/1000))*($B193/(1-$B$347))","v":0}]
["North Norfolk",0,{"$f":"VLOOKUP($A194,Working!$B$2:$O$339,4,FALSE)*($B194/(1-$B$347))","v":0},{"$f":"VLOOKUP($A194,Working!$B$2:$O$339,7,FALSE)*($B194/(1-$B$347))","v":0},{"$f":"VLOOKUP($A194,Working!$B$2:$L$339,10,FALSE)*($B194/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A194,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A194,Working!$B$2:$O$339,12,FALSE)/1000))*($B194/(1-$B$347))","v":0}]
["North Somerset",0,{"$f":"VLOOKUP($A195,Working!$B$2:$O$339,4,FALSE)*($B195/(1-$B$347))","v":0},{"$f":"VLOOKUP($A195,Working!$B$2:$O$339,7,FALSE)*($B195/(1-$B$347))","v":0},{"$f":"VLOOKUP($A195,Working!$B$2:$L$339,10,FALSE)*($B195/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A195,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A195,Working!$B$2:$O$339,12,FALSE)/1000))*($B195/(1-$B$347))","v":0}]
["North Tyneside",0,{"$f":"VLOOKUP($A196,Working!$B$2:$O$339,4,FALSE)*($B196/(1-$B$347))","v":0},{"$f":"VLOOKUP($A196,Working!$B$2:$O$339,7,FALSE)*($B196/(1-$B$347))","v":0},{"$f":"VLOOKUP($A196,Working!$B$2:$L$339,10,FALSE)*($B196/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A196,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A196,Working!$B$2:$O$339,12,FALSE)/1000))*($B196/(1-$B$347))","v":0}]
["North Warwickshire",0,{"$f":"VLOOKUP($A197,Working!$B$2:$O$339,4,FALSE)*($B197/(1-$B$347))","v":0},{"$f":"VLOOKUP($A197,Working!$B$2:$O$339,7,FALSE)*($B197/(1-$B$347))","v":0},{"$f":"VLOOKUP($A197,Working!$B$2:$L$339,10,FALSE)*($B197/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A197,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A197,Working!$B$2:$O$339,12,FALSE)/1000))*($B197/(1-$B$347))","v":0}]
["North West Leicestershire",0,{"$f":"VLOOKUP($A198,Working!$B$2:$O$339,4,FALSE)*($B198/(1-$B$347))","v":0},{"$f":"VLOOKUP($A198,Working!$B$2:$O$339,7,FALSE)*($B198/(1-$B$347))","v":0},{"$f":"VLOOKUP($A198,Working!$B$2:$L$339,10,FALSE)*($B198/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A198,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A198,Working!$B$2:$O$339,12,FALSE)/1000))*($B198/(1-$B$347))","v":0}]
["Northampton",0,{"$f":"VLOOKUP($A199,Working!$B$2:$O$339,4,FALSE)*($B199/(1-$B$347))","v":0},{"$f":"VLOOKUP($A199,Working!$B$2:$O$339,7,FALSE)*($B199/(1-$B$347))","v":0},{"$f":"VLOOKUP($A199,Working!$B$2:$L$339,10,FALSE)*($B199/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A199,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A199,Working!$B$2:$O$339,12,FALSE)/1000))*($B199/(1-$B$347))","v":0}]
["Northumberland",0,{"$f":"VLOOKUP($A200,Working!$B$2:$O$339,4,FALSE)*($B200/(1-$B$347))","v":0},{"$f":"VLOOKUP($A200,Working!$B$2:$O$339,7,FALSE)*($B200/(1-$B$347))","v":0},{"$f":"VLOOKUP($A200,Working!$B$2:$L$339,10,FALSE)*($B200/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A200,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A200,Working!$B$2:$O$339,12,FALSE)/1000))*($B200/(1-$B$347))","v":0}]
["Norwich",0,{"$f":"VLOOKUP($A201,Working!$B$2:$O$339,4,FALSE)*($B201/(1-$B$347))","v":0},{"$f":"VLOOKUP($A201,Working!$B$2:$O$339,7,FALSE)*($B201/(1-$B$347))","v":0},{"$f":"VLOOKUP($A201,Working!$B$2:$L$339,10,FALSE)*($B201/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A201,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A201,Working!$B$2:$O$339,12,FALSE)/1000))*($B201/(1-$B$347))","v":0}]
["Nottingham",0,{"$f":"VLOOKUP($A202,Working!$B$2:$O$339,4,FALSE)*($B202/(1-$B$347))","v":0},{"$f":"VLOOKUP($A202,Working!$B$2:$O$339,7,FALSE)*($B202/(1-$B$347))","v":0},{"$f":"VLOOKUP($A202,Working!$B$2:$L$339,10,FALSE)*($B202/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A202,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A202,Working!$B$2:$O$339,12,FALSE)/1000))*($B202/(1-$B$347))","v":0}]
["Nuneaton and Bedworth",0,{"$f":"VLOOKUP($A203,Working!$B$2:$O$339,4,FALSE)*($B203/(1-$B$347))","v":0},{"$f":"VLOOKUP($A203,Working!$B$2:$O$339,7,FALSE)*($B203/(1-$B$347))","v":0},{"$f":"VLOOKUP($A203,Working!$B$2:$L$339,10,FALSE)*($B203/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A203,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A203,Working!$B$2:$O$339,12,FALSE)/1000))*($B203/(1-$B$347))","v":0}]
["Oadby and Wigston",0,{"$f":"VLOOKUP($A204,Working!$B$2:$O$339,4,FALSE)*($B204/(1-$B$347))","v":0},{"$f":"VLOOKUP($A204,Working!$B$2:$O$339,7,FALSE)*($B204/(1-$B$347))","v":0},{"$f":"VLOOKUP($A204,Working!$B$2:$L$339,10,FALSE)*($B204/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A204,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A204,Working!$B$2:$O$339,12,FALSE)/1000))*($B204/(1-$B$347))","v":0}]
["Oldham",0,{"$f":"VLOOKUP($A205,Working!$B$2:$O$339,4,FALSE)*($B205/(1-$B$347))","v":0},{"$f":"VLOOKUP($A205,Working!$B$2:$O$339,7,FALSE)*($B205/(1-$B$347))","v":0},{"$f":"VLOOKUP($A205,Working!$B$2:$L$339,10,FALSE)*($B205/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A205,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A205,Working!$B$2:$O$339,12,FALSE)/1000))*($B205/(1-$B$347))","v":0}]
["Oxford",0,{"$f":"VLOOKUP($A206,Working!$B$2:$O$339,4,FALSE)*($B206/(1-$B$347))","v":0},{"$f":"VLOOKUP($A206,Working!$B$2:$O$339,7,FALSE)*($B206/(1-$B$347))","v":0},{"$f":"VLOOKUP($A206,Working!$B$2:$L$339,10,FALSE)*($B206/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A206,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A206,Working!$B$2:$O$339,12,FALSE)/1000))*($B206/(1-$B$347))","v":0}]
["Pendle",0,{"$f":"VLOOKUP($A207,Working!$B$2:$O$339,4,FALSE)*($B207/(1-$B$347))","v":0},{"$f":"VLOOKUP($A207,Working!$B$2:$O$339,7,FALSE)*($B207/(1-$B$347))","v":0},{"$f":"VLOOKUP($A207,Working!$B$2:$L$339,10,FALSE)*($B207/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A207,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A207,Working!$B$2:$O$339,12,FALSE)/1000))*($B207/(1-$B$347))","v":0}]
["Peterborough",0,{"$f":"VLOOKUP($A208,Working!$B$2:$O$339,4,FALSE)*($B208/(1-$B$347))","v":0},{"$f":"VLOOKUP($A208,Working!$B$2:$O$339,7,FALSE)*($B208/(1-$B$347))","v":0},{"$f":"VLOOKUP($A208,Working!$B$2:$L$339,10,FALSE)*($B208/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A208,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A208,Working!$B$2:$O$339,12,FALSE)/1000))*($B208/(1-$B$347))","v":0}]
["Plymouth",0,{"$f":"VLOOKUP($A209,Working!$B$2:$O$339,4,FALSE)*($B209/(1-$B$347))","v":0},{"$f":"VLOOKUP($A209,Working!$B$2:$O$339,7,FALSE)*($B209/(1-$B$347))","v":0},{"$f":"VLOOKUP($A209,Working!$B$2:$L$339,10,FALSE)*($B209/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A209,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A209,Working!$B$2:$O$339,12,FALSE)/1000))*($B209/(1-$B$347))","v":0}]
["Poole",0,{"$f":"VLOOKUP($A210,Working!$B$2:$O$339,4,FALSE)*($B210/(1-$B$347))","v":0},{"$f":"VLOOKUP($A210,Working!$B$2:$O$339,7,FALSE)*($B210/(1-$B$347))","v":0},{"$f":"VLOOKUP($A210,Working!$B$2:$L$339,10,FALSE)*($B210/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A210,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A210,Working!$B$2:$O$339,12,FALSE)/1000))*($B210/(1-$B$347))","v":0}]
["Portsmouth",0,{"$f":"VLOOKUP($A211,Working!$B$2:$O$339,4,FALSE)*($B211/(1-$B$347))","v":0},{"$f":"VLOOKUP($A211,Working!$B$2:$O$339,7,FALSE)*($B211/(1-$B$347))","v":0},{"$f":"VLOOKUP($A211,Working!$B$2:$L$339,10,FALSE)*($B211/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A211,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A211,Working!$B$2:$O$339,12,FALSE)/1000))*($B211/(1-$B$347))","v":0}]
["Preston",0,{"$f":"VLOOKUP($A212,Working!$B$2:$O$339,4,FALSE)*($B212/(1-$B$347))","v":0},{"$f":"VLOOKUP($A212,Working!$B$2:$O$339,7,FALSE)*($B212/(1-$B$347))","v":0},{"$f":"VLOOKUP($A212,Working!$B$2:$L$339,10,FALSE)*($B212/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A212,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A212,Working!$B$2:$O$339,12,FALSE)/1000))*($B212/(1-$B$347))","v":0}]
["Purbeck",0,{"$f":"VLOOKUP($A213,Working!$B$2:$O$339,4,FALSE)*($B213/(1-$B$347))","v":0},{"$f":"VLOOKUP($A213,Working!$B$2:$O$339,7,FALSE)*($B213/(1-$B$347))","v":0},{"$f":"VLOOKUP($A213,Working!$B$2:$L$339,10,FALSE)*($B213/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A213,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A213,Working!$B$2:$O$339,12,FALSE)/1000))*($B213/(1-$B$347))","v":0}]
["Reading",0,{"$f":"VLOOKUP($A214,Working!$B$2:$O$339,4,FALSE)*($B214/(1-$B$347))","v":0},{"$f":"VLOOKUP($A214,Working!$B$2:$O$339,7,FALSE)*($B214/(1-$B$347))","v":0},{"$f":"VLOOKUP($A214,Working!$B$2:$L$339,10,FALSE)*($B214/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A214,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A214,Working!$B$2:$O$339,12,FALSE)/1000))*($B214/(1-$B$347))","v":0}]
["Redbridge",0,{"$f":"VLOOKUP($A215,Working!$B$2:$O$339,4,FALSE)*($B215/(1-$B$347))","v":0},{"$f":"VLOOKUP($A215,Working!$B$2:$O$339,7,FALSE)*($B215/(1-$B$347))","v":0},{"$f":"VLOOKUP($A215,Working!$B$2:$L$339,10,FALSE)*($B215/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A215,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A215,Working!$B$2:$O$339,12,FALSE)/1000))*($B215/(1-$B$347))","v":0}]
["Redcar and Cleveland",0,{"$f":"VLOOKUP($A216,Working!$B$2:$O$339,4,FALSE)*($B216/(1-$B$347))","v":0},{"$f":"VLOOKUP($A216,Working!$B$2:$O$339,7,FALSE)*($B216/(1-$B$347))","v":0},{"$f":"VLOOKUP($A216,Working!$B$2:$L$339,10,FALSE)*($B216/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A216,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A216,Working!$B$2:$O$339,12,FALSE)/1000))*($B216/(1-$B$347))","v":0}]
["Redditch",0,{"$f":"VLOOKUP($A217,Working!$B$2:$O$339,4,FALSE)*($B217/(1-$B$347))","v":0},{"$f":"VLOOKUP($A217,Working!$B$2:$O$339,7,FALSE)*($B217/(1-$B$347))","v":0},{"$f":"VLOOKUP($A217,Working!$B$2:$L$339,10,FALSE)*($B217/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A217,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A217,Working!$B$2:$O$339,12,FALSE)/1000))*($B217/(1-$B$347))","v":0}]
["Reigate and Banstead",0,{"$f":"VLOOKUP($A218,Working!$B$2:$O$339,4,FALSE)*($B218/(1-$B$347))","v":0},{"$f":"VLOOKUP($A218,Working!$B$2:$O$339,7,FALSE)*($B218/(1-$B$347))","v":0},{"$f":"VLOOKUP($A218,Working!$B$2:$L$339,10,FALSE)*($B218/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A218,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A218,Working!$B$2:$O$339,12,FALSE)/1000))*($B218/(1-$B$347))","v":0}]
["Ribble Valley",0,{"$f":"VLOOKUP($A219,Working!$B$2:$O$339,4,FALSE)*($B219/(1-$B$347))","v":0},{"$f":"VLOOKUP($A219,Working!$B$2:$O$339,7,FALSE)*($B219/(1-$B$347))","v":0},{"$f":"VLOOKUP($A219,Working!$B$2:$L$339,10,FALSE)*($B219/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A219,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A219,Working!$B$2:$O$339,12,FALSE)/1000))*($B219/(1-$B$347))","v":0}]
["Richmond upon Thames",0,{"$f":"VLOOKUP($A220,Working!$B$2:$O$339,4,FALSE)*($B220/(1-$B$347))","v":0},{"$f":"VLOOKUP($A220,Working!$B$2:$O$339,7,FALSE)*($B220/(1-$B$347))","v":0},{"$f":"VLOOKUP($A220,Working!$B$2:$L$339,10,FALSE)*($B220/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A220,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A220,Working!$B$2:$O$339,12,FALSE)/1000))*($B220/(1-$B$347))","v":0}]
["Richmondshire",0,{"$f":"VLOOKUP($A221,Working!$B$2:$O$339,4,FALSE)*($B221/(1-$B$347))","v":0},{"$f":"VLOOKUP($A221,Working!$B$2:$O$339,7,FALSE)*($B221/(1-$B$347))","v":0},{"$f":"VLOOKUP($A221,Working!$B$2:$L$339,10,FALSE)*($B221/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A221,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A221,Working!$B$2:$O$339,12,FALSE)/1000))*($B221/(1-$B$347))","v":0}]
["Rochdale",0,{"$f":"VLOOKUP($A222,Working!$B$2:$O$339,4,FALSE)*($B222/(1-$B$347))","v":0},{"$f":"VLOOKUP($A222,Working!$B$2:$O$339,7,FALSE)*($B222/(1-$B$347))","v":0},{"$f":"VLOOKUP($A222,Working!$B$2:$L$339,10,FALSE)*($B222/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A222,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A222,Working!$B$2:$O$339,12,FALSE)/1000))*($B222/(1-$B$347))","v":0}]
["Rochford",0,{"$f":"VLOOKUP($A223,Working!$B$2:$O$339,4,FALSE)*($B223/(1-$B$347))","v":0},{"$f":"VLOOKUP($A223,Working!$B$2:$O$339,7,FALSE)*($B223/(1-$B$347))","v":0},{"$f":"VLOOKUP($A223,Working!$B$2:$L$339,10,FALSE)*($B223/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A223,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A223,Working!$B$2:$O$339,12,FALSE)/1000))*($B223/(1-$B$347))","v":0}]
["Rossendale",0,{"$f":"VLOOKUP($A224,Working!$B$2:$O$339,4,FALSE)*($B224/(1-$B$347))","v":0},{"$f":"VLOOKUP($A224,Working!$B$2:$O$339,7,FALSE)*($B224/(1-$B$347))","v":0},{"$f":"VLOOKUP($A224,Working!$B$2:$L$339,10,FALSE)*($B224/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A224,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A224,Working!$B$2:$O$339,12,FALSE)/1000))*($B224/(1-$B$347))","v":0}]
["Rother",0,{"$f":"VLOOKUP($A225,Working!$B$2:$O$339,4,FALSE)*($B225/(1-$B$347))","v":0},{"$f":"VLOOKUP($A225,Working!$B$2:$O$339,7,FALSE)*($B225/(1-$B$347))","v":0},{"$f":"VLOOKUP($A225,Working!$B$2:$L$339,10,FALSE)*($B225/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A225,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A225,Working!$B$2:$O$339,12,FALSE)/1000))*($B225/(1-$B$347))","v":0}]
["Rotherham",0,{"$f":"VLOOKUP($A226,Working!$B$2:$O$339,4,FALSE)*($B226/(1-$B$347))","v":0},{"$f":"VLOOKUP($A226,Working!$B$2:$O$339,7,FALSE)*($B226/(1-$B$347))","v":0},{"$f":"VLOOKUP($A226,Working!$B$2:$L$339,10,FALSE)*($B226/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A226,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A226,Working!$B$2:$O$339,12,FALSE)/1000))*($B226/(1-$B$347))","v":0}]
["Rugby",0,{"$f":"VLOOKUP($A227,Working!$B$2:$O$339,4,FALSE)*($B227/(1-$B$347))","v":0},{"$f":"VLOOKUP($A227,Working!$B$2:$O$339,7,FALSE)*($B227/(1-$B$347))","v":0},{"$f":"VLOOKUP($A227,Working!$B$2:$L$339,10,FALSE)*($B227/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A227,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A227,Working!$B$2:$O$339,12,FALSE)/1000))*($B227/(1-$B$347))","v":0}]
["Runnymede",0,{"$f":"VLOOKUP($A228,Working!$B$2:$O$339,4,FALSE)*($B228/(1-$B$347))","v":0},{"$f":"VLOOKUP($A228,Working!$B$2:$O$339,7,FALSE)*($B228/(1-$B$347))","v":0},{"$f":"VLOOKUP($A228,Working!$B$2:$L$339,10,FALSE)*($B228/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A228,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A228,Working!$B$2:$O$339,12,FALSE)/1000))*($B228/(1-$B$347))","v":0}]
["Rushcliffe",0,{"$f":"VLOOKUP($A229,Working!$B$2:$O$339,4,FALSE)*($B229/(1-$B$347))","v":0},{"$f":"VLOOKUP($A229,Working!$B$2:$O$339,7,FALSE)*($B229/(1-$B$347))","v":0},{"$f":"VLOOKUP($A229,Working!$B$2:$L$339,10,FALSE)*($B229/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A229,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A229,Working!$B$2:$O$339,12,FALSE)/1000))*($B229/(1-$B$347))","v":0}]
["Rushmoor",0,{"$f":"VLOOKUP($A230,Working!$B$2:$O$339,4,FALSE)*($B230/(1-$B$347))","v":0},{"$f":"VLOOKUP($A230,Working!$B$2:$O$339,7,FALSE)*($B230/(1-$B$347))","v":0},{"$f":"VLOOKUP($A230,Working!$B$2:$L$339,10,FALSE)*($B230/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A230,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A230,Working!$B$2:$O$339,12,FALSE)/1000))*($B230/(1-$B$347))","v":0}]
["Rutland",0,{"$f":"VLOOKUP($A231,Working!$B$2:$O$339,4,FALSE)*($B231/(1-$B$347))","v":0},{"$f":"VLOOKUP($A231,Working!$B$2:$O$339,7,FALSE)*($B231/(1-$B$347))","v":0},{"$f":"VLOOKUP($A231,Working!$B$2:$L$339,10,FALSE)*($B231/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A231,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A231,Working!$B$2:$O$339,12,FALSE)/1000))*($B231/(1-$B$347))","v":0}]
["Ryedale",0,{"$f":"VLOOKUP($A232,Working!$B$2:$O$339,4,FALSE)*($B232/(1-$B$347))","v":0},{"$f":"VLOOKUP($A232,Working!$B$2:$O$339,7,FALSE)*($B232/(1-$B$347))","v":0},{"$f":"VLOOKUP($A232,Working!$B$2:$L$339,10,FALSE)*($B232/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A232,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A232,Working!$B$2:$O$339,12,FALSE)/1000))*($B232/(1-$B$347))","v":0}]
