{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Information","National details","HN NFF illustrative allocations","Individual LA","Baselines+historic spend factor","Import|export adjustments data"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":1,"defined_names":89,"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":"Information","index":0,"n_rows":55,"n_cols":3,"rows_kept":55,"cut":false,"hidden":false,"merged":[[33,0,33,2],[13,1,13,2],[14,1,14,2],[19,1,19,2],[20,1,20,2],[32,0,32,2],[15,1,15,2],[21,1,21,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
["High needs national funding formula - illustrative allocations to local authorities (LAs)"]
[]
["High needs funding reform consultation"]
[]
["\u009f","The government is consulting on proposals for a new national funding formula for high needs. The current funding system does not support our aspiration that all children and young people reach their full potential and succeed in adult life. Similar local areas receive very different levels of funding, with little or no justification."]
["\u009f","The consultation will run until Wednesday 22 March 2017. You can find the consultation documents at:"]
[null,"https://consult.education.gov.uk/funding-policy-unit/high-needs-funding-reform-2/"]
[]
["What this spreadsheet shows"]
[]
["\u009f","This spreadsheet shows how local authorities' high needs illustrative allocations have been calculated, as outlined in the national funding formula consultation and technical note. The figures in here are not actual allocations for any specific year: they are illustrations based on the data available up to November 2016, to help inform the consultation. Actual allocations for future years will reflect the final formula (following this consultation) and will be updated using the latest available data."]
["\u009f","If you have queries about the data or calculation for particular local authorities, or about the data we have used, you will find more information in the technical note. If this does not answer your query, please contact the department through:"]
[null,"HighNeedsFundingReform.CONSULTATION@education.gov.uk"]
[null,"Please include ‘NFF data query’ in the subject line. We will be unable to deal with any data queries that are submitted as part of consultation responses. "]
[]
["Contents"]
[]
["The contents of each sheet in this workbook are as follows:"]
[]
["- Information: High level overview of contents with glossary of abbreviations. "]
["- National details: Calculation of the total high needs block of funding at national level, used for illustrative allocations to LAs. "]
["- HN NFF illustrative allocations: Detailed calculation of the high needs national funding formula illustrative allocations for every local authority in England."]
["- Individual LA: High needs national funding formula illustrative allocation calculated for a single LA."]
["- Baselines+historic spend factor: Calculation of the spending baselines used in the historic spend factor, funding floor factor and gains calculation for the first year; and calculation of the historic spend factor."]
["- Import|export adjustments data: Breakdown of the figures used to produce the individual local authority adjustments made to reflect the balance of pupils and students attending provision outside their LA area, and those from outside attending provision in their LA area."]
[]
["Glossary"]
[]
["The following terms are used in this workbook;"]
[]
[null,"ACA","Area cost adjustment"]
[null,"DLA","Disability living allowance"]
[null,"EFA","Education Funding Agency"]
[null,"FE institutions","Post-16 institutions that are not schools or academies, i.e. further education (FE) colleges, sixth form colleges and commercial and charitable providers (CCPs); not school sixth forms. Although this definition normally includes special post-16 institutions, in this workbook we have excluded these from this category of provider."]
[null,"FSM","Free school meals"]
[null,"HN","High needs"]
[null,"IDACI","Income deprivation affecting children index"]
[null,"KS2","Key stage two"]
[null,"KS4","Key stage four"]
[null,"LA","Local authority"]
[null,"ND[x]","Item [x] in the 'National details' sheet."]
[null,"NFF","National funding formula"]
[null,"NMSS","Non-maintained special school"]
[null,"Provider LA","The local authority from whose high needs funding allocation the costs of the high needs place funding are met, usually the authority in whose area the provider (e.g. school or college) is located."]
[null,"Resident LA","The local authority in whose area a pupil resides. This LA is responsible for securing the provision for the pupil and paying any associated top-up funding."]
[null,"SPI","Special post-16 institution"]

{"sheet":"National details","index":1,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[19,5,19,8],[20,5,20,8],[26,5,26,8],[27,5,27,8],[23,5,23,8],[24,5,24,8],[25,5,25,8],[21,5,21,8],[22,5,22,8],[12,1,12,3],[12,5,12,8],[16,1,16,3],[16,5,16,8],[8,5,8,8],[10,1,10,3],[10,5,10,8],[11,1,11,3],[11,5,11,8],[9,1,9,3],[9,5,9,8],[17,1,17,3],[17,5,17,8],[15,1,15,3],[15,5,15,8],[14,1,14,3],[14,5,14,8]]}
[]
[]
[null,"High needs national funding formula (HN NFF): National details"]
[null,"This page explains:",null,null,null,null,null,null,"Cell colour guide"]
[null,"- how the total national high needs funding is calculated",null,null,null,null,null,null,"Input data"]
[null,"- how the funding is distributed through the HN NFF factors",null,null,null,null,null,null,"Calculation"]
[null,null,null,null,null,null,null,null,"Explanation"]
[]
[null,null,null,null,null,"Explanation of amounts and calculations"]
[null,"LA baselines total\n[a]",null,null,5694074632.8630896,"This is the total 2016-17 baselines (which form the basis of local authorities’ 2017-18 high needs allocations), as published in July 2016. This total excludes funding for City of London and Isles of Scilly."]
[null,"NMSS and SPI place funding baseline\n[b]",null,null,39664000,"This is the total amount of £6,000 per place paid in 2016-17 to NMSS and SPIs that we transfer in to the total high needs funding for distribution through the formula so that local authorities are funded for the placements they make in these institutions."]
[null,"Transfer of funding to schools block\n[c]",null,null,-91875459.9349076,"This is a transfer to the schools national funding formula to reflect the change in the funding of pupils in special units or resourced provision in mainstream schools."]
[null,"Total high needs funding\n[d] = [a] + [b] + [c]",null,null,{"$f":"SUM(E10:E12)","v":5641863172.9281816},"This is the total quantum of funding for the HN NFF that is used in these illustrative allocations."]
[]
[null,"Basic entitlement factor funding\n[e]",null,null,{"$f":"'HN NFF illustrative allocations'!H8","v":472744600.90392452},"This is the total funding allocated through the basic entitlement factor."]
[null,"Historic spend factor funding\n[f]",null,null,{"$f":"'HN NFF illustrative allocations'!I8","v":2548694577.904212},"This is the total funding allocated through the historic spend factor."]
[null,"Hospital education funding\n[g]",null,null,{"$f":"'HN NFF illustrative allocations'!$AY$8","v":72649416.215833336},"Hospital education funding is included in these illustrative allocations on the basis of local authorities’ most recent section 251 budget return, which shows planned spending on hospital education in 2016-17. This amount is deducted from the total and added back to each local authority's national funding formula allocations after the rest of the formula has been calculated."]
[null,"Remaining funding to be distributed through proxy factors\n[h] = [d] - [e] - [f] - [g]",null,null,{"$f":"E13-E17-E16-E15","v":2547774577.9042115},"This is the total funding remaining to be distributed through the proxy factors, as detailed below."]
[]
[null,"Factor",null,"Weight","Factor total","Description of measure used \nFor further details refer to the technical note"]
[null,"Population\n[i] = 50% * [h]",null,0.5,{"$f":"D21*$E$18","v":1273887288.9521058},"This is the total local authority age 2-18 population projection for mid-2018 as published by ONS."]
[null,"Deprivation factor:\nFSM\n[j] = 10% * [h]",null,0.1,{"$f":"D22*$E$18","v":254777457.79042116},"This is the number of pupils eligible for free school meals known to be resident in each local authority in the January 2016 school census data."]
[null,"Deprivation factor:\nIDACI\n[k] = 10% * [h]",null,0.1,{"$f":"D23*$E$18","v":254777457.79042116},"This factor is split into subtotals for IDACI bands A-F totalling 10%. These are Band A: 1.2%, Band B: 2.3%, Band C: 1.6%, Band D: 1.9%, Band E: 1.6%, Band F: 1.4%. The pupils numbers are constructed from the ONS 2-18 mid-2014 population estimates."]
[null,"Health and disability factor: Children in bad health\n[l] = 7.5% * [h]",null,7.4999999999999997E-2,191083093.34281585,"This is the number of children in each local authority identified in the 2011 Census as having bad or very bad health."]
[null,"Health and disability factor:\nDisability\n[m] = 7.5% * [h]",null,7.4999999999999997E-2,191083093.34281585,"This is the number of children in each local authority identified as receiving disability living allowance (DLA) as at February 2016 (published August 2016), rounded to the nearest ten."]
[null,"Low attainment factor:\nKS2 low attainment\n[n] = 7.5% * [h]",null,7.4999999999999997E-2,191083093.34281585,"This is the total number of pupils resident in each local authority not attaining level 3 in the KS2 reading test in the years 2011-2015."]
[null,"Low attainment factor:\nKS4 low attainment\n[o] = 7.5% * [h]",null,7.4999999999999997E-2,191083093.34281585,"This is the total number of pupils resident in each local authority not attaining five or more A* to G grades in the years 2011-2015."]
[null,"Total of proxy factors\n[p] (= [h]) = [i] + [j] + [k] + [l] + [m] + [n] + [o]",null,{"$f":"SUM(D21:D27)","v":0.99999999999999978},{"$f":"SUM(E21:E27)","v":2547774577.9042115}]

{"sheet":"HN NFF illustrative allocations","index":2,"n_rows":158,"n_cols":57,"rows_kept":158,"cut":false,"hidden":false,"merged":[[5,54,5,56],[4,53,4,56],[5,8,6,8],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,40,5,42],[5,43,5,45],[5,15,5,17],[5,18,5,20],[5,21,5,23],[5,24,5,26],[5,27,5,29],[5,30,5,32],[5,34,5,36],[5,37,5,39],[4,5,4,7],[5,53,6,53],[5,47,5,49],[5,46,6,46],[5,5,5,7],[5,9,5,11],[5,12,5,14],[5,51,5,52],[4,9,4,45]]}
[null,"High needs national funding formula - illustrative allocations to local authorities (LAs)"]
[]
[null,"Step-by-step guide for LAs to understand the calculation of the high needs block illustrative allocations"]
[]
[null,null,null,null,null,"These columns calculate the basic entitlement factor funding for each LA",null,null,null,"These columns distribute the remaining funding to LAs through the proxy factors. For each proxy factor the calculation is: for each local authority multiply the number of children by the ACA to give an ACA-weighted number of children; work out the national total of ACA-weighted children; split the total factor funding between local authorities using their proportion of the national total of ACA-weighted numbers of children.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Illustrative high needs NFF allocations"]
[null,"Region","LA code","LA name",null,"(A) Basic entitlement factor",null,null,"(B) Historic spend factor (from column Q in 'Baselines+historic spend factor')\n[e]","(C) Population factor",null,null,"(D) FSM factor",null,null,"IDACI band F factor",null,null,"IDACI band E factor",null,null,"IDACI band D factor",null,null,"IDACI band C factor",null,null,"IDACI band B factor",null,null,"IDACI band A factor",null,null,"(E) IDACI factor","(F) Bad health factor",null,null,"(G) Disability factor",null,null,"(H) KS2 low attainment factor",null,null,"(I) KS4 low attainment factor",null,null,"Total historic spend and proxy factor allocation (sum of (B) - (I))\n[aq]","(J) Funding floor factor",null,null,"(K) Hospital education funding","(L) Import/export adjustment",null,"Illustrative high needs NFF final allocations\n[ax] = [d] + [aq] + [at] + [au] + [aw]","Illustrative high needs NFF year 1 allocations"]
[null,null,null,null,"Area cost adjustment ('ACA')\n\n[a]","Number of pupils in special schools/academies\n[b]","ACA-weighted basic entitlement unit rate (£4k per pupil)\n[c]","Basic entitlement factor\n[d] = [b] x [c]",null,"2018 2-18 population projection for LA\n[f]","ACA-weighted population\n[g]","Population factor\n[h] = [g]% x ND[i]","Number of FSM pupils resident in LA\n[i]","ACA-weighted FSM pupils\n[j]","FSM factor\n[k] = [i]% * ND[j]","IDACI band F population\n[l]","ACA-weighted IDACI band F population\n[m]","IDACI band F factor\n[n] = [m]% x (ND[k] x 14%)","IDACI band E population\n[o]","ACA-weighted IDACI band E population\n[p]","IDACI band E factor\n[q] = [p]% x (ND[k] x 16%)","IDACI band D population\n[r]","ACA-weighted IDACI band D population\n[s]","IDACI band D factor\n[t] = [s]% x (ND[k] x 19%)","IDACI band C population\n[u]","ACA-weighted IDACI band C population\n[v]","IDACI band C factor\n[w] = [v]% x (ND[k] x 16%)","IDACI band B population\n[x]","ACA-weighted IDACI band B population\n[y]","IDACI band B factor\n[z] = [y]% x (ND[k] x 23%)","IDACI band A population\n[aa]","ACA-weighted IDACI band A population\n[ab]","IDACI band A factor\n[ac] = [ab]% x (ND[k] x 12%)","IDACI factor\n[ad] = (ND[k]) = [n]+ [q] + [t] + [w] + [z] + [ac]","Number of children in bad health resident in LA\n[ae]","ACA-weighted number of children in bad health\n[af]","Bad health factor\n[ag] = [af]% x ND[l]","Number of children resident in LA for whom DLA claimed\n[ah]","ACA-weighted number of children for whom DLA claimed\n[ai]","Disability factor\n[aj] = [ai]% x ND[m]","Number of pupils resident in LA not attaining level 3 in KS2 reading (5 year total)\n[ak]","ACA-weighted number of pupils resident in LA not attaining level 3 in KS2 reading (5 year total)\n[al]","KS2 factor\n[am] = [al]% x ND[n]","Number of pupils resident in LA not attaining 5 GCSEs A*-G (5 year total)\n[an]","ACA-weighted number of pupils not attaining 5 GCSEs A*-G (5 year total)\n[ao]","KS4 factor\n[ap] = [ao]% x ND[o]",null,"Baseline for funding floor and year 1 gains (from column P in 'Baselines+historic spend factor')\n[ar]","Difference between historic spend/proxy factors allocation and funding floor baseline\n[as] = [aq] - [ar]","Funding floor factor\n[at]","Hospital education funding\n[au]","Net number of imported/exported pupils/students (from column Q in 'Import|export adjustments data')\n[av]","Import/export adjustments\n[aw] = [av] x £6k",null,"Total gains due under the high needs NFF\n[ay]","Year 1 gains available, up to 3%\n[az]","Illustrative high needs NFF year 1 allocations\n[ba] = [d] + [aq] + [at] + [au] + [aw] + ([az] - [ay])"]
[null,"England total",null,null,null,{"$f":"SUM(F9:F158)","v":114781},null,{"$f":"SUM(H9:H158)","v":472744600.90392452},2548694577.904212,11192790.733000007,11558351.383895544,{"$f":" 'National details'!$E$21","v":1273887288.9521058},1144662,1185416.3692706691,{"$f":" 'National details'!$E$22","v":254777457.79042116},1066262,1103198.993056244,{"$f":"14%*$AH$8","v":35668844.090658963},929550,967386.64672165201,{"$f":"16%*$AH$8","v":40764393.246467389},786227,818540.50228187977,{"$f":"19%*$AH$8","v":48407716.980180018},670459,703388.68524661823,{"$f":"16%*$AH$8","v":40764393.246467389},829630,865356.57881016855,{"$f":"23%*$AH$8","v":58598815.291796871},311358,{"$f":"SUM(AF9:AF158)","v":318345.63496741327},{"$f":"12%*$AH$8","v":30573294.934850536},{"$f":"'National details'!$E$23","v":254777457.79042116},64495,66812.283163815926,{"$f":"'National details'!$E$24","v":191083093.34281585},357750,367701.25207322813,{"$f":"'National details'!$E$25","v":191083093.34281585},142518,146266.66098687684,{"$f":"'National details'!$E$26","v":191083093.34281585},138620,141997.67657803281,{"$f":"'National details'!$E$27","v":191083093.34281585},5096469155.8084221,5097389155.808424,null,null,{"$f":"SUM(AY9:AY158)","v":72649416.215833336},-6764,-40584000,{"$f":"SUM(BB9:BB158)","v":5792243453.155551},null,null,5667950675.7614651]
[{"$f":"IFERROR(INDEX($D$9:$D$158,MATCH(ROW(INDIRECT(\"1:\"&ROWS($D$9:$D$158)))-1,COUNTIF($D$9:$D$158,\"<\" & $D$9:$D$158),0)),\"\")","v":"Barking and Dagenham"},"EAST MIDLANDS ",831,"Derby",1,659,{"$f":"4000 * E9","v":4000},{"$f":"F9*G9","v":2636000},{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C9, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15416973.61945878},55748.5,{"$f":"J9 * E9","v":55748.5},{"$f":" (K9 /$K$8) * L$8","v":6144241.7840918154},6887,{"$f":"M9 * E9","v":6887},{"$f":" (N9 /N$8) * O$8","v":1480199.1918520457},5421,{"$f":"P9 * E9","v":5421},{"$f":"(Q9/Q$8)*R$8","v":175272.82478729039},4587,{"$f":"S9 * E9","v":4587},{"$f":"(T9/T$8)*U$8","v":193290.11047983571},5168,{"$f":"V9 * E9","v":5168},{"$f":"(W9/W$8)*X$8","v":305630.66904589068},6448,{"$f":"Y9 * E9","v":6448},{"$f":"(Z9/Z$8)*AA$8","v":373689.27474439418},7995,{"$f":"AB9 * E9","v":7995},{"$f":"(AC9/AC$8)*AD$8","v":541392.46147765091},2730,{"$f":"AE9 * E9","v":2730},{"$f":"(AF9/AF$8)*AG$8","v":262183.88444586552},{"$f":"R9+U9+X9+AA9+AD9+AG9","v":1851459.2249809275},341,{"$f":"AI9 * E9","v":341},{"$f":"(AJ9/AJ$8)*AK$8","v":975259.81368032459},1990,{"$f":"AL9 * E9","v":1990},{"$f":" (AM9 / $AM$8) * 'National details'!$E$25","v":1034142.1292644258},1051,{"$f":"AO9 * E9","v":1051},{"$f":" (AP9 / $AP$8) * 'National details'!$E$26","v":1373028.7527471343},815,{"$f":"AR9 * E9","v":815},{"$f":"(AS9/AS$8) *'National details'!$E$27","v":1096727.2481308114},{"$f":"I9+L9+O9+AH9+AK9+AN9+AQ9+AT9","v":29372031.76420626},{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C9, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":30833947.238917559},{"$f":"AU9-AV9","v":-1461915.4747112989},{"$f":"MAX(0, -AW9)","v":1461915.4747112989},239371,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C9, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-31},{"$f":"AZ9 * 6000","v":-186000},{"$f":"H9+AU9+AX9+AY9+BA9","v":33523318.238917559},{"$f":"MAX(AW9, 0)","v":0},{"$f":"MIN(BC9, 3% * AV9)","v":0},{"$f":"H9+AU9+AX9+AY9+BA9+(BD9-BC9)","v":33523318.238917559}]
["Barnet","EAST MIDLANDS ",830,"Derbyshire",1,978,4000,3912000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C10, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":32292934.072600305},145476.11500000002,145476.11500000002,16033443.489427453,13406,13406,2881305.411059754,15381,15381,497301.47907273815,7658,7658,322697.98693145451,8798,8798,520305.46173872799,8162,8162,473022.93121336005,8035,8035,544101.1166945498,765,765,73469.110476588685,2430898.086127419,670,670,1916199.6339173533,4840,4840,{"$f":" (AM10 / $AM$8) * 'National details'!$E$25","v":2515199.9525828245},1660,1660,{"$f":" (AP10 / $AP$8) * 'National details'!$E$26","v":2168627.7160420963},1951,1951,{"$f":"(AS10/AS$8) *'National details'!$E$27","v":2625417.0074886051},62864025.369245812,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C10, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":64585868.14520061},-1721842.7759547979,1721842.7759547979,50000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C10, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-241},-1446000,{"$f":"H10+AU10+AX10+AY10+BA10","v":67101868.14520061},0,0,{"$f":"H10+AU10+AX10+AY10+BA10+(BD10-BC10)","v":67101868.14520061}]
["Barnsley","EAST MIDLANDS ",856,"Leicester",1,992,4000,3968000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C11, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":21014912.981786683},77950.179999999993,77950.179999999993,8591168.4266568273,10021,10021,2153779.0186655074,9208,9208,297714.84424301237,9428,9428,397283.44486677373,5776,5776,341587.21834540722,9210,9210,533759.02921772178,10363,10363,701744.85031806084,6480,6480,622326.58286051592,2894415.9698514915,596,596,1704559.6743503618,2250,2250,{"$f":" (AM11 / $AM$8) * 'National details'!$E$25","v":1169256.176303999},1303,1303,{"$f":" (AP11 / $AP$8) * 'National details'!$E$26","v":1702242.1168691877},1278,1278,{"$f":"(AS11/AS$8) *'National details'!$E$27","v":1719775.9792775181},40950110.343761578,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C11, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":42029825.963573366},-1079715.6198117882,1079715.6198117882,750000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C11, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-10},-60000,46687825.963573366,0,0,46687825.963573366]