["Salford",0,{"$f":"VLOOKUP($A233,Working!$B$2:$O$339,4,FALSE)*($B233/(1-$B$347))","v":0},{"$f":"VLOOKUP($A233,Working!$B$2:$O$339,7,FALSE)*($B233/(1-$B$347))","v":0},{"$f":"VLOOKUP($A233,Working!$B$2:$L$339,10,FALSE)*($B233/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A233,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A233,Working!$B$2:$O$339,12,FALSE)/1000))*($B233/(1-$B$347))","v":0}]
["Sandwell",0,{"$f":"VLOOKUP($A234,Working!$B$2:$O$339,4,FALSE)*($B234/(1-$B$347))","v":0},{"$f":"VLOOKUP($A234,Working!$B$2:$O$339,7,FALSE)*($B234/(1-$B$347))","v":0},{"$f":"VLOOKUP($A234,Working!$B$2:$L$339,10,FALSE)*($B234/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A234,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A234,Working!$B$2:$O$339,12,FALSE)/1000))*($B234/(1-$B$347))","v":0}]
["Scarborough",0,{"$f":"VLOOKUP($A235,Working!$B$2:$O$339,4,FALSE)*($B235/(1-$B$347))","v":0},{"$f":"VLOOKUP($A235,Working!$B$2:$O$339,7,FALSE)*($B235/(1-$B$347))","v":0},{"$f":"VLOOKUP($A235,Working!$B$2:$L$339,10,FALSE)*($B235/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A235,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A235,Working!$B$2:$O$339,12,FALSE)/1000))*($B235/(1-$B$347))","v":0}]
["Sedgemoor",0,{"$f":"VLOOKUP($A236,Working!$B$2:$O$339,4,FALSE)*($B236/(1-$B$347))","v":0},{"$f":"VLOOKUP($A236,Working!$B$2:$O$339,7,FALSE)*($B236/(1-$B$347))","v":0},{"$f":"VLOOKUP($A236,Working!$B$2:$L$339,10,FALSE)*($B236/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A236,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A236,Working!$B$2:$O$339,12,FALSE)/1000))*($B236/(1-$B$347))","v":0}]
["Sefton",0,{"$f":"VLOOKUP($A237,Working!$B$2:$O$339,4,FALSE)*($B237/(1-$B$347))","v":0},{"$f":"VLOOKUP($A237,Working!$B$2:$O$339,7,FALSE)*($B237/(1-$B$347))","v":0},{"$f":"VLOOKUP($A237,Working!$B$2:$L$339,10,FALSE)*($B237/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A237,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A237,Working!$B$2:$O$339,12,FALSE)/1000))*($B237/(1-$B$347))","v":0}]
["Selby",0,{"$f":"VLOOKUP($A238,Working!$B$2:$O$339,4,FALSE)*($B238/(1-$B$347))","v":0},{"$f":"VLOOKUP($A238,Working!$B$2:$O$339,7,FALSE)*($B238/(1-$B$347))","v":0},{"$f":"VLOOKUP($A238,Working!$B$2:$L$339,10,FALSE)*($B238/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A238,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A238,Working!$B$2:$O$339,12,FALSE)/1000))*($B238/(1-$B$347))","v":0}]
["Sevenoaks",0,{"$f":"VLOOKUP($A239,Working!$B$2:$O$339,4,FALSE)*($B239/(1-$B$347))","v":0},{"$f":"VLOOKUP($A239,Working!$B$2:$O$339,7,FALSE)*($B239/(1-$B$347))","v":0},{"$f":"VLOOKUP($A239,Working!$B$2:$L$339,10,FALSE)*($B239/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A239,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A239,Working!$B$2:$O$339,12,FALSE)/1000))*($B239/(1-$B$347))","v":0}]
["Sheffield",0,{"$f":"VLOOKUP($A240,Working!$B$2:$O$339,4,FALSE)*($B240/(1-$B$347))","v":0},{"$f":"VLOOKUP($A240,Working!$B$2:$O$339,7,FALSE)*($B240/(1-$B$347))","v":0},{"$f":"VLOOKUP($A240,Working!$B$2:$L$339,10,FALSE)*($B240/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A240,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A240,Working!$B$2:$O$339,12,FALSE)/1000))*($B240/(1-$B$347))","v":0}]
["Shepway",0,{"$f":"VLOOKUP($A241,Working!$B$2:$O$339,4,FALSE)*($B241/(1-$B$347))","v":0},{"$f":"VLOOKUP($A241,Working!$B$2:$O$339,7,FALSE)*($B241/(1-$B$347))","v":0},{"$f":"VLOOKUP($A241,Working!$B$2:$L$339,10,FALSE)*($B241/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A241,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A241,Working!$B$2:$O$339,12,FALSE)/1000))*($B241/(1-$B$347))","v":0}]
["Shropshire",0,{"$f":"VLOOKUP($A242,Working!$B$2:$O$339,4,FALSE)*($B242/(1-$B$347))","v":0},{"$f":"VLOOKUP($A242,Working!$B$2:$O$339,7,FALSE)*($B242/(1-$B$347))","v":0},{"$f":"VLOOKUP($A242,Working!$B$2:$L$339,10,FALSE)*($B242/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A242,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A242,Working!$B$2:$O$339,12,FALSE)/1000))*($B242/(1-$B$347))","v":0}]
["Slough",0,{"$f":"VLOOKUP($A243,Working!$B$2:$O$339,4,FALSE)*($B243/(1-$B$347))","v":0},{"$f":"VLOOKUP($A243,Working!$B$2:$O$339,7,FALSE)*($B243/(1-$B$347))","v":0},{"$f":"VLOOKUP($A243,Working!$B$2:$L$339,10,FALSE)*($B243/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A243,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A243,Working!$B$2:$O$339,12,FALSE)/1000))*($B243/(1-$B$347))","v":0}]
["Solihull",0,{"$f":"VLOOKUP($A244,Working!$B$2:$O$339,4,FALSE)*($B244/(1-$B$347))","v":0},{"$f":"VLOOKUP($A244,Working!$B$2:$O$339,7,FALSE)*($B244/(1-$B$347))","v":0},{"$f":"VLOOKUP($A244,Working!$B$2:$L$339,10,FALSE)*($B244/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A244,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A244,Working!$B$2:$O$339,12,FALSE)/1000))*($B244/(1-$B$347))","v":0}]
["South Bucks",0,{"$f":"VLOOKUP($A245,Working!$B$2:$O$339,4,FALSE)*($B245/(1-$B$347))","v":0},{"$f":"VLOOKUP($A245,Working!$B$2:$O$339,7,FALSE)*($B245/(1-$B$347))","v":0},{"$f":"VLOOKUP($A245,Working!$B$2:$L$339,10,FALSE)*($B245/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A245,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A245,Working!$B$2:$O$339,12,FALSE)/1000))*($B245/(1-$B$347))","v":0}]
["South Cambridgeshire",0,{"$f":"VLOOKUP($A246,Working!$B$2:$O$339,4,FALSE)*($B246/(1-$B$347))","v":0},{"$f":"VLOOKUP($A246,Working!$B$2:$O$339,7,FALSE)*($B246/(1-$B$347))","v":0},{"$f":"VLOOKUP($A246,Working!$B$2:$L$339,10,FALSE)*($B246/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A246,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A246,Working!$B$2:$O$339,12,FALSE)/1000))*($B246/(1-$B$347))","v":0}]
["South Derbyshire",0,{"$f":"VLOOKUP($A247,Working!$B$2:$O$339,4,FALSE)*($B247/(1-$B$347))","v":0},{"$f":"VLOOKUP($A247,Working!$B$2:$O$339,7,FALSE)*($B247/(1-$B$347))","v":0},{"$f":"VLOOKUP($A247,Working!$B$2:$L$339,10,FALSE)*($B247/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A247,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A247,Working!$B$2:$O$339,12,FALSE)/1000))*($B247/(1-$B$347))","v":0}]
["South Gloucestershire",0,{"$f":"VLOOKUP($A248,Working!$B$2:$O$339,4,FALSE)*($B248/(1-$B$347))","v":0},{"$f":"VLOOKUP($A248,Working!$B$2:$O$339,7,FALSE)*($B248/(1-$B$347))","v":0},{"$f":"VLOOKUP($A248,Working!$B$2:$L$339,10,FALSE)*($B248/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A248,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A248,Working!$B$2:$O$339,12,FALSE)/1000))*($B248/(1-$B$347))","v":0}]
["South Hams",0,{"$f":"VLOOKUP($A249,Working!$B$2:$O$339,4,FALSE)*($B249/(1-$B$347))","v":0},{"$f":"VLOOKUP($A249,Working!$B$2:$O$339,7,FALSE)*($B249/(1-$B$347))","v":0},{"$f":"VLOOKUP($A249,Working!$B$2:$L$339,10,FALSE)*($B249/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A249,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A249,Working!$B$2:$O$339,12,FALSE)/1000))*($B249/(1-$B$347))","v":0}]
["South Holland",0,{"$f":"VLOOKUP($A250,Working!$B$2:$O$339,4,FALSE)*($B250/(1-$B$347))","v":0},{"$f":"VLOOKUP($A250,Working!$B$2:$O$339,7,FALSE)*($B250/(1-$B$347))","v":0},{"$f":"VLOOKUP($A250,Working!$B$2:$L$339,10,FALSE)*($B250/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A250,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A250,Working!$B$2:$O$339,12,FALSE)/1000))*($B250/(1-$B$347))","v":0}]
["South Kesteven",0,{"$f":"VLOOKUP($A251,Working!$B$2:$O$339,4,FALSE)*($B251/(1-$B$347))","v":0},{"$f":"VLOOKUP($A251,Working!$B$2:$O$339,7,FALSE)*($B251/(1-$B$347))","v":0},{"$f":"VLOOKUP($A251,Working!$B$2:$L$339,10,FALSE)*($B251/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A251,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A251,Working!$B$2:$O$339,12,FALSE)/1000))*($B251/(1-$B$347))","v":0}]
["South Lakeland",0,{"$f":"VLOOKUP($A252,Working!$B$2:$O$339,4,FALSE)*($B252/(1-$B$347))","v":0},{"$f":"VLOOKUP($A252,Working!$B$2:$O$339,7,FALSE)*($B252/(1-$B$347))","v":0},{"$f":"VLOOKUP($A252,Working!$B$2:$L$339,10,FALSE)*($B252/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A252,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A252,Working!$B$2:$O$339,12,FALSE)/1000))*($B252/(1-$B$347))","v":0}]
["South Norfolk",0,{"$f":"VLOOKUP($A253,Working!$B$2:$O$339,4,FALSE)*($B253/(1-$B$347))","v":0},{"$f":"VLOOKUP($A253,Working!$B$2:$O$339,7,FALSE)*($B253/(1-$B$347))","v":0},{"$f":"VLOOKUP($A253,Working!$B$2:$L$339,10,FALSE)*($B253/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A253,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A253,Working!$B$2:$O$339,12,FALSE)/1000))*($B253/(1-$B$347))","v":0}]
["South Northamptonshire",0,{"$f":"VLOOKUP($A254,Working!$B$2:$O$339,4,FALSE)*($B254/(1-$B$347))","v":0},{"$f":"VLOOKUP($A254,Working!$B$2:$O$339,7,FALSE)*($B254/(1-$B$347))","v":0},{"$f":"VLOOKUP($A254,Working!$B$2:$L$339,10,FALSE)*($B254/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A254,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A254,Working!$B$2:$O$339,12,FALSE)/1000))*($B254/(1-$B$347))","v":0}]
["South Oxfordshire",0,{"$f":"VLOOKUP($A255,Working!$B$2:$O$339,4,FALSE)*($B255/(1-$B$347))","v":0},{"$f":"VLOOKUP($A255,Working!$B$2:$O$339,7,FALSE)*($B255/(1-$B$347))","v":0},{"$f":"VLOOKUP($A255,Working!$B$2:$L$339,10,FALSE)*($B255/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A255,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A255,Working!$B$2:$O$339,12,FALSE)/1000))*($B255/(1-$B$347))","v":0}]
["South Ribble",0,{"$f":"VLOOKUP($A256,Working!$B$2:$O$339,4,FALSE)*($B256/(1-$B$347))","v":0},{"$f":"VLOOKUP($A256,Working!$B$2:$O$339,7,FALSE)*($B256/(1-$B$347))","v":0},{"$f":"VLOOKUP($A256,Working!$B$2:$L$339,10,FALSE)*($B256/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A256,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A256,Working!$B$2:$O$339,12,FALSE)/1000))*($B256/(1-$B$347))","v":0}]
["South Somerset",0,{"$f":"VLOOKUP($A257,Working!$B$2:$O$339,4,FALSE)*($B257/(1-$B$347))","v":0},{"$f":"VLOOKUP($A257,Working!$B$2:$O$339,7,FALSE)*($B257/(1-$B$347))","v":0},{"$f":"VLOOKUP($A257,Working!$B$2:$L$339,10,FALSE)*($B257/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A257,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A257,Working!$B$2:$O$339,12,FALSE)/1000))*($B257/(1-$B$347))","v":0}]
["South Staffordshire",0,{"$f":"VLOOKUP($A258,Working!$B$2:$O$339,4,FALSE)*($B258/(1-$B$347))","v":0},{"$f":"VLOOKUP($A258,Working!$B$2:$O$339,7,FALSE)*($B258/(1-$B$347))","v":0},{"$f":"VLOOKUP($A258,Working!$B$2:$L$339,10,FALSE)*($B258/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A258,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A258,Working!$B$2:$O$339,12,FALSE)/1000))*($B258/(1-$B$347))","v":0}]
["South Tyneside",0,{"$f":"VLOOKUP($A259,Working!$B$2:$O$339,4,FALSE)*($B259/(1-$B$347))","v":0},{"$f":"VLOOKUP($A259,Working!$B$2:$O$339,7,FALSE)*($B259/(1-$B$347))","v":0},{"$f":"VLOOKUP($A259,Working!$B$2:$L$339,10,FALSE)*($B259/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A259,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A259,Working!$B$2:$O$339,12,FALSE)/1000))*($B259/(1-$B$347))","v":0}]
["Southampton",0,{"$f":"VLOOKUP($A260,Working!$B$2:$O$339,4,FALSE)*($B260/(1-$B$347))","v":0},{"$f":"VLOOKUP($A260,Working!$B$2:$O$339,7,FALSE)*($B260/(1-$B$347))","v":0},{"$f":"VLOOKUP($A260,Working!$B$2:$L$339,10,FALSE)*($B260/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A260,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A260,Working!$B$2:$O$339,12,FALSE)/1000))*($B260/(1-$B$347))","v":0}]
["Southend-on-Sea",0,{"$f":"VLOOKUP($A261,Working!$B$2:$O$339,4,FALSE)*($B261/(1-$B$347))","v":0},{"$f":"VLOOKUP($A261,Working!$B$2:$O$339,7,FALSE)*($B261/(1-$B$347))","v":0},{"$f":"VLOOKUP($A261,Working!$B$2:$L$339,10,FALSE)*($B261/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A261,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A261,Working!$B$2:$O$339,12,FALSE)/1000))*($B261/(1-$B$347))","v":0}]
["Southwark",0,{"$f":"VLOOKUP($A262,Working!$B$2:$O$339,4,FALSE)*($B262/(1-$B$347))","v":0},{"$f":"VLOOKUP($A262,Working!$B$2:$O$339,7,FALSE)*($B262/(1-$B$347))","v":0},{"$f":"VLOOKUP($A262,Working!$B$2:$L$339,10,FALSE)*($B262/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A262,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A262,Working!$B$2:$O$339,12,FALSE)/1000))*($B262/(1-$B$347))","v":0}]
["Spelthorne",0,{"$f":"VLOOKUP($A263,Working!$B$2:$O$339,4,FALSE)*($B263/(1-$B$347))","v":0},{"$f":"VLOOKUP($A263,Working!$B$2:$O$339,7,FALSE)*($B263/(1-$B$347))","v":0},{"$f":"VLOOKUP($A263,Working!$B$2:$L$339,10,FALSE)*($B263/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A263,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A263,Working!$B$2:$O$339,12,FALSE)/1000))*($B263/(1-$B$347))","v":0}]
["St Albans",0,{"$f":"VLOOKUP($A264,Working!$B$2:$O$339,4,FALSE)*($B264/(1-$B$347))","v":0},{"$f":"VLOOKUP($A264,Working!$B$2:$O$339,7,FALSE)*($B264/(1-$B$347))","v":0},{"$f":"VLOOKUP($A264,Working!$B$2:$L$339,10,FALSE)*($B264/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A264,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A264,Working!$B$2:$O$339,12,FALSE)/1000))*($B264/(1-$B$347))","v":0}]
["St Edmundsbury",0,{"$f":"VLOOKUP($A265,Working!$B$2:$O$339,4,FALSE)*($B265/(1-$B$347))","v":0},{"$f":"VLOOKUP($A265,Working!$B$2:$O$339,7,FALSE)*($B265/(1-$B$347))","v":0},{"$f":"VLOOKUP($A265,Working!$B$2:$L$339,10,FALSE)*($B265/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A265,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A265,Working!$B$2:$O$339,12,FALSE)/1000))*($B265/(1-$B$347))","v":0}]
["St. Helens",0,{"$f":"VLOOKUP($A266,Working!$B$2:$O$339,4,FALSE)*($B266/(1-$B$347))","v":0},{"$f":"VLOOKUP($A266,Working!$B$2:$O$339,7,FALSE)*($B266/(1-$B$347))","v":0},{"$f":"VLOOKUP($A266,Working!$B$2:$L$339,10,FALSE)*($B266/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A266,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A266,Working!$B$2:$O$339,12,FALSE)/1000))*($B266/(1-$B$347))","v":0}]
["Stafford",0,{"$f":"VLOOKUP($A267,Working!$B$2:$O$339,4,FALSE)*($B267/(1-$B$347))","v":0},{"$f":"VLOOKUP($A267,Working!$B$2:$O$339,7,FALSE)*($B267/(1-$B$347))","v":0},{"$f":"VLOOKUP($A267,Working!$B$2:$L$339,10,FALSE)*($B267/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A267,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A267,Working!$B$2:$O$339,12,FALSE)/1000))*($B267/(1-$B$347))","v":0}]
["Staffordshire Moorlands",0,{"$f":"VLOOKUP($A268,Working!$B$2:$O$339,4,FALSE)*($B268/(1-$B$347))","v":0},{"$f":"VLOOKUP($A268,Working!$B$2:$O$339,7,FALSE)*($B268/(1-$B$347))","v":0},{"$f":"VLOOKUP($A268,Working!$B$2:$L$339,10,FALSE)*($B268/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A268,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A268,Working!$B$2:$O$339,12,FALSE)/1000))*($B268/(1-$B$347))","v":0}]
["Stevenage",0,{"$f":"VLOOKUP($A269,Working!$B$2:$O$339,4,FALSE)*($B269/(1-$B$347))","v":0},{"$f":"VLOOKUP($A269,Working!$B$2:$O$339,7,FALSE)*($B269/(1-$B$347))","v":0},{"$f":"VLOOKUP($A269,Working!$B$2:$L$339,10,FALSE)*($B269/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A269,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A269,Working!$B$2:$O$339,12,FALSE)/1000))*($B269/(1-$B$347))","v":0}]
["Stockport",0,{"$f":"VLOOKUP($A270,Working!$B$2:$O$339,4,FALSE)*($B270/(1-$B$347))","v":0},{"$f":"VLOOKUP($A270,Working!$B$2:$O$339,7,FALSE)*($B270/(1-$B$347))","v":0},{"$f":"VLOOKUP($A270,Working!$B$2:$L$339,10,FALSE)*($B270/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A270,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A270,Working!$B$2:$O$339,12,FALSE)/1000))*($B270/(1-$B$347))","v":0}]
["Stockton-on-Tees",0,{"$f":"VLOOKUP($A271,Working!$B$2:$O$339,4,FALSE)*($B271/(1-$B$347))","v":0},{"$f":"VLOOKUP($A271,Working!$B$2:$O$339,7,FALSE)*($B271/(1-$B$347))","v":0},{"$f":"VLOOKUP($A271,Working!$B$2:$L$339,10,FALSE)*($B271/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A271,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A271,Working!$B$2:$O$339,12,FALSE)/1000))*($B271/(1-$B$347))","v":0}]