["Bath and North East Somerset","EAST MIDLANDS ",855,"Leicestershire",1,1371,4000,5484000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C12, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":27592708.631284099},131451.62599999999,131451.62599999999,14487754.344170876,6978,6978,1499757.5084570313,8981,8981,290375.43615839421,4022,4022,169481.75808805303,3769,3769,222895.12222019391,1656,1656,95972.307533609914,1302,1302,88166.727310056478,741,741,71164.197206734927,938055.54851704242,580,580,1658799.683092634,3780,3780,{"$f":" (AM12 / $AM$8) * 'National details'!$E$25","v":1964350.3761907185},1567,1567,{"$f":" (AP12 / $AP$8) * 'National details'!$E$26","v":2047132.3078541956},1609,1609,{"$f":"(AS12/AS$8) *'National details'!$E$27","v":2165195.266555185},52353753.666121781,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C12, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":55185417.262568198},-2831663.5964464173,2831663.5964464173,754669,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C12, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-87},-522000,60902086.262568198,0,0,60902086.262568198]
["Bedford Borough","EAST MIDLANDS ",925,"Lincolnshire",1,1771,4000,7084000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C13, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":33143411.525188267},137173.16799999998,137173.16799999998,15118345.973108627,12748,12748,2739883.7371467808,13301,13301,430050.51512557635,10272,10272,432848.48808564903,6624,6624,391737.14236841718,5798,5798,336018.98495161254,5611,5611,379956.61055048148,2171,2171,208498.61286885498,2179110.3539505913,722,722,2064919.6055049689,5210,5210,{"$f":" (AM13 / $AM$8) * 'National details'!$E$25","v":2707477.6349083711},1897,1897,{"$f":" (AP13 / $AP$8) * 'National details'!$E$26","v":2478245.046585456},1849,1849,{"$f":"(AS13/AS$8) *'National details'!$E$27","v":2488157.8917716201},62919551.768164679,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C13, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":66286823.050376534},-3367271.2822118551,3367271.2822118551,1322890,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C13, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-82},-492000,74201713.050376534,0,0,74201713.050376534]
["Bexley","EAST MIDLANDS ",928,"Northamptonshire",1.0048881385797885,1562,4019.5525543191543,6278541.0898465188,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C14, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":27959772.774425007},156587.80999999997,157353.23291518557,17342463.179088492,13661,13727.776861138491,2950463.8036565133,11077,11131.145911048317,359894.37132428255,10630,10681.960913103152,450123.69850337802,11238,11292.932901359663,667853.45165110403,7963,8001.9242475108558,463745.8543132621,6031,6060.4803637747045,410393.79385627975,2116,2126.3433012348323,204209.87047003425,2556221.0401183409,749,752.66121579626156,2152610.6659292332,5140,5165.1250323001132,{"$f":" (AM14 / $AM$8) * 'National details'!$E$25","v":2684157.4868441336},2244,2254.9689829730455,{"$f":" (AP14 / $AP$8) * 'National details'!$E$26","v":2945896.5272834962},2050,2060.0206840885667,{"$f":"(AS14/AS$8) *'National details'!$E$27","v":2772123.7005558349},61363709.177901059,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C14, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":55919545.548850015},5444163.6290510446,0,1221320,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C14, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-59},-354000,68509570.267747581,5444163.6290510446,1677586.3664655003,64742993.005162038]
["Birmingham","EAST MIDLANDS ",892,"Nottingham",1.0041156681676502,496,4016.4626726706006,1992165.4856446178,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C15, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":12799825.066205285},63361.075999999994,63621.849163561259,7011991.784746496,11060,11105.519289934211,2386871.014673722,4735,4754.4876887738237,153723.01930045817,4790,4809.7140505230445,202674.98587355946,7198,7227.6245794707456,427434.93340483127,9873,9913.6339918192098,574537.63903292397,14385,14444.203886591647,978109.20528416568,8869,8905.5018609788895,855267.05891990091,3191746.8418158395,527,529.16895712435166,1513422.9282419556,2470,2480.1657003740961,{"$f":" (AM15 / $AM$8) * 'National details'!$E$25","v":1288866.2504087759},1058,1062.3543769213738,{"$f":" (AP15 / $AP$8) * 'National details'!$E$26","v":1387862.1361748935},1390,1395.7207787530338,{"$f":"(AS15/AS$8) *'National details'!$E$27","v":1878190.1948966968},31458776.217163671,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C15, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":25599650.132410571},5859126.0847530998,0,1428807,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C15, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-72},-432000,34447748.702808291,5859126.0847530998,767989.50397231709,29356612.122027509]
["Blackburn with Darwen","EAST MIDLANDS ",891,"Nottinghamshire",1.0041156681676502,1039,4016.4626726706006,4173104.7169047538,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C16, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":27874447.641547624},156195.48000000001,156838.32876496686,17285713.749156278,13808,13864.829146058913,2979919.9792599236,15709,15773.653031245616,509996.81313429715,11885,11933.914716172523,502879.37517896754,8848,8884.4154319473691,525415.98927006777,9203,9240.8764941468853,535548.45457510382,6648,6675.3609619785384,452031.28235864674,1988,1996.1819483172885,191709.42757162737,2717581.3420887105,816,819.35838522480253,2343364.53405206,5960,5984.5293822791955,{"$f":" (AM16 / $AM$8) * 'National details'!$E$25","v":3109976.8633345361},1977,1985.1366759674445,{"$f":" (AP16 / $AP$8) * 'National details'!$E$26","v":2593386.9973702878},1781,1788.330005006585,{"$f":"(AS16/AS$8) *'National details'!$E$27","v":2406515.6382093648},61310906.745018788,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C16, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":55748895.283095248},5562011.4619235396,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C16, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-177},-1062000,64422011.46192354,5562011.4619235396,1672466.8584928573,60532466.858492859]
["Blackpool","EAST MIDLANDS ",857,"Rutland",1,27,4000,108000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C17, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":1822154.672455905},7597.8660000000009,7597.8660000000009,837388.01487269718,230,230,49433.107902710974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22,22,62919.987979375779,170,170,{"$f":" (AM17 / $AM$8) * 'National details'!$E$25","v":88343.799987413266},76,76,{"$f":" (AP17 / $AP$8) * 'National details'!$E$26","v":99286.570132047767},48,48,{"$f":"(AS17/AS$8) *'National details'!$E$27","v":64592.525043287053},3024118.6783734369,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C17, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":3644309.34491181},-620190.6665383731,620190.6665383731,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C17, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-18},-108000,3644309.34491181,0,0,3644309.34491181]
["Bolton","EAST OF ENGLAND ",822,"Bedford Borough",1.0233286343694641,356,4093.3145374778564,1457219.9753421168,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C18, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9087866.6966317482},36855.582000000002,37715.372396951803,4156746.2260676855,3089,3161.0621515672747,679396.20185043826,3833,3922.4186555381557,126820.4017256112,2928,2996.306241433791,126260.38030044881,3685,3770.9660176514753,223011.39065869554,2375,2430.4055066274773,140852.43038250681,918,939.41568635116801,63613.829991791834,377,385.79489515728795,37050.990553744756,717609.42361279891,193,197.50242643330657,564856.83168550907,1070,1094.9616387753265,{"$f":" (AM18 / $AM$8) * 'National details'!$E$25","v":569018.07064622175},481,492.22107313171222,{"$f":" (AP18 / $AP$8) * 'National details'!$E$26","v":643038.71181531006},450,460.49788546625882,{"$f":"(AS18/AS$8) *'National details'!$E$27","v":619681.69165333454},17038213.853963047,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C18, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":18175733.393263496},-1137519.5393004492,1137519.5393004492,666000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C18, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":31},186000,20484953.368605614,0,0,20484953.368605614]
["Bournemouth","EAST OF ENGLAND ",873,"Cambridgeshire",1.0191044210248255,1118,4076.4176840993018,4557434.9708230197,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C19, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":28873356.190979008},128979.65100000001,131443.73255633906,14486884.37948372,8175,8331.1786418779484,1790591.5337422336,10631,10834.09909991492,350290.19613863277,7010,7143.9219913840261,301035.41987659608,3491,3557.6935337976656,210398.65615224838,984,1002.7987502884282,58116.491580314454,1515,1543.9431978526106,104550.24493647288,343,349.55281641151515,33570.371877569058,1057961.3805618337,527,537.06802988008303,1536014.2720073571,3750,3821.6415788430954,{"$f":" (AM19 / $AM$8) * 'National details'!$E$25","v":1985990.2309699804},1638,1669.2930416386641,{"$f":" (AP19 / $AP$8) * 'National details'!$E$26","v":2180768.1664420604},1792,1826.2351224764873,{"$f":"(AS19/AS$8) *'National details'!$E$27","v":2457523.7059061024},54369089.86009229,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C19, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":57746712.381958015},-3377622.5218657255,3377622.5218657255,47225,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C19, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-10},-60000,62291372.352781035,0,0,62291372.352781035]
["Bracknell Forest","EAST OF ENGLAND ",823,"Central Bedfordshire",1.0233286343694641,547,4093.3145374778564,2239043.0520003876,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C20, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":11551455.149543427},58011.408999999992,59364.735949818431,6542800.0955084339,3516,3598.0234784430359,773310.79498418304,3657,3742.31281588913,120997.18474055835,3955,4047.2647489312303,170546.38117768956,1569,1605.6026273256891,94953.832277745809,2636,2697.4942801979073,156331.37115296334,0,0,0,0,0,0,542828.76934895711,230,235.36558590497674,673145.44708635786,1760,1801.0583964902569,{"$f":" (AM20 / $AM$8) * 'National details'!$E$25","v":935954.95732462662},686,702.00344317745237,{"$f":" (AP20 / $AP$8) * 'National details'!$E$26","v":917098.86965759401},726,742.93658855223089,{"$f":"(AS20/AS$8) *'National details'!$E$27","v":999753.12920071301},22936347.212654293,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C20, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":23102910.299086854},-166563.08643256128,166563.08643256128,667447,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C20, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":37},222000,26231400.351087242,0,0,26231400.351087242]
["Bradford","EAST OF ENGLAND ",881,"Essex",1.0187224875765395,2636,4074.889950306158,10741409.909007033,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C21, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":58040015.189389966},291334.01500000001,296788.51247646089,32710124.566514369,21679,22084.884808171799,4746628.2336578211,29116,29661.123948278524,959009.21984518063,21623,22027.836348867513,928223.87649974762,12820,13060.022290731236,772357.45945635322,11065,11272.16432503441,653270.30263984832,11694,11912.940769720053,806701.22911272058,4461,4544.5210170789424,436446.94989144051,4556009.0374452909,1427,1453.716989771722,4157629.7964477767,9650,9830.6720051136053,{"$f":" (AM21 / $AM$8) * 'National details'!$E$25","v":5108699.5374212898},3790,3860.9582279150845,{"$f":" (AP21 / $AP$8) * 'National details'!$E$26","v":5043964.4720104998},4163,4240.941715781134,{"$f":"(AS21/AS$8) *'National details'!$E$27","v":5706940.2913273685},120070011.12421438,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C21, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":116080030.37877993},3989980.7454344481,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C21, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-159},-954000,129857421.03322141,3989980.7454344481,3482400.9113633977,129349841.19915035]
["Brent","EAST OF ENGLAND ",919,"Hertfordshire",1.0519536488444623,2231,4207.8145953778494,9387634.3622879814,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C22, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":43873875.317759641},257962.266,271364.34698288579,29908036.260079402,14726,15491.069432883553,3329442.2034961758,22941,24132.868658140811,780268.59618760494,18387,19342.271741303128,815057.73747710616,7149,7520.4166355890611,444750.38077378698,3580,3765.9940628631748,218255.51954761698,2015,2119.6866024215915,143537.50434599427,0,0,0,2401869.7383321095,1113,1170.8244111638865,3348557.1761996117,6730,7079.6480567232311,{"$f":" (AM22 / $AM$8) * 'National details'!$E$25","v":3679076.5406143302},2372,2495.2340550590648,{"$f":" (AP22 / $AP$8) * 'National details'!$E$26","v":3259779.3553091558},2318,2438.4285580214637,{"$f":"(AS22/AS$8) *'National details'!$E$27","v":3281338.7020889116},93081975.293879345,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C22, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":87747750.635519281},5334224.658360064,0,1328558,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C22, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":201},1206000,105004167.65616733,5334224.658360064,2632432.5190655785,102302375.51687284]
["Brighton and Hove","EAST OF ENGLAND ",821,"Luton",1.0233286343694641,446,4093.3145374778564,1825618.283715124,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C23, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":11751828.214222418},53273.965000000004,54516.773850896629,6008488.8351895241,6256,6401.9439366153674,1375947.7626339728,8746,8950.0322361953331,289374.18040495581,4432,4535.3925075254647,191115.43903401267,9418,9637.7090784916127,569965.06844602292,2717,2780.3838995818337,161135.18035758779,3637,3721.8462432017409,252029.95607859141,335,342.81509251377048,32923.293993380619,1496543.1183145514,366,374.53828017922388,1071179.2766678566,1720,1760.1252511154782,{"$f":" (AM23 / $AM$8) * 'National details'!$E$25","v":914683.25374906673},809,827.87286520489647,{"$f":" (AP23 / $AP$8) * 'National details'!$E$26","v":1081534.9643629645},571,584.32065022496397,{"$f":"(AS23/AS$8) *'National details'!$E$27","v":786307.21318678663},24486512.638327137,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C23, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":23503656.428444836},982856.20988230035,0,60130,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C23, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-126},-756000,25616260.922042262,982856.20988230035,705109.69285334507,25338514.405013308]
["Bristol, City of","EAST OF ENGLAND ",926,"Norfolk",1,1644,4000,6576000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C24, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":33075959.093510866},161287.065,161287.065,17776024.897648055,14504,14504,3117294.7696561739,12633,12633,408452.60939639172,9945,9945,419069.14077217487,8342,8342,493338.04976409057,6214,6214,360127.97041899274,8737,8737,591638.01575112401,3034,3034,291379.45253067988,2564005.2386334538,911,911,2605459.502236879,6120,6120,{"$f":" (AM24 / $AM$8) * 'National details'!$E$25","v":3180376.7995468779},2590,2590,{"$f":" (AP24 / $AP$8) * 'National details'!$E$26","v":3383581.797921102},1708,1708,{"$f":"(AS24/AS$8) *'National details'!$E$27","v":2298417.3494569645},68001119.448610365,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C24, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":66151918.187021732},1849201.2615886331,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C24, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":36},216000,74793119.448610365,1849201.2615886331,1849201.2615886331,74793119.448610365]
["Bromley","EAST OF ENGLAND ",874,"Peterborough",1.0191044210248255,540,4076.4176840993018,2201265.5494136228,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C25, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":11970415.246367365},45421.182000000008,46288.92738437323,5101668.4175512856,5348,5450.1704436407663,1171386.3636028704,5481,5585.7113316370687,180598.30354960458,6922,7054.2408023338421,297256.3732362052,4362,4445.3334845102891,262892.84965227946,4283,4364.8242352493271,252960.2982098443,4392,4475.9066171410332,303092.19522177486,1839,1874.1330302646541,179988.08712201018,1476788.1069917185,335,341.39998104331653,976403.7592456633,1800,1834.3879578446858,{"$f":" (AM25 / $AM$8) * 'National details'!$E$25","v":953275.3108655907},834,849.93308713470446,{"$f":" (AP25 / $AP$8) * 'National details'!$E$26","v":1110354.4876756277},726,739.86980966402325,{"$f":"(AS25/AS$8) *'National details'!$E$27","v":995626.23353115527},23755917.925831281,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C25, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":23940830.49273473},-184912.56690344959,184912.56690344959,246500,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C25, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":30},180000,26568596.042148352,0,0,26568596.042148352]
["Buckinghamshire","EAST OF ENGLAND ",882,"Southend-on-Sea",1.0052692192022274,528,4021.0768768089097,2123128.5909551042,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C26, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7279468.5444359053},36661.424999999996,36854.602084591017,4061877.6480841897,3700,3719.4961110482413,799418.48957026761,3660,3679.2853422801522,118959.36822355929,5412,5440.517014322455,229256.18808934232,2801,2815.7590829854389,166521.34914955171,3001,3016.8129268258845,174837.25723713989,2405,2417.6724721813571,163716.02886316727,2021,2031.6490920077017,195115.62299395417,1048405.8145567146,224,225.18030510129896,644015.54955299548,1190,1196.2703708506506,{"$f":" (AM26 / $AM$8) * 'National details'!$E$25","v":621665.11984293279},539,541.84010915000056,{"$f":" (AP26 / $AP$8) * 'National details'!$E$26","v":707861.13154576253},683,686.59887671512138,{"$f":"(AS26/AS$8) *'National details'!$E$27","v":923940.73206071346},16086653.029649483,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C26, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14558937.088871811},1527715.9407776725,0,32000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C26, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":67},402000,18643781.620604586,1527715.9407776725,436768.11266615428,17552833.792493068]
["Bury","EAST OF ENGLAND ",935,"Suffolk",1.0000355643585248,1176,4000.1422574340991,4704167.2947425004,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C27, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":24087669.735250425},144233.666,144238.79557780898,15897074.085872298,11781,11781.418983707781,2532139.8081246708,11874,11874.422291193123,383926.127595386,7191,7191.255743302152,303030.00155038718,7719,7719.2745212834534,456510.64947537921,4772,4772.1697131188803,276567.71697465231,4112,4112.1462406422543,278459.65918416245,694,694.02468166481617,66652.77909896952,1765146.9338789366,731,731.02599754608161,2090733.9535550289,4700,4700.1671524850663,{"$f":" (AM27 / $AM$8) * 'National details'!$E$25","v":2442533.0989797087},2205,2205.0784194105472,{"$f":" (AP27 / $AP$8) * 'National details'!$E$26","v":2880719.3833614523},1916,1916.0681413109335,{"$f":"(AS27/AS$8) *'National details'!$E$27","v":2578409.9875473115},54274426.986569829,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C27, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":48175339.470500849},6099087.5160689801,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C27, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-95.5},-573000,58405594.281312332,6099087.5160689801,1445260.1841150254,53751766.949358374]
["Calderdale","EAST OF ENGLAND ",883,"Thurrock",1.0448050653510181,386,4179.2202614040725,1613179.020901972,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C28, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9678615.029808443},39209.955999999998,40966.760640990542,4515093.3655481692,3849,4021.4546965360687,864317.40843361442,5646,5898.969398971848,190726.62421907036,7395,7726.3334582707794,325577.46844412695,3972,4149.9657195742438,245425.07728153779,651,680.16809754351277,39418.660526567874,2368,2474.0983947512109,167536.98810159636,419,437.77332238207657,42042.897497767401,1010727.7160706667,205,214.18503839695873,612569.09278630826,1340,1400.0387875703643,{"$f":" (AM28 / $AM$8) * 'National details'!$E$25","v":727557.33308080491},544,568.37395555095384,{"$f":" (AP28 / $AP$8) * 'National details'!$E$26","v":742525.00788209448},439,458.66942368909696,{"$f":"(AS28/AS$8) *'National details'!$E$27","v":617221.17158808419},18768626.125198189,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C28, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":19357230.059616886},-588603.93441869691,588603.93441869691,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C28, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-46},-276000,20694409.080518857,0,0,20694409.080518857]