["Stoke-on-Trent",0,{"$f":"VLOOKUP($A272,Working!$B$2:$O$339,4,FALSE)*($B272/(1-$B$347))","v":0},{"$f":"VLOOKUP($A272,Working!$B$2:$O$339,7,FALSE)*($B272/(1-$B$347))","v":0},{"$f":"VLOOKUP($A272,Working!$B$2:$L$339,10,FALSE)*($B272/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A272,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A272,Working!$B$2:$O$339,12,FALSE)/1000))*($B272/(1-$B$347))","v":0}]
["Stratford-on-Avon",0,{"$f":"VLOOKUP($A273,Working!$B$2:$O$339,4,FALSE)*($B273/(1-$B$347))","v":0},{"$f":"VLOOKUP($A273,Working!$B$2:$O$339,7,FALSE)*($B273/(1-$B$347))","v":0},{"$f":"VLOOKUP($A273,Working!$B$2:$L$339,10,FALSE)*($B273/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A273,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A273,Working!$B$2:$O$339,12,FALSE)/1000))*($B273/(1-$B$347))","v":0}]
["Stroud",0,{"$f":"VLOOKUP($A274,Working!$B$2:$O$339,4,FALSE)*($B274/(1-$B$347))","v":0},{"$f":"VLOOKUP($A274,Working!$B$2:$O$339,7,FALSE)*($B274/(1-$B$347))","v":0},{"$f":"VLOOKUP($A274,Working!$B$2:$L$339,10,FALSE)*($B274/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A274,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A274,Working!$B$2:$O$339,12,FALSE)/1000))*($B274/(1-$B$347))","v":0}]
["Suffolk Coastal",0,{"$f":"VLOOKUP($A275,Working!$B$2:$O$339,4,FALSE)*($B275/(1-$B$347))","v":0},{"$f":"VLOOKUP($A275,Working!$B$2:$O$339,7,FALSE)*($B275/(1-$B$347))","v":0},{"$f":"VLOOKUP($A275,Working!$B$2:$L$339,10,FALSE)*($B275/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A275,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A275,Working!$B$2:$O$339,12,FALSE)/1000))*($B275/(1-$B$347))","v":0}]
["Sunderland",0,{"$f":"VLOOKUP($A276,Working!$B$2:$O$339,4,FALSE)*($B276/(1-$B$347))","v":0},{"$f":"VLOOKUP($A276,Working!$B$2:$O$339,7,FALSE)*($B276/(1-$B$347))","v":0},{"$f":"VLOOKUP($A276,Working!$B$2:$L$339,10,FALSE)*($B276/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A276,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A276,Working!$B$2:$O$339,12,FALSE)/1000))*($B276/(1-$B$347))","v":0}]
["Surrey Heath",0,{"$f":"VLOOKUP($A277,Working!$B$2:$O$339,4,FALSE)*($B277/(1-$B$347))","v":0},{"$f":"VLOOKUP($A277,Working!$B$2:$O$339,7,FALSE)*($B277/(1-$B$347))","v":0},{"$f":"VLOOKUP($A277,Working!$B$2:$L$339,10,FALSE)*($B277/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A277,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A277,Working!$B$2:$O$339,12,FALSE)/1000))*($B277/(1-$B$347))","v":0}]
["Sutton",0,{"$f":"VLOOKUP($A278,Working!$B$2:$O$339,4,FALSE)*($B278/(1-$B$347))","v":0},{"$f":"VLOOKUP($A278,Working!$B$2:$O$339,7,FALSE)*($B278/(1-$B$347))","v":0},{"$f":"VLOOKUP($A278,Working!$B$2:$L$339,10,FALSE)*($B278/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A278,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A278,Working!$B$2:$O$339,12,FALSE)/1000))*($B278/(1-$B$347))","v":0}]
["Swale",0,{"$f":"VLOOKUP($A279,Working!$B$2:$O$339,4,FALSE)*($B279/(1-$B$347))","v":0},{"$f":"VLOOKUP($A279,Working!$B$2:$O$339,7,FALSE)*($B279/(1-$B$347))","v":0},{"$f":"VLOOKUP($A279,Working!$B$2:$L$339,10,FALSE)*($B279/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A279,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A279,Working!$B$2:$O$339,12,FALSE)/1000))*($B279/(1-$B$347))","v":0}]
["Swindon",0,{"$f":"VLOOKUP($A280,Working!$B$2:$O$339,4,FALSE)*($B280/(1-$B$347))","v":0},{"$f":"VLOOKUP($A280,Working!$B$2:$O$339,7,FALSE)*($B280/(1-$B$347))","v":0},{"$f":"VLOOKUP($A280,Working!$B$2:$L$339,10,FALSE)*($B280/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A280,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A280,Working!$B$2:$O$339,12,FALSE)/1000))*($B280/(1-$B$347))","v":0}]
["Tameside",0,{"$f":"VLOOKUP($A281,Working!$B$2:$O$339,4,FALSE)*($B281/(1-$B$347))","v":0},{"$f":"VLOOKUP($A281,Working!$B$2:$O$339,7,FALSE)*($B281/(1-$B$347))","v":0},{"$f":"VLOOKUP($A281,Working!$B$2:$L$339,10,FALSE)*($B281/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A281,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A281,Working!$B$2:$O$339,12,FALSE)/1000))*($B281/(1-$B$347))","v":0}]
["Tamworth",0,{"$f":"VLOOKUP($A282,Working!$B$2:$O$339,4,FALSE)*($B282/(1-$B$347))","v":0},{"$f":"VLOOKUP($A282,Working!$B$2:$O$339,7,FALSE)*($B282/(1-$B$347))","v":0},{"$f":"VLOOKUP($A282,Working!$B$2:$L$339,10,FALSE)*($B282/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A282,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A282,Working!$B$2:$O$339,12,FALSE)/1000))*($B282/(1-$B$347))","v":0}]
["Tandridge",0,{"$f":"VLOOKUP($A283,Working!$B$2:$O$339,4,FALSE)*($B283/(1-$B$347))","v":0},{"$f":"VLOOKUP($A283,Working!$B$2:$O$339,7,FALSE)*($B283/(1-$B$347))","v":0},{"$f":"VLOOKUP($A283,Working!$B$2:$L$339,10,FALSE)*($B283/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A283,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A283,Working!$B$2:$O$339,12,FALSE)/1000))*($B283/(1-$B$347))","v":0}]
["Taunton Deane",0,{"$f":"VLOOKUP($A284,Working!$B$2:$O$339,4,FALSE)*($B284/(1-$B$347))","v":0},{"$f":"VLOOKUP($A284,Working!$B$2:$O$339,7,FALSE)*($B284/(1-$B$347))","v":0},{"$f":"VLOOKUP($A284,Working!$B$2:$L$339,10,FALSE)*($B284/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A284,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A284,Working!$B$2:$O$339,12,FALSE)/1000))*($B284/(1-$B$347))","v":0}]
["Teignbridge",0,{"$f":"VLOOKUP($A285,Working!$B$2:$O$339,4,FALSE)*($B285/(1-$B$347))","v":0},{"$f":"VLOOKUP($A285,Working!$B$2:$O$339,7,FALSE)*($B285/(1-$B$347))","v":0},{"$f":"VLOOKUP($A285,Working!$B$2:$L$339,10,FALSE)*($B285/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A285,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A285,Working!$B$2:$O$339,12,FALSE)/1000))*($B285/(1-$B$347))","v":0}]
["Telford and Wrekin",0,{"$f":"VLOOKUP($A286,Working!$B$2:$O$339,4,FALSE)*($B286/(1-$B$347))","v":0},{"$f":"VLOOKUP($A286,Working!$B$2:$O$339,7,FALSE)*($B286/(1-$B$347))","v":0},{"$f":"VLOOKUP($A286,Working!$B$2:$L$339,10,FALSE)*($B286/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A286,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A286,Working!$B$2:$O$339,12,FALSE)/1000))*($B286/(1-$B$347))","v":0}]
["Tendring",0,{"$f":"VLOOKUP($A287,Working!$B$2:$O$339,4,FALSE)*($B287/(1-$B$347))","v":0},{"$f":"VLOOKUP($A287,Working!$B$2:$O$339,7,FALSE)*($B287/(1-$B$347))","v":0},{"$f":"VLOOKUP($A287,Working!$B$2:$L$339,10,FALSE)*($B287/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A287,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A287,Working!$B$2:$O$339,12,FALSE)/1000))*($B287/(1-$B$347))","v":0}]
["Test Valley",0,{"$f":"VLOOKUP($A288,Working!$B$2:$O$339,4,FALSE)*($B288/(1-$B$347))","v":0},{"$f":"VLOOKUP($A288,Working!$B$2:$O$339,7,FALSE)*($B288/(1-$B$347))","v":0},{"$f":"VLOOKUP($A288,Working!$B$2:$L$339,10,FALSE)*($B288/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A288,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A288,Working!$B$2:$O$339,12,FALSE)/1000))*($B288/(1-$B$347))","v":0}]
["Tewkesbury",0,{"$f":"VLOOKUP($A289,Working!$B$2:$O$339,4,FALSE)*($B289/(1-$B$347))","v":0},{"$f":"VLOOKUP($A289,Working!$B$2:$O$339,7,FALSE)*($B289/(1-$B$347))","v":0},{"$f":"VLOOKUP($A289,Working!$B$2:$L$339,10,FALSE)*($B289/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A289,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A289,Working!$B$2:$O$339,12,FALSE)/1000))*($B289/(1-$B$347))","v":0}]
["Thanet",0,{"$f":"VLOOKUP($A290,Working!$B$2:$O$339,4,FALSE)*($B290/(1-$B$347))","v":0},{"$f":"VLOOKUP($A290,Working!$B$2:$O$339,7,FALSE)*($B290/(1-$B$347))","v":0},{"$f":"VLOOKUP($A290,Working!$B$2:$L$339,10,FALSE)*($B290/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A290,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A290,Working!$B$2:$O$339,12,FALSE)/1000))*($B290/(1-$B$347))","v":0}]
["Three Rivers",0,{"$f":"VLOOKUP($A291,Working!$B$2:$O$339,4,FALSE)*($B291/(1-$B$347))","v":0},{"$f":"VLOOKUP($A291,Working!$B$2:$O$339,7,FALSE)*($B291/(1-$B$347))","v":0},{"$f":"VLOOKUP($A291,Working!$B$2:$L$339,10,FALSE)*($B291/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A291,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A291,Working!$B$2:$O$339,12,FALSE)/1000))*($B291/(1-$B$347))","v":0}]
["Thurrock",0,{"$f":"VLOOKUP($A292,Working!$B$2:$O$339,4,FALSE)*($B292/(1-$B$347))","v":0},{"$f":"VLOOKUP($A292,Working!$B$2:$O$339,7,FALSE)*($B292/(1-$B$347))","v":0},{"$f":"VLOOKUP($A292,Working!$B$2:$L$339,10,FALSE)*($B292/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A292,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A292,Working!$B$2:$O$339,12,FALSE)/1000))*($B292/(1-$B$347))","v":0}]
["Tonbridge and Malling",0,{"$f":"VLOOKUP($A293,Working!$B$2:$O$339,4,FALSE)*($B293/(1-$B$347))","v":0},{"$f":"VLOOKUP($A293,Working!$B$2:$O$339,7,FALSE)*($B293/(1-$B$347))","v":0},{"$f":"VLOOKUP($A293,Working!$B$2:$L$339,10,FALSE)*($B293/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A293,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A293,Working!$B$2:$O$339,12,FALSE)/1000))*($B293/(1-$B$347))","v":0}]
["Torbay",0,{"$f":"VLOOKUP($A294,Working!$B$2:$O$339,4,FALSE)*($B294/(1-$B$347))","v":0},{"$f":"VLOOKUP($A294,Working!$B$2:$O$339,7,FALSE)*($B294/(1-$B$347))","v":0},{"$f":"VLOOKUP($A294,Working!$B$2:$L$339,10,FALSE)*($B294/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A294,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A294,Working!$B$2:$O$339,12,FALSE)/1000))*($B294/(1-$B$347))","v":0}]
["Torridge",0,{"$f":"VLOOKUP($A295,Working!$B$2:$O$339,4,FALSE)*($B295/(1-$B$347))","v":0},{"$f":"VLOOKUP($A295,Working!$B$2:$O$339,7,FALSE)*($B295/(1-$B$347))","v":0},{"$f":"VLOOKUP($A295,Working!$B$2:$L$339,10,FALSE)*($B295/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A295,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A295,Working!$B$2:$O$339,12,FALSE)/1000))*($B295/(1-$B$347))","v":0}]
["Tower Hamlets",0,{"$f":"VLOOKUP($A296,Working!$B$2:$O$339,4,FALSE)*($B296/(1-$B$347))","v":0},{"$f":"VLOOKUP($A296,Working!$B$2:$O$339,7,FALSE)*($B296/(1-$B$347))","v":0},{"$f":"VLOOKUP($A296,Working!$B$2:$L$339,10,FALSE)*($B296/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A296,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A296,Working!$B$2:$O$339,12,FALSE)/1000))*($B296/(1-$B$347))","v":0}]
["Trafford",0,{"$f":"VLOOKUP($A297,Working!$B$2:$O$339,4,FALSE)*($B297/(1-$B$347))","v":0},{"$f":"VLOOKUP($A297,Working!$B$2:$O$339,7,FALSE)*($B297/(1-$B$347))","v":0},{"$f":"VLOOKUP($A297,Working!$B$2:$L$339,10,FALSE)*($B297/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A297,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A297,Working!$B$2:$O$339,12,FALSE)/1000))*($B297/(1-$B$347))","v":0}]
["Tunbridge Wells",0,{"$f":"VLOOKUP($A298,Working!$B$2:$O$339,4,FALSE)*($B298/(1-$B$347))","v":0},{"$f":"VLOOKUP($A298,Working!$B$2:$O$339,7,FALSE)*($B298/(1-$B$347))","v":0},{"$f":"VLOOKUP($A298,Working!$B$2:$L$339,10,FALSE)*($B298/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A298,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A298,Working!$B$2:$O$339,12,FALSE)/1000))*($B298/(1-$B$347))","v":0}]
["Uttlesford",0,{"$f":"VLOOKUP($A299,Working!$B$2:$O$339,4,FALSE)*($B299/(1-$B$347))","v":0},{"$f":"VLOOKUP($A299,Working!$B$2:$O$339,7,FALSE)*($B299/(1-$B$347))","v":0},{"$f":"VLOOKUP($A299,Working!$B$2:$L$339,10,FALSE)*($B299/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A299,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A299,Working!$B$2:$O$339,12,FALSE)/1000))*($B299/(1-$B$347))","v":0}]
["Vale of White Horse",0,{"$f":"VLOOKUP($A300,Working!$B$2:$O$339,4,FALSE)*($B300/(1-$B$347))","v":0},{"$f":"VLOOKUP($A300,Working!$B$2:$O$339,7,FALSE)*($B300/(1-$B$347))","v":0},{"$f":"VLOOKUP($A300,Working!$B$2:$L$339,10,FALSE)*($B300/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A300,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A300,Working!$B$2:$O$339,12,FALSE)/1000))*($B300/(1-$B$347))","v":0}]
["Wakefield",0,{"$f":"VLOOKUP($A301,Working!$B$2:$O$339,4,FALSE)*($B301/(1-$B$347))","v":0},{"$f":"VLOOKUP($A301,Working!$B$2:$O$339,7,FALSE)*($B301/(1-$B$347))","v":0},{"$f":"VLOOKUP($A301,Working!$B$2:$L$339,10,FALSE)*($B301/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A301,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A301,Working!$B$2:$O$339,12,FALSE)/1000))*($B301/(1-$B$347))","v":0}]
["Walsall",0,{"$f":"VLOOKUP($A302,Working!$B$2:$O$339,4,FALSE)*($B302/(1-$B$347))","v":0},{"$f":"VLOOKUP($A302,Working!$B$2:$O$339,7,FALSE)*($B302/(1-$B$347))","v":0},{"$f":"VLOOKUP($A302,Working!$B$2:$L$339,10,FALSE)*($B302/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A302,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A302,Working!$B$2:$O$339,12,FALSE)/1000))*($B302/(1-$B$347))","v":0}]
["Waltham Forest",0,{"$f":"VLOOKUP($A303,Working!$B$2:$O$339,4,FALSE)*($B303/(1-$B$347))","v":0},{"$f":"VLOOKUP($A303,Working!$B$2:$O$339,7,FALSE)*($B303/(1-$B$347))","v":0},{"$f":"VLOOKUP($A303,Working!$B$2:$L$339,10,FALSE)*($B303/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A303,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A303,Working!$B$2:$O$339,12,FALSE)/1000))*($B303/(1-$B$347))","v":0}]
["Wandsworth",0,{"$f":"VLOOKUP($A304,Working!$B$2:$O$339,4,FALSE)*($B304/(1-$B$347))","v":0},{"$f":"VLOOKUP($A304,Working!$B$2:$O$339,7,FALSE)*($B304/(1-$B$347))","v":0},{"$f":"VLOOKUP($A304,Working!$B$2:$L$339,10,FALSE)*($B304/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A304,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A304,Working!$B$2:$O$339,12,FALSE)/1000))*($B304/(1-$B$347))","v":0}]
["Warrington",0,{"$f":"VLOOKUP($A305,Working!$B$2:$O$339,4,FALSE)*($B305/(1-$B$347))","v":0},{"$f":"VLOOKUP($A305,Working!$B$2:$O$339,7,FALSE)*($B305/(1-$B$347))","v":0},{"$f":"VLOOKUP($A305,Working!$B$2:$L$339,10,FALSE)*($B305/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A305,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A305,Working!$B$2:$O$339,12,FALSE)/1000))*($B305/(1-$B$347))","v":0}]
["Warwick",0,{"$f":"VLOOKUP($A306,Working!$B$2:$O$339,4,FALSE)*($B306/(1-$B$347))","v":0},{"$f":"VLOOKUP($A306,Working!$B$2:$O$339,7,FALSE)*($B306/(1-$B$347))","v":0},{"$f":"VLOOKUP($A306,Working!$B$2:$L$339,10,FALSE)*($B306/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A306,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A306,Working!$B$2:$O$339,12,FALSE)/1000))*($B306/(1-$B$347))","v":0}]
["Watford",0,{"$f":"VLOOKUP($A307,Working!$B$2:$O$339,4,FALSE)*($B307/(1-$B$347))","v":0},{"$f":"VLOOKUP($A307,Working!$B$2:$O$339,7,FALSE)*($B307/(1-$B$347))","v":0},{"$f":"VLOOKUP($A307,Working!$B$2:$L$339,10,FALSE)*($B307/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A307,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A307,Working!$B$2:$O$339,12,FALSE)/1000))*($B307/(1-$B$347))","v":0}]
["Waveney",0,{"$f":"VLOOKUP($A308,Working!$B$2:$O$339,4,FALSE)*($B308/(1-$B$347))","v":0},{"$f":"VLOOKUP($A308,Working!$B$2:$O$339,7,FALSE)*($B308/(1-$B$347))","v":0},{"$f":"VLOOKUP($A308,Working!$B$2:$L$339,10,FALSE)*($B308/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A308,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A308,Working!$B$2:$O$339,12,FALSE)/1000))*($B308/(1-$B$347))","v":0}]
["Waverley",0,{"$f":"VLOOKUP($A309,Working!$B$2:$O$339,4,FALSE)*($B309/(1-$B$347))","v":0},{"$f":"VLOOKUP($A309,Working!$B$2:$O$339,7,FALSE)*($B309/(1-$B$347))","v":0},{"$f":"VLOOKUP($A309,Working!$B$2:$L$339,10,FALSE)*($B309/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A309,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A309,Working!$B$2:$O$339,12,FALSE)/1000))*($B309/(1-$B$347))","v":0}]
["Wealden",0,{"$f":"VLOOKUP($A310,Working!$B$2:$O$339,4,FALSE)*($B310/(1-$B$347))","v":0},{"$f":"VLOOKUP($A310,Working!$B$2:$O$339,7,FALSE)*($B310/(1-$B$347))","v":0},{"$f":"VLOOKUP($A310,Working!$B$2:$L$339,10,FALSE)*($B310/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A310,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A310,Working!$B$2:$O$339,12,FALSE)/1000))*($B310/(1-$B$347))","v":0}]