["Cambridgeshire","INNER LONDON ",202,"Camden",1.2038187331313115,345,4815.2749325252462,{"$f":"F29*G29","v":1661269.8517212099},{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C29, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13972574.698352627},45245.738999999994,54467.668202569963,6003076.725872078,6158,7413.1157586226163,1593275.4399620823,3826,4605.8104729603974,148915.9586848653,4226,5087.3379662129228,214373.69032865897,3505,4219.384659625247,249530.44823591952,4701,5659.1518644502958,327972.13956185128,7886,9493.3145294735223,642852.89814799465,2797,3367.0809965682784,323367.90290261072,1907013.0378619004,346,416.5212816634338,1191250.6379735202,1030,1239.9332951252509,{"$f":" (AM29 / $AM$8) * 'National details'!$E$25","v":644355.40601340833},335,403.27927559898933,{"$f":" (AP29 / $AP$8) * 'National details'!$E$26","v":526844.94841526949},343,412.90982546403984,{"$f":"(AS29/AS$8) *'National details'!$E$27","v":555643.50503969344},26394034.399490573,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C29, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":27945149.396705255},-1551114.9972146824,1551114.9972146824,2163266,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C29, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":77},462000,32231685.248426463,0,0,32231685.248426463]
["Camden","INNER LONDON ",204,"Hackney",1.2038187331313115,574,4815.2749325252462,2763967.8112694914,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C30, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":18985167.069753736},57358.075000000019,69048.725181350776,{"$f":" (K30 /$K$8) * L$8","v":7610107.2207777463},11342,13653.712071175334,2934545.3134215549,6176,7434.7844958189798,240382.89619386519,6921,8331.6294520018073,351083.84069206071,4850,5838.5208556868611,345284.64306539507,11118,13384.056674953921,775663.52853619703,13506,16258.775809671493,1100985.4479313742,1840,2215.0264689616133,212726.8292244561,3026127.1856433479,513,617.55901009636284,1766218.4314462887,1700,2046.4918463232295,{"$f":" (AM30 / $AM$8) * 'National details'!$E$25","v":1063499.2138085382},594,715.06832747999897,{"$f":" (AP30 / $AP$8) * 'National details'!$E$26","v":934166.86375722406},550,662.10030322222133,{"$f":"(AS30/AS$8) *'National details'!$E$27","v":890973.55035519332},37210804.848963633,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C30, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":37970334.139507473},-759529.29054383934,759529.29054383934,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C30, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-15},-90000,40644301.950776964,0,0,40644301.950776964]
["Central Bedfordshire","INNER LONDON ",205,"Hammersmith and Fulham",1.2038187331313115,420,4815.2749325252462,2022415.4716606033,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C31, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7927792.2641696986},31740.026000000009,38209.237888874901,4211176.9101433996,4242,5106.5990659430236,1097543.7506201938,2383,2868.7000410519154,92751.366844232645,2243,2700.1654184135318,113781.39787202603,2626,3161.2279932028241,186952.05622468606,3671,4419.2185693250449,256112.68332940995,4884,5879.4506926133254,398135.1197761611,2395,2883.1458658494912,276891.7152133545,1324624.3392598701,222,267.24775875515115,764328.44401769224,670,806.55855119797866,{"$f":" (AM31 / $AM$8) * 'National details'!$E$25","v":419143.80779512972},248,298.54704581656523,{"$f":" (AP31 / $AP$8) * 'National details'!$E$26","v":390022.52897608007},220,264.84012128888855,{"$f":"(AS31/AS$8) *'National details'!$E$27","v":356389.42014207743},16491021.465124141,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C31, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15855584.528339397},635436.93678474426,0,300000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C31, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":244},1464000,20277436.936784744,635436.93678474426,475667.53585018188,20117667.535850182]
["Cheshire East","INNER LONDON ",309,"Haringey",1.123376795120447,433,4493.5071804817881,1945688.6091486143,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C32, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":16144357.77308403},55570.519,62426.631537399902,6880262.5708709005,7763,8720.7740605200306,1874325.9353428246,3305,3712.7603078730772,120041.68731212767,4377,4917.0202322421965,207196.72638362364,7461,8381.5142683936556,495674.88650673995,11373,12776.164290904844,740433.55581319146,10207,11466.306947794403,776456.8033176614,1879,2110.8249980313199,202719.52284589299,2542523.1821792373,496,557.19489037974165,1593577.0820392249,1480,1662.5976567782616,{"$f":" (AM32 / $AM$8) * 'National details'!$E$25","v":864001.14617623959},773,868.37026262810548,{"$f":" (AP32 / $AP$8) * 'National details'!$E$26","v":1134440.8550132914},683,767.2663510672653,{"$f":"(AS32/AS$8) *'National details'!$E$27","v":1032493.1457538294},32065981.690459583,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C32, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":32288715.546168059},-222733.85570847616,222733.85570847616,185658.82,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C32, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":102},612000,35032062.975316681,0,0,35032062.975316681]
["Cheshire West and Chester","INNER LONDON ",206,"Islington",1.2038187331313115,424,4815.2749325252462,2041676.5713907045,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C33, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":12147155.601342415},38197.482000000004,45982.844390046077,5067933.9148625173,7430,8944.3731871656437,1922383.3255794528,1970,2371.5229042686838,76676.539103289251,3954,4759.8992708012056,200575.85697101691,5693,6853.340047716556,405300.09751985437,5606,6748.6078179341321,391110.78799909342,9640,11604.812587385843,785835.90389889292,3900,4694.8930592121151,450888.38803009712,2310387.5735222436,342,411.70600673090854,1177478.9542975258,1220,1468.6588544202,{"$f":" (AM33 / $AM$8) * 'National details'!$E$25","v":763217.08285083319},436,524.8649676452518,{"$f":" (AP33 / $AP$8) * 'National details'!$E$26","v":685684.76868375367},303,364.7570761387874,{"$f":"(AS33/AS$8) *'National details'!$E$27","v":490845.42865022476},24565086.649788968,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C33, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":24294311.202684831},270775.44710413739,0,64000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C33, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-29},-174000,26496763.221179672,270775.44710413739,270775.44710413739,26496763.221179672]
["Cornwall","INNER LONDON ",207,"Kensington and Chelsea",1.2038187331313115,144,4815.2749325252462,693399.59028363542,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C34, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":6769532.0987369213},26242.22,31590.876034953166,3481743.5541767767,2301,2769.9869049351478,595343.74591632851,1411,1698.5882324482805,54919.084606467579,1121,1349.4807998402002,56865.335271752636,1700,2046.4918463232295,121027.60684766422,1158,1394.0220929660586,80789.563414725315,3251,3913.6147014098938,265015.82194764534,816,982.31608623515012,94339.72426475877,672957.13635301392,159,191.40717856787853,547424.42612077948,370,445.41293125858527,{"$f":" (AM34 / $AM$8) * 'National details'!$E$25","v":231467.4759465642},118,142.05061050949476,{"$f":" (AP34 / $AP$8) * 'National details'!$E$26","v":185575.2355611994},86,103.52841104929279,{"$f":"(AS34/AS$8) *'National details'!$E$27","v":139315.86423735751},12623359.53704894,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C34, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13539064.197473843},-915704.66042490304,915704.66042490304,1165000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C34, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":9},54000,15451463.787757479,0,0,15451463.787757479]
["Coventry","INNER LONDON ",208,"Lambeth",1.2038187331313115,465,4815.2749325252462,2239102.8436242393,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C35, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":18480000.297189467},58129.226999999999,69977.052405042428,7712421.4878363432,9881,11894.932902070488,2556536.9636676414,4354,5241.42676405373,169466.82804858955,8925,10744.082193196955,452741.40704762918,9988,12023.741506515538,711072.78658498253,10619,12783.351127121397,740850.06381776195,10377,12492.026993703619,845914.85215340357,761,916.10605591292801,87981.04186946254,3008026.9795218292,490,589.87117923434266,1687031.2503093209,1690,2034.4536589919164,{"$f":" (AM35 / $AM$8) * 'National details'!$E$25","v":1057243.3360802527},609,733.12560847696875,{"$f":" (AP35 / $AP$8) * 'National details'!$E$26","v":957756.93607432581},528,635.61629109333251,{"$f":"(AS35/AS$8) *'National details'!$E$27","v":855334.60834098572},36314351.859020166,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C35, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":36960000.594378933},-645648.73535876721,645648.73535876721,192471.99999999997,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C35, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-81},-486000,38905575.438003175,0,0,38905575.438003175]
["Croydon","INNER LONDON ",209,"Lewisham",1.2038187331313115,629,4815.2749325252462,3028807.9325583801,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C36, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":22710155.866686527},64124.877999999997,77194.729396159906,8507907.5108307209,8347,10048.274965447057,2159641.1330567556,9519,11459.150520676954,370499.48006305099,12290,14794.932230183818,623438.86751992849,7710,9281.4424324424108,548895.79340911238,10026,12069.486618374529,699478.55163733696,10112,12173.015029423821,824312.51662091329,967,1164.0927149379781,111797.19775002664,3178422.4070003689,442,532.08788004403971,1521771.0461973872,2370,2853.0503975212082,{"$f":" (AM36 / $AM$8) * 'National details'!$E$25","v":1482643.0216036679},724,871.56476278706953,{"$f":" (AP36 / $AP$8) * 'National details'!$E$26","v":1138614.1571721048},762,917.30987464605937,{"$f":"(AS36/AS$8) *'National details'!$E$27","v":1234403.3552193772},41933558.497766905,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C36, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":45420311.733373053},-3486753.2356061488,3486753.2356061488,292855,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C36, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-15},-90000,48651974.665931433,0,0,48651974.665931433]
["Cumbria","INNER LONDON ",316,"Newham",1.123376795120447,153,4493.5071804817881,687506.59861371352,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C37, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":22250862.143327158},78272.092999999993,87929.052981709567,9690975.7458199412,11683,13124.411097392182,2820784.477986631,20445,22967.438576237539,742587.6844467324,18912,21245.301949317894,895248.91235254519,14659,16467.580439670633,973877.24987297948,8310,9335.2611674509135,541018.45149104192,6737,7568.1894687264512,512490.39717361459,0,0,0,3665222.6953369142,708,795.35077094527651,2274702.7703301846,1960,2201.8185184360759,{"$f":" (AM37 / $AM$8) * 'National details'!$E$25","v":1144217.7341252901},1038,1166.0651133350239,{"$f":" (AP37 / $AP$8) * 'National details'!$E$26","v":1523350.0743904221},749,841.4092195452148,{"$f":"(AS37/AS$8) *'National details'!$E$27","v":1132265.5434401438},44502381.184756681,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C37, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":44501724.286654316},656.89810236543417,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C37, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-62},-372000,44817887.783370398,656.89810236543417,656.89810236543417,44817887.783370398]
["Darlington","INNER LONDON ",210,"Southwark",1.2038187331313115,540,4815.2749325252462,2600248.4635636332,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C38, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":20008841.319353394},58187.226999999992,70046.873891564028,7720116.7638511853,9740,11725.194460698975,2520055.6650260934,2818,3392.3611899640359,109682.48080866454,6676,8036.6938623846354,338655.6452044787,10979,13216.725871048669,781624.76210617984,14822,17843.001262472299,1034078.5051235396,8735,10515.356633902005,712061.89009925618,571,687.38049661797891,66014.684503893703,3042117.9678460131,436,524.8649676452518,1501113.5206833954,1880,2263.1792182868658,{"$f":" (AM38 / $AM$8) * 'National details'!$E$25","v":1176105.0129176776},631,759.60962060585757,{"$f":" (AP38 / $AP$8) * 'National details'!$E$26","v":992355.70880607481},557,670.52703435414048,{"$f":"(AS38/AS$8) *'National details'!$E$27","v":902313.21372335055},37863019.172207184,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C38, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":40017682.638706788},-2154663.4664996043,2154663.4664996043,2120311,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C38, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-177.5},-1065000,43673242.102270424,0,0,43673242.102270424]
["Derby","INNER LONDON ",211,"Tower Hamlets",1.2038187331313115,543,4815.2749325252462,2614694.2883612085,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C39, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":20123299.966399845},63859.324000000001,76875.050516301955,8472674.5569195859,15830,19056.450545468662,4095737.2872035997,1166,1403.6526428311092,45383.169844890996,1617,1946.5748914733306,82026.090218041034,8740,10521.375727567662,622224.28461681493,12074,14534.907383827454,842360.26655388053,23628,28443.829026426629,1926113.1470252117,6455,7770.6499223626161,746278.08839340438,4264385.0466522435,652,784.88981400161504,2244784.439187096,1980,2383.5610915999969,{"$f":" (AM39 / $AM$8) * 'National details'!$E$25","v":1238663.7902005326},656,789.70508893414035,{"$f":" (AP39 / $AP$8) * 'National details'!$E$26","v":1031672.4960012441},411,494.76949931696902,{"$f":"(AS39/AS$8) *'National details'!$E$27","v":665800.23490179004},42137017.817465939,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C39, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":40246599.932799689},1890417.8846662492,0,460000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C39, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-36},-216000,44995712.105827145,1890417.8846662492,1207397.9979839907,44312692.219144888]
["Derbyshire","INNER LONDON ",212,"Wandsworth",1.2038187331313115,913,4815.2749325252462,4396346.0133955497,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C40, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":16464495.053037915},55791.248000000007,67162.549487174823,7402225.0443551652,5857,7050.7663199500912,1515396.9230038838,7106,8554.3359176310987,276580.45018678851,6480,7800.7453906908986,328713.08881441312,3220,3876.2963206828231,229240.52591145813,2614,3146.7821684052483,182369.53261320555,7524,9057.5321480799885,613343.29262814019,565,680.15758421919099,65321.010060770481,1695567.9002147759,351,422.54037532909035,1208465.2425685134,1520,1829.8044743595935,{"$f":" (AM40 / $AM$8) * 'National details'!$E$25","v":950893.4146993988},383,461.06257478929228,{"$f":" (AP40 / $AP$8) * 'National details'!$E$26","v":602333.17982999457},410,493.56568058383772,{"$f":"(AS40/AS$8) *'National details'!$E$27","v":664180.28299205331},30503557.040701702,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C40, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":32928990.106075831},-2425433.0653741285,2425433.0653741285,1713760,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C40, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":269.5},1617000,40656096.119471379,0,0,40656096.119471379]
["Devon","INNER LONDON ",213,"Westminster",1.2038187331313115,235,{"$f":"4000 * E41","v":4815.2749325252462},{"$f":"F41*G41","v":1131589.6091434329},{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C41, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":10984330.832419792},41943.480999999992,{"$f":"J41 * E41","v":50492.348160537222},5564942.4710061131,5293,{"$f":"M41 * E41","v":6371.8125544640316},{"$f":" (N41 /N$8) * O$8","v":1369471.7284376912},2121,{"$f":"P41 * E41","v":2553.2995329715118},{"$f":"(Q41/Q$8)*R$8","v":82553.776364505829},2561,{"$f":"S41 * E41","v":3082.9797755492887},{"$f":"(T41/T$8)*U$8","v":129912.68834162223},3692,{"$f":"V41 * E41","v":4444.498762720802},{"$f":"(W41/W$8)*X$8","v":262843.48498916253},3238,{"$f":"Y41 * E41","v":3897.9650578791866},{"$f":"(Z41/Z$8)*AA$8","v":225903.8051268399},8544,{"$f":"AB41 * E41","v":10285.427255873925},{"$f":"(AC41/AC$8)*AD$8","v":696491.9048664046},3741,{"$f":"AE41 * E41","v":4503.4858806442362},{"$f":"(AF41/AF$8)*AG$8","v":432506.0152873316},{"$f":"R41+U41+X41+AA41+AD41+AG41","v":1830211.6749758667},315,{"$f":"AI41 * E41","v":379.20290093636311},{"$f":"(AJ41/AJ$8)*AK$8","v":1084520.0894845631},780,{"$f":"AL41 * E41","v":938.97861184242299},{"$f":" (AM41 / $AM$8) * 'National details'!$E$25","v":487958.46280627046},303,{"$f":"AO41 * E41","v":364.7570761387874},{"$f":" (AP41 / $AP$8) * 'National details'!$E$26","v":476519.46080545272},192,{"$f":"AR41 * E41","v":231.13319676121182},{"$f":"(AS41/AS$8) *'National details'!$E$27","v":311030.76666944934},{"$f":"I41+L41+O41+AH41+AK41+AN41+AQ41+AT41","v":22108985.486605201},{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C41, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":21968661.664839584},{"$f":"AU41-AV41","v":140323.82176561654},{"$f":"MAX(0, -AW41)","v":0},297100,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C41, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":17},{"$f":"AZ41 * 6000","v":102000},{"$f":"H41+AU41+AX41+AY41+BA41","v":23639675.095748633},{"$f":"MAX(AW41, 0)","v":140323.82176561654},{"$f":"MIN(BC41, 3% * AV41)","v":140323.82176561654},{"$f":"H41+AU41+AX41+AY41+BA41+(BD41-BC41)","v":23639675.095748633}]
["Doncaster","NORTH EAST ",841,"Darlington",1,260,4000,1040000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C42, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":5162239.3631463014},21159.365999999995,21159.365999999995,2332049.4847770198,2786,2786,598785.38529109908,3317,3317,107245.88817919981,2035,2035,85752.207287217287,1409,1409,83326.937439175701,1837,1837,106462.03438359989,1611,1611,109091.08886059983,835,835,80191.774180328823,572069.93033012142,133,133,380379.92732986261,750,750,{"$f":" (AM42 / $AM$8) * 'National details'!$E$25","v":389752.0587679997},293,293,{"$f":" (AP42 / $AP$8) * 'National details'!$E$26","v":382775.85590381583},295,295,{"$f":"(AS42/AS$8) *'National details'!$E$27","v":396974.89349520172},10215026.899041424,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C42, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":10324478.726292603},-109451.82725117914,109451.82725117914,100850,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C42, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":20},120000,11585328.726292603,0,0,11585328.726292603]
["Dorset","NORTH EAST ",840,"Durham",1,1346,4000,5384000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C43, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":20991349.288646996},95754.580999999991,95754.580999999991,10553455.206837928,13661,13661,2936111.6828649333,11860,11860,383459.82327564358,13571,13571,571863.98284758022,10532,10532,622852.59411596763,6781,6781,392988.05397669616,6993,6993,473540.64829433552,4740,4740,455220.37079611816,2899925.4733063411,659,659,1884739.6399276652,3840,3840,{"$f":" (AM43 / $AM$8) * 'National details'!$E$25","v":1995530.5408921584},1381,1381,{"$f":" (AP43 / $AP$8) * 'National details'!$E$26","v":1804141.4914783945},1344,1344,{"$f":"(AS43/AS$8) *'National details'!$E$27","v":1808590.7012120378},44873844.025166459,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C43, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":41982698.577293992},2891145.4478724673,0,965720,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C43, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-89},-534000,50689564.025166459,2891145.4478724673,1259480.9573188198,49057899.534612812]
["Dudley","NORTH EAST ",390,"Gateshead",1,566,4000,2264000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C44, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9306674.3068002164},37930.044000000002,37930.044000000002,4180405.9520389084,4421,4421,950190.30451254454,4460,4460,144201.58615593342,4847,4847,204246.16644773571,5072,5072,299953.31915649335,1557,1557,90234.832626709336,2374,2374,160758.68712294477,1498,1498,143865.00326003903,1043259.5947698556,250,250,714999.86340199749,1360,1360,{"$f":" (AM44 / $AM$8) * 'National details'!$E$25","v":706750.39989930613},452,452,{"$f":" (AP44 / $AP$8) * 'National details'!$E$26","v":590493.8118379683},592,592,{"$f":"(AS44/AS$8) *'National details'!$E$27","v":796641.1422005404},18289415.375461336,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C44, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":18613348.613600433},-323933.23813909665,323933.23813909665,550000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C44, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-41},-246000,21181348.613600433,0,0,21181348.613600433]