["Wellingborough",0,{"$f":"VLOOKUP($A311,Working!$B$2:$O$339,4,FALSE)*($B311/(1-$B$347))","v":0},{"$f":"VLOOKUP($A311,Working!$B$2:$O$339,7,FALSE)*($B311/(1-$B$347))","v":0},{"$f":"VLOOKUP($A311,Working!$B$2:$L$339,10,FALSE)*($B311/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A311,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A311,Working!$B$2:$O$339,12,FALSE)/1000))*($B311/(1-$B$347))","v":0}]
["Welwyn Hatfield",0,{"$f":"VLOOKUP($A312,Working!$B$2:$O$339,4,FALSE)*($B312/(1-$B$347))","v":0},{"$f":"VLOOKUP($A312,Working!$B$2:$O$339,7,FALSE)*($B312/(1-$B$347))","v":0},{"$f":"VLOOKUP($A312,Working!$B$2:$L$339,10,FALSE)*($B312/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A312,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A312,Working!$B$2:$O$339,12,FALSE)/1000))*($B312/(1-$B$347))","v":0}]
["West Berkshire",0,{"$f":"VLOOKUP($A313,Working!$B$2:$O$339,4,FALSE)*($B313/(1-$B$347))","v":0},{"$f":"VLOOKUP($A313,Working!$B$2:$O$339,7,FALSE)*($B313/(1-$B$347))","v":0},{"$f":"VLOOKUP($A313,Working!$B$2:$L$339,10,FALSE)*($B313/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A313,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A313,Working!$B$2:$O$339,12,FALSE)/1000))*($B313/(1-$B$347))","v":0}]
["West Devon",0,{"$f":"VLOOKUP($A314,Working!$B$2:$O$339,4,FALSE)*($B314/(1-$B$347))","v":0},{"$f":"VLOOKUP($A314,Working!$B$2:$O$339,7,FALSE)*($B314/(1-$B$347))","v":0},{"$f":"VLOOKUP($A314,Working!$B$2:$L$339,10,FALSE)*($B314/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A314,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A314,Working!$B$2:$O$339,12,FALSE)/1000))*($B314/(1-$B$347))","v":0}]
["West Dorset",0,{"$f":"VLOOKUP($A315,Working!$B$2:$O$339,4,FALSE)*($B315/(1-$B$347))","v":0},{"$f":"VLOOKUP($A315,Working!$B$2:$O$339,7,FALSE)*($B315/(1-$B$347))","v":0},{"$f":"VLOOKUP($A315,Working!$B$2:$L$339,10,FALSE)*($B315/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A315,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A315,Working!$B$2:$O$339,12,FALSE)/1000))*($B315/(1-$B$347))","v":0}]
["West Lancashire",0,{"$f":"VLOOKUP($A316,Working!$B$2:$O$339,4,FALSE)*($B316/(1-$B$347))","v":0},{"$f":"VLOOKUP($A316,Working!$B$2:$O$339,7,FALSE)*($B316/(1-$B$347))","v":0},{"$f":"VLOOKUP($A316,Working!$B$2:$L$339,10,FALSE)*($B316/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A316,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A316,Working!$B$2:$O$339,12,FALSE)/1000))*($B316/(1-$B$347))","v":0}]
["West Lindsey",0,{"$f":"VLOOKUP($A317,Working!$B$2:$O$339,4,FALSE)*($B317/(1-$B$347))","v":0},{"$f":"VLOOKUP($A317,Working!$B$2:$O$339,7,FALSE)*($B317/(1-$B$347))","v":0},{"$f":"VLOOKUP($A317,Working!$B$2:$L$339,10,FALSE)*($B317/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A317,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A317,Working!$B$2:$O$339,12,FALSE)/1000))*($B317/(1-$B$347))","v":0}]
["West Oxfordshire",0,{"$f":"VLOOKUP($A318,Working!$B$2:$O$339,4,FALSE)*($B318/(1-$B$347))","v":0},{"$f":"VLOOKUP($A318,Working!$B$2:$O$339,7,FALSE)*($B318/(1-$B$347))","v":0},{"$f":"VLOOKUP($A318,Working!$B$2:$L$339,10,FALSE)*($B318/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A318,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A318,Working!$B$2:$O$339,12,FALSE)/1000))*($B318/(1-$B$347))","v":0}]
["West Somerset",0,{"$f":"VLOOKUP($A319,Working!$B$2:$O$339,4,FALSE)*($B319/(1-$B$347))","v":0},{"$f":"VLOOKUP($A319,Working!$B$2:$O$339,7,FALSE)*($B319/(1-$B$347))","v":0},{"$f":"VLOOKUP($A319,Working!$B$2:$L$339,10,FALSE)*($B319/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A319,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A319,Working!$B$2:$O$339,12,FALSE)/1000))*($B319/(1-$B$347))","v":0}]
["Westminster",0,{"$f":"VLOOKUP($A320,Working!$B$2:$O$339,4,FALSE)*($B320/(1-$B$347))","v":0},{"$f":"VLOOKUP($A320,Working!$B$2:$O$339,7,FALSE)*($B320/(1-$B$347))","v":0},{"$f":"VLOOKUP($A320,Working!$B$2:$L$339,10,FALSE)*($B320/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A320,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A320,Working!$B$2:$O$339,12,FALSE)/1000))*($B320/(1-$B$347))","v":0}]
["Weymouth and Portland",0,{"$f":"VLOOKUP($A321,Working!$B$2:$O$339,4,FALSE)*($B321/(1-$B$347))","v":0},{"$f":"VLOOKUP($A321,Working!$B$2:$O$339,7,FALSE)*($B321/(1-$B$347))","v":0},{"$f":"VLOOKUP($A321,Working!$B$2:$L$339,10,FALSE)*($B321/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A321,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A321,Working!$B$2:$O$339,12,FALSE)/1000))*($B321/(1-$B$347))","v":0}]
["Wigan",0,{"$f":"VLOOKUP($A322,Working!$B$2:$O$339,4,FALSE)*($B322/(1-$B$347))","v":0},{"$f":"VLOOKUP($A322,Working!$B$2:$O$339,7,FALSE)*($B322/(1-$B$347))","v":0},{"$f":"VLOOKUP($A322,Working!$B$2:$L$339,10,FALSE)*($B322/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A322,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A322,Working!$B$2:$O$339,12,FALSE)/1000))*($B322/(1-$B$347))","v":0}]
["Wiltshire",0,{"$f":"VLOOKUP($A323,Working!$B$2:$O$339,4,FALSE)*($B323/(1-$B$347))","v":0},{"$f":"VLOOKUP($A323,Working!$B$2:$O$339,7,FALSE)*($B323/(1-$B$347))","v":0},{"$f":"VLOOKUP($A323,Working!$B$2:$L$339,10,FALSE)*($B323/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A323,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A323,Working!$B$2:$O$339,12,FALSE)/1000))*($B323/(1-$B$347))","v":0}]
["Winchester",0,{"$f":"VLOOKUP($A324,Working!$B$2:$O$339,4,FALSE)*($B324/(1-$B$347))","v":0},{"$f":"VLOOKUP($A324,Working!$B$2:$O$339,7,FALSE)*($B324/(1-$B$347))","v":0},{"$f":"VLOOKUP($A324,Working!$B$2:$L$339,10,FALSE)*($B324/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A324,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A324,Working!$B$2:$O$339,12,FALSE)/1000))*($B324/(1-$B$347))","v":0}]
["Windsor and Maidenhead",0,{"$f":"VLOOKUP($A325,Working!$B$2:$O$339,4,FALSE)*($B325/(1-$B$347))","v":0},{"$f":"VLOOKUP($A325,Working!$B$2:$O$339,7,FALSE)*($B325/(1-$B$347))","v":0},{"$f":"VLOOKUP($A325,Working!$B$2:$L$339,10,FALSE)*($B325/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A325,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A325,Working!$B$2:$O$339,12,FALSE)/1000))*($B325/(1-$B$347))","v":0}]
["Wirral",0,{"$f":"VLOOKUP($A326,Working!$B$2:$O$339,4,FALSE)*($B326/(1-$B$347))","v":0},{"$f":"VLOOKUP($A326,Working!$B$2:$O$339,7,FALSE)*($B326/(1-$B$347))","v":0},{"$f":"VLOOKUP($A326,Working!$B$2:$L$339,10,FALSE)*($B326/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A326,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A326,Working!$B$2:$O$339,12,FALSE)/1000))*($B326/(1-$B$347))","v":0}]
["Woking",0,{"$f":"VLOOKUP($A327,Working!$B$2:$O$339,4,FALSE)*($B327/(1-$B$347))","v":0},{"$f":"VLOOKUP($A327,Working!$B$2:$O$339,7,FALSE)*($B327/(1-$B$347))","v":0},{"$f":"VLOOKUP($A327,Working!$B$2:$L$339,10,FALSE)*($B327/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A327,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A327,Working!$B$2:$O$339,12,FALSE)/1000))*($B327/(1-$B$347))","v":0}]
["Wokingham",0,{"$f":"VLOOKUP($A328,Working!$B$2:$O$339,4,FALSE)*($B328/(1-$B$347))","v":0},{"$f":"VLOOKUP($A328,Working!$B$2:$O$339,7,FALSE)*($B328/(1-$B$347))","v":0},{"$f":"VLOOKUP($A328,Working!$B$2:$L$339,10,FALSE)*($B328/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A328,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A328,Working!$B$2:$O$339,12,FALSE)/1000))*($B328/(1-$B$347))","v":0}]
["Wolverhampton",0,{"$f":"VLOOKUP($A329,Working!$B$2:$O$339,4,FALSE)*($B329/(1-$B$347))","v":0},{"$f":"VLOOKUP($A329,Working!$B$2:$O$339,7,FALSE)*($B329/(1-$B$347))","v":0},{"$f":"VLOOKUP($A329,Working!$B$2:$L$339,10,FALSE)*($B329/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A329,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A329,Working!$B$2:$O$339,12,FALSE)/1000))*($B329/(1-$B$347))","v":0}]
["Worcester",0,{"$f":"VLOOKUP($A330,Working!$B$2:$O$339,4,FALSE)*($B330/(1-$B$347))","v":0},{"$f":"VLOOKUP($A330,Working!$B$2:$O$339,7,FALSE)*($B330/(1-$B$347))","v":0},{"$f":"VLOOKUP($A330,Working!$B$2:$L$339,10,FALSE)*($B330/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A330,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A330,Working!$B$2:$O$339,12,FALSE)/1000))*($B330/(1-$B$347))","v":0}]
["Worthing",0,{"$f":"VLOOKUP($A331,Working!$B$2:$O$339,4,FALSE)*($B331/(1-$B$347))","v":0},{"$f":"VLOOKUP($A331,Working!$B$2:$O$339,7,FALSE)*($B331/(1-$B$347))","v":0},{"$f":"VLOOKUP($A331,Working!$B$2:$L$339,10,FALSE)*($B331/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A331,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A331,Working!$B$2:$O$339,12,FALSE)/1000))*($B331/(1-$B$347))","v":0}]
["Wychavon",0,{"$f":"VLOOKUP($A332,Working!$B$2:$O$339,4,FALSE)*($B332/(1-$B$347))","v":0},{"$f":"VLOOKUP($A332,Working!$B$2:$O$339,7,FALSE)*($B332/(1-$B$347))","v":0},{"$f":"VLOOKUP($A332,Working!$B$2:$L$339,10,FALSE)*($B332/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A332,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A332,Working!$B$2:$O$339,12,FALSE)/1000))*($B332/(1-$B$347))","v":0}]
["Wycombe",0,{"$f":"VLOOKUP($A333,Working!$B$2:$O$339,4,FALSE)*($B333/(1-$B$347))","v":0},{"$f":"VLOOKUP($A333,Working!$B$2:$O$339,7,FALSE)*($B333/(1-$B$347))","v":0},{"$f":"VLOOKUP($A333,Working!$B$2:$L$339,10,FALSE)*($B333/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A333,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A333,Working!$B$2:$O$339,12,FALSE)/1000))*($B333/(1-$B$347))","v":0}]
["Wyre",0,{"$f":"VLOOKUP($A334,Working!$B$2:$O$339,4,FALSE)*($B334/(1-$B$347))","v":0},{"$f":"VLOOKUP($A334,Working!$B$2:$O$339,7,FALSE)*($B334/(1-$B$347))","v":0},{"$f":"VLOOKUP($A334,Working!$B$2:$L$339,10,FALSE)*($B334/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A334,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A334,Working!$B$2:$O$339,12,FALSE)/1000))*($B334/(1-$B$347))","v":0}]
["Wyre Forest",0,{"$f":"VLOOKUP($A335,Working!$B$2:$O$339,4,FALSE)*($B335/(1-$B$347))","v":0},{"$f":"VLOOKUP($A335,Working!$B$2:$O$339,7,FALSE)*($B335/(1-$B$347))","v":0},{"$f":"VLOOKUP($A335,Working!$B$2:$L$339,10,FALSE)*($B335/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A335,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A335,Working!$B$2:$O$339,12,FALSE)/1000))*($B335/(1-$B$347))","v":0}]
["York",0,{"$f":"VLOOKUP($A336,Working!$B$2:$O$339,4,FALSE)*($B336/(1-$B$347))","v":0},{"$f":"VLOOKUP($A336,Working!$B$2:$O$339,7,FALSE)*($B336/(1-$B$347))","v":0},{"$f":"VLOOKUP($A336,Working!$B$2:$L$339,10,FALSE)*($B336/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A336,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A336,Working!$B$2:$O$339,12,FALSE)/1000))*($B336/(1-$B$347))","v":0}]
["East of England",0,{"$f":"VLOOKUP($A337,Working!$B$2:$O$339,4,FALSE)*($B337/(1-$B$347))","v":0},{"$f":"VLOOKUP($A337,Working!$B$2:$O$339,7,FALSE)*($B337/(1-$B$347))","v":0},{"$f":"VLOOKUP($A337,Working!$B$2:$L$339,10,FALSE)*($B337/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A337,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A337,Working!$B$2:$O$339,12,FALSE)/1000))*($B337/(1-$B$347))","v":0}]
["East Midlands",0,{"$f":"VLOOKUP($A338,Working!$B$2:$O$339,4,FALSE)*($B338/(1-$B$347))","v":0},{"$f":"VLOOKUP($A338,Working!$B$2:$O$339,7,FALSE)*($B338/(1-$B$347))","v":0},{"$f":"VLOOKUP($A338,Working!$B$2:$L$339,10,FALSE)*($B338/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A338,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A338,Working!$B$2:$O$339,12,FALSE)/1000))*($B338/(1-$B$347))","v":0}]
["London",0,{"$f":"VLOOKUP($A339,Working!$B$2:$O$339,4,FALSE)*($B339/(1-$B$347))","v":0},{"$f":"VLOOKUP($A339,Working!$B$2:$O$339,7,FALSE)*($B339/(1-$B$347))","v":0},{"$f":"VLOOKUP($A339,Working!$B$2:$L$339,10,FALSE)*($B339/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A339,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A339,Working!$B$2:$O$339,12,FALSE)/1000))*($B339/(1-$B$347))","v":0}]
["North East",0,{"$f":"VLOOKUP($A340,Working!$B$2:$O$339,4,FALSE)*($B340/(1-$B$347))","v":0},{"$f":"VLOOKUP($A340,Working!$B$2:$O$339,7,FALSE)*($B340/(1-$B$347))","v":0},{"$f":"VLOOKUP($A340,Working!$B$2:$L$339,10,FALSE)*($B340/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A340,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A340,Working!$B$2:$O$339,12,FALSE)/1000))*($B340/(1-$B$347))","v":0}]
["North West",0,{"$f":"VLOOKUP($A341,Working!$B$2:$O$339,4,FALSE)*($B341/(1-$B$347))","v":0},{"$f":"VLOOKUP($A341,Working!$B$2:$O$339,7,FALSE)*($B341/(1-$B$347))","v":0},{"$f":"VLOOKUP($A341,Working!$B$2:$L$339,10,FALSE)*($B341/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A341,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A341,Working!$B$2:$O$339,12,FALSE)/1000))*($B341/(1-$B$347))","v":0}]
["South East",0,{"$f":"VLOOKUP($A342,Working!$B$2:$O$339,4,FALSE)*($B342/(1-$B$347))","v":0},{"$f":"VLOOKUP($A342,Working!$B$2:$O$339,7,FALSE)*($B342/(1-$B$347))","v":0},{"$f":"VLOOKUP($A342,Working!$B$2:$L$339,10,FALSE)*($B342/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A342,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A342,Working!$B$2:$O$339,12,FALSE)/1000))*($B342/(1-$B$347))","v":0}]
["South West",0,{"$f":"VLOOKUP($A343,Working!$B$2:$O$339,4,FALSE)*($B343/(1-$B$347))","v":0},{"$f":"VLOOKUP($A343,Working!$B$2:$O$339,7,FALSE)*($B343/(1-$B$347))","v":0},{"$f":"VLOOKUP($A343,Working!$B$2:$L$339,10,FALSE)*($B343/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A343,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A343,Working!$B$2:$O$339,12,FALSE)/1000))*($B343/(1-$B$347))","v":0}]
["West Midlands",0,{"$f":"VLOOKUP($A344,Working!$B$2:$O$339,4,FALSE)*($B344/(1-$B$347))","v":0},{"$f":"VLOOKUP($A344,Working!$B$2:$O$339,7,FALSE)*($B344/(1-$B$347))","v":0},{"$f":"VLOOKUP($A344,Working!$B$2:$L$339,10,FALSE)*($B344/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A344,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A344,Working!$B$2:$O$339,12,FALSE)/1000))*($B344/(1-$B$347))","v":0}]
["Yorkshire and The Humber",0,{"$f":"VLOOKUP($A345,Working!$B$2:$O$339,4,FALSE)*($B345/(1-$B$347))","v":0},{"$f":"VLOOKUP($A345,Working!$B$2:$O$339,7,FALSE)*($B345/(1-$B$347))","v":0},{"$f":"VLOOKUP($A345,Working!$B$2:$L$339,10,FALSE)*($B345/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A345,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A345,Working!$B$2:$O$339,12,FALSE)/1000))*($B345/(1-$B$347))","v":0}]
["Unknown districts in England",0,{"$f":"VLOOKUP($A346,Working!$B$2:$O$339,4,FALSE)*($B346/(1-$B$347))","v":0},{"$f":"VLOOKUP($A346,Working!$B$2:$O$339,7,FALSE)*($B346/(1-$B$347))","v":0},{"$f":"VLOOKUP($A346,Working!$B$2:$L$339,10,FALSE)*($B346/(1-$B$347))","v":0},{"$f":"(VLOOKUP($A346,Working!$B$2:$O$339,11,FALSE)/(VLOOKUP($A346,Working!$B$2:$O$339,12,FALSE)/1000))*($B346/(1-$B$347))","v":0}]
["Outside England",0,{"$f":"VLOOKUP($A347,Working!$B$2:$O$339,4,FALSE)*($B347/(1-$B$347))","v":0},{"$f":"VLOOKUP($A347,Working!$B$2:$O$339,7,FALSE)*($B347/(1-$B$347))","v":0},{"$f":"VLOOKUP($A347,Working!$B$2:$L$339,10,FALSE)*($B347/(1-$B$347))","v":0},0]
["TOTAL (must sum to 100%)",{"$f":"SUM(B11:B347)","v":0},{"$f":"SUM(C11:C347)","v":0},{"$f":"SUM(D11:D347)","v":0},{"$f":"SUM(E11:E347)","v":0},{"$f":"SUM(F11:F347)","v":0}]

{"sheet":"Section C notes","index":7,"n_rows":54,"n_cols":2,"rows_kept":54,"cut":false,"hidden":false,"merged":[[39,1,39,11],[40,1,40,11],[32,1,32,11],[33,1,33,11],[34,1,34,11],[35,1,35,11]]}
[]
[null,"How to fill in Section C [WITHDRAWN]"]
[]
[null,"1. Section C must be completed by all applicants."]
[null,"2. Do not add additional lines or make any changes to the formatting or locked cells. Doing so will delay the processing of applications."]
[null,"3. Enter all amounts in £m, to 3 decimal places."]
[null,"4. Please ensure source and use of funding totals are identical (i.e. B5 = B6). Total cost over the length of the project cell in Table 1 should equal total use of funding over the length of the project cell in Table 2 (i.e. E22  = E40). "]
[null,"5. The funding and costs included should be all those unlocked by the provision of RGF funding."]