["Durham","NORTH EAST ",805,"Hartlepool",1,215,4000,860000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C45, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":4628587.5236251131},18804.484,18804.484,2072509.5082573702,3372,3372,724732.34716496267,317,317,10249.305563101098,1181,1181,49765.777300345755,1417,1417,83800.049929958812,1274,1274,73833.767993852074,4207,4207,284882.81243733299,3078,3078,295605.12685874506,798136.84008333576,110,110,314599.93989687884,770,770,{"$f":" (AM45 / $AM$8) * 'National details'!$E$25","v":400145.44700181298},212,212,{"$f":" (AP45 / $AP$8) * 'National details'!$E$26","v":276957.2745788701},324,324,{"$f":"(AS45/AS$8) *'National details'!$E$27","v":435999.54404218768},9651668.4246505294,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C45, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9257175.0472502261},394493.37740030326,0,136918,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C45, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-40},-240000,10408586.424650529,394493.37740030326,277715.25141750678,10291808.298667733]
["Ealing","NORTH EAST ",806,"Middlesbrough",1,507,4000,2028000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C46, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":8826174.8342338651},30156.215,30156.215,3323624.4249272426,6732,6732,1446885.5756567405,2124,2124,68673.5804921979,1496,1496,63039.460492224593,1172,1172,69310.979899725993,669,669,38771.421340570676,5296,5296,358625.95071740326,9595,9595,921485.11767695216,1519906.5106190746,260,260,743599.8579380773,1270,1270,{"$f":" (AM46 / $AM$8) * 'National details'!$E$25","v":659980.15284714615},577,577,{"$f":" (AP46 / $AP$8) * 'National details'!$E$26","v":753794.09166041529},595,595,{"$f":"(AS46/AS$8) *'National details'!$E$27","v":800678.17501574592},18074643.622898307,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C46, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":17652349.66846773},422293.95443057641,0,1174537,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C46, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":82.5},495000,21772180.622898307,422293.95443057641,422293.95443057641,21772180.622898307]
["East Riding of Yorkshire","NORTH EAST ",391,"Newcastle upon Tyne",1,659,4000,2636000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C47, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14310728.881134123},55175.802000000003,55175.802000000003,6081122.6870530462,9308,9308,2000536.3841671036,4429,4429,143199.2881355671,3195,3195,134633.07237477112,5006,5006,296050.14110753266,3532,3532,204694.55930477669,11192,11192,757881.72968828876,4876,4876,468281.54599195614,2004740.3366028927,454,454,1298439.7519380273,1960,1960,{"$f":" (AM47 / $AM$8) * 'National details'!$E$25","v":1018552.046913706},796,796,{"$f":" (AP47 / $AP$8) * 'National details'!$E$26","v":1039896.1819093425},813,813,{"$f":"(AS47/AS$8) *'National details'!$E$27","v":1094035.8929206745},28848052.162638914,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C47, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":28621457.762268245},226594.40037066862,0,3013672,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C47, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":13},78000,34575724.162638918,226594.40037066862,226594.40037066862,34575724.162638918]
["East Sussex","NORTH EAST ",392,"North Tyneside",1,541,4000,2164000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C48, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":8361740.1172075644},38370.874000000003,38370.874000000003,4228991.4046642026,4022,4022,864434.60862914589,3512,3512,113550.66604924623,3332,3332,140406.07109631842,3741,3741,221239.22850245298,4385,4385,254129.57037130403,2082,2082,140985.50403958338,1258,1258,120815.87056150139,991126.91062040639,222,222,634919.87870097382,1520,1520,{"$f":" (AM48 / $AM$8) * 'National details'!$E$25","v":789897.50576981285},440,440,{"$f":" (AP48 / $AP$8) * 'National details'!$E$26","v":574816.98497501353},453,453,{"$f":"(AS48/AS$8) *'National details'!$E$27","v":609591.95509602164},17055519.365663145,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C48, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":16723480.234415129},332039.13124801591,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C48, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-16},-96000,19123519.365663145,332039.13124801591,332039.13124801591,19123519.365663145]
["Enfield","NORTH EAST ",929,"Northumberland",1,682,4000,2728000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C49, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14699631.238375992},56025.776000000005,56025.776000000005,6174801.3647966934,5511,5511,1184460.250660175,5086,5086,164441.5397284927,3892,3892,164003.73010410302,1031,1031,60972.372249673623,5163,5163,299218.00953866425,5664,5664,383545.5787128724,1194,1194,114669.4351752247,1186850.6655090307,296,296,846559.83826796501,2190,2190,{"$f":" (AM49 / $AM$8) * 'National details'!$E$25","v":1138076.0116025591},735,735,{"$f":" (AP49 / $AP$8) * 'National details'!$E$26","v":960205.64535598841},1040,1040,{"$f":"(AS49/AS$8) *'National details'!$E$27","v":1399504.7092712196},27590089.723839618,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C49, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":29399262.476751983},-1809172.7529123649,1809172.7529123649,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C49, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-139},-834000,31293262.476751983,0,0,31293262.476751983]
["Essex","NORTH EAST ",807,"Redcar and Cleveland",1,377,4000,1508000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C50, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7049769.0755985156},25562.677,25562.677,2817354.1554775969,3796,3796,815861.20695082995,3075,3075,99421.497181501181,1744,1744,73489.852338529206,1675,1675,99057.927757714191,2197,2197,127325.57949960204,2853,2853,193194.83334530808,3404,3404,326913.53210759204,919403.22223024676,196,196,560559.89290716604,1110,1110,{"$f":" (AM50 / $AM$8) * 'National details'!$E$25","v":576833.04697663966},375,375,{"$f":" (AP50 / $AP$8) * 'National details'!$E$26","v":489900.83946734102},500,500,{"$f":"(AS50/AS$8) *'National details'!$E$27","v":672838.80253424018},13902520.242142575,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C50, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14099538.151197031},-197017.90905445628,197017.90905445628,166350,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C50, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-31.5},-189000,15584888.151197031,0,0,15584888.151197031]
["Gateshead","NORTH EAST ",393,"South Tyneside",1,483,4000,1932000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C51, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7090349.0391057283},27659.008999999998,27659.008999999998,3048398.4107979871,4167,4167,895598.95926346374,2957,2957,95606.298265267964,2109,2109,88870.469370388819,3900,3900,230642.33925676736,4283,4283,248218.23258843677,4160,4160,281700.14255747688,1427,1427,137046.30150338833,1082083.7835417262,178,178,509079.90274222218,1160,1160,{"$f":" (AM51 / $AM$8) * 'National details'!$E$25","v":602816.51756117295},359,359,{"$f":" (AP51 / $AP$8) * 'National details'!$E$26","v":468998.4036500678},373,373,{"$f":"(AS51/AS$8) *'National details'!$E$27","v":501937.74669054319},14199262.763352912,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C51, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14180698.078211457},18564.685141455382,0,133000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C51, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-12},-72000,16192262.763352912,18564.685141455382,18564.685141455382,16192262.763352912]
["Gloucestershire","NORTH EAST ",808,"Stockton-on-Tees",1,550,4000,2200000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C52, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":10674483.997652069},40731.982999999993,40731.982999999993,4489217.6811486846,5627,5627,1209391.7311676291,1784,1784,57680.634462373375,3206,3206,135096.59781956687,2900,2900,171503.27790887828,3240,3240,187771.90604401942,4700,4700,318266.98798561096,2932,2932,281583.57113380136,1151902.9753542503,289,289,826539.84209270915,1600,1600,{"$f":" (AM52 / $AM$8) * 'National details'!$E$25","v":831471.05870506598},567,567,{"$f":" (AP52 / $AP$8) * 'National details'!$E$26","v":740730.06927461957},636,636,{"$f":"(AS52/AS$8) *'National details'!$E$27","v":855850.95682355354},20779588.31221858,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C52, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":21348967.995304137},-569379.68308555707,569379.68308555707,25000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C52, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-110},-660000,22913967.995304137,0,0,22913967.995304137]
["Greenwich","NORTH EAST ",394,"Sunderland",1,695,4000,2780000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C53, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9717746.2263776362},51323.520999999993,51323.520999999993,5656549.005532234,8028,8028,1725430.3923607119,5996,5996,193863.83645537597,4199,4199,176940.30388158493,6654,6654,393511.31420885387,6478,6478,375427.90350406105,6538,6538,442729.69520211156,2569,2569,246721.75792726318,1829194.8111792505,328,328,938079.8207834207,2260,2260,{"$f":" (AM53 / $AM$8) * 'National details'!$E$25","v":1174452.8704209058},724,724,{"$f":" (AP53 / $AP$8) * 'National details'!$E$26","v":945835.22073161299},848,848,{"$f":"(AS53/AS$8) *'National details'!$E$27","v":1141134.6090980712},23128422.956483848,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C53, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":19435492.452755272},3692930.503728576,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C53, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-54},-324000,25584422.956483848,3692930.503728576,583064.77358265815,22474557.226337932]
["Hackney","NORTH WEST ",889,"Blackburn with Darwen",1,269,4000,1076000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C54, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9200200.0681194663},35456.218999999997,35456.218999999997,3907756.8416317948,4170,4170,896243.73893175996,6279,6279,203013.84741549462,4100,4100,172768.57487842301,2730,2730,161449.63747973717,1876,1876,108722.25177116679,2995,2995,202810.55936529889,2203,2203,211571.83056199332,1060336.7014721138,250,250,714999.86340199749,1090,1090,{"$f":" (AM54 / $AM$8) * 'National details'!$E$25","v":566439.6587428262},572,572,{"$f":" (AP54 / $AP$8) * 'National details'!$E$26","v":747262.08046751749},433,433,{"$f":"(AS54/AS$8) *'National details'!$E$27","v":582678.40299465193},17675917.355762128,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C54, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":18400400.136238933},-724482.78047680482,724482.78047680482,158400,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C54, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":0},0,19634800.136238933,0,0,19634800.136238933]
["Halton","NORTH WEST ",890,"Blackpool",1,394,4000,1576000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C55, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7739765.948747389},26964.111999999997,26964.111999999997,2971811.3244541381,4858,4858,1044113.2095276953,3829,3829,123799.97161234733,1893,1893,79768.515181671901,1853,1853,109584.68067763843,2705,2705,156766.35982996065,3015,3015,204164.88697374827,5256,5256,504776.00609797408,1178860.4203733406,187,187,534819.89782469417,1060,1060,{"$f":" (AM55 / $AM$8) * 'National details'!$E$25","v":550849.57639210625},420,420,{"$f":" (AP55 / $AP$8) * 'National details'!$E$26","v":548688.94020342187},471,471,{"$f":"(AS55/AS$8) *'National details'!$E$27","v":633814.15198725427},15202723.469510041,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C55, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15479531.897494778},-276808.42798473686,276808.42798473686,1143750,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C55, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":29},174000,18373281.897494778,0,0,18373281.897494778]
["Hammersmith and Fulham","NORTH WEST ",350,"Bolton",1.0081231311715995,758,4032.4925246863977,3056629.3337122896,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C56, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14082494.53406919},62928.45900000001,63439.63512688363,6991909.3233743915,7917,7981.3108294855529,1715395.6497349348,8335,8402.7062983152809,271677.93188778375,11454,11547.0423444395,486577.08534380904,5043,5083.9649504983763,300660.91509804124,4168,4201.8572107232267,243515.65968589729,4583,4620.2283101594403,312865.13788942428,2984,3008.2394234160529,288905.45691370382,1904202.1868186595,385,388.12740550106577,1110044.1676633346,2060,2076.7336502134949,{"$f":" (AM56 / $AM$8) * 'National details'!$E$25","v":1079214.9542446567},804,810.53099746196597,{"$f":" (AP56 / $AP$8) * 'National details'!$E$26","v":1058879.509522449},876,883.11586290632113,{"$f":"(AS56/AS$8) *'National details'!$E$27","v":1188389.2393937628},29130529.564821381,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C56, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":28164989.06813838},965540.49668300152,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C56, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":17.5},105000,32292158.898533672,965540.49668300152,844949.67204415135,32171568.073894821]
["Hampshire","NORTH WEST ",351,"Bury",1.0081231311715995,402,4032.4925246863977,1621061.9949239318,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C57, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13477993.905934611},40839.557000000001,41171.302078501016,4537636.6097059501,4206,4240.1658897077477,911324.25196225045,4387,4422.636176449807,142993.53175665357,3585,3614.1214252501841,152294.29465318276,4554,4590.9927393554635,271507.00126045599,1487,1499.0790960521683,86878.067647055956,1582,1594.8507935134703,107997.52305063696,930,937.55451198958747,90040.909829002878,851711.32819698809,211,212.71398067720747,608361.8685115939,1380,1391.2099210168074,{"$f":" (AM57 / $AM$8) * 'National details'!$E$25","v":722969.24119302258},487,490.95596488056896,{"$f":" (AP57 / $AP$8) * 'National details'!$E$26","v":641385.9715639709},290,292.35570803976384,{"$f":"(AS57/AS$8) *'National details'!$E$27","v":393416.52902304928},22144799.706091437,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C57, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":26955987.811869223},-4811188.1057777852,4811188.1057777852,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C57, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-7},-42000,28535049.806793153,0,0,28535049.806793153]
["Haringey","NORTH WEST ",895,"Cheshire East",1.0053988821652644,366,4021.5955286610574,1471903.9634899469,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C58, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15734330.505479367},71553.667000000001,71939.976816625567,7928762.4151915722,4096,4118.113821348923,885092.02124515979,4265,4288.0262324348523,138641.29690478856,4945,4971.6974723072326,209500.75293101915,3003,3019.2128431422889,178553.41355292639,2577,2590.9129193398862,150154.5238452238,821,825.43248225768207,55895.299981625256,412,414.22433945208894,39781.299029147056,772526.58624473016,270,271.45769818462139,776368.86848569976,1980,1990.6897866872234,{"$f":" (AM58 / $AM$8) * 'National details'!$E$25","v":1034500.5903063675},689,692.71982981186716,{"$f":" (AP58 / $AP$8) * 'National details'!$E$26","v":904970.73637468612},733,736.95738062713883,{"$f":"(AS58/AS$8) *'National details'!$E$27","v":991707.04299986875},29028258.766327452,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C58, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":31468661.010958735},-2440402.244631283,2440402.244631283,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C58, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-158},-948000,31992564.974448681,0,0,31992564.974448681]
["Harrow","NORTH WEST ",896,"Cheshire West and Chester",1.0053988821652644,877,4021.5955286610574,3526939.2786357473,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C59, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15567730.793993976},62820.331999999995,63159.491570050785,6961033.6989641124,4961,4987.7838544218766,1072007.20639581,4130,4152.2973833425422,134252.88539666514,2370,2382.7953507316765,100407.84316410826,2953,2968.9428990340257,175580.49624435286,3723,3743.1000383012793,216928.71256335595,3625,3644.5709478490835,246797.15278123209,1371,1378.4018674485776,132379.03147805974,1006346.1216277741,302,303.63046241390987,868382.95660252345,2350,2362.6873730883713,{"$f":" (AM59 / $AM$8) * 'National details'!$E$25","v":1227816.3571817998},726,729.91958845198201,{"$f":" (AP59 / $AP$8) * 'National details'!$E$26","v":953568.58433675219},805,809.3461001430378,{"$f":"(AS59/AS$8) *'National details'!$E$27","v":1089118.9217119976},28746004.640814744,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C59, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":31135461.587987952},-2389456.947173208,2389456.947173208,368393,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C59, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":61},366000,35396793.8666237,0,0,35396793.8666237]
["Hartlepool","NORTH WEST ",909,"Cumbria",1,543,4000,2172000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C60, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":17967145.404022902},86998.494000000006,86998.494000000006,9588415.5087197181,6429,6429,1381762.8291588211,7823,7823,252934.75526858011,5068,5068,213558.81402045072,2526,2526,149385.26896476778,1591,1591,92205.278554331744,4687,4687,317386.6750401188,2127,2127,204272.93854078974,1229743.730389039,445,445,1272699.7568555556,2480,2480,{"$f":" (AM60 / $AM$8) * 'National details'!$E$25","v":1288780.1409928524},1078,1078,{"$f":" (AP60 / $AP$8) * 'National details'!$E$26","v":1408301.6131887829},1276,1276,{"$f":"(AS60/AS$8) *'National details'!$E$27","v":1717084.624067381},35853933.607395053,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C60, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":35934290.808045805},-80357.200650751591,80357.200650751591,782384,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C60, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-85},-510000,38378674.808045805,0,0,38378674.808045805]
["Havering","NORTH WEST ",876,"Halton",1.0053988821652644,365,4021.5955286610574,1467882.3679612859,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C61, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":6885121.9141977364},26680.976000000006,26825.023445478255,2956481.876874716,5279,5307.5006989504309,1140722.8467170896,2787,2802.0466845945921,90596.317578814967,2637,2651.2368522698021,111719.61283702678,1944,1954.4954269292741,115587.02495733899,2303,2315.4336256266038,134189.3164204697,4600,4624.8348579602161,313177.0766327359,2344,2356.6549797953799,226328.55564155511,991597.90406794148,150,150.80983232478965,431316.03804761096,1040,1045.614837451875,{"$f":" (AM61 / $AM$8) * 'National details'!$E$25","v":543374.04743364756},364,365.96519310815626,{"$f":" (AP61 / $AP$8) * 'National details'!$E$26","v":478097.74751870218},370,371.99758640114783,{"$f":"(AS61/AS$8) *'National details'!$E$27","v":500588.82115955174},13927301.196016995,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C61, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13770243.828395473},157057.3676215224,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C61, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-34},-204000,15191183.563978281,157057.3676215224,157057.3676215224,15191183.563978281]
["Herefordshire","NORTH WEST ",340,"Knowsley",1.0016674476121255,447,4006.6697904485018,1790981.3963304802,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C62, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":8888466.445330264},30129.681,30179.920664637553,{"$f":" (K62 /$K$8) * L$8","v":3326237.1111015021},6397,6407.6666623747669,1377177.728372938,1905,1908.1764877010989,61695.532778465582,2985,2989.9773311221943,125993.68839433469,1216,1218.0276162963446,72033.009923572608,2284,2287.8084503460946,132588.31894601867,5892,5901.8246013306434,399650.19989040057,6719,6730.2035805058713,646355.64756355376,1438316.3974963459,255,255.42519914109198,730515.92998123507,1230,1232.0509605629143,{"$f":" (AM62 / $AM$8) * 'National details'!$E$25","v":640259.19784864993},420,420.7003279970927,{"$f":" (AP62 / $AP$8) * 'National details'!$E$26","v":549603.85026656382},886,887.47735858434316,{"$f":"(AS62/AS$8) *'National details'!$E$27","v":1194258.40645228},18144835.066849779,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C62, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":17776932.890660528},367902.17618925124,0,116894,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C62, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-88},-528000,19524710.463180259,367902.17618925124,367902.17618925124,19524710.463180259]
["Hertfordshire","NORTH WEST ",888,"Lancashire",1,2794,4000,11176000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C63, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":46563243.199899048},233878.69500000001,233878.69500000001,25776608.343325216,22678,22678,4874104.4392073024,21586,21586,697922.74411703565,21789,21789,918159.62878681929,17043,17043,1007907.0225520732,10923,10923,633034.73139469873,13949,13949,944575.79051303968,3628,3628,348426.0559595605,4550025.9733232278,1279,1279,3657939.3011646187,7600,7600,{"$f":" (AM63 / $AM$8) * 'National details'!$E$25","v":3949487.5288490639},2952,2952,{"$f":" (AP63 / $AP$8) * 'National details'!$E$26","v":3856499.4082869086},3248,3248,{"$f":"(AS63/AS$8) *'National details'!$E$27","v":4370760.8612624248},97598669.055317804,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C63, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":93126486.399798095},4472182.655519709,0,610000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C63, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-141},-846000,108538669.0553178,4472182.655519709,2793794.5919939429,106860280.99179204]
["Hillingdon","NORTH WEST ",341,"Liverpool",1.0016674476121255,1327,4006.6697904485018,5316850.8119251616,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C64, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":19209062.09425167},85613.917000000001,85756.673721466359,9451550.049672408,17264,17292.786815575735,3716679.1156214485,4681,4688.8053222723593,151599.36427086475,6943,6954.5770887709868,293056.67622173059,7384,7396.3124331679346,437410.97473327315,6924,6935.545407266357,401944.62363495328,22528,22565.564259805964,1528058.3338647226,12821,12842.378345835061,1233357.0110749104,4045426.9838004545,774,775.29060445178504,2217330.7051195134,3880,3886.4696967350469,{"$f":" (AM64 / $AM$8) * 'National details'!$E$25","v":2019679.420855904},1307,1309.179354029048,{"$f":" (AP64 / $AP$8) * 'National details'!$E$26","v":1710314.8388057116},1733,1735.8896867118135,{"$f":"(AS64/AS$8) *'National details'!$E$27","v":2335947.8762774281},44705991.084404543,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C64, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":38418124.18850334},6287866.8959012032,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C64, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":7},42000,50064841.896329701,6287866.8959012032,1152543.7256551001,44929518.726083599]
["Hounslow","NORTH WEST ",352,"Manchester",1.0081231311715995,1315,4032.4925246863977,5302727.6699626129,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C65, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":31326250.445377305},111606.05899999998,112512.64965680224,12400421.953240143,22978,23164.653308061013,4978699.1587229166,7927,7991.3920607972686,258379.24008091923,12272,12371.687065737869,521326.52272910991,11040,11129.679368134459,658198.79093443893,14476,14593.590446840073,845761.20192251645,27043,27262.673836273563,1846129.5928308314,14717,14836.54812145243,1424873.1934983176,5554668.5419961326,972,979.89568349879471,2802501.1193993809,4150,4183.7109943621381,{"$f":" (AM65 / $AM$8) * 'National details'!$E$25","v":2174146.6311239447},1671,1684.5737521877427,{"$f":" (AP65 / $AP$8) * 'National details'!$E$26","v":2200730.9209104632},2050,2066.6524189017787,{"$f":"(AS65/AS$8) *'National details'!$E$27","v":2781047.8775767274},64218466.648347005,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C65, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":62652500.89075461},1565965.7575923949,0,1340275,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C65, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-99},-594000,70267469.31830962,1565965.7575923949,1565965.7575923949,70267469.31830962]
["Isle of Wight","NORTH WEST ",353,"Oldham",1.0081231311715995,673,4032.4925246863977,2713867.4691139455,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C66, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":11776008.911533017},54782.797999999995,55227.805854101229,6086854.2180054951,7826,7889.5716245489375,1695678.4583586711,5770,5816.8704668601285,188072.18560198107,6233,6283.631476592579,264783.91592002462,7982,8046.8388330117068,475882.49540205539,5338,5381.3612741939978,311872.98258237034,6936,6992.3420378062137,473496.09347611753,2148,2165.4484857565958,207965.45625021312,1922073.1292327621,420,423.4117150920718,1210957.2738145473,2020,2036.4087249666309,{"$f":" (AM66 / $AM$8) * 'National details'!$E$25","v":1058259.3240651488},785,791.37665796970555,{"$f":" (AP66 / $AP$8) * 'National details'!$E$26","v":1033856.2375312469},881,888.15647856217913,{"$f":"(AS66/AS$8) *'National details'!$E$27","v":1195172.2829976082},25978859.835538499,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C66, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":23552017.823066033},2426842.0124724656,0,445384,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C66, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":14},84000,29222111.304652445,2426842.0124724656,706560.53469198092,27501829.826871961]
["Islington","NORTH WEST ",354,"Rochdale",1.0081231311715995,495,4032.4925246863977,1996083.7997197669,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C67, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9499088.5391101763},47484.193999999996,47869.914336439673,5275914.6500237407,6609,6662.685773913101,1431988.1077552335,4549,4585.9521236996061,148273.8946799674,8418,8486.3805182025244,357604.84585508861,5344,5387.4100129810276,318606.37126391684,3776,3806.6729433039595,220613.03526246353,7828,7891.5878708112805,534389.76639720995,1384,1395.2424135414938,133996.36473477419,1713484.2781934205,341,343.76998772951544,983181.97707323951,1970,1986.002568408051,{"$f":" (AM67 / $AM$8) * 'National details'!$E$25","v":1032064.786340764},691,696.61308363957528,{"$f":" (AP67 / $AP$8) * 'National details'!$E$26","v":910056.89189056261},733,738.95425514878241,{"$f":"(AS67/AS$8) *'National details'!$E$27","v":994394.19232377619},21840173.422710918,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C67, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":18998177.078220353},2841996.3444905654,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C67, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-56.5},-339000,23497257.222430684,2841996.3444905654,569945.31234661059,21225206.190286729]
["Kensington and Chelsea","NORTH WEST ",355,"Salford",1.0081231311715995,627,4032.4925246863977,2528372.8129783715,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C68, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13874306.65907871},51360.113000000012,51777.317934887185,5706563.5904775988,7522,7583.1021926727708,1629810.0388159882,4088,4121.2073602294986,133247.6767315249,4709,4747.2518246870623,200042.91032687243,4557,4594.0171087489789,271685.85962755786,4394,4429.6930383680083,256719.72376675447,7445,7505.4767115725581,508243.71625283954,5365,5408.5805987356307,519429.54971247347,1889369.4364180227,341,343.76998772951544,983181.97707323951,2050,2066.6524189017787,{"$f":" (AM68 / $AM$8) * 'National details'!$E$25","v":1073976.0466997796},587,591.76827799772889,{"$f":" (AP68 / $AP$8) * 'National details'!$E$26","v":773087.40309661394},591,595.80077052241529,{"$f":"(AS68/AS$8) *'National details'!$E$27","v":801755.75397455913},26732050.905634519,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C68, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":27748613.31815742},-1016562.4125229008,1016562.4125229008,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C68, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-52},-312000,29964986.131135792,0,0,29964986.131135792]
["Kent","NORTH WEST ",343,"Sefton",1.0016674476121255,571,4006.6697904485018,2287808.4503460946,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C69, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":11726181.59969152},50513.643000000004,50597.871853400109,5576572.6150081921,5739,5748.5694818459879,1235520.2412274959,5141,5149.5723481739369,166496.97323574359,2092,2095.4883004045664,88301.104228123339,3005,3010.010680074437,178009.2062667234,1674,1676.791307302698,97177.253027861327,5314,5322.8608166108343,360444.86799348076,2386,2389.9785300025314,229528.88451951765,1119958.2892714501,320,320.53358323588014,916725.87291762826,2140,2143.5683378899485,{"$f":" (AM69 / $AM$8) * 'National details'!$E$25","v":1113946.8970700088},619,620.03215007190568,{"$f":" (AP69 / $AP$8) * 'National details'!$E$26","v":810011.38884524524},719,720.19889483311817,{"$f":"(AS69/AS$8) *'National details'!$E$27","v":969155.52397199685},23468072.428003542,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C69, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":23452363.199383039},15709.228620503098,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C69, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-19},-114000,25641880.878349636,15709.228620503098,15709.228620503098,25641880.878349636]
["Kingston Upon Hull, City of","NORTH WEST ",342,"St Helens",1.0016674476121255,372,4006.6697904485018,1490481.1620468427,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C70, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":8302163.3267035894},34390.965000000004,34448.310132467945,3796671.5966754803,4402,4409.340104388576,947684.2833043104,3650,3656.0861837842581,118209.28852566896,2556,2560.2619960965926,107886.05277585243,3597,3602.9978090608151,213077.90846635745,1934,1937.2248436818506,112270.49423887923,5632,5641.391064951491,382014.58346618066,2731,2735.5537994287147,262717.26052925515,1196175.5880021937,226,226.37684316034034,647437.64774807496,1510,1512.5178458943094,{"$f":" (AM70 / $AM$8) * 'National details'!$E$25","v":786009.25914752972},386,386.64363477828044,{"$f":" (AP70 / $AP$8) * 'National details'!$E$26","v":505112.11000688962},567,567.9454427960751,{"$f":"(AS70/AS$8) *'National details'!$E$27","v":764271.46327137994},16945525.274859447,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C70, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":16604326.653407179},341198.62145226821,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C70, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-12},-72000,18364006.436906289,341198.62145226821,341198.62145226821,18364006.436906289]
["Kingston upon Thames","NORTH WEST ",356,"Stockport",1.0081231311715995,543,4032.4925246863977,2189643.4409047142,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C71, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13260270.192348491},59291.550999999992,59773.184046140574,6587816.6225908725,5454,5498.3035574099031,1181731.4479795799,4953,4993.2338686929324,161442.2071553921,5929,5977.1620447164132,251869.69958123312,2134,2151.3347619201932,127227.91846504463,378,381.07054358286462,22084.673551168227,2348,2367.0731119909155,160289.62333937775,2068,2084.7986352628677,200220.00164126663,923134.12373348244,291,293.36383117093544,839020.39685722184,2040,2056.5711875900629,{"$f":" (AM71 / $AM$8) * 'National details'!$E$25","v":1068737.1391549029},602,606.8901249653029,{"$f":" (AP71 / $AP$8) * 'National details'!$E$26","v":792842.61782651034},704,709.71868434480598,{"$f":"(AS71/AS$8) *'National details'!$E$27","v":955052.5394214713},25608605.079912536,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C71, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":26520540.384696983},-911935.30478444695,911935.30478444695,216725,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C71, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-56},-336000,28590908.825601697,0,0,28590908.825601697]
["Kirklees","NORTH WEST ",357,"Tameside",1.0081231311715995,419,4032.4925246863977,1689614.3678436007,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C72, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":8408248.883406831},46226.323000000011,46601.825485309739,5136154.0375399329,6335,6386.4600359720826,1372619.8611937365,6415,6467.1098864658106,209095.8527966566,6103,6152.5754695402711,259261.38919619925,8595,8664.8183124198968,512429.22174651292,2573,2593.9008165045252,150327.68530993609,3660,3689.7306600880538,249855.20503497549,1566,1578.7208234147247,151617.2739701274,1532586.6280544077,283,285.29884612156263,815954.54402265919,1390,1401.2911523285231,{"$f":" (AM72 / $AM$8) * 'National details'!$E$25","v":728208.14873789949},583,587.73578547304248,{"$f":" (AP72 / $AP$8) * 'National details'!$E$26","v":767819.3458353082},747,753.06797898518482,{"$f":"(AS72/AS$8) *'National details'!$E$27","v":1013386.7144145442},19774978.163205322,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C72, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":16816497.766813662},2958480.39639166,0,50000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C72, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-56},-336000,21178592.531048924,2958480.39639166,504494.93300440983,18724607.067661673]
["Knowsley","NORTH WEST ",358,"Trafford",1.0081231311715995,611,{"$f":"4000 * E73","v":4032.4925246863977},{"$f":"F73*G73","v":2463852.9325833889},{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C73, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":10948904.657285409},52959.08,{"$f":"J73 * E73","v":53389.273553567233},5884222.990576175,3547,{"$f":"M73 * E73","v":3575.8127462656635},{"$f":" (N73 /N$8) * O$8","v":768537.11880886869},2521,{"$f":"P73 * E73","v":2541.4784136836024},{"$f":"(Q73/Q$8)*R$8","v":82171.573639964365},3095,{"$f":"S73 * E73","v":3120.1410909761003},{"$f":"(T73/T$8)*U$8","v":131478.61700184119},2038,{"$f":"V73 * E73","v":2054.5549413277199},{"$f":"(W73/W$8)*X$8","v":121504.45071778866},1831,{"$f":"Y73 * E73","v":1845.8734531751986},{"$f":"(Z73/Z$8)*AA$8","v":106976.28907986514},2615,{"$f":"AB73 * E73","v":2636.2419880137327},{"$f":"(AC73/AC$8)*AD$8","v":178516.76534602759},538,{"$f":"AE73 * E73","v":542.37024457032055},{"$f":"(AF73/AF$8)*AG$8","v":52088.182245165102},{"$f":"R73+U73+X73+AA73+AD73+AG73","v":672735.87803065206},223,{"$f":"AI73 * E73","v":224.81145825126669},{"$f":"(AJ73/AJ$8)*AK$8","v":642960.64776343817},1240,{"$f":"AL73 * E73","v":1250.0726826527834},{"$f":" (AM73 / $AM$8) * 'National details'!$E$25","v":649624.53556474496},416,{"$f":"AO73 * E73","v":419.3792225673854},{"$f":" (AP73 / $AP$8) * 'National details'!$E$26","v":547877.95517579454},404,{"$f":"AR73 * E73","v":407.28174499332619},{"$f":"(AS73/AS$8) *'National details'!$E$27","v":548069.92319073074},{"$f":"I73+L73+O73+AH73+AK73+AN73+AQ73+AT73","v":20662933.706395816},{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C73, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":21897809.314570818},{"$f":"AU73-AV73","v":-1234875.608175002},{"$f":"MAX(0, -AW73)","v":1234875.608175002},0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C73, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-56},{"$f":"AZ73 * 6000","v":-336000},{"$f":"H73+AU73+AX73+AY73+BA73","v":24025662.247154206},{"$f":"MAX(AW73, 0)","v":0},{"$f":"MIN(BC73, 3% * AV73)","v":0},{"$f":"H73+AU73+AX73+AY73+BA73+(BD73-BC73)","v":24025662.247154206}]
["Lambeth","NORTH WEST ",877,"Warrington",1.0053988821652644,350,4021.5955286610574,1407558.43503137,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C74, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9188764.3769248128},42778.507999999994,43009.464123897815,4740227.0299909571,3168,3185.1036586995579,684563.36018180335,4992,5018.9512197690001,162273.70554483109,2952,2967.9375001518606,125064.95908035766,1865,1875.0689152382181,110889.81560979279,1236,1242.6730183562668,72018.234952540413,2944,2959.8943090945386,200433.32904495098,453,455.4456936208648,43740.117621853438,714420.16185432638,152,152.82063008912019,437066.91855491244,1230,1236.6406250632751,{"$f":" (AM74 / $AM$8) * 'National details'!$E$25","v":642644.30609941005},456,458.46189026736056,{"$f":" (AP74 / $AP$8) * 'National details'!$E$26","v":598935.6397487038},488,490.63465449664903,{"$f":"(AS74/AS$8) *'National details'!$E$27","v":660236.06682665204},17666857.860181578,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C74, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":18377528.753849626},-710670.89366804808,710670.89366804808,311525,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C74, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-65},-390000,19706612.188880995,0,0,19706612.188880995]
["Lancashire","NORTH WEST ",359,"Wigan",1.0081231311715995,701,4032.4925246863977,2826777.2598051648,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C75, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":12097553.075826006},64082.597999999998,64603.149349370877,7120144.3916218104,6582,6635.4664493714681,1426137.9520721664,7515,7576.0453307545704,244950.1689426149,6136,6185.8435328689347,260663.26136455496,5603,5648.513903954472,334047.81029036792,3299,3325.7982097351064,192744.28054313222,5526,5570.8884228542584,377240.39973313519,1827,1841.8409606505122,176886.81963181534,1586532.7405056206,355,357.88371156591779,1023547.2195337244,2140,2157.383500707223,{"$f":" (AM75 / $AM$8) * 'National details'!$E$25","v":1121126.2146036727},698,703.66994555777637,{"$f":" (AP75 / $AP$8) * 'National details'!$E$26","v":919275.9920978474},730,735.92988575526761,{"$f":"(AS75/AS$8) *'National details'!$E$27","v":990324.3661614689},26284641.952422317,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C75, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":24195106.151652012},2089535.8007703051,0,31844,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C75, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-71},-426000,28717263.212227482,2089535.8007703051,725853.1845495603,27353580.596006736]
["Leeds","NORTH WEST ",344,"Wirral",1.0016674476121255,956,4006.6697904485018,3830376.3196687675,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C76, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14355163.290823802},64146.648000000008,64253.60917503346,7081620.3175322358,8507,8521.1849768363518,1831428.9409517876,4497,4504.4985119117282,145640.32068491323,3294,3299.4925724343411,139036.2511125422,4083,4089.8081886003083,241867.41736673267,3806,3812.3463056117494,220941.83095820798,6298,6308.5015850611662,427188.89322975947,7405,7417.3474495677892,712347.60681769846,1887022.320169854,460,460.76702590157771,1317793.4423190907,3470,3475.7860432140751,{"$f":" (AM76 / $AM$8) * 'National details'!$E$25","v":1806259.6882396874},710,711.18388780460907,{"$f":" (AP76 / $AP$8) * 'National details'!$E$26","v":929092.22306966723},886,887.47735858434316,{"$f":"(AS76/AS$8) *'National details'!$E$27","v":1194258.40645228},30402638.629558403,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C76, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":28710326.581647605},1692312.0479107983,0,1356300,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C76, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-112},-672000,34917314.949227169,1692312.0479107983,861309.79744942812,34086312.698765799]
["Leicester","OUTER LONDON ",301,"Barking and Dagenham",1.123376795120447,326,4493.5071804817881,1464883.3408370628,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C77, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":11894872.403572906},59457.259000000005,66792.905062066362,7361485.2088078763,8114,9115.0793156073069,1959072.6058703694,3505,3937.4356668971668,127305.93465325494,14888,16724.833725753215,704762.36289682181,12531,14077.034619654321,832502.61396809516,12010,13491.755309396569,781905.12664349156,6690,7515.3907593557906,508915.05968405551,0,0,0,2955391.0978457187,418,469.57150036034682,1342974.2344604759,1700,1909.7405517047598,{"$f":" (AM77 / $AM$8) * 'National details'!$E$25","v":992433.74898622092},732,822.31181402816719,{"$f":" (AP77 / $AP$8) * 'National details'!$E$26","v":1074269.9946568296},588,660.54555553082287,{"$f":"(AS77/AS$8) *'National details'!$E$27","v":888881.36120534665},28469380.655405745,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C77, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":23789744.807145812},4679635.8482599333,0,157680,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C77, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":43.5},261000,30352943.996242806,4679635.8482599333,713692.34421437432,26387000.492197245]