[]
[null,"Table 1 - All Sources of Funding"]
[null,"6. The source of the funding should be identified i.e. name of provider. You should also provide the funding type using the following categories:"]
[null,"RGF;"]
[null,"Public funding"]
[null,"     UK-based funding (please specify in comments box)"]
[null,"     European Regional Development Fund (ERDF)"]
[null,"Private funding"]
[null,"     Company existing funds (including Group Funds)"]
[null,"     New equity (e.g. shareholder funds)"]
[null,"     Bank and related financing (including loans, mortgages, overdrafts, other forms of asset financing)"]
[null,"     Future cash flows"]
[null,"     Other (please specify)"]
[]
[null,"7. You must also specify to what extent the funding is confirmed (i.e. Secured already, Subject to RGF Award, Not Confirmed). Please include a short comment in Column P where appropriate noting how confident you are that the funding source will be realised (e.g. For bank debt, have you contacted a bank previously? Do you have an existing facility? For group funds, are these allocated subject to RGF? Or will RGF allow you to compete for them? Also confirm which funding source would cover any cost overrun)."]
[]
[null,"Table 2 - Use of all Project Funding"]
[null,"8. You should enter in this table the different uses of all sources of funding. The total for this table should equal the total in Table 1.  Please also ensure that this total is equal to the sum of the totals in Tables 3, 4, 5 and 6 (i.e. E40 = E59 + E75 + E91 + E107). "]
[null,"9. If you include ongoing operating costs you should distinguish between these and the costs of the project itself; and"]
[null,"10. For costs that are eligible under the EU State Aid General Block Exemption Regulation (GBER) please include the GBER category for each line of spend. See GBER guidance to determine what category each line of expenditure should fall into:"]
[null,"http://ec.europa.eu/competition/state_aid/legislation/gber_regulation_en.pdf"]
[]
[null,"Table 3 - R&D Expenditure Profile"]
[null,"11. Of the total project expenditure, as set out in Table 2, please provide a breakdown of the amount that will be spent on R&D. Each line should have a state aid category attributed to it, as per one of the following:"]
[null,"\"fundamental research\" means experimental or theoretical work undertaken primarily to acquire new knowledge of the underlying foundations of phenomena and observable facts, without any direct practical application to developing new products or services"]
[null,"\"industrial research\" means the planned research or critical investigation aimed at the acquisition of new knowledge and skills for developing new products, processes or services or for bringing about a significant improvement in existing products, processes or services. If it is an SME undertaking this research, appraisers should choose \"Industrial SME\" in the drop down menu, otherwise choose \"Industrial\""]
[null,"\"experimental development\". The development of commercially usable prototypes and pilot projects where the prototype is necessarily the final commercial product and where it is too expensive to produce for it to be used only for demonstration and validation purposes. Experimental development does not include the routine or periodic changes made to products, production lines, manufacturing processes, existing services and other operations in progress, even if such changes may represent improvements. If it is an SME carrying out this activity choose \"Experimental SME\" from the drop down menu, otherwise choose \"Experimental\""]
[null,"\"Not R&D\". Sometimes applicants will state they are undertaking R&D where in fact it will be a periodic change to products, services, processes etc. In this case choose \"Not R&D\" from the drop-down menu"]
[]
[null,"Table 4 - Skills Training Expenditure Profile"]
[null,"12. Of the total project expenditure, as set out in Table 2, please provide a breakdown of the amount that will be spent on skills training. You should include training and skills activity that is likely to add value e.g. productivity improvements or addressing skills gaps.  Each line should have a state aid category attributed to it, as per one of the following:"]
[null,"General - if the training relates to a generalist qualification, e.g. an NVQ or general industry qualification"]
[null,"Specific - if the training is specific to skills required in the company and the new skills acquired cannot be used in another company"]
[null,"General SME - As with general, but if the company is an SME"]
[null,"Specific SME - As with specific, but if the company is an SME"]
[]
[null,"Table 5 - Capital Expenditure Profile"]
[null,"13. Of the total project expenditure, as set out in Table 2, please provide a breakdown of the amount that will be spent on capital equipment or investment. "]
[null,"This will typically include investment in equipment, buildings, land, and capitalised salaries."]
[]
[null,"Table 6 - Other Expenditure Profile"]
[null,"14. Of the total project expenditure, as set out in Table 2, please provide a breakdown of the amount that all activity that does not fall into the categories listed in Tables 3 to 5.  This could include professional fees, taxation and other admin costs."]
[]
[null,"Table 7 - Uses of Public Funding including RGF"]
[null,"15. You should enter in this table all the different uses of public funding including RGF."]
[null,"Of all the expenditure listed in tables 3, 4, 5 and 6, please specify which of these categories will be paid for by public funding sources including RGF. Please use the same expenditure descriptors as have been used in the previous tables.  This should not include items that will be paid for by any private sector source. "]

{"sheet":"Section C","index":8,"n_rows":126,"n_cols":63,"rows_kept":126,"cut":false,"hidden":false,"merged":[[2,0,2,7]]}
["Section C: Sources and use of funding"]
["Please complete Tables 1 to 7"]
["Please ensure source and use of funding totals are identical (i.e. B5 = B6). Total cost over the length of the project cell in Table 1 should equal total use of funding over the length of the project cell in Table 2 (i.e. E22  = E40).  Please also ensure that the use of funding total in Table 2 is equal to the sum of the totals in Tables 3, 4, 5 and 6 (i.e. E40 = E59 + E75 + E91 + E107). "]
[]
["Total sources of funding",{"$f":"E22","v":0}]
["Total uses of funding",{"$f":"E40","v":0},{"$f":"IF(B6=B5,\"\",\"ERROR - FUNDING SOURCES AND USES DO NOT MATCH\")","v":""}]
[]
["Sources of funding"]
[]
["Table 1 - All sources of funding "]
["Specify the sources of all public, private and RGF funding."]
[]
["Funding Type - Public, Private funding","Source of funding","Is the funding confirmed?","Is this funding cash/In-kind?","Total Contribution (£m)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24","Comments"]
[null,null,null,null,{"$f":"SUM(F14:O14)","v":0}]
[null,null,null,null,{"$f":"SUM(F15:O15)","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
["PROJECT TOTAL",null,null,null,{"$f":"SUM(E14:E21)","v":0},{"$f":"SUM(F14:F21)","v":0},{"$f":"SUM(G14:G21)","v":0},0,0,0,0,0,0,0,0]
[]
[]
["Uses of funding"]
[]
["Table 2 - Uses of funding. "]
["Specify the uses of all public, private and RGF funding."]
[]
["Expenditure Items","GBER category - See \"Section C notes\"",null,null,"Total Spend (£m)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24","Comments"]
[null,null,null,null,{"$f":"SUM(F31:O31)","v":0}]
[null,null,null,null,{"$f":"SUM(F32:O32)","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
["Total",null,null,null,{"$f":"SUM(E31:E39)","v":0},{"$f":"SUM(F31:F39)","v":0},{"$f":"SUM(G31:G39)","v":0},0,0,0,0,0,0,0,0]
[]
[]
["Breakdown of funding uses"]
["Tables 3, 4, 5 and 6 should sum to the totals in Table 2 above. "]
[]
["Table 3 - R&D expenditure profile "]
["Of the total expenditure on the project (as in Table 2), specify the expenditure profile for all activity related to R&D . "]
[]
["Expenditure Items","Type of R&D (Fundamental, Industrial, Experimental)",null,null,"Total Spend (£m)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24","Comments"]
[null,null,null,null,{"$f":"SUM(F50:O50)","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
["Total",null,null,null,{"$f":"SUM(E50:E58)","v":0},{"$f":"SUM(F50:F58)","v":0},{"$f":"SUM(G50:G58)","v":0},0,0,0,0,0,0,0,0]
[]
[]
["Table 4 - Skills training expenditure profile"]
["Of the total expenditure on the project (as in Table 2), specify the expenditure profile for all activity related to R&D . "]
[]
["Expenditure Items","Type of Training (General, Specific)",null,null,"Total Spend (£m)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24","Comments"]
[null,null,null,null,{"$f":"SUM(F66:O66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of training"]
[null,null,null,null,{"$f":"SUM(F67:O67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General SME"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific SME"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
["Total",null,null,null,{"$f":"SUM(E66:E74)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
["Table 5 - Capital expenditure profile"]
["Of the total expenditure on the project (as in Table 2), specify the expenditure profile for all activity related to capital. "]
[]
["Expenditure Items","Type of Capital Expenditure (land and buildings, plant and machinery, etc)",null,null,"Total Spend (£m)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24","Comments"]
[null,null,null,null,{"$f":"SUM(F82:O82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of training"]
[null,null,null,null,{"$f":"SUM(F83:O83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General SME"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific SME"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
["Total",null,null,null,{"$f":"SUM(E82:E90)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
["Table 6 - Other expenditure profile"]
["Of the total expenditure on the project (as in Table 2), specify the expenditure profile for all activity that does not fall into the categories listed in Tables 3 to 5. "]
[]
["Expenditure Items",null,null,null,"Total Spend (£m)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24","Comments"]
[null,null,null,null,{"$f":"SUM(F98:O98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of training"]
[null,null,null,null,{"$f":"SUM(F99:O99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General SME"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific SME"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
["Total",null,null,null,{"$f":"SUM(E98:E106)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
["Specific Uses of Public Funding including RGF"]
[]
["Table 7 - Uses of public funding including RGF"]
["Of the funding listed in Tables 3, 4, 5 and 6 specify the uses of RGF and any other public sector funding. "]
["Identify the expenditure items that public sector funding including RGF will be used to fund. "]
[]
["Funding Type ","Specific type of funding (the source name. e.g. ERDF)","Expenditure Items","Type of expenditure","Total Spend (£m)","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24","Comments"]
[null,null,null,null,{"$f":"SUM(F117:O117)","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
["TOTAL",null,null,null,{"$f":"SUM(E117:E125)","v":0},{"$f":"SUM(F117:F125)","v":0},{"$f":"SUM(G117:G125)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Section D notes","index":9,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,"How to fill in Section D [WITHDRAWN]"]
[]
[null,"1. Section D is an optional section for additional benefits and costs."]
[null,"2. Do not add additional lines or make any changes to the formatting or locked cells. Doing so will delay the processing of applications."]
[null,"3. Please enter monetised environmental and health benefits/costs in Table 1, and all other additional benefits/costs in Table 2. "]
[]
[null,"Table 1 - Quantified environmental and health benefits"]
[null,"4. Please enter environmental benefits/costs in Tonnes of Carbon Dioxide Equivalent (tCO2e).  Guidelines for calculating this can be found at:  http://www.ukconversionfactorscarbonsmart.co.uk/  "]
[null,"5. Please enter health benefits/costs in Quality Adjusted Life Years (QALYs).  Please see the application guidance document for information on calculating QALYs."]
[null,"6. Enter benefits as positive numbers and costs as negative numbers."]
[null,"7. If you cannot calculate these benefits in the required units, please enter them in Table 2 instead.  "]
[]
[null,"Table 2 - Other costs and benefits"]
[null,"8. All other benefits should be included in Table 2.  This includes any environmental and health benefits/costs that have NOT been included in Table 1."]

{"sheet":"Section D","index":10,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[[8,0,9,0],[8,3,9,3],[24,4,24,8],[26,4,26,8],[27,4,27,8],[17,4,17,8],[19,4,19,8],[20,4,20,8],[21,4,21,8]]}
[]
["Section D: Wider impacts [WITHDRAWN]"]
[]
["  If relevant, please use the tables below to set out the wider (i.e. non-employment) costs / benefits associated with this project. "]
[]
["Table 1:  Quantified environmental and health impacts."]
["ENTER BENEFITS AS POSITIVE NUMBERS AND COSTS AS NEGATIVE NUMBERS"]
[]
["Quantified environmental and health impacts",null,"Unit","Description","FY 2014/15","FY 2015/16","FY 2016/17","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24","Comments"]
[null,"Local Authority"]
["Environmental Benefits / (Costs)",null,"Tonnes of Carbon Dioxide Equivalent (tCO2e)"]
["Health Benefits / (Costs)",null,"Quality Adjusted Life Years (QALYs)"]
[]
[]
["Table 2:  Other costs and benefits"]
["  If these impacts have been quantified, please provide us with details of the key assumptions used to monetise them"]
[]
["Wider benefits non-employment impacts","Select if Yes","When and where?","Supporting analysis and evidence (e.g. data, survey, research) including any quantification","Guidance"]
["Agglomeration benefits / contribution to economic growth in cities"]
["Uplift in land values in neighbouring areas",null,null,null,"Such programmes as infrastructure/buildings and public works improve environments and amenity value of the area which are capitalised into land prices not only in the area itself but also in neighbouring areas."]
["Increasing attractiveness of an area to businesses, due to improvements to public goods (e.g. parks and the public realm) or crime reductions",null,null,null,"Improvements in public realm and associated effects on perceptions of the area, crime level and fear of crime can provide pull factors for businesses "]
["Future savings to the Exchequer stemming from the higher likelihood of gaining and retaining employment by residents of the area ",null,null,null,"As intervention improves mental and physical health outcomes of residents, their chance of getting and retaining employment also increases, yielding benefits to the Exchequer "]
["Future savings to the Exchequer as a result of reduced crime or improvements in health"]
["Environmental impacts, such as changes in GHG emissions, local environmental quality (e.g. air, water, noise), flood risk, green space, biodiversity, and impacts on landscape."]
["Reductions in the distance from the labour market among residents of the area as they become more job-ready/move closer to the labour market",null,null,null,"For example, the hardest to reach (such as some minority ethnic groups and individuals with multiple and complex needs) are likely to move closer to the labour market, rather than enter it at the end of the intervention, if the approach is targeted and tailored to their needs"]
["Transport economic efficiency e.g. safety enhancements and time savings accruing to other businesses and consumers"]
["Improvements to social cohesion",null,null,null,"This could include improvements as a result of crime reductions, public realm improvements, etc."]
["Option value",null,null,null,"Where the programme creates a significant incremental option to make follow-on investments, or flexibility to alter the investment at some point in the future"]
["Other (write in)"]

{"sheet":"Working","index":11,"n_rows":339,"n_cols":15,"rows_kept":339,"cut":false,"hidden":true,"merged":[]}
["ONS Code Local Authority Districts (Post 2009 Boundaries)","Local Authority Districts (Post-2009 Boundaries)","Working age client group : out-of-work benefits : Feb 2012","Working age population (16-64) 2011","Proportion of resident population aged 16-64 claiming out of work benefits Aug 2013","Public Sector Employees 2012","All Employees 2012","Public sector employee job share 2012","Private sector employees 2009","Private sector employees 2012","Private sector employee job growth 2009-2012","Number of active enterprises 2012","Mid-year population 2012","Number of active enterprises per 1,000 resident population 2011","Region"]
["E07000223","Adur",null,null,9.4,3429,19306,{"$f":"F2*100/G2","v":17.761317725059566},15930,16067,{"$f":"((J2/I2)-1)*100","v":0.8600125549278026},1985,61900,{"$f":"L2/(M2*0.001)","v":32.067851373182556},"South East"]
["E07000026","Allerdale",null,null,10.8,7710,37837,20.376879773766419,30389,31788,4.6036394748099729,3990,96300,41.433021806853581,"North West"]
["E07000032","Amber Valley",null,null,9.1999999999999993,10505,50667,20.73341622752482,42782,40024,-6.4466364358842458,3905,122700,31.825590872045638,"East Midlands"]
["E07000224","Arun",null,null,9.1,6607,42046,15.713742091994483,34495,36637,6.2095955935642877,4665,151400,30.812417437252311,"South East"]
["E07000170","Ashfield",null,null,13.3,11428,48156,23.731206910872995,36678,37653,2.6582692622280302,2430,120100,20.233139050791006,"East Midlands"]
["E07000105","Ashford",null,null,8.6,10063,52444,19.188086339714744,42641,41936,-1.6533383363429577,5065,120100,42.173189009159032,"South East"]
["E07000004","Aylesbury Vale",null,null,5.7,15459,69925,22.107972828030032,52438,57634,9.9088447309203289,8230,177800,46.287964004499436,"South East"]
["E07000200","Babergh",null,null,6.7,4165,30598,13.612000784364991,26935,27213,1.0321143493595697,3805,87900,43.287827076222975,"East of England"]
["E09000002","Barking and Dagenham",null,null,15.4,12494,48337,25.847694312845231,35031,38384,9.5715223659044835,3700,190600,19.412381951731376,"London"]