["Leicestershire","OUTER LONDON ",302,"Barnet",1.110558221496875,610,4442.2328859874997,2709762.0604523746,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C78, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":21148078.690799735},87491.874000000011,97164.819984868693,10708882.694508189,8211,9118.7935567108398,1959870.894919272,7317,8125.9545066926339,262729.93921435723,6929,7695.0579167518472,324259.55850832764,6968,7738.3696873902254,457639.91967521567,4468,4961.9741336480374,287567.69778278208,3202,3556.0074252329937,240799.9515922069,0,0,0,1572997.0667728896,511,567.49525118490317,1623036.1083139521,1830,2032.3215453392813,{"$f":" (AM78 / $AM$8) * 'National details'!$E$25","v":1056135.34183273},651,722.97340219446562,{"$f":" (AP78 / $AP$8) * 'National details'!$E$26","v":944494.07106034202},663,736.30010085242816,{"$f":"(AS78/AS$8) *'National details'!$E$27","v":990822.55632677604},40004317.424533889,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C78, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":42296157.381599471},-2291839.9570655823,2291839.9570655823,1071152,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C78, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":4},24000,46101071.442051843,0,0,46101071.442051843]
["Lewisham","OUTER LONDON ",303,"Bexley",1.0862787513363403,568,4345.1150053453612,2468025.323036165,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C79, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14055427.176181763},55365.24,60142.083774636798,6628474.3824582519,4494,4881.7367085055139,1049214.8585399052,6073,6596.9708568655951,213294.54291131976,6428,6982.5998135899954,294237.51676592336,5118,5559.5746493393899,328788.02625545103,4164,4523.2647205645208,262142.60435866323,946,1027.6196987641779,69586.686451139525,0,0,0,1168049.3767424971,308,334.57385541159283,956881.04366867407,1780,1933.5761773786858,{"$f":" (AM79 / $AM$8) * 'National details'!$E$25","v":1004820.3945574691},550,597.45331323498715,{"$f":" (AP79 / $AP$8) * 'National details'!$E$26","v":780514.34585697192},567,615.92005200770495,{"$f":"(AS79/AS$8) *'National details'!$E$27","v":828829.82049938233},26472211.398504913,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C79, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":28110854.352363527},-1638642.953858614,1638642.953858614,295000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C79, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-68},-408000,30465879.675399691,0,0,30465879.675399691]
["Lincolnshire","OUTER LONDON ",304,"Brent",1.1476562652809816,758,4590.6250611239266,3479693.7963319365,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C80, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":25014217.957743887},71520.89,82081.397506971902,9046484.6993010864,7347,8431.8305810193724,1812224.3083865603,10693,12271.888444649536,396777.08045899862,6241,7162.522751618606,301819.23130034824,7186,8247.0579223091336,487723.26440703432,10538,12094.001723530984,700899.30719971249,7653,8783.0133981953531,594753.87652785121,1240,1423.0937689484172,136671.15467897546,2618643.9145729197,558,640.3921960267877,1831521.3307314334,1660,1905.1094003664296,{"$f":" (AM80 / $AM$8) * 'National details'!$E$25","v":990027.08129478048},878,1007.6422009167019,{"$f":" (AP80 / $AP$8) * 'National details'!$E$26","v":1316386.0269648302},723,829.75547979814974,{"$f":"(AS80/AS$8) *'National details'!$E$27","v":1116583.366847222},43746088.685842723,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C80, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":50028435.915487774},-6282347.2296450511,6282347.2296450511,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C80, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-223},-1338000,52170129.711819708,0,0,52170129.711819708]
["Liverpool","OUTER LONDON ",305,"Bromley",1.0862787513363403,624,4345.1150053453612,2711351.7633355055,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C81, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":20084076.670141455},70497.977000000014,76580.454427298057,8440206.0671936255,4451,4835.0267221980512,1039175.6420474227,2229,2421.3153367287027,78286.437699544156,4612,5009.9176011632017,211111.29858812049,3203,3479.3508405302982,205765.54280895067,2766,3004.6470261963173,174132.19107974603,5841,6344.9541865555639,429657.33145994286,579,628.95539702374106,60403.651697756774,1159356.453334061,287,311.76200163352968,891639.15432762809,2160,2346.362102886495,{"$f":" (AM81 / $AM$8) * 'National details'!$E$25","v":1219332.6136202994},601,652.85352955314056,{"$f":" (AP81 / $AP$8) * 'National details'!$E$26","v":852889.31247280026},508,551.82960567886084,{"$f":"(AS81/AS$8) *'National details'!$E$27","v":742584.7421758133},34429260.655313097,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C81, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":40168153.34028291},-5738892.6849698126,5738892.6849698126,795360,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C81, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-46},-276000,43398865.103618413,0,0,43398865.103618413]
["Luton","OUTER LONDON ",306,"Croydon",1.0862787513363403,1090,4345.1150053453612,4736175.355826444,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C82, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":26645303.244906347},90524.328000000009,98334.653985401324,10837814.288121,10800,11731.810514432476,2521477.6306699989,12659,13751.202713166733,444606.55667946592,16381,17794.332225640592,749829.61452124943,9708,10545.594117973193,623656.53749275475,10125,10998.572357280445,637414.47385481873,3416,3710.7282145649388,251277.0834218738,433,470.35869932863534,45172.33365307199,2751956.5996232349,589,639.81818453710446,1829879.6581845747,2630,2856.9131160145753,{"$f":" (AM82 / $AM$8) * 'National details'!$E$25","v":1484650.3582506424},1061,1152.541755167857,{"$f":" (AP82 / $AP$8) * 'National details'!$E$26","v":1505683.129007722},913,991.77249997007868,{"$f":"(AS82/AS$8) *'National details'!$E$27","v":1334606.042532515},48911370.951296031,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C82, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":53290606.489812694},-4379235.538516663,4379235.538516663,420447,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C82, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-337},-2022000,56425228.845639139,0,0,56425228.845639139]
["Manchester","OUTER LONDON ",307,"Ealing",1.1476562652809816,796,4590.6250611239266,3654137.5486546457,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C83, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":23298570.412759051},76828.077000000005,88172.22391853969,9717776.4854048342,8153,9356.8415308358435,2011033.7261842419,12837,14732.46347741196,476332.87027514877,10270,11786.429844435681,496664.557836016,7309,8388.219642938695,496071.43606331962,5775,6627.7149319976688,384104.52638815151,4896,5618.9250748156865,380493.26793157705,909,1043.2195451404123,100188.77387353928,2333855.4323677523,486,557.76094492655704,1595195.9977338293,1680,1928.0625256720491,{"$f":" (AM83 / $AM$8) * 'National details'!$E$25","v":1001955.1184188139},838,961.73595030546267,{"$f":" (AP83 / $AP$8) * 'National details'!$E$26","v":1256413.9984015122},621,712.69454073948964,{"$f":"(AS83/AS$8) *'National details'!$E$27","v":959057.08272769686},42173858.253997736,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C83, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":46597140.825518101},-4423282.5715203658,4423282.5715203658,87099,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C83, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-112},-672000,49666377.374172747,0,0,49666377.374172747]
["Medway","OUTER LONDON ",308,"Enfield",1.0862787513363403,617,4345.1150053453612,2680935.9582980881,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C84, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":19004680.209210716},80459.142999999996,87401.057391632043,9632783.4614289608,10581,11493.915467889818,2470347.6676036352,6158,6689.3045507291836,216279.89383301613,7261,7887.4700134531668,332367.54966356093,7227,7850.5365359077314,464273.36181089183,15067,16366.961946384639,948535.69161190675,20912,22716.261247945549,1538262.9884421034,1131,1228.581267761401,117990.55279820884,3617710.038159688,575,624.61028201839565,1786385.0652905439,1800,1955.3017524054126,{"$f":" (AM84 / $AM$8) * 'National details'!$E$25","v":1016110.5113502496},1037,1126.471065135785,{"$f":" (AP84 / $AP$8) * 'National details'!$E$26","v":1471624.321188509},857,930.94088989524369,{"$f":"(AS84/AS$8) *'National details'!$E$27","v":1252746.3071745515},40252387.581406854,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C84, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":38009360.418421432},2243027.1629854217,0,308850,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C84, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-201},-1206000,42036173.539704941,2243027.1629854217,1140280.812552643,40933427.189272165]
["Merton","OUTER LONDON ",203,"Greenwich",1.2038187331313115,537,4815.2749325252462,2585802.6387660573,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C85, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":20713150.048796009},62295.853999999992,74992.916041613134,8265237.7777656596,8123,9778.6195692256424,2101685.0274134451,9272,11161.80729359352,360885.72109933902,10243,12330.715283464024,519600.02603796811,9557,11504.895632535943,680388.72861360409,9132,10993.272670955137,637107.33428607229,5348,6438.0225847862539,435959.58651984221,0,0,0,2633941.3965568254,475,571.813898237373,1635387.4365243413,1930,2323.3701549434313,{"$f":" (AM85 / $AM$8) * 'National details'!$E$25","v":1207384.4015591051},614,739.14470214262531,{"$f":" (AP85 / $AP$8) * 'National details'!$E$26","v":965620.29351335962},602,724.69887734504948,{"$f":"(AS85/AS$8) *'National details'!$E$27","v":975211.04966150259},38497617.431790248,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C85, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":41426300.097592019},-2928682.665801771,2928682.665801771,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C85, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-47},-282000,43730102.736358076,0,0,43730102.736358076]
["Middlesbrough","OUTER LONDON ",310,"Harrow",1.110558221496875,501,4442.2328859874997,2225558.6758797374,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C86, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14081019.707531992},55498.542000000001,61634.362099189624,6792943.7194845751,3765,4181.2517039357344,898662.02890891,5384,5979.2454645391754,193322.12556103591,6666,7402.9811044981689,311951.82811610796,1117,1240.4935334120094,73361.623174112494,1209,1342.6648897897219,77813.193066110907,1014,1126.1060365978312,76255.824770299121,0,0,0,732704.59468766651,330,366.48421309396878,1048144.6492047049,1230,1365.9866124411562,{"$f":" (AM86 / $AM$8) * 'National details'!$E$25","v":709861.45926462184},512,568.6058094064,{"$f":" (AP86 / $AP$8) * 'National details'!$E$26","v":742827.90227787278},388,430.89658994078752,{"$f":"(AS86/AS$8) *'National details'!$E$27","v":579847.89118369401},25586011.952544034,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C86, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":28162039.415063985},-2576027.4625199512,2576027.4625199512,92000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C86, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-41},-246000,30233598.090943724,0,0,30233598.090943724]
["Milton Keynes","OUTER LONDON ",311,"Havering",1.0862787513363403,312,4345.1150053453612,1355675.8816677528,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C87, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":10106704.873591116},53590.742999999995,58214.485389226713,6416026.8629270615,4616,5014.2627161685468,1077698.2169604367,7399,8037.3764811375822,259866.01728978346,5609,6092.9375162455326,256748.32475732171,4207,4569.9747068719835,270264.01454800356,3886,4221.2792276930186,244641.24892837787,2616,2841.7052134958662,192429.99128560358,0,0,0,1223949.5968090901,274,297.64037786615722,851251.31806888524,1480,1607.6925519777838,{"$f":" (AM87 / $AM$8) * 'National details'!$E$25","v":835468.64266576082},502,545.31193317084285,{"$f":" (AP87 / $AP$8) * 'National details'!$E$26","v":712396.7302185453},509,552.91588443019725,{"$f":"(AS87/AS$8) *'National details'!$E$27","v":744046.52316434844},21967542.764405243,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C87, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":20213409.747182231},1754133.0172230117,0,78150,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C87, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-31},-186000,23215368.646072995,1754133.0172230117,606402.29241546697,22067637.921265449]
["Newcastle upon Tyne","OUTER LONDON ",312,"Hillingdon",1.110558221496875,649,4442.2328859874997,2883009.1430058875,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C88, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15428151.065137366},69315.80799999999,76979.24045409885,8484157.7030005325,6934,7700.6107078593313,1655065.7392973127,12337,13700.956778606947,442981.99536524882,10953,12163.944200055272,512572.51325468504,8051,8941.1042412713414,528768.51224241697,3764,4180.1411457142376,242257.12051351648,808,897.33104296947499,60764.010270613107,0,0,0,1787344.1516464802,402,446.44440504174372,1276830.7544857312,2120,2354.383429573375,{"$f":" (AM88 / $AM$8) * 'National details'!$E$25","v":1223501.0517406489},678,752.9584741748813,{"$f":" (AP88 / $AP$8) * 'National details'!$E$26","v":983666.63621952676},688,764.06405638984995,{"$f":"(AS88/AS$8) *'National details'!$E$27","v":1028183.8895216017},31866900.9910492,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C88, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":30856302.130274732},1010598.8607744686,0,75000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C88, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-77},-462000,34362910.134055085,1010598.8607744686,925689.06390824192,34278000.337188862]
["Newham","OUTER LONDON ",313,"Hounslow",1.110558221496875,616,4442.2328859874997,2736415.4577682996,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C89, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":18931214.017417617},59843.74,66459.957462121398,7324789.8617493017,6069,6739.9778462645345,1448600.2266794622,12239,13592.122072900253,439463.13052405615,6899,7661.7411701069404,322855.63488944329,6610,7340.7898440943436,434127.42093185644,2284,2536.5149778988625,147001.92966335593,3026,3360.5491782495437,227564.22658276642,0,0,0,1571012.3425914783,375,416.45933306132815,1191073.4650053463,1560,1732.470825535125,{"$f":" (AM89 / $AM$8) * 'National details'!$E$25","v":900312.09467708133},629,698.54112132153432,{"$f":" (AP89 / $AP$8) * 'National details'!$E$26","v":912575.68463433965},476,528.6257134325125,{"$f":"(AS89/AS$8) *'National details'!$E$27","v":711359.7840294803},32990937.47678411,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C89, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":37862428.034835234},-4871490.5580511242,4871490.5580511242,1866488,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C89, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-185},-1110000,41355331.492603533,0,0,41355331.492603533]
["Norfolk","OUTER LONDON ",314,"Kingston upon Thames",1.110558221496875,425,4442.2328859874997,1887948.9765446873,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C90, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7852727.8509818083},37562.147000000004,41714.951167924184,4597554.1223048056,1954,2170.0307648048938,466397.23890783801,2664,2958.5271020676751,95655.672825891466,1221,1355.9915884476843,57139.691288594033,673,747.40568306739692,44200.870542683719,422,468.65556947168125,27160.601715383622,0,0,0,0,0,0,224156.83637255285,148,164.3626167815375,470076.99418877665,910,1010.6079815621563,{"$f":" (AM90 / $AM$8) * 'National details'!$E$25","v":525182.05522829748},269,298.74016158265937,{"$f":" (AP90 / $AP$8) * 'National details'!$E$26","v":390274.81584521045},264,293.18737047517499,{"$f":"(AS90/AS$8) *'National details'!$E$27","v":394535.67853735882},14920905.592366647,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C90, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15705455.701963617},-784550.10959696956,784550.10959696956,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C90, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-3},-18000,17575404.678508304,0,0,17575404.678508304]
["North East Lincolnshire","OUTER LONDON ",315,"Merton",1.1476562652809816,421,4590.6250611239266,1932653.1507331731,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C91, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14988405.764827058},43938.145000000004,50425.887394074241,5557617.5919814827,4159,4773.1024073036024,1025866.4623083847,4466,5125.4328807448637,165716.49128681267,4837,5551.2133551641082,233920.78541896879,3152,3617.4125481656542,213930.38260659235,2245,2576.4883155558036,149318.55614569696,764,876.80938667467001,59374.357986054914,454,521.03594443756572,50039.27760020554,872299.85104433133,222,254.77969089237791,728669.77674261329,1010,1159.1328279337915,{"$f":" (AM91 / $AM$8) * 'National details'!$E$25","v":602365.8747636918},349,400.53203658306256,{"$f":" (AP91 / $AP$8) * 'National details'!$E$26","v":523255.94921494951},397,455.61953731654972,{"$f":"(AS91/AS$8) *'National details'!$E$27","v":613117.00779854378},24911598.278681055,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C91, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":29976811.529654115},-5065213.2509730607,5065213.2509730607,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C91, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-134},-804000,31105464.680387288,0,0,31105464.680387288]
["North Lincolnshire","OUTER LONDON ",317,"Redbridge",1.0862787513363403,581,4345.1150053453612,2524511.8181056548,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C92, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":19068106.337244354},73653.104000000007,80007.801845165624,8817946.2972170524,7633,8291.5657089502856,1782077.6624911204,10970,11916.477902159653,385285.87777658121,11560,12557.382365448095,529151.47694680677,2749,2986.1802874235996,176599.89921380125,3946,4286.455952773199,248418.51988455458,384,417.13104051315469,28246.604225409701,0,0,0,1367702.3780471536,377,409.52708925380028,1171247.2515035393,1360,1477.3391018174229,{"$f":" (AM92 / $AM$8) * 'National details'!$E$25","v":767727.94190907746},748,812.53650599958257,{"$f":" (AP92 / $AP$8) * 'National details'!$E$26","v":1061499.5103654817},595,646.33585704512245,{"$f":"(AS92/AS$8) *'National details'!$E$27","v":869759.68817836407},34906067.06695614,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C92, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":38136212.674488708},-3230145.6075325683,3230145.6075325683,306190,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C92, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-160},-960000,40006914.492594361,0,0,40006914.492594361]
["North Somerset","OUTER LONDON ",318,"Richmond upon Thames",1.110558221496875,344,4442.2328859874997,1528128.1127797,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C93, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":10364087.022884741},43367.366999999998,48161.985966522268,5308104.9100935413,1680,1865.7378121147499,400996.60254102759,1501,1666.9478904668094,53896.082924798451,1590,1765.7875721800312,74407.95180087183,378,419.79100772581876,24826.046159189365,295,327.61467534157811,18986.676554592817,0,0,0,0,0,0,172116.75743945246,138,153.25703456656876,438315.03512196743,770,855.12983055259372,{"$f":" (AM93 / $AM$8) * 'National details'!$E$25","v":444384.81596240553},207,229.88555184985313,{"$f":" (AP93 / $AP$8) * 'National details'!$E$26","v":300322.99955374934},235,260.98118205176564,{"$f":"(AS93/AS$8) *'National details'!$E$27","v":351196.53203136107},17779524.675628249,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C93, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":20728174.045769483},-2948649.3701412342,2948649.3701412342,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C93, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":74},444000,22700302.158549182,0,0,22700302.158549182]
["North Tyneside","OUTER LONDON ",319,"Sutton",1.110558221496875,412,4442.2328859874997,1830199.9490268498,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C94, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15425381.627365651},45170.767999999996,50164.767773727952,{"$f":" (K94 /$K$8) * L$8","v":5528838.6637237202},3600,3998.0095973887501,859278.43401648768,2258,2507.6404641399436,81077.518483807391,5161,5731.5909811453721,241521.65990207519,995,1105.0054303893905,65348.983937548735,1119,1242.714649855003,72020.64767657411,1697,1884.6173018801969,127619.46216488918,0,0,0,587588.27216489462,182,202.12159631243125,578067.65501592809,1310,1454.8312701609063,{"$f":" (AM94 / $AM$8) * 'National details'!$E$25","v":756031.31027370295},326,362.04198020798123,{"$f":" (AP94 / $AP$8) * 'National details'!$E$26","v":472972.45340348926},347,385.36370285941564,{"$f":"(AS94/AS$8) *'National details'!$E$27","v":518575.30474417994},24726733.720708054,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C94, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":30850763.254731301},-6124029.5340232477,6124029.5340232477,266300,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C94, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-49},-294000,32653263.20375815,0,0,32653263.20375815]