["E09000003","Barnet",null,null,8.4,26063,115750,22.516630669546437,91065,95463,4.8295173776972566,17065,364000,46.881868131868131,"London"]
["E08000016","Barnsley",null,null,15.5,19834,72432,27.382924674177158,54806,54435,-0.67693318249826273,5015,233700,21.459135643988017,"Yorkshire and The Humber"]
["E07000027","Barrow-in-Furness",null,null,14.8,6803,29370,23.163091590057881,23235,22620,-2.646868947708203,1645,68400,24.049707602339179,"North West"]
["E07000066","Basildon",null,null,11.4,16526,76728,21.538421436763631,63514,65161,2.5931290739049651,5760,176500,32.634560906515581,"East of England"]
["E07000084","Basingstoke and Deane",null,null,6.5,12666,84659,14.961197273768885,73694,71573,-2.8781176215159965,6515,170500,38.211143695014663,"South East"]
["E07000171","Bassetlaw",null,null,11.2,10799,45624,23.66955988076451,36615,35809,-2.2012836269288516,3345,113200,29.549469964664311,"East Midlands"]
["E06000022","Bath and North East Somerset",null,null,6.8,19816,85042,23.301427529926389,68045,68991,1.3902564479388646,7155,177600,40.287162162162161,"South West"]
["E06000055","Bedford",null,null,10.199999999999999,16218,68381,23.717114403123674,54647,52939,-3.1255146668618616,5445,159200,34.202261306532662,"East of England"]
["E09000004","Bexley",null,null,9.1,12620,66700,18.920539730134934,53306,55383,3.8963718905939304,6140,234300,26.205719163465641,"London"]
["E08000025","Birmingham",null,null,16.399999999999999,129295,467985,27.628022265670907,347061,362224,4.3689726013582675,24900,1085400,22.940851299060252,"West Midlands"]
["E07000129","Blaby",null,null,6.2,11750,48285,24.334679507093302,38375,42153,9.8449511400651382,3535,94600,37.367864693446087,"East Midlands"]
["E06000008","Blackburn with Darwen",null,null,15.9,16611,59992,27.688691825576743,46004,44795,-2.6280323450134757,3780,147700,25.592417061611371,"North West"]
["E06000009","Blackpool",null,null,19.899999999999999,20692,57070,36.257227965656213,41176,38692,-6.0326403730328382,3155,142000,22.218309859154928,"North West"]
["E07000033","Bolsover",null,null,12.9,4579,26223,17.461770201731305,21216,22300,5.1093514328808487,1715,76400,22.447643979057592,"East Midlands"]
["E08000001","Bolton",null,null,14.5,24582,104727,23.472456959523331,82045,81319,-0.88488024864403769,7315,279000,26.218637992831543,"North West"]
["E07000136","Boston",null,null,10.199999999999999,6632,30381,21.829432869227478,22320,23619,5.8198924731182711,1955,64800,30.169753086419753,"East Midlands"]
["E06000028","Bournemouth",null,null,10.8,14784,74606,19.816100581722651,60516,64085,5.8976138541873224,5435,186700,29.110873058382428,"South West"]
["E06000036","Bracknell Forest",null,null,6,8008,61567,13.006968018581382,50974,51740,1.5027268803703864,3995,115100,34.708948740225885,"South East"]
["E08000032","Bradford",null,null,14.6,49980,197641,25.288275206055424,151403,142569,-5.83475888852929,12515,524600,23.856271444910409,"Yorkshire and The Humber"]
["E07000067","Braintree",null,null,7.9,8358,48454,17.24934989887316,41894,42593,1.6684966821024494,5825,148400,39.252021563342318,"East of England"]
["E07000143","Breckland",null,null,8.8000000000000007,5777,40761,14.172861313510463,35464,37944,6.9930069930070005,4510,131900,34.192570128885521,"East of England"]
["E09000005","Brent",null,null,11.5,21083,99000,21.295959595959594,77542,88253,13.813159320110401,11145,314700,35.41468064823642,"London"]
["E07000068","Brentwood",null,null,6,4562,31399,14.529125131373611,32046,29517,-7.8917805654371787,3480,74000,47.027027027027025,"East of England"]
["E06000043","Brighton and Hove",null,null,10.3,24477,121158,20.202545436537413,96974,105315,8.6012745684410206,10880,275800,39.448875997099343,"South East"]
["E06000023","Bristol, City of",null,null,12.1,62975,245874,25.612712202184859,187657,184384,-1.7441395737968768,13850,432500,32.02312138728324,"South West"]
["E07000144","Broadland",null,null,6.7,7807,47394,16.47254926783981,40016,38192,-4.558176729308272,4230,125200,33.785942492012779,"East of England"]
["E09000006","Bromley",null,null,7.9,21586,103469,20.862287255119892,86295,83189,-3.5992815342719697,11300,314000,35.987261146496813,"London"]
["E07000234","Bromsgrove",null,null,6.3,5712,34397,16.60609936913103,29571,30650,3.6488451523452037,4115,94300,43.637327677624604,"West Midlands"]
["E07000095","Broxbourne",null,null,9,4609,36870,12.500678058041768,34060,35009,2.7862595419847258,3250,94500,34.391534391534393,"East of England"]
["E07000172","Broxtowe",null,null,8.8000000000000007,6214,37360,16.632762312633833,34250,32232,-5.89197080291971,2670,110700,24.119241192411923,"East Midlands"]
["E07000117","Burnley",null,null,16.7,8201,34152,24.013234949636917,26051,27324,4.8865686537944875,2160,87100,24.799081515499424,"North West"]
["E08000002","Bury",null,null,12.5,16777,64943,25.833423155690376,48235,48438,0.42085622473306827,5405,186200,29.027926960257783,"North West"]
["E08000033","Calderdale",null,null,12.6,26523,89580,29.608171466845278,64996,66413,2.1801341621022763,6740,205300,32.830004870920604,"Yorkshire and The Humber"]
["E07000008","Cambridge",null,null,6,18951,89712,21.124264312466561,70393,73322,4.1609250919835805,4180,125200,33.386581469648561,"East of England"]
["E09000007","Camden",null,null,11,44431,289253,15.360601272934074,251697,273289,8.5785686758284676,21935,225000,97.488888888888894,"London"]
["E07000192","Cannock Chase",null,null,10.6,6082,34597,17.579558921293753,30620,29609,-3.3017635532331835,2985,97900,30.490296220633297,"West Midlands"]
["E07000106","Canterbury",null,null,8.3000000000000007,13867,63183,21.947359258028268,49754,50461,1.4209912770832389,4530,153400,29.530638852672748,"South East"]
["E07000028","Carlisle",null,null,10.7,11974,55314,21.647322558484291,43130,42150,-2.2722003246000488,3890,108000,36.018518518518519,"North West"]
["E07000069","Castle Point",null,null,8.8000000000000007,4305,20358,21.146478043029767,17139,16884,-1.4878347628216382,2720,88200,30.839002267573694,"East of England"]
["E06000056","Central Bedfordshire",null,null,6.7,12797,84963,15.061850452549933,76122,77859,2.2818633246630471,10280,260000,39.53846153846154,"East of England"]
["E07000130","Charnwood",null,null,6.9,10146,63474,15.984497589564231,55060,52018,-5.5248819469669419,5140,168800,30.450236966824644,"East Midlands"]
["E07000070","Chelmsford",null,null,6.9,26869,83472,32.189237109449877,57423,58249,1.4384480086376605,6300,169300,37.212049616066153,"East of England"]
["E07000078","Cheltenham",null,null,8.1,17557,65458,26.821778850560666,46586,49061,5.3127549049070577,4420,116100,38.070628768303187,"South West"]
["E07000177","Cherwell",null,null,6.1,12347,68033,18.148545558772948,58159,58459,0.51582730101962238,5960,142800,41.736694677871142,"South East"]
["E06000049","Cheshire East",null,null,7.6,28565,169899,16.81293003490309,147119,149640,1.7135788035535837,16430,372100,44.154797097554415,"North West"]
["E06000050","Cheshire West & Chester",null,null,9.6,32058,152086,21.078863274726142,121306,125747,3.6609895635830059,11485,330200,34.781950333131434,"North West"]
["E07000034","Chesterfield",null,null,13.5,17156,50770,33.791609218042154,34000,35964,5.776470588235294,2750,103800,26.49325626204239,"East Midlands"]
["E07000225","Chichester",null,null,6.5,13716,59203,23.167744877793353,42808,44894,4.8729209493552528,5820,114500,50.829694323144103,"South East"]
["E07000005","Chiltern",null,null,4.8,4749,32803,14.477334390147243,29368,28132,-4.208662489784798,5360,93000,57.634408602150536,"South East"]
["E07000118","Chorley",null,null,9,9576,40884,23.422365717640151,32005,33040,3.2338697078581502,3625,109100,33.226397800183314,"North West"]
["E07000048","Christchurch",null,null,8,3063,19547,15.669923773469074,16658,16178,-2.8814983791571658,1680,48000,35,"South West"]
["E09000001","City of London",null,null,4.3,19603,356623,5.4968412020537096,313519,378794,20.820109786009787,13740,7600,1807.8947368421052,"London"]
["E07000071","Colchester",null,null,8.6,16218,77280,20.986024844720497,62333,62545,0.34010877063512801,5945,176000,33.778409090909093,"East of England"]
["E07000029","Copeland",null,null,12,15050,29950,50.250417362270454,15319,14632,-4.4846269338729705,2175,70300,30.93883357041252,"North West"]
["E07000150","Corby",null,null,13.2,3557,29236,12.166507046107538,25910,26112,0.77962176765726809,1415,63100,22.424722662440569,"East Midlands"]
["E06000052","Cornwall",null,null,10.4,45125,208215,{"$f":"F66*100/G66","v":21.6723098720073},170328,170331,{"$f":"((J66/I66)-1)*100","v":1.7613075947497947E-3},20785,537900,{"$f":"L66/(M66*0.001)","v":38.641011340397846},"South West"]
["E07000079","Cotswold",null,null,4.9000000000000004,6108,39297,15.543171234445378,33155,34258,3.3267983712863769,5405,83600,64.65311004784688,"South West"]
["E06000047","County Durham",null,null,14.3,43760,167090,26.189478724040935,127446,124720,-2.1389451218555289,11425,514300,22.214660703869338,"North East"]
["E08000026","Coventry",null,null,12.7,32831,142184,23.090502447532774,110690,112991,2.0787785707832684,7315,323100,22.64004952027236,"West Midlands"]
["E07000163","Craven",null,null,6.1,4163,27410,15.187887632251003,26814,24267,-9.4987692996196031,3140,55500,56.576576576576578,"Yorkshire and The Humber"]
["E07000226","Crawley",null,null,8.5,9173,81613,11.239630941149082,70558,77131,9.3157402420703583,2555,108300,23.591874422899355,"South East"]
["E09000008","Croydon",null,null,11,29568,122305,24.175626507501736,96561,90273,-6.5119458166340465,10720,368900,29.059365681756571,"London"]
["E07000096","Dacorum",null,null,7.2,8451,59667,14.163608024536176,52047,52518,0.90495129402270447,6475,146700,44.13769597818677,"East of England"]
["E06000005","Darlington",null,null,13.2,13108,53289,24.597947043479891,37273,38035,2.044375285058897,2600,105200,24.714828897338403,"North East"]
["E07000107","Dartford",null,null,8.4,9949,50993,19.510521051909084,42423,47797,12.667656695660368,2965,98900,29.97977755308392,"South East"]
["E07000151","Daventry",null,null,6.5,4533,35637,12.71992591969021,32544,31507,-3.1864552605703089,3905,78300,49.872286079182629,"East Midlands"]
["E06000015","Derby",null,null,12.7,28745,119427,24.069096602945734,92407,97053,5.0277576374084143,5735,250600,22.885075818036711,"East Midlands"]
["E07000035","Derbyshire Dales",null,null,5.6,12234,37400,32.711229946524064,25723,24239,-5.7691560082416498,4260,71300,59.747545582047685,"East Midlands"]
["E08000017","Doncaster",null,null,14.1,32396,114481,28.298145543802029,85095,79665,-6.3811034725894551,6350,302700,20.977865873802447,"Yorkshire and The Humber"]
["E07000108","Dover",null,null,11.2,8582,36124,23.757059018934779,29088,25408,-12.651265126512657,2860,111800,25.581395348837209,"South East"]
["E08000027","Dudley",null,null,12.4,26219,119515,21.937832071288124,97035,84626,-12.788169217292733,8400,313600,26.785714285714285,"West Midlands"]
["E09000009","Ealing",null,null,10.4,20057,112121,17.888709519180171,91671,103395,12.7892136008116,12685,340700,37.232169063692396,"London"]
["E07000009","East Cambridgeshire",null,null,5.9,2535,25513,9.9361110022341546,22731,24208,6.4977343715630687,3640,85100,42.773207990599289,"East of England"]
["E07000040","East Devon",null,null,6.6,7259,45726,15.874994532651009,38182,39393,3.1716515635639819,5690,134400,42.336309523809526,"South West"]
["E07000049","East Dorset",null,null,5.3,5596,31887,17.549471571486812,26678,25729,-3.5572381737761449,4045,87800,46.070615034168569,"South West"]
["E07000085","East Hampshire",null,null,5,5790,48873,11.847032103615494,41313,42707,3.3742405538208287,5870,116400,50.429553264604806,"South East"]
["E07000097","East Hertfordshire",null,null,5.3,8476,56943,14.885060499095587,51464,50991,-0.91908907197264522,6730,139500,48.243727598566309,"East of England"]
["E07000137","East Lindsey",null,null,12.9,7337,44010,16.671211088389004,37691,35864,-4.8473110291581527,5115,136600,37.44509516837482,"East Midlands"]
["E07000152","East Northamptonshire",null,null,7.5,2428,27991,8.6742167125147365,25567,24677,-3.4810497907458826,3345,87400,38.272311212814643,"East Midlands"]
["E06000011","East Riding of Yorkshire",null,null,8.3000000000000007,33909,119658,28.338264052549768,89537,84411,-5.7250075387828447,12085,335900,35.977969633819583,"Yorkshire and The Humber"]
["E07000193","East Staffordshire",null,null,8.8000000000000007,10234,56164,18.221636635567268,46312,46124,-0.40594230437035472,3940,114400,34.44055944055944,"West Midlands"]
["E07000061","Eastbourne",null,null,11.9,9483,39475,24.022799240025332,30986,30137,-2.739947072871618,2630,100000,26.3,"South East"]
["E07000086","Eastleigh",null,null,5.7,10018,62804,15.951213298516018,53727,54961,2.2967967688499291,4310,126800,33.990536277602523,"South East"]
["E07000030","Eden",null,null,5.8,4117,24234,16.988528513658498,20350,20204,-0.71744471744471516,3440,52700,65.275142314990504,"North West"]
["E07000207","Elmbridge",null,null,4.5999999999999996,4933,56536,8.7254138955709628,51189,53115,3.7625271054328113,7295,131500,55.475285171102662,"South East"]
["E09000010","Enfield",null,null,12.8,24467,95763,25.549533744765725,71763,76755,6.9562309268007105,9050,317300,28.521903561298455,"London"]
["E07000072","Epping Forest",null,null,7.6,6515,46913,13.88740860742225,40994,39632,-3.3224374298677861,6280,126100,49.801744647105465,"East of England"]
["E07000208","Epsom and Ewell",null,null,5.0999999999999996,6177,28559,21.628908575230223,22930,23301,1.6179677278674198,2860,76100,37.582128777923778,"South East"]
["E07000036","Erewash",null,null,10.4,7586,37203,20.390828696610487,32025,29825,-6.8696330991412928,3150,112800,27.925531914893618,"East Midlands"]
["E07000041","Exeter",null,null,8.4,23922,94009,25.44649980321033,71754,62665,-12.666889650751179,3495,119400,29.271356783919597,"South West"]
["E07000087","Fareham",null,null,5.2,9312,48947,19.024659325392772,40184,39789,-0.98297829982082474,3740,112800,33.156028368794324,"South East"]
["E07000010","Fenland",null,null,11.5,4008,30395,13.186379338707024,28189,27694,-1.7560041150803452,3090,96000,32.1875,"East of England"]
["E07000201","Forest Heath",null,null,6.8,3664,24603,14.892492785432671,20887,20434,-2.1688131373581609,2165,60700,35.667215815485996,"East of England"]
["E07000080","Forest of Dean",null,null,8.8000000000000007,4575,23759,19.255860936908118,22034,20023,-9.1268040301352489,3475,82700,42.019347037484884,"South West"]
["E07000119","Fylde",null,null,9,6897,43021,16.031705446177448,37388,33582,-10.179736813951001,2845,76000,37.434210526315788,"North West"]
["E08000020","Gateshead",null,null,14.4,23706,90999,26.05083572346949,71665,69445,-3.0977464592199855,4245,200200,21.203796203796202,"North East"]
["E07000173","Gedling",null,null,9.6999999999999993,7680,31380,24.474187380497131,26552,23631,-11.001054534498344,2915,114100,25.547765118317265,"East Midlands"]
["E07000081","Gloucester",null,null,11.3,22703,64465,35.217559916233618,44644,42691,-4.374608010034942,3010,123400,24.392220421393841,"South West"]
["E07000088","Gosport",null,null,9.4,5677,20779,27.320852784060829,15282,15204,-0.51040439733018861,1645,83300,19.747899159663866,"South East"]
["E07000109","Gravesham",null,null,10.6,6589,27137,24.280502634779083,21902,21550,-1.607159163546712,2695,102800,26.215953307392997,"South East"]
["E07000145","Great Yarmouth",null,null,15.4,9509,38229,24.873786915692275,29913,30255,1.1433156152843349,2610,97600,26.741803278688522,"East of England"]
["E09000011","Greenwich",null,null,12.4,21701,69701,31.134417009798998,48461,51689,6.6610263923567503,6195,260100,23.817762399077274,"London"]
["E07000209","Guildford",null,null,4.9000000000000004,15505,74662,20.766922932683293,60859,63439,4.2393072511871743,6415,139700,45.919828203292766,"South East"]
["E09000012","Hackney",null,null,14.4,18954,88486,21.420337680537035,70748,77621,9.7147622547633752,10685,252100,42.383974613248711,"London"]
["E06000006","Halton",null,null,15.7,9493,53166,17.855396305909792,44255,48057,8.5911196474974574,2705,125700,21.519490851233094,"North West"]
["E07000164","Hambleton",null,null,5.6,11795,39348,29.976110602826065,29081,28389,-2.3795605378081897,4745,89700,52.89855072463768,"Yorkshire and The Humber"]
["E09000013","Hammersmith and Fulham",null,null,11,30433,128039,23.7685392731902,92401,103937,12.484713368902934,10230,179900,56.864924958310169,"London"]
["E07000131","Harborough",null,null,4.8,4020,35775,11.236897274633124,32819,31848,-2.9586520003656469,4420,86400,51.157407407407405,"East Midlands"]
["E09000014","Haringey",null,null,13.4,16068,61945,25.939139559286463,47135,51201,8.6262861992150164,8530,258900,32.947083816145231,"London"]
["E07000073","Harlow",null,null,12.1,9056,39184,23.111474071049408,30588,30762,0.56885052961945792,2155,82700,26.058041112454653,"East of England"]
["E07000165","Harrogate",null,null,5.4,14602,77721,18.787715031973342,64762,64611,-0.23316142182143729,7915,158600,49.905422446406057,"Yorkshire and The Humber"]
["E09000015","Harrow",null,null,7.5,13104,67737,19.345409451260021,55225,56766,2.7904028972385753,10015,242400,41.316006600660067,"London"]
["E07000089","Hart",null,null,3.6,3997,36403,10.979864296898608,31097,31311,0.68816927677910478,4355,92200,47.234273318872013,"South East"]
["E06000001","Hartlepool",null,null,18.8,8256,30425,27.135579293344289,22844,21683,-5.0822973209595501,1810,92200,19.631236442516268,"North East"]
["E07000062","Hastings",null,null,16.8,8708,30558,28.496629360560245,21932,23261,6.0596388838227266,2340,90300,25.913621262458474,"South East"]
["E07000090","Havant",null,null,10.3,8032,40694,19.737553447682703,34173,35244,3.1340531998946597,3415,121300,28.153338829348723,"South East"]
["E09000016","Havering",null,null,9.4,16929,73173,23.135582796933296,57624,59021,2.4243370817714771,6920,239700,28.869420108468919,"London"]
["E06000019","Herefordshire, County of",null,null,7.9,11993,72230,16.603904194932852,61496,63192,2.7579029530375943,9270,184900,50.135208220659813,"West Midlands"]
["E07000098","Hertsmere",null,null,7.5,5097,43775,11.64363221016562,38654,43125,11.566720132457187,5225,100700,51.886792452830186,"East of England"]
["E07000037","High Peak",null,null,8.6,7126,31203,{"$f":"F130*100/G130","v":22.837547671698236},24939,23796,{"$f":"((J130/I130)-1)*100","v":-4.5831829664381036},3440,91100,{"$f":"L130/(M130*0.001)","v":37.760702524698132},"East Midlands"]