["North Yorkshire","OUTER LONDON ",320,"Waltham Forest",1.0862787513363403,803,4345.1150053453612,3489127.3492923249,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C95, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14998637.524718015},61695.27,67018.260858958369,7386322.4780357694,7014,7619.1591618730909,1637559.6390295716,14250,15479.47220654285,500485.30157851253,9928,10784.575443267187,454447.73902490467,11209,12176.098523729039,720083.03757275315,4315,4687.2928120163087,271648.73626504134,4144,4501.539145537794,304827.93726587965,1089,1182.9575602052746,113608.94075795704,2365101.6924650483,518,562.69239319222424,1609299.9370791337,1430,1553.3786144109667,{"$f":" (AM95 / $AM$8) * 'National details'!$E$25","v":807243.35068380949},835,907.04275736584418,{"$f":" (AP95 / $AP$8) * 'National details'!$E$26","v":1184962.6887101301},506,549.65704817618825,{"$f":"(AS95/AS$8) *'National details'!$E$27","v":739661.18019874336},30728788.49092022,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C95, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":29997275.049436029},731513.44148419052,0,514291.66666666663,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C95, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":51},306000,35038207.50687921,731513.44148419052,731513.44148419052,35038207.50687921]
["Northamptonshire","SOUTH EAST ",867,"Bracknell Forest",1.0736882262177072,216,4294.7529048708284,927666.62745209888,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C96, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7394844.72620505},27344.756999999994,29359.743639684228,3235842.464661323,1467,1575.1006278613766,338530.9534552141,1625,1744.7433676037742,56411.381399889935,606,650.65506508793055,27417.743495773011,316,339.28547948479547,20065.024785699276,0,0,0,0,0,0,0,0,0,103894.14968136222,97,104.1477579431176,297862.53081181354,740,794.52928740110337,{"$f":" (AM96 / $AM$8) * 'National details'!$E$25","v":412892.56735473569},251,269.49574478064449,{"$f":" (AP96 / $AP$8) * 'National details'!$E$26","v":352069.84426910401},226,242.65353912520183,{"$f":"(AS96/AS$8) *'National details'!$E$27","v":326533.43339139241},12462470.669829993,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C96, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14789689.4524101},-2327218.7825801075,2327218.7825801075,20000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C96, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-92},-552000,15185356.0798622,0,0,15185356.0798622]
["Northumberland","SOUTH EAST ",846,"Brighton and Hove",1.0025177363131601,477,4010.0709452526403,1912803.8408855095,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C97, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":11124722.296752965},48970.222999999998,49093.517108710643,5410772.2924808087,4387,4398.0453092058333,945256.73187384277,3701,3710.3181420950054,119962.72673390937,2938,2945.3971092880643,124115.13683481113,2196,2201.5289489436996,130196.35557073519,2331,2336.8688433459761,135431.57928702375,4657,4668.7250980103863,316149.16482480679,421,422.05996698784043,40533.817441013103,866388.78069229925,256,256.64454049616899,734003.24559051695,1560,1563.9276686485298,{"$f":" (AM97 / $AM$8) * 'National details'!$E$25","v":812725.37149333674},610,611.53581915102768,{"$f":" (AP97 / $AP$8) * 'National details'!$E$26","v":798911.76311049727},703,704.76996862815156,{"$f":"(AS97/AS$8) *'National details'!$E$27","v":948393.16350771894},21641173.645501982,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C97, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":22249444.59350593},-608270.94800394773,608270.94800394773,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C97, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-15},-90000,24072248.434391439,0,0,24072248.434391439]
["Nottingham","SOUTH EAST ",825,"Buckinghamshire",1.0475615440876451,1426,4190.2461763505808,5975291.0474759284,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C98, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":34455277.587391078},117087.817,122656.69437037162,13518433.440343985,4966,5202.190627939246,1118088.9158321416,5766,6040.2398632093618,195294.20830427992,5691,5961.6727474027884,251217.00108788113,302,316.36358631446882,18709.445539289569,996,1043.3712979112945,60467.844851983391,0,0,0,0,0,0,525688.49978343397,453,474.54537947170326,1357199.5260012674,2760,2891.2698616819007,{"$f":" (AM98 / $AM$8) * 'National details'!$E$25","v":1502504.5080591873},1079,1130.318906070569,{"$f":" (AP98 / $AP$8) * 'National details'!$E$26","v":1476651.1491994089},1088,1139.746959967358,{"$f":"(AS98/AS$8) *'National details'!$E$27","v":1533731.9594729554},55487575.586083457,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C98, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":68910555.174782157},-13422979.5886987,13422979.5886987,245835,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C98, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-188},-1128000,74003681.222258091,0,0,74003681.222258091]
["Nottinghamshire","SOUTH EAST ",845,"East Sussex",1.0025177363131601,1070,4010.0709452526403,4290775.9114203248,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C99, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":20653644.241855767},102342.13399999999,102599.80450713809,11307891.797849443,8378,8399.0935948316546,1805188.260688182,12072,12102.394112772468,391296.95680404053,5924,5938.9150699191605,250258.02267168864,5294,5307.3288960418695,313870.4491764445,5077,5089.7825472619143,294974.74390399811,3635,3644.1519714983369,246768.78121927695,1444,1447.6356112362032,139028.1054271328,1636197.0592025816,610,611.53581915102768,1748992.1086336537,3320,3328.3588845596914,{"$f":" (AM99 / $AM$8) * 'National details'!$E$25","v":1729646.303434537},1367,1370.4417455400899,{"$f":" (AP99 / $AP$8) * 'National details'!$E$26","v":1790348.1642164751},1528,1531.8471010865087,{"$f":"(AS99/AS$8) *'National details'!$E$27","v":2061372.3383211873},42733280.274201818,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C99, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":41307288.483711533},1425991.7904902846,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C99, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-160},-960000,46064056.185622141,1425991.7904902846,1239218.654511346,45877283.049643204]
["Oldham","SOUTH EAST ",850,"Hampshire",1.0211074286485819,2804,4084.4297145943278,11452740.919722496,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C100, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":42592489.835547715},270918.63799999998,276637.03382115596,30489157.954584736,15071,15389.110057162779,3307528.4260105323,14592,14899.999598840108,481749.68068957742,9850,10057.908172188532,423826.94174806273,10628,10852.329751677129,641796.59495195549,6804,6947.6149445249512,402644.10512140871,2159,2204.5709384522884,149285.56433655776,0,0,0,2099302.8868475622,1151,1175.2946503745179,3361342.0578995147,7680,7842.1050520211093,{"$f":" (AM100 / $AM$8) * 'National details'!$E$25","v":4075302.1188002117},2896,2957.1271133662935,{"$f":" (AP100 / $AP$8) * 'National details'!$E$26","v":3863197.4806660861},3204,3271.6282013900563,{"$f":"(AS100/AS$8) *'National details'!$E$27","v":4402556.8027210711},94190877.56307742,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C100, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":85184979.671095431},9005897.8919819891,0,2343000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C100, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-189},-1134000,106852618.48279992,9005897.8919819891,2555549.3901328626,100402269.98095079]
["Oxfordshire","SOUTH EAST ",921,"Isle of Wight",1.0211074286485819,238,4084.4297145943278,972094.27207345003,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C101, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":6574788.0746364351},24165.777999999998,24675.855434872468,2719614.375654099,2272,2319.9560778895784,498620.17012115516,6135,6264.4940747590499,202544.83902347571,1798,1835.9511567101504,77364.552412489022,2044,2087.1435841577013,123431.71246535536,543,554.46133375618001,32133.414033057754,1709,1745.0725955604266,118169.9997457977,0,0,0,553644.51768017549,137,139.89171772485574,400090.23625737056,1020,1041.5295772215536,{"$f":" (AM101 / $AM$8) * 'National details'!$E$25","v":541251.06265315309},387,395.16857488700123,{"$f":" (AP101 / $AP$8) * 'National details'!$E$26","v":516249.11084867927},558,569.77794518590872,{"$f":"(AS101/AS$8) *'National details'!$E$27","v":766737.42069861363},12570994.968549682,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C101, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13149576.14927287},-578581.18072318844,578581.18072318844,12000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C101, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-25},-150000,13983670.42134632,0,0,13983670.42134632]
["Peterborough","SOUTH EAST ",886,"Kent",1.0075981883938079,4149,4030.3927535752314,16722099.534583636,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C102, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":82042703.091377109},318913.27200000006,321336.43512194173,35415639.011405565,25395,25587.955994260752,5499531.2594526606,34782,35046.280188713426,1133123.1372371619,21283,21444.712243585414,903651.79829320044,15287,15403.153505976141,910928.0401408755,15465,15582.505983510238,903073.10168705392,16790,16917.573583132034,1145596.8485805045,4884,4921.1095521153575,472613.77954478306,5468986.7054835791,1726,1739.1144731677125,4973866.4430214046,12240,12333.001825940208,{"$f":" (AM102 / $AM$8) * 'National details'!$E$25","v":6409083.8032662608},4576,4610.7693100900651,{"$f":" (AP102 / $AP$8) * 'National details'!$E$26","v":6023519.3482756689},4308,4340.7329956005242,{"$f":"(AS102/AS$8) *'National details'!$E$27","v":5841227.1817614436},151674556.84404367,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C102, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":164085406.18275422},-12410849.338710546,12410849.338710546,2822754,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C102, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-196},-1176000,182454259.71733785,0,0,182454259.71733785]
["Plymouth","SOUTH EAST ",887,"Medway",1.0010506932966192,831,4004.2027731864769,3327492.5045179622,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C103, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15710421.361936634},60608.862999999998,60672.544326069808,6686938.3390656412,5639,5644.9248594996361,1213244.2594884397,7685,7693.0745779845183,248733.98129176136,8711,8720.1525893068501,367455.69160413049,6656,6662.9934145822972,394043.17630556331,2794,2796.9356370707542,162094.42458494421,3674,3677.8602471717791,249051.38363816525,1440,1441.5129983471318,138440.10160654123,1559818.7590311058,342,342.35933710744376,979147.51706488279,2770,2772.9104204316354,{"$f":" (AM103 / $AM$8) * 'National details'!$E$25","v":1440996.7268566261},1068,1069.1221404407893,{"$f":" (AP103 / $AP$8) * 'National details'!$E$26","v":1396703.557586835},855,855.89834276860938,{"$f":"(AS103/AS$8) *'National details'!$E$27","v":1151763.2320789436},30139033.753109112,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C103, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":31420842.723873269},-1281808.9707641564,1281808.9707641564,322367.5,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C103, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-31},-186000,34884702.72839123,0,0,34884702.72839123]
["Poole","SOUTH EAST ",826,"Milton Keynes",1.0426785996283705,795,4170.7143985134817,3315717.9468182181,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C104, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":16256661.235838883},64576.67,67332.711844263409,7420979.2469705408,4903,5112.2531739779006,1098758.9685879403,7535,7856.5832481997713,254020.57537142214,5428,5659.6594387827954,238490.55988676075,4029,4200.9520779027043,248440.36265463007,2696,2811.0615045980867,162913.07923621967,4559,4753.571735705741,321894.67202055291,713,743.42984153502812,71397.554456640253,1297156.8036262258,285,297.16340089408561,849887.16418937687,1740,1814.2607633533646,{"$f":" (AM104 / $AM$8) * 'National details'!$E$25","v":942815.82354530203},731,762.19805632833879,{"$f":" (AP104 / $AP$8) * 'National details'!$E$26","v":995737.24702834361},654,681.9118041569543,{"$f":"(AS104/AS$8) *'National details'!$E$27","v":917633.44348585699},29779629.933272466,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C104, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":32513322.471677765},-2733692.5384052992,2733692.5384052992,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C104, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-9},-54000,35775040.418495983,0,0,35775040.418495983]
["Portsmouth","SOUTH EAST ",931,"Oxfordshire",1.033026840242375,1081,{"$f":"4000 * E105","v":4132.1073609695004},{"$f":"F105*G105","v":4466808.0572080296},{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C105, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":24857607.20224686},137191.79500000001,{"$f":"J105 * E105","v":141722.80649602966},15619777.921050154,7986,{"$f":"M105 * E105","v":8249.7523461756064},{"$f":" (N105 /N$8) * O$8","v":1773090.8604310513},10582,{"$f":"P105 * E105","v":10931.490023444812},{"$f":"(Q105/Q$8)*R$8","v":353439.05839204125},6015,{"$f":"S105 * E105","v":6213.6564440578859},{"$f":"(T105/T$8)*U$8","v":261835.26064000261},3782,{"$f":"V105 * E105","v":3906.9075097966625},{"$f":"(W105/W$8)*X$8","v":231050.84290239334},3071,{"$f":"Y105 * E105","v":3172.4254263843336},{"$f":"(Z105/Z$8)*AA$8","v":183855.66947367199},1973,{"$f":"AB105 * E105","v":2038.161955798206},{"$f":"(AC105/AC$8)*AD$8","v":138016.95036143763},0,{"$f":"AE105 * E105","v":0},{"$f":"(AF105/AF$8)*AG$8","v":0},{"$f":"R105+U105+X105+AA105+AD105+AG105","v":1168197.7817695469},505,{"$f":"AI105 * E105","v":521.67855432239935},{"$f":"(AJ105/AJ$8)*AK$8","v":1492000.3803210682},3360,{"$f":"AL105 * E105","v":3470.9701832143801},{"$f":" (AM105 / $AM$8) * 'National details'!$E$25","v":1803757.0331068609},1502,{"$f":"AO105 * E105","v":1551.6063140440472},{"$f":" (AP105 / $AP$8) * 'National details'!$E$26","v":2027021.9620613477},1519,{"$f":"AR105 * E105","v":1569.1677703281675},{"$f":"(AS105/AS$8) *'National details'!$E$27","v":2111593.9271258558},{"$f":"I105+L105+O105+AH105+AK105+AN105+AQ105+AT105","v":50853047.068112746},{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C105, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":49715214.404493719},{"$f":"AU105-AV105","v":1137832.6636190265},{"$f":"MAX(0, -AW105)","v":0},1606831,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C105, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":177},{"$f":"AZ105 * 6000","v":1062000},{"$f":"H105+AU105+AX105+AY105+BA105","v":57988686.125320777},{"$f":"MAX(AW105, 0)","v":1137832.6636190265},{"$f":"MIN(BC105, 3% * AV105)","v":1137832.6636190265},{"$f":"H105+AU105+AX105+AY105+BA105+(BD105-BC105)","v":57988686.125320777}]
["Reading","SOUTH EAST ",851,"Portsmouth",1.0211074286485819,570,4084.4297145943278,2328124.937318767,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C106, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7514012.863749723},41732.415000000001,42613.27897194551,4696562.0459131412,4778,4878.8512940829241,1048594.7063551405,6317,6450.3356267730924,208553.50417462038,3199,3266.5226642468137,137646.942807315,4870,4972.7931775185943,294086.32079563633,2666,2722.2724047771194,157767.36981976419,3803,3883.2715511505571,262961.09364146786,1859,1898.238709857714,182303.1496542138,1243318.3808930176,248,253.23464230484834,724250.93862648099,1360,1388.7061029620716,{"$f":" (AM106 / $AM$8) * 'National details'!$E$25","v":721668.0835375376},612,624.9177463329321,{"$f":" (AP106 / $AP$8) * 'National details'!$E$26","v":816393.94273744617},842,859.77245492210602,{"$f":"(AS106/AS$8) *'National details'!$E$27","v":1156976.5380434277},17921777.499855917,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C106, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15028025.727499446},2893751.772356471,0,573000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C106, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-18},-108000,20714902.437174685,2893751.772356471,450840.77182498336,18271991.436643198]
["Redbridge","SOUTH EAST ",870,"Reading",1.0517001196696447,263,4206.8004786785787,1106388.5258924661,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C107, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":8974849.8103066683},34705.147999999994,36499.408304752724,4022730.4698904818,3696,3887.0836422990069,835437.50050708523,4382,4608.5499243923832,149004.53116058043,2070,2177.0192477161645,91736.71046605325,3023,3179.289461761336,188020.19452180085,2140,2250.6382560930397,130434.14665499319,2418,2543.010889361201,172203.4928024679,0,0,0,731399.0756058956,167,175.63391998483067,502312.91519164509,1160,1219.9721388167879,{"$f":" (AM107 / $AM$8) * 'National details'!$E$25","v":633982.20365792408},525,552.14256282656345,{"$f":" (AP107 / $AP$8) * 'National details'!$E$26","v":721320.28009168664},344,361.78484116635781,{"$f":"(AS107/AS$8) *'National details'!$E$27","v":486845.75861082494},16908878.013862211,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C107, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":17949699.620613337},-1040821.6067511253,1040821.6067511253,181000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C107, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-326},-1956000,17281088.146505803,0,0,17281088.146505803]
["Redcar and Cleveland","SOUTH EAST ",871,"Slough",1.0736882262177072,316,4294.7529048708284,1357141.9179391817,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C108, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9529516.9258047286},39059.43,41937.650113774696,4622098.5704669617,3281,3522.7710702202971,757137.05404673296,10981,11790.170412096642,381202.07947827154,3130,3360.6441480614235,141613.09759367906,1538,1651.3324919228337,97658.253545586995,0,0,0,0,0,0,0,0,0,620473.43061753758,216,231.91665686302477,663281.5119108425,980,1052.2144616933531,{"$f":" (AM108 / $AM$8) * 'National details'!$E$25","v":546803.67028059589},506,543.28624246615982,{"$f":" (AP108 / $AP$8) * 'National details'!$E$26","v":709750.36334727751},269,288.82213285256324,{"$f":"(AS108/AS$8) *'National details'!$E$27","v":388661.4760278078},17837723.002502486,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C108, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":19059033.851609457},-1221310.8491069712,1221310.8491069712,120000.00000000001,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C108, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":6},36000,20572175.76954864,0,0,20572175.76954864]
["Richmond upon Thames","SOUTH EAST ",852,"Southampton",1.0211074286485819,479,4084.4297145943278,1956441.8332906831,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C109, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9668506.0665006489},47332.471000000005,48331.537754393583,5326791.8196894303,5708,5828.4812027261059,1252695.3921881837,6674,6814.8709788006363,220339.73197109648,5375,5488.4524289861283,231276.12303511039,3355,3425.8154231159924,202599.50847420123,3707,3785.2452380002933,219371.2077726429,6201,6331.8871650498568,428772.48006067378,1322,1349.9040206734253,129642.15376163027,1432001.205075355,292,298.16336916538592,852747.07289892109,1660,1695.038331556646,{"$f":" (AM109 / $AM$8) * 'National details'!$E$25","v":880859.57255317073},666,680.05754747995559,{"$f":" (AP109 / $AP$8) * 'National details'!$E$26","v":888428.70239075017},570,582.03123432969176,{"$f":"(AS109/AS$8) *'National details'!$E$27","v":783226.39748783107},21085256.228784285,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C109, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":19337012.133001298},1748244.0957829878,0,553600,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C109, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-6},-36000,23559298.062074967,1748244.0957829878,580110.36399003887,22391164.330282018]