["E09000017","Hillingdon",null,null,8.8000000000000007,21404,184779,11.583567396727982,165730,173146,4.474748084233382,9165,281800,32.523066004258339,"London"]
["E07000132","Hinckley and Bosworth",null,null,7.2,5018,39113,12.829494030117864,34058,35447,4.0783369546068426,3875,106000,36.556603773584904,"East Midlands"]
["E07000227","Horsham",null,null,5.2,6390,52403,12.19395836116253,45595,46071,1.0439741199693042,6325,132200,47.84417549167928,"South East"]
["E09000018","Hounslow",null,null,9.1999999999999993,24842,127601,19.46849946317035,107256,122324,14.048631312001202,9625,259100,37.147819374758775,"London"]
["E07000011","Huntingdonshire",null,null,6.4,17149,72281,23.72546035611018,55631,54786,-1.5189372831694525,6715,171000,39.269005847953217,"East of England"]
["E07000120","Hyndburn",null,null,14.9,5085,26518,19.175654272569574,22708,22389,-1.404791262991012,2055,80200,25.623441396508728,"North West"]
["E07000202","Ipswich",null,null,11.7,20625,67375,30.612244897959183,48781,48765,-3.2799655603621414E-2,3315,134500,24.646840148698885,"East of England"]
["E06000046","Isle of Wight",null,null,11.5,12636,51529,24.522113761183022,38955,40449,3.8351944551405559,4200,138700,30.281182408074979,"South East"]
["E06000053","Isles of Scilly",null,null,1.7,281,1241,22.643029814665592,906,940,3.7527593818984517,190,2300,82.608695652173907,"South West"]
["E09000019","Islington",null,null,13.7,34306,189258,18.126578533007851,154366,161799,4.8151795084409699,12495,211000,59.218009478672982,"London"]
["E09000020","Kensington and Chelsea",null,null,8.9,22881,116744,19.599294182142124,92133,105333,14.32711406336491,10635,155900,68.216805644643998,"London"]
["E07000153","Kettering",null,null,10,8456,37963,22.274319732370994,30732,31523,2.573864375894841,2965,94800,31.276371308016877,"East Midlands"]
["E07000146","King`s Lynn and West Norfolk",null,null,10.3,12770,51342,24.872424136184801,40336,40287,-0.12147957159857059,4830,148600,32.50336473755047,"East of England"]
["E06000010","Kingston upon Hull, City of",null,null,18.5,29029,117340,24.739219362536218,91527,91382,-0.15842319752641387,5035,257200,19.576205287713844,"Yorkshire and The Humber"]
["E09000021","Kingston upon Thames",null,null,5.9,14640,77350,18.926955397543633,62193,59187,-4.8333413728233072,6640,163900,40.512507626601582,"London"]
["E08000034","Kirklees",null,null,12.1,33987,150624,22.564133205863609,124406,121170,-2.601160715721107,11975,425500,28.143360752056406,"Yorkshire and The Humber"]
["E08000011","Knowsley",null,null,20.6,14617,56525,25.859354268022997,42410,44076,3.9283187927375618,2245,145900,15.387251542152159,"North West"]
["E09000022","Lambeth",null,null,12.2,36462,126333,28.861817577355087,95191,101354,6.4743515668498119,10015,310200,32.285622179239205,"London"]
["E07000121","Lancaster",null,null,10.5,12499,53640,23.301640566741238,41656,42303,1.5531976185903629,3960,139700,28.346456692913382,"North West"]
["E08000035","Leeds",null,null,12.1,94910,404814,23.44533538859822,319245,319955,0.22239972434963118,21255,757700,28.051999472086575,"Yorkshire and The Humber"]
["E06000016","Leicester",null,null,14.3,42455,162518,26.123260192717115,120928,119429,-1.2395805768721901,8430,331600,25.422195416164051,"East Midlands"]
["E07000063","Lewes",null,null,8.1,8414,33468,25.140432652085575,25181,25125,-0.22238989714467028,3690,98700,37.386018237082062,"South East"]
["E09000023","Lewisham",null,null,13.4,18984,60761,31.243725415974062,42852,47468,10.771959301782875,6720,281600,23.863636363636363,"London"]
["E07000194","Lichfield",null,null,7.4,6415,40147,15.978777990883502,35503,34654,-2.3913472100949185,4150,101200,41.007905138339922,"West Midlands"]
["E07000138","Lincoln",null,null,12.8,16224,56072,28.934227421886145,40645,38907,-4.27604871447903,2090,94600,22.09302325581395,"East Midlands"]
["E08000012","Liverpool",null,null,18.899999999999999,66815,228592,29.22893189612935,165955,170793,2.9152481094272487,9650,469700,20.545028741750055,"North West"]
["E06000032","Luton",null,null,11.4,18034,83175,21.681995792004809,68258,65798,-3.6039731606551606,4565,205800,22.181729834791057,"East of England"]
["E07000110","Maidstone",null,null,7.8,20485,71751,28.550124736937466,52820,52463,-0.67588034835289745,6095,157300,38.747616020343287,"South East"]
["E07000074","Maldon",null,null,7,3302,19618,16.831481292690388,17212,18026,4.7292586567511119,3050,61900,49.273021001615511,"East of England"]
["E07000235","Malvern Hills",null,null,7.8,3200,26348,12.145134355548809,23681,22983,-2.9475106625564851,3915,75000,52.2,"West Midlands"]
["E08000003","Manchester",null,null,16.100000000000001,79130,315060,25.115850949025582,240744,249264,3.5390290100687949,13350,510800,26.135473766640562,"North West"]
["E07000174","Mansfield",null,null,14.7,9709,39296,24.707349348534201,31268,27729,-11.318280670333891,2250,104700,21.48997134670487,"East Midlands"]
["E06000035","Medway",null,null,11,22561,85760,26.307136194029852,64707,64623,-0.12981593954286552,6405,268200,23.881431767337808,"South East"]
["E07000133","Melton",null,null,5.9,2810,20745,13.545432634369728,17746,17064,-3.8431195762425374,2175,50800,42.814960629921259,"East Midlands"]
["E07000187","Mendip",null,null,8.1,5929,44119,13.438654547927197,38895,37935,-2.4681835711531042,5060,109900,46.041856232939033,"South West"]
["E09000024","Merton",null,null,7.4,10257,69021,14.860694571217456,56765,65824,15.958777415661052,8005,202200,39.589515331355088,"London"]
["E07000042","Mid Devon",null,null,7.2,3843,24815,15.486600846262341,21764,19816,-8.9505605587208219,4145,78300,52.937420178799492,"South West"]
["E07000203","Mid Suffolk",null,null,5.6,4854,33818,14.353302974747177,29206,28707,-1.708553037047178,4485,97600,45.952868852459012,"East of England"]
["E07000228","Mid Sussex",null,null,4.7,9454,55426,17.056976870060982,46804,50268,7.4010768310400765,6235,141200,44.157223796033989,"South East"]
["E06000002","Middlesbrough",null,null,19.600000000000001,22644,63310,35.766861475280365,42783,41124,-3.8777084355935743,2370,138700,17.087238644556596,"North East"]
["E06000042","Milton Keynes",null,null,9.4,21623,145883,14.822151998519361,123235,128062,3.9169067229277488,9080,252400,35.974643423137877,"South East"]
["E07000210","Mole Valley",null,null,4.9000000000000004,4255,45688,9.313167571353528,39481,42382,7.3478382006534781,4880,85800,56.876456876456878,"South East"]
["E07000091","New Forest",null,null,6.5,13801,71903,19.193914023058841,59768,57733,-3.4048320171329194,7110,177400,40.07891770011274,"South East"]
["E07000175","Newark and Sherwood",null,null,9.6999999999999993,7255,45393,15.982640495230543,38721,38085,-1.6425195630278111,4110,115800,35.49222797927461,"East Midlands"]
["E08000021","Newcastle upon Tyne",null,null,13.7,54466,172090,31.649718170724622,122685,126423,3.0468272404939434,6345,282400,22.468130311614729,"North East"]
["E07000195","Newcastle-under-Lyme",null,null,10.4,6936,44603,15.550523507387396,40568,39749,-2.0188325774009086,3020,124200,24.315619967793879,"West Midlands"]
["E09000025","Newham",null,null,12,24690,75061,32.893246825914922,50592,66060,30.574003795066407,6035,314100,19.213626233683538,"London"]
["E07000043","North Devon",null,null,8.5,8615,42158,20.435030124768726,35266,34467,-2.2656382918391671,4490,93800,47.86780383795309,"South West"]
["E07000050","North Dorset",null,null,6.1,5004,24154,20.717065496398114,20422,19566,-4.191558123592209,3155,69300,45.526695526695526,"South West"]
["E07000038","North East Derbyshire",null,null,9.9,5700,29169,19.541293839349994,23523,21708,-7.7158525698252767,2970,99300,29.909365558912388,"East Midlands"]
["E06000012","North East Lincolnshire",null,null,15.2,16626,69269,24.002078852011721,55518,53221,-4.1373968802910781,3905,159700,24.452097683155916,"Yorkshire and The Humber"]
["E07000099","North Hertfordshire",null,null,6.9,5125,47680,10.748741610738255,42763,42625,-0.32270888384818841,5620,128400,43.769470404984425,"East of England"]
["E07000139","North Kesteven",null,null,6.8,7438,34660,21.459896133871897,28623,29182,1.9529748803409852,3880,109300,35.498627630375118,"East Midlands"]
["E06000013","North Lincolnshire",null,null,10.9,14304,70595,20.262058219420638,56851,55211,-2.8847337777699655,4650,168400,27.612826603325416,"Yorkshire and The Humber"]
["E07000147","North Norfolk",null,null,9.1,4581,31167,14.698238521513138,27391,26855,-1.9568471395713938,3965,101800,38.948919449901773,"East of England"]
["E06000024","North Somerset",null,null,9.4,14327,77175,18.564301911240687,66182,65016,-1.7618083466803713,7220,204400,35.322896281800389,"South West"]
["E08000022","North Tyneside",null,null,12.6,18684,74057,25.229215334134519,52556,55559,5.7139051678209984,3885,201400,19.289970208540218,"North East"]
["E07000218","North Warwickshire",null,null,8,3689,38641,9.5468543774747037,35449,34795,-1.8449039465147088,2515,62200,40.434083601286169,"West Midlands"]
["E07000134","North West Leicestershire",null,null,8.1,6240,50467,12.364515425921889,45468,46898,3.1450690595583808,3585,94000,38.138297872340424,"East Midlands"]
["E07000154","Northampton",null,null,10.7,23796,131131,18.14673875742578,106355,102024,-4.0722109914907652,6220,214600,28.984156570363467,"East Midlands"]
["E06000048","Northumberland",null,null,11.1,28708,106815,26.876375040958667,76629,75536,-1.4263529473175995,9850,316100,31.161024992091107,"North East"]
["E07000148","Norwich",null,null,13.4,16713,83959,19.906144665848807,71396,71982,0.82077427306852524,3785,134300,28.183172002978406,"East of England"]
["E06000018","Nottingham",null,null,15.7,53939,197427,27.320984465144079,144757,157755,8.9791858079401941,6795,308700,22.011661807580175,"East Midlands"]
["E07000219","Nuneaton and Bedworth",null,null,11.6,9031,39916,{"$f":"F194*100/G194","v":22.625012526305241},31942,33059,{"$f":"((J194/I194)-1)*100","v":3.4969632458831557},2905,125800,{"$f":"L194/(M194*0.001)","v":23.092209856915741},"West Midlands"]
["E07000135","Oadby and Wigston",null,null,7.4,3442,19161,17.963571838630553,15896,15352,-3.4222445898339227,1550,56100,27.629233511586452,"East Midlands"]
["E08000004","Oldham",null,null,14.9,17956,74583,24.075191397503453,60275,60405,0.21567814184986212,5340,225900,23.638778220451528,"North West"]
["E07000178","Oxford",null,null,7.2,26079,106748,24.43043429385094,82062,83015,1.1613170529599648,4055,152500,26.590163934426229,"South East"]
["E07000122","Pendle",null,null,13.1,5008,29739,16.839839940818454,25900,27089,4.5907335907335867,2455,89600,27.399553571428569,"North West"]
["E06000031","Peterborough",null,null,12.9,20305,99009,20.508236624953287,79470,82614,3.9562098905247201,4925,186400,26.421673819742487,"East of England"]
["E06000026","Plymouth",null,null,12.5,26945,105519,25.535685516352505,83027,83817,0.9514977055656626,4950,258000,19.186046511627907,"South West"]
["E06000029","Poole",null,null,7.9,16275,79291,20.525658649783708,63747,64082,0.52551492619261619,5280,148600,35.53162853297443,"South West"]
["E06000044","Portsmouth",null,null,10.4,28062,104138,26.94693579673126,77309,79120,2.3425474394960455,4580,206800,22.147001934235977,"South East"]
["E07000123","Preston",null,null,12.5,32351,90776,35.638274433771038,60236,56338,-6.4712132279699848,4290,140500,30.533807829181494,"North West"]
["E07000051","Purbeck",null,null,6.3,4029,17650,22.827195467422097,14811,13241,-10.600229559111474,1940,45300,42.825607064017653,"South West"]
["E06000038","Reading",null,null,8.8000000000000007,17661,93968,18.794696066746127,78792,80616,2.3149558330795017,5450,157100,34.691279439847236,"South East"]
["E09000026","Redbridge",null,null,9.1,18775,66246,28.341333816381365,48962,52542,7.3117928189208037,8735,284600,30.692199578355584,"London"]
["E06000003","Redcar and Cleveland",null,null,15.8,9752,40439,24.115334207077325,30738,31623,2.8791723599453478,2505,135000,18.555555555555557,"North East"]
["E07000236","Redditch",null,null,10,7007,36710,19.087442113865432,30870,30351,-1.6812439261418843,2410,84400,28.554502369668246,"West Midlands"]
["E07000211","Reigate and Banstead",null,null,5.7,12635,63600,19.866352201257861,49955,51471,3.0347312581323171,5845,139900,41.779842744817728,"South East"]
["E07000124","Ribble Valley",null,null,5.9,4150,30359,13.669751968114891,26034,25831,-0.77974955826995984,2940,57600,51.041666666666664,"North West"]
["E09000027","Richmond upon Thames",null,null,5.5,11494,73088,15.726247810858144,60621,64925,7.0998498870028515,10865,189100,57.456372289793762,"London"]
["E07000166","Richmondshire",null,null,4.7,3684,16991,21.68206697663469,13356,12847,-3.8110212638514551,2485,53900,46.103896103896105,"Yorkshire and The Humber"]
["E08000005","Rochdale",null,null,16.2,17268,72400,23.850828729281769,60155,57696,-4.0877732524312149,5140,212000,24.245283018867923,"North West"]
["E07000075","Rochford",null,null,6,3836,20598,18.623167297795902,18526,17117,-7.605527366943754,2980,83900,35.518474374255064,"East of England"]
["E07000125","Rossendale",null,null,12.2,3109,20986,14.814638330315448,18224,17492,-4.0166812993854268,2290,68400,33.479532163742689,"North West"]
["E07000064","Rother",null,null,9.8000000000000007,3827,26270,14.567948229920061,22257,22571,1.4107921103473142,3650,91100,40.065861690450049,"South East"]
["E08000018","Rotherham",null,null,14.4,25480,97936,26.016990687796113,75129,72697,-3.2370988566332581,5360,258400,20.743034055727556,"Yorkshire and The Humber"]
["E07000220","Rugby",null,null,7.4,6626,43416,15.261654689515385,36180,40681,12.440574903261471,3680,100800,36.507936507936506,"West Midlands"]
["E07000212","Runnymede",null,null,4.9000000000000004,9108,54812,16.616799241042109,42403,47574,12.194891870858203,3695,82200,44.95133819951338,"South East"]
["E07000176","Rushcliffe",null,null,5.5,9415,39748,23.686726376169869,30522,29682,-2.7521132298014561,4165,111600,37.320788530465947,"East Midlands"]
["E07000092","Rushmoor",null,null,7,6855,46392,14.776254526642525,40399,39902,-1.2302284710017597,2740,94900,28.872497365648048,"South East"]
["E06000017","Rutland",null,null,4.7,4257,16443,25.889436234263819,11871,11582,-2.434504254064529,1710,37000,46.216216216216218,"East Midlands"]
["E07000167","Ryedale",null,null,6.1,3772,22542,16.733209120752374,19569,18159,-7.2052736470948897,3275,52100,62.859884836852203,"Yorkshire and The Humber"]
["E08000006","Salford",null,null,16.2,25787,119363,21.603847088293691,93345,91710,-1.7515667684396607,6260,237100,26.402361872627583,"North West"]
["E08000028","Sandwell",null,null,16.100000000000001,24459,124123,19.705453461485785,101740,102755,0.9976410458030216,6495,311300,20.864118213941534,"West Midlands"]
["E07000168","Scarborough",null,null,12.2,9773,42896,22.783010070869079,35655,32389,-9.1600056093114617,3790,108600,34.898710865561689,"Yorkshire and The Humber"]
["E07000188","Sedgemoor",null,null,10.1,6941,41164,16.861821008648334,36643,34564,-5.6736620909859976,4390,116100,37.812230835486645,"South West"]
["E08000014","Sefton",null,null,14.4,29314,94261,31.098757704671073,66908,65555,-2.0221797094517879,6295,273700,22.999634636463281,"North West"]
["E07000169","Selby",null,null,7,4534,32088,14.129892794814261,27697,27948,0.90623533234646114,3135,84100,37.277051129607607,"Yorkshire and The Humber"]
["E07000111","Sevenoaks",null,null,5.8,5345,45728,11.688680895731281,38045,40673,6.9076094099093099,5800,116400,49.828178694158076,"South East"]
["E08000019","Sheffield",null,null,12.3,60060,246095,24.405209370365103,194978,187045,-4.068664156981816,12755,557400,22.883028345891642,"Yorkshire and The Humber"]
["E07000112","Shepway",null,null,12.1,8534,40146,21.257410451850745,29387,31622,7.6054037499574623,3090,108700,28.426862925482979,"South East"]
["E06000051","Shropshire",null,null,7.7,26041,117640,22.13617817069024,93399,95115,1.837278771721329,14000,308200,45.425048669695002,"West Midlands"]
["E06000039","Slough",null,null,9.9,13642,81288,16.78230489125086,67597,68119,0.77222361939139894,3975,141800,28.032440056417489,"South East"]
["E08000029","Solihull",null,null,9.3000000000000007,19551,96922,20.171890798786652,79356,87143,9.812742577750889,6645,207400,32.039537126325939,"West Midlands"]
["E07000006","South Bucks",null,null,4.8,2339,34001,6.8792094350166169,31451,31881,1.3672061301707394,4545,67400,67.433234421364986,"South East"]
["E07000012","South Cambridgeshire",null,null,4.5,8031,70431,11.402649401541934,62099,58966,-5.0451698094977404,6895,151100,45.632031767041696,"East of England"]
["E07000039","South Derbyshire",null,null,7.4,4521,29276,15.442683426697636,25151,26137,3.9203212595920744,3085,96000,32.135416666666664,"East Midlands"]
["E06000025","South Gloucestershire",null,null,6.5,26956,144692,18.629917341663671,121666,111589,-8.2825111370473223,8280,266100,31.116121758737314,"South West"]
["E07000044","South Hams",null,null,6.8,4053,36047,11.243654118234527,32316,30503,-5.61022403762842,4575,83600,54.724880382775112,"South West"]
["E07000140","South Holland",null,null,8.6,3539,32855,10.77157205904733,28838,29714,3.0376586448435994,3170,88500,35.819209039548021,"East Midlands"]
["E07000141","South Kesteven",null,null,7.9,8135,52828,15.39903081699099,46503,45338,-2.5052147173300621,5040,135000,37.333333333333336,"East Midlands"]
["E07000031","South Lakeland",null,null,5.7,7457,48711,15.308657182155981,42749,42741,-1.8713888044163962E-2,5880,103500,56.811594202898547,"North West"]
["E07000149","South Norfolk",null,null,6.7,12597,47014,26.794146424469307,33316,35048,5.1987033257293813,4885,126000,38.769841269841272,"East of England"]
["E07000155","South Northamptonshire",null,null,4.3,3472,29768,11.66353130878796,26513,26590,0.29042356579791484,4615,86400,53.414351851851848,"East Midlands"]
["E07000179","South Oxfordshire",null,null,4.5,8168,56201,14.533549225102757,47250,50408,6.6835978835978915,7180,135500,52.988929889298895,"South East"]
["E07000126","South Ribble",null,null,8,8297,48079,17.257014496973731,41523,46876,12.891650410615796,3350,109000,30.73394495412844,"North West"]
["E07000189","South Somerset",null,null,7.7,11339,68078,16.655894709010251,59993,53578,-10.692914173320222,6470,163000,39.693251533742334,"South West"]
["E07000196","South Staffordshire",null,null,6.9,5605,30200,18.559602649006621,24371,24567,0.80423454105289505,3685,108400,33.994464944649444,"West Midlands"]
["E08000023","South Tyneside",null,null,17.399999999999999,13445,43742,30.737049060399617,30338,31774,4.7333377282615885,2390,148400,16.10512129380054,"North East"]
["E06000045","Southampton",null,null,10.4,26137,111500,23.441255605381166,85508,82978,-2.9587874818730375,5145,239400,21.491228070175438,"South East"]
["E06000033","Southend-on-Sea",null,null,12.6,19966,63250,31.566798418972333,46844,45363,-3.1615575100332971,5555,174800,31.779176201372994,"East of England"]
["E09000028","Southwark",null,null,12.6,30251,185120,16.341292134831459,146281,159043,8.7243045918471864,12065,293500,41.107325383304939,"London"]
["E07000213","Spelthorne",null,null,6.5,4552,36579,12.444298641296919,32199,31400,-2.4814435230907761,3780,96700,39.089968976215097,"South East"]
["E07000100","St Albans",null,null,5.3,11245,66090,17.014676955666516,57893,55562,-4.0263935190782973,7025,141900,49.506694855532061,"East of England"]
["E07000204","St Edmundsbury",null,null,6.9,12476,56340,22.144124955626552,44338,48560,9.5223059226848363,4010,111600,35.931899641577061,"East of England"]
["E08000013","St. Helens",null,null,15.8,13519,61549,21.964613559927862,50260,53027,5.5053720652606497,3545,176100,20.130607609312889,"North West"]
["E07000197","Stafford",null,null,7.3,18070,58479,{"$f":"F258*100/G258","v":30.899981189828829},41709,41216,{"$f":"((J258/I258)-1)*100","v":-1.181999088925656},4600,131600,{"$f":"L258/(M258*0.001)","v":34.954407294832826},"West Midlands"]
["E07000198","Staffordshire Moorlands",null,null,7.9,5462,30283,18.03652214113529,25157,23716,-5.7280279842588548,3660,97200,37.654320987654323,"West Midlands"]
["E07000101","Stevenage",null,null,10.4,10712,43941,24.378143419585353,33647,33622,-7.4300829197249119E-2,2285,84800,26.945754716981131,"East of England"]
["E08000007","Stockport",null,null,10.5,23855,125324,19.034662155692445,105905,103904,-1.8894292054199568,9840,283900,34.660091581542794,"North West"]
["E06000004","Stockton-on-Tees",null,null,13.7,18634,78924,23.6100552430186,63019,62699,-0.5077833669210885,4230,192400,21.985446985446984,"North East"]
["E06000021","Stoke-on-Trent",null,null,16.3,28924,111391,25.966191164456735,80839,84622,4.6796719405237663,5085,249900,20.348139255702282,"West Midlands"]
["E07000221","Stratford-on-Avon",null,null,5.4,7328,58378,12.55267395251636,51894,54136,4.3203453193047414,7115,120600,58.996683250414591,"West Midlands"]
["E07000082","Stroud",null,null,6.9,7350,47196,15.573353674040172,41392,40291,-2.6599342868187104,5240,113400,46.208112874779538,"South West"]
["E07000205","Suffolk Coastal",null,null,6.3,7282,47599,15.298640727746381,41035,41177,0.34604605824295476,4890,124300,39.340305711987128,"East of England"]
["E08000024","Sunderland",null,null,16.100000000000001,29624,112428,26.349308001565447,87443,86535,-1.0383907230996137,4530,275700,16.430903155603918,"North East"]
["E07000214","Surrey Heath",null,null,4.5999999999999996,8558,49291,17.362195938406607,42158,44488,5.5268276483704248,4215,86600,48.672055427251728,"South East"]
["E09000029","Sutton",null,null,7.9,15808,67527,23.409895301138803,50490,55998,10.909090909090914,6220,193600,32.128099173553721,"London"]
["E07000113","Swale",null,null,11.9,8734,46836,18.6480485096934,36088,38125,5.6445355796940877,3925,137700,28.503994190268696,"South East"]
["E06000030","Swindon",null,null,9.3000000000000007,20496,109389,18.736801689383761,97925,88036,-10.098544804697474,5455,211900,25.743275129778198,"South West"]
["E08000008","Tameside",null,null,14.7,17584,68293,25.747880456269311,55513,52114,-6.1228901338425175,5085,220200,23.092643051771116,"North West"]
["E07000199","Tamworth",null,null,9.8000000000000007,3787,27634,13.704132590287328,24351,27163,11.547780378629223,1965,77100,25.486381322957197,"West Midlands"]
["E07000215","Tandridge",null,null,5.7,3557,31881,11.157115523352466,28689,28175,-1.7916274530307752,4305,83700,51.433691756272403,"South East"]
["E07000190","Taunton Deane",null,null,8.6999999999999993,16505,55654,29.656448772774642,40071,38360,-4.2699208904195096,4150,111400,37.253141831238779,"South West"]
["E07000045","Teignbridge",null,null,8.1999999999999993,7919,44793,17.679101645346371,38586,37768,-2.1199398745659015,4970,125000,39.76,"South West"]
["E06000020","Telford and Wrekin",null,null,12.2,18167,80624,22.532992657273269,62344,64685,3.7549724111382021,4175,167700,24.895646988670244,"West Midlands"]
["E07000076","Tendring",null,null,14.7,7941,37473,21.191257705547994,30120,30117,-9.9601593625542328E-3,3880,138300,28.054953000723064,"East of England"]
["E07000093","Test Valley",null,null,5.5,7802,51545,15.136288679794355,42571,44765,5.1537431584881777,5050,117000,43.162393162393165,"South East"]
["E07000083","Tewkesbury",null,null,6.8,5467,39569,13.816371401854987,34217,35672,4.2522722623257403,3475,83000,41.867469879518069,"South West"]
["E07000114","Thanet",null,null,16.5,9782,41759,23.424890442778803,32036,31517,-1.6200524410038719,3030,135700,22.328666175386886,"South East"]
["E07000102","Three Rivers",null,null,6.1,3098,32262,9.6026284793255225,29964,31437,4.9158990788946699,4135,88800,46.565315315315317,"East of England"]
["E06000034","Thurrock",null,null,10.6,9211,59168,15.567536506219579,53317,49515,-7.1309338484911056,4155,159500,26.050156739811911,"East of England"]
["E07000115","Tonbridge and Malling",null,null,6.5,9609,56569,16.986335271968745,47440,47166,-0.57757166947723926,4710,121900,38.638228055783429,"South East"]
["E06000027","Torbay",null,null,14.8,12844,49327,26.038477912705009,37495,38636,3.0430724096546236,3595,131500,27.338403041825096,"South West"]
["E07000046","Torridge",null,null,9.9,2787,19180,14.530761209593326,16347,16025,-1.9697803878387488,3270,64700,50.540958268933537,"South West"]
["E09000030","Tower Hamlets",null,null,12.9,41604,212121,19.613333899048186,169555,198374,16.996844681666712,10820,263000,41.140684410646386,"London"]
["E08000009","Trafford",null,null,9.4,18692,131048,14.263475978267506,112787,119866,6.2764325675831456,9165,228500,40.109409190371991,"North West"]
["E07000116","Tunbridge Wells",null,null,6,8082,50160,16.112440191387559,41267,43335,5.0112680834565104,5580,115500,48.311688311688314,"South East"]
["E07000077","Uttlesford",null,null,4.5999999999999996,4819,35760,13.475950782997764,31798,31452,-1.0881187496068923,4620,81300,56.82656826568266,"East of England"]
["E07000180","Vale of White Horse",null,null,4.9000000000000004,8314,57947,14.347593490603483,48861,50350,3.0474202329055844,5060,122800,41.205211726384363,"South East"]
["E08000036","Wakefield",null,null,13.8,36203,140672,25.735754094631485,107557,105851,-1.5861357233838747,7535,327600,23.000610500610499,"Yorkshire and The Humber"]
["E08000030","Walsall",null,null,14.9,21508,96089,22.383415375329122,74573,78793,5.658884582891921,6035,270900,22.277593207825767,"West Midlands"]
["E09000031","Waltham Forest",null,null,12.1,15623,56553,27.625413329089525,41440,46607,12.468629343629335,6610,262600,25.171363290175169,"London"]
["E09000032","Wandsworth",null,null,7.8,26033,105399,24.69947532709039,80926,85600,5.7756468872797395,13500,308300,43.788517677586768,"London"]
["E06000007","Warrington",null,null,9.9,23512,116192,20.235472321674468,95174,98239,3.2204173408703962,6250,203700,30.682376043200783,"North West"]
["E07000222","Warwick",null,null,6.1,19143,82744,23.135212220825679,67213,64069,-4.6776665228452803,6200,138600,44.733044733044736,"West Midlands"]
["E07000103","Watford",null,null,8.1999999999999993,24832,69438,35.761398657795446,45139,46537,3.0971000686767614,3350,91700,36.532170119956376,"East of England"]
["E07000206","Waveney",null,null,12.4,8912,41681,21.381444782994649,34004,33449,-1.6321609222444411,3340,115700,28.867761452031115,"East of England"]
["E07000216","Waverley",null,null,4.8,5430,51273,10.590369200163829,46775,45230,-3.3030464991982922,7125,121900,58.44954881050041,"South East"]
["E07000065","Wealden",null,null,5.7,6580,46264,14.222721770707246,40338,41076,1.8295403837572444,7370,151000,48.807947019867548,"South East"]
["E07000156","Wellingborough",null,null,11.1,4584,32795,13.977740509223967,28759,30079,4.5898675197329597,2665,76100,35.019710906701704,"East Midlands"]
["E07000104","Welwyn Hatfield",null,null,7.4,9788,72657,13.471516853159365,64062,63056,-1.5703537198339057,4020,112000,35.892857142857146,"East of England"]
["E06000037","West Berkshire",null,null,5.5,15692,92784,16.91239868942921,73818,76068,3.0480370641307042,7770,154500,50.291262135922331,"South East"]
["E07000047","West Devon",null,null,7.6,2626,17865,14.69913238175203,15468,14315,-7.4540987845875373,2935,53900,54.452690166975884,"South West"]
["E07000052","West Dorset",null,null,6.7,13885,47204,29.414880094907211,34797,34424,-1.0719314883467002,4980,99500,50.050251256281406,"South West"]
["E07000127","West Lancashire",null,null,10.3,7115,43771,16.255054716593179,36778,37987,3.2872913154603278,3880,110900,34.986474301172223,"North West"]
["E07000142","West Lindsey",null,null,10.3,4024,24028,16.747128350258031,20948,20110,-4.0003818980332229,3230,90000,35.888888888888886,"East Midlands"]
["E07000181","West Oxfordshire",null,null,4.7,5781,41192,14.034278500679743,35434,36624,3.3583563808771144,5085,107100,47.47899159663865,"South East"]
["E07000191","West Somerset",null,null,9.3000000000000007,2086,12209,17.085756409206322,9719,10034,3.2410741845869007,1645,34600,47.543352601156066,"South West"]
["E09000033","Westminster",null,null,10.1,97557,631444,15.449826112846111,541053,576666,6.5821647786815651,40840,223900,182.40285841893703,"London"]
["E07000053","Weymouth and Portland",null,null,11.8,5124,20016,25.599520383693047,16658,14038,-15.728178652899505,1610,65000,24.76923076923077,"South West"]
["E08000010","Wigan",null,null,13.3,24310,103357,23.52041951682034,80094,78297,-2.2436137538392353,7110,318700,22.309381863821777,"North West"]
["E06000054","Wiltshire",null,null,6.7,38958,192283,20.26076148177426,157712,152960,-3.0130871461905295,19495,476800,40.887164429530202,"South West"]
["E07000094","Winchester",null,null,4.8,19232,72765,26.430289287432146,50267,58636,16.649093838900274,6385,117700,54.248088360237894,"South East"]
["E06000040","Windsor and Maidenhead",null,null,5,9963,75387,13.215806438775916,67778,67092,-1.0121278290890823,7860,145800,53.909465020576128,"South East"]
["E08000015","Wirral",null,null,15.3,27473,97680,28.125511875511876,72049,71166,-1.2255548307401942,6900,320200,21.549031855090568,"North West"]
["E07000217","Woking",null,null,5.7,4885,47120,10.367147707979626,42131,42192,0.14478649925233622,4165,99400,41.901408450704224,"South East"]
["E06000041","Wokingham",null,null,4,7723,70748,10.916209645502347,63104,63888,1.2423935091277816,6910,156700,44.097000638162086,"South East"]
["E08000031","Wolverhampton",null,null,17.3,30372,113353,26.794173952167124,78386,83340,6.3200061235424654,5750,251000,22.908366533864541,"West Midlands"]
["E07000237","Worcester",null,null,9.6,15171,52492,28.901546902385125,38551,39408,2.2230292340017055,2635,99600,26.455823293172688,"West Midlands"]
["E07000229","Worthing",null,null,9.3000000000000007,14801,48174,{"$f":"F322*100/G322","v":30.724042014364596},34259,35160,{"$f":"((J322/I322)-1)*100","v":2.6299658483902144},3145,105700,{"$f":"L322/(M322*0.001)","v":29.754020813623463},"South East"]
["E07000238","Wychavon",null,null,6.9,8014,48085,16.666320058230216,40791,40944,0.37508273883946064,5790,117700,49.192863211554801,"West Midlands"]
["E07000007","Wycombe",null,null,6,9153,81066,11.290800088816519,68461,70503,2.9827200888096872,8300,173300,47.893825735718401,"South East"]
["E07000128","Wyre",null,null,10.199999999999999,8052,36292,22.186707814394357,27575,24914,-9.6500453309156793,3665,107900,33.966635773864688,"North West"]
["E07000239","Wyre Forest",null,null,11.2,5909,33079,17.863296955772544,27619,27694,0.27155219233137018,3200,98100,32.619775739041792,"West Midlands"]
["E06000014","York",null,null,6.4,22772,105438,21.597526508469432,87093,83638,-3.967023756214616,5785,200000,28.925000000000001,"Yorkshire and The Humber"]
["-","England",{"$f":"SUM(C2:C327)","v":0},{"$f":"SUM(D2:D327)","v":0},{"$f":"SUM(E2:E327)","v":3125.6000000000022},{"$f":"SUM(F2:F327)","v":4981919},{"$f":"SUM(G2:G327)","v":23670975},21.046530613969217,{"$f":"SUM(I2:I327)","v":19028251},{"$f":"SUM(J2:J327)","v":19380955},1.8535807626250067,{"$f":"SUM(L2:L327)","v":1835220},{"$f":"SUM(M2:M327)","v":53493600},34.307281618735701]
[null,"East of England",{"$f":"SUM(IF($O$2:$O$327=$B329,C$2:C$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B329,D$2:D$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B329,E$2:E$327,0))","v":400.4},{"$f":"SUM(IF($O$2:$O$327=$B329,F$2:F$327,0))","v":482677},{"$f":"SUM(IF($O$2:$O$327=$B329,G$2:G$327,0))","v":2454718},19.663236265835831,{"$f":"SUM(IF($O$2:$O$327=$B329,I$2:I$327,0))","v":2033999},{"$f":"SUM(IF($O$2:$O$327=$B329,J$2:J$327,0))","v":2038469},0.2197641198447009,{"$f":"SUM(IF($O$2:$O$327=$B329,L$2:L$327,0))","v":215380},{"$f":"SUM(IF($O$2:$O$327=$B329,M$2:M$327,0))","v":5907400},36.459356061888478]
[null,"East Midlands",{"$f":"SUM(IF($O$2:$O$327=$B330,C$2:C$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B330,D$2:D$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B330,E$2:E$327,0))","v":377.1},{"$f":"SUM(IF($O$2:$O$327=$B330,F$2:F$327,0))","v":408884},{"$f":"SUM(IF($O$2:$O$327=$B330,G$2:G$327,0))","v":1951058},20.957039718962736,{"$f":"SUM(IF($O$2:$O$327=$B330,I$2:I$327,0))","v":1575298},{"$f":"SUM(IF($O$2:$O$327=$B330,J$2:J$327,0))","v":1570659},-0.29448396430389323,{"$f":"SUM(IF($O$2:$O$327=$B330,L$2:L$327,0))","v":143720},{"$f":"SUM(IF($O$2:$O$327=$B330,M$2:M$327,0))","v":4567700},31.464413161985245]
[null,"London",{"$f":"SUM(IF($O$2:$O$327=$B331,C$2:C$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B331,D$2:D$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B331,E$2:E$327,0))","v":339.40000000000003},{"$f":"SUM(IF($O$2:$O$327=$B331,F$2:F$327,0))","v":814772},{"$f":"SUM(IF($O$2:$O$327=$B331,G$2:G$327,0))","v":4322808},18.848211625406449,{"$f":"SUM(IF($O$2:$O$327=$B331,I$2:I$327,0))","v":3506450},{"$f":"SUM(IF($O$2:$O$327=$B331,J$2:J$327,0))","v":3825663},9.1035948038614478,{"$f":"SUM(IF($O$2:$O$327=$B331,L$2:L$327,0))","v":359045},{"$f":"SUM(IF($O$2:$O$327=$B331,M$2:M$327,0))","v":8308600},43.213658137351658]
[null,"North East",{"$f":"SUM(IF($O$2:$O$327=$B332,C$2:C$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B332,D$2:D$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B332,E$2:E$327,0))","v":180.7},{"$f":"SUM(IF($O$2:$O$327=$B332,F$2:F$327,0))","v":284787},{"$f":"SUM(IF($O$2:$O$327=$B332,G$2:G$327,0))","v":1033608},27.552708570367102,{"$f":"SUM(IF($O$2:$O$327=$B332,I$2:I$327,0))","v":765419},{"$f":"SUM(IF($O$2:$O$327=$B332,J$2:J$327,0))","v":765156},-3.4360265423249992E-2,{"$f":"SUM(IF($O$2:$O$327=$B332,L$2:L$327,0))","v":56185},{"$f":"SUM(IF($O$2:$O$327=$B332,M$2:M$327,0))","v":2602000},21.593005380476555]
[null,"North West",{"$f":"SUM(IF($O$2:$O$327=$B333,C$2:C$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B333,D$2:D$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B333,E$2:E$327,0))","v":493.99999999999989},{"$f":"SUM(IF($O$2:$O$327=$B333,F$2:F$327,0))","v":712061},{"$f":"SUM(IF($O$2:$O$327=$B333,G$2:G$327,0))","v":3049743},23.348229670500103,{"$f":"SUM(IF($O$2:$O$327=$B333,I$2:I$327,0))","v":2402964},{"$f":"SUM(IF($O$2:$O$327=$B333,J$2:J$327,0))","v":2422100},0.79634984127934239,{"$f":"SUM(IF($O$2:$O$327=$B333,L$2:L$327,0))","v":204985},{"$f":"SUM(IF($O$2:$O$327=$B333,M$2:M$327,0))","v":7084500},28.934293175241724]
[null,"South East",{"$f":"SUM(IF($O$2:$O$327=$B334,C$2:C$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B334,D$2:D$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B334,E$2:E$327,0))","v":496.49999999999989},{"$f":"SUM(IF($O$2:$O$327=$B334,F$2:F$327,0))","v":703554},{"$f":"SUM(IF($O$2:$O$327=$B334,G$2:G$327,0))","v":3886427},18.102848709109935,{"$f":"SUM(IF($O$2:$O$327=$B334,I$2:I$327,0))","v":3177513},{"$f":"SUM(IF($O$2:$O$327=$B334,J$2:J$327,0))","v":3260119},2.5997061223667739,{"$f":"SUM(IF($O$2:$O$327=$B334,L$2:L$327,0))","v":336495},{"$f":"SUM(IF($O$2:$O$327=$B334,M$2:M$327,0))","v":8724800},38.567646249770775]
[null,"South West",{"$f":"SUM(IF($O$2:$O$327=$B335,C$2:C$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B335,D$2:D$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B335,E$2:E$327,0))","v":307.00000000000006},{"$f":"SUM(IF($O$2:$O$327=$B335,F$2:F$327,0))","v":504067},{"$f":"SUM(IF($O$2:$O$327=$B335,G$2:G$327,0))","v":2358673},21.370787726827754,{"$f":"SUM(IF($O$2:$O$327=$B335,I$2:I$327,0))","v":1922262},{"$f":"SUM(IF($O$2:$O$327=$B335,J$2:J$327,0))","v":1867462},-2.8508080584228379,{"$f":"SUM(IF($O$2:$O$327=$B335,L$2:L$327,0))","v":199410},{"$f":"SUM(IF($O$2:$O$327=$B335,M$2:M$327,0))","v":5339500},37.346193463807474]
[null,"West Midlands",{"$f":"SUM(IF($O$2:$O$327=$B336,C$2:C$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B336,D$2:D$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B336,E$2:E$327,0))","v":302.60000000000008},{"$f":"SUM(IF($O$2:$O$327=$B336,F$2:F$327,0))","v":522781},{"$f":"SUM(IF($O$2:$O$327=$B336,G$2:G$327,0))","v":2358369},22.167056978784913,{"$f":"SUM(IF($O$2:$O$327=$B336,I$2:I$327,0))","v":1869271},{"$f":"SUM(IF($O$2:$O$327=$B336,J$2:J$327,0))","v":1905054},1.9142756721738152,{"$f":"SUM(IF($O$2:$O$327=$B336,L$2:L$327,0))","v":170555},{"$f":"SUM(IF($O$2:$O$327=$B336,M$2:M$327,0))","v":5642500},30.226849800620293]
[null,"Yorkshire and The Humber",{"$f":"SUM(IF($O$2:$O$327=$B337,C$2:C$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B337,D$2:D$327,0))","v":0},{"$f":"SUM(IF($O$2:$O$327=$B337,E$2:E$327,0))","v":227.9},{"$f":"SUM(IF($O$2:$O$327=$B337,F$2:F$327,0))","v":548336},{"$f":"SUM(IF($O$2:$O$327=$B337,G$2:G$327,0))","v":2255571},24.310296594520857,{"$f":"SUM(IF($O$2:$O$327=$B337,I$2:I$327,0))","v":1775075},{"$f":"SUM(IF($O$2:$O$327=$B337,J$2:J$327,0))","v":1726273},-2.7492922834246425,{"$f":"SUM(IF($O$2:$O$327=$B337,L$2:L$327,0))","v":149445},{"$f":"SUM(IF($O$2:$O$327=$B337,M$2:M$327,0))","v":5316600},28.109129895045704]
[null,"Unknown districts in England",{"$f":"SUM(C2:C327)","v":0},{"$f":"SUM(D2:D327)","v":0},{"$f":"SUM(E2:E327)","v":3125.6000000000022},{"$f":"SUM(F2:F327)","v":4981919},{"$f":"SUM(G2:G327)","v":23670975},21.046530613969217,{"$f":"SUM(I2:I327)","v":19028251},{"$f":"SUM(J2:J327)","v":19380955},1.8535807626250067,{"$f":"SUM(L2:L327)","v":1835220},{"$f":"SUM(M2:M327)","v":53493600},34.307281618735701]
[null,"Outside England",0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sheet1","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}