["Rochdale","SOUTH EAST ",936,"Surrey",1.0736882262177072,2455,4294.7529048708284,10543618.381457884,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C110, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":63114195.177437149},250424.66699999999,268878.01651238999,29634008.876995001,11114,11932.970946183597,2564712.3494896037,11812,12682.405328083558,410049.9920587691,8946,9605.2148717436085,404751.04507126292,3682,3953.3200489335977,233795.63690172383,1562,1677.1010093520586,97195.201590859535,677,726.88692914938781,49222.151818401238,0,0,0,1195014.0274410166,966,1037.1828265263052,2966342.3171568234,6660,7150.7635866099299,{"$f":" (AM110 / $AM$8) * 'National details'!$E$25","v":3716033.1061926209},2217,2380.3667975246567,{"$f":" (AP110 / $AP$8) * 'National details'!$E$26","v":3109716.5129267075},2282,2450.1565322288079,{"$f":"(AS110/AS$8) *'National details'!$E$27","v":3297120.7743325555},109597143.14197147,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C110, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":126228390.3548743},-16631247.212902829,16631247.212902829,1356765,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C110, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-284},-1704000,136424773.73633218,0,0,136424773.73633218]
["Rotherham","SOUTH EAST ",869,"West Berkshire",1.0517001196696447,424,4206.8004786785787,1783683.4029597174,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C111, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":8866319.6390948966},34341.282999999996,36116.731440709133,3980554.2825874719,1620,1703.7541938648244,366182.0213261575,814,856.08389741109079,27679.070827182219,1083,1138.9912296022253,47995.583301804676,0,0,0,321,337.59573841395593,19565.121998248978,443,465.90315301365263,31549.275149500947,0,0,0,126789.05127673682,117,123.04891400134844,351919.82681091304,1020,1072.7341220630376,{"$f":" (AM111 / $AM$8) * 'National details'!$E$25","v":557467.11011300213},366,384.92224379908998,{"$f":" (AP111 / $AP$8) * 'National details'!$E$26","v":502863.28097820451},260,273.44203111410764,{"$f":"(AS111/AS$8) *'National details'!$E$27","v":367964.81755469326},15120060.029742077,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C111, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":17732639.278189793},-2612579.2484477162,2612579.2484477162,20000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C111, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-58},-348000,19188322.681149513,0,0,19188322.681149513]
["Rutland","SOUTH EAST ",938,"West Sussex",1.0109724352373002,1824,4043.8897409492006,7376054.8874913417,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C112, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":32780363.286909312},165256.245,167069.50844582191,18413328.692978278,9089,9188.7284638718211,1974901.763666467,14533,14692.462401303683,475039.5477139923,12572,12709.945455803338,535580.28370283695,2743,2773.0973898559146,163998.37666235998,993,1003.8956281906391,58180.06036253534,1882,1902.6501231165989,128840.57954782377,0,0,0,1361638.8479895485,744,752.1634918165513,2151187.1756192143,4400,4448.2787150441209,{"$f":" (AM112 / $AM$8) * 'National details'!$E$25","v":2311634.382883091},2069,2091.701968505974,{"$f":" (AP112 / $AP$8) * 'National details'!$E$26","v":2732604.1340975105},2081,2103.8336377288215,{"$f":"(AS112/AS$8) *'National details'!$E$27","v":2831081.8110814295},64556740.095224857,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C112, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":65560726.573818624},-1003986.4785937667,1003986.4785937667,457200,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C112, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-176},-1056000,72337981.461309969,0,0,72337981.461309969]
["Salford","SOUTH EAST ",868,"Windsor and Maidenhead",1.0736882262177072,296,4294.7529048708284,1271246.8598417651,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C113, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7882638.8238699427},32927.963999999993,35354.367260120511,3896531.3967148913,1128,1211.1203191735738,260301.91922118707,2174,2334.1982037972953,75469.749638991198,1046,1123.0778846237217,47325.016000954725,0,0,0,0,0,0,0,0,0,0,0,0,122794.76563994592,101,108.44251084798843,310145.52177312539,650,697.89734704150965,{"$f":" (AM113 / $AM$8) * 'National details'!$E$25","v":362675.90375753806},229,245.87460380385494,{"$f":" (AP113 / $AP$8) * 'National details'!$E$26","v":321211.1328192224},216,231.91665686302477,{"$f":"(AS113/AS$8) *'National details'!$E$27","v":312085.05138292373},13468384.515178777,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C113, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15765277.647739885},-2296893.1325611081,2296893.1325611081,32700,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C113, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":64},384000,17453224.507581651,0,0,17453224.507581651]
["Sandwell","SOUTH EAST ",872,"Wokingham",1.0517001196696447,324,4206.8004786785787,1363003.3550918596,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C114, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":8426079.9671708476},36669.593000000001,38565.415346337169,4250432.502969956,1148,1207.3517373807522,259491.95091507951,629,661.5193752722065,21388.372911913531,728,765.63768711950138,32262.959043133706,0,0,0,0,0,0,0,0,0,0,0,0,53651.331955047237,89,93.601310650598379,267699.69731770304,800,841.36009573571573,{"$f":" (AM114 / $AM$8) * 'National details'!$E$25","v":437229.10597098211},321,337.59573841395593,{"$f":" (AP114 / $AP$8) * 'National details'!$E$26","v":441035.82839891704},231,242.94272764368793,{"$f":"(AS114/AS$8) *'National details'!$E$27","v":326922.58790436207},14462542.972602895,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C114, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":16852159.934341695},-2389616.9617388006,2389616.9617388006,120000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C114, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-29},-174000,18161163.289433554,0,0,18161163.289433554]
["Sefton","SOUTH WEST ",800,"Bath and North East Somerset",1.0217501490185212,449,4087.000596074085,1835063.2676372642,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C115, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9599953.7980567534},34021.362000000001,34761.331693313055,3831170.8236226835,2056,2100.7183063820798,451500.15092428529,1478,1510.1467202493743,48826.357037699658,2399,2451.1786074954325,103289.42311938129,403,411.76531005446407,24351.413932243511,967,988.03239410090998,57260.717862211,546,557.87558136411258,37777.315096059094,0,0,0,271505.22704759456,143,146.11027130964854,417875.29611211002,1040,1062.620154979262,{"$f":" (AM115 / $AM$8) * 'National details'!$E$25","v":552211.19078871771},325,332.06879843101939,{"$f":" (AP115 / $AP$8) * 'National details'!$E$26","v":433815.42163271375},438,447.52656527011231,{"$f":"(AS115/AS$8) *'National details'!$E$27","v":602226.47655720776},16160258.384742068,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C115, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":19199907.596113507},-3039649.2113714386,3039649.2113714386,329143,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C115, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":58},348000,21712113.863750771,0,0,21712113.863750771]
["Sheffield","SOUTH WEST ",837,"Bournemouth",1,445,4000,1780000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C116, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":6861040.3994520754},33874.761000000006,33874.761000000006,3733458.6932800687,2787,2787,599000.31184719782,4098,4098,132497.33185359085,3245,3245,136740.00621475186,2466,2466,145836.92528389444,1309,1309,75862.168213463388,1417,1417,95954.11105864057,0,0,0,586890.54262434109,193,193,551979.89454634208,920,920,{"$f":" (AM116 / $AM$8) * 'National details'!$E$25","v":478095.85875541304},386,386,{"$f":" (AP116 / $AP$8) * 'National details'!$E$26","v":504271.26409171638},412,412,{"$f":"(AS116/AS$8) *'National details'!$E$27","v":554419.1732882139},13869156.137885369,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C116, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13722080.798904151},147075.33898121864,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C116, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-5},-30000,15619156.137885369,147075.33898121864,147075.33898121864,15619156.137885369]
["Shropshire","SOUTH WEST ",801,"Bristol, City of",1.0217501490185212,827,4087.000596074085,3379949.4929532683,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C117, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":21327697.523816302},88516.468999999983,90441.715391343299,9967905.2661942728,12186,12451.047315939701,2676060.7194374222,10541,10770.268320804233,348226.40699214616,8468,8652.1802618888378,364591.42766774521,4687,4788.9429484498087,283213.59081991395,7303,7461.8413382822609,432445.73169361625,12751,13028.336150135165,882231.76701437647,4758,4861.4872090301242,466887.76580491109,2777596.6899927091,615,628.37634164639053,1797155.9937688645,2870,2932.4229276831561,{"$f":" (AM117 / $AM$8) * 'National details'!$E$25","v":1523890.4976573272},1205,1231.2089295673181,{"$f":" (AP117 / $AP$8) * 'National details'!$E$26","v":1608454.1017459079},1281,1308.8619408927257,{"$f":"(AS117/AS$8) *'National details'!$E$27","v":1761306.2019858062},43440066.99459862,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C117, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":42655395.047632605},784671.9469660148,0,2005710,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C117, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":15},90000,48915726.48755189,784671.9469660148,784671.9469660148,48915726.48755189]
["Slough","SOUTH WEST ",908,"Cornwall",1,444,4000,1776000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C118, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":17196081.822737604},102367.68000000001,102367.68000000001,11282308.524830984,8123,8123,1745848.4151900925,11519,11519,372434.54505161371,6304,6304,265642.21854477533,4215,4215,249271.1435813524,4004,4004,232048.98512353509,3457,3457,234095.52712048023,0,0,0,1353492.4194217569,574,574,1641639.6863709863,3360,3360,{"$f":" (AM118 / $AM$8) * 'National details'!$E$25","v":1746089.2232806387},1345,1345,{"$f":" (AP118 / $AP$8) * 'National details'!$E$26","v":1757111.0108895299},1148,1148,{"$f":"(AS118/AS$8) *'National details'!$E$27","v":1544837.8906186156},38267408.993340209,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C118, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":34392163.645475209},3875245.3478650004,0,894000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C118, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-15},-90000,40847408.993340209,3875245.3478650004,1031764.9093642562,38003928.554839462]
["Solihull","SOUTH WEST ",878,"Devon",1,1112,4000,4448000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C119, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":28611094.676138639},138393.269,138393.269,15252817.672706146,12460,12460,2677984.8889903426,11881,11881,384138.7993539563,6730,6730,283593.29486141144,5111,5111,302259.74254906102,753,753,43639.58186763784,1196,1196,80988.790985274609,0,0,0,1094620.2096173412,696,696,1990559.6197111611,4580,4580,{"$f":" (AM119 / $AM$8) * 'National details'!$E$25","v":2380085.9055432514},1593,1593,{"$f":" (AP119 / $AP$8) * 'National details'!$E$26","v":2081098.7660572648},1699,1699,{"$f":"(AS119/AS$8) *'National details'!$E$27","v":2286306.2510113483},56374567.989775494,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C119, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":57222189.352277279},-847621.36250178516,847621.36250178516,1912000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C119, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-335},-2010000,61572189.352277279,0,0,61572189.352277279]
["Somerset","SOUTH WEST ",835,"Dorset",1,659,4000,2636000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C120, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":17369321.556765482},75162.684999999998,75162.684999999998,8283948.6225016136,6317,6317,1357691.054875762,3720,3720,120275.76244396242,2507,2507,105641.66273663573,1112,1112,65762.63621885264,1845,1845,106925.66871951106,399,399,27018.835788565695,358,358,34381.622941985297,460006.1888495129,350,350,1000999.8087627965,2470,2470,{"$f":" (AM120 / $AM$8) * 'National details'!$E$25","v":1283583.4468759459},962,962,{"$f":" (AP120 / $AP$8) * 'National details'!$E$26","v":1256758.9535135522},781,781,{"$f":"(AS120/AS$8) *'National details'!$E$27","v":1050974.2095584832},32063283.841703143,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C120, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":34738643.113530964},-2675359.2718278207,2675359.2718278207,73300,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C120, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-75},-450000,36997943.113530964,0,0,36997943.113530964]
["South Gloucestershire","SOUTH WEST ",916,"Gloucestershire",1.0093725318309059,1167,4037.4901273236237,4711750.9785866691,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C121, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":25244153.208964709},120313.33300000001,121440.9735432249,13384444.495279176,8242,8319.2484073503274,1788027.4095217618,9308,9395.2395262820719,303768.70896968507,8378,8456.5230716793303,356346.6925659859,3975,4012.2558140278511,237281.04272921768,3822,3857.8218166577226,223577.33200371053,4548,4590.6262747669598,310860.5951995076,686,692.42955683600144,66499.586416260834,1498333.9578843676,547,552.12677491150555,1579082.2745692476,2930,2957.4615182645543,{"$f":" (AM121 / $AM$8) * 'National details'!$E$25","v":1536902.2872943257},1253,1264.7437823841251,{"$f":" (AP121 / $AP$8) * 'National details'!$E$26","v":1652264.1085362211},1429,1442.3933479863645,{"$f":"(AS121/AS$8) *'National details'!$E$27","v":1940996.4260849981},48624204.168134809,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C121, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":50488306.417929418},-1864102.2497946098,1864102.2497946098,1466730,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C121, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-179},-1074000,55592787.396516085,0,0,55592787.396516085]
["South Tyneside","SOUTH WEST ",802,"North Somerset",1.0217501490185212,326,4087.000596074085,1332362.1943201518,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C122, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":10118965.415540211},41439.012000000002,42340.316686180289,4666477.8950986816,2715,2774.0516545852852,596217.36856003618,1626,1661.3657423041154,53715.599826319107,2076,2121.1533093624503,89382.593745658844,1679,1715.5185002020971,101454.15382689047,159,162.45827369394488,9415.1542296706812,2119,2165.0885657702465,146611.96096803885,1037,1059.5549045322066,101757.58998312167,502337.05257969961,201,205.37177995272276,587363.17845128733,1090,1113.7076624301881,{"$f":" (AM122 / $AM$8) * 'National details'!$E$25","v":578759.80573048303},461,471.02681869753832,{"$f":" (AP122 / $AP$8) * 'National details'!$E$26","v":615350.49037748016},489,499.63582287005687,{"$f":"(AS122/AS$8) *'National details'!$E$27","v":672348.73752619757},18337819.943864074,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C122, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":20237930.831080422},-1900110.8872163482,1900110.8872163482,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C122, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":5},30000,21600293.025400575,0,0,21600293.025400575]
["Southampton","SOUTH WEST ",879,"Plymouth",1,646,4000,2584000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C123, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":12418257.443122864},49621.051999999996,49621.051999999996,5468913.8016088819,6662,6662,1431840.7167298284,4305,4305,139190.09605410165,4043,4043,170366.67030084494,5853,5853,346140.92606919468,2649,2649,153520.91947858254,3723,3723,252108.08431285736,3288,3288,315773.1179699655,1377099.8141855467,338,338,966679.81531950051,2530,2530,{"$f":" (AM123 / $AM$8) * 'National details'!$E$25","v":1314763.6115773858},767,767,{"$f":" (AP123 / $AP$8) * 'National details'!$E$26","v":1002010.5169905348},680,680,{"$f":"(AS123/AS$8) *'National details'!$E$27","v":915060.77144656668},24894626.490981106,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C123, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":24836514.886245728},58111.604735378176,0,626000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C123, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":85},510000,28614626.490981106,58111.604735378176,58111.604735378176,28614626.490981106]
["Southend-on-Sea","SOUTH WEST ",836,"Poole",1,259,4000,1036000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C124, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":6419539.385416666},28814.047999999995,28814.047999999995,3175699.3944308311,2091,2091,449411.42880247242,4357,4357,140871.3701527807,1820,1820,76692.39177529997,1472,1472,87052.698304092715,771,771,44682.759123437958,920,920,62299.069988672774,0,0,0,411598.28934428416,159,159,454739.91312367038,800,800,{"$f":" (AM124 / $AM$8) * 'National details'!$E$25","v":415735.52935253299},348,348,{"$f":" (AP124 / $AP$8) * 'National details'!$E$26","v":454627.97902569245},368,368,{"$f":"(AS124/AS$8) *'National details'!$E$27","v":495209.35866520077},12276561.278161349,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C124, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":12839078.770833332},-562517.49267198332,562517.49267198332,805921.22916666686,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C124, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-65},-390000,14290999.999999998,0,0,14290999.999999998]
["Southwark","SOUTH WEST ",933,"Somerset",1,712,4000,2848000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C125, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":22089365.109251667},105250.93,105250.93,11600081.830372527,7358,7358,1581429.5997745539,9302,9302,300754.07049831672,8185,8185,344905.06960485183,2090,2090,123600.63821708814,1798,1798,104201.816996033,3339,3339,226104.99423062871,455,455,43697.314074310918,1143263.9036212293,502,502,1435719.7257112109,2910,2910,{"$f":" (AM125 / $AM$8) * 'National details'!$E$25","v":1512237.9880198389},1306,1306,{"$f":" (AP125 / $AP$8) * 'National details'!$E$26","v":1706161.3235849263},1241,1241,{"$f":"(AS125/AS$8) *'National details'!$E$27","v":1669985.9078899841},42738245.388225935,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C125, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":44178730.218503334},-1440484.8302773982,1440484.8302773982,2105800,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C125, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-110},-660000,48472530.218503334,0,0,48472530.218503334]
["St Helens","SOUTH WEST ",803,"South Gloucestershire",1.0217501490185212,464,4087.000596074085,1896368.2765783754,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C126, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13045921.005390298},55221.085000000006,56422.151827714435,{"$f":" (K126 /$K$8) * L$8","v":6218487.3639329383},3186,3255.2959747730088,699649.55294006458,5923,6051.826132636701,195668.81781752035,3064,3130.6424565927491,131921.13065351575,1199,1225.0784286732069,72449.98834928032,174,177.7845259292227,10303.376326809424,0,0,0,0,0,0,410343.31314712582,270,275.87254023500071,788995.3143375502,1680,1716.5402503511157,{"$f":" (AM126 / $AM$8) * 'National details'!$E$25","v":892033.46204331331},573,585.4628353876127,{"$f":" (AP126 / $AP$8) * 'National details'!$E$26","v":764849.95875552308},696,711.13810371689078,{"$f":"(AS126/AS$8) *'National details'!$E$27","v":956962.6202826862},23777242.590829499,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C126, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":26091842.010780595},-2314599.4199510962,2314599.4199510962,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C126, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":88},528000,28516210.287358969,0,0,28516210.287358969]
["Staffordshire","SOUTH WEST ",866,"Swindon",1.0106722048389458,539,4042.6888193557834,2179009.2736327671,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C127, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13232744.793701401},47156.593000000001,47659.857820002799,5252763.5692715729,3976,4018.4326864396485,863667.89821109513,2468,2494.3390015425184,80647.453011892023,2168,2191.1373400908346,92331.628197656581,2813,2843.0209122119545,168133.58814063433,3492,3529.2673392975989,204536.18988852319,1298,1311.8525218809516,88833.904429867704,887,896.46624569214498,86094.872736325357,720577.63640489918,197,199.10242435327234,569432.82486238505,1590,1606.9688056939237,{"$f":" (AM127 / $AM$8) * 'National details'!$E$25","v":835092.53386021405},563,569.00845132432653,{"$f":" (AP127 / $AP$8) * 'National details'!$E$26","v":743353.91458079789},602,608.42466731304535,{"$f":"(AS127/AS$8) *'National details'!$E$27","v":818743.44917440577},23036376.620066769,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C127, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":26465489.587402802},-3429112.9673360325,3429112.9673360325,482829,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C127, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-38},-228000,28899327.861035571,0,0,28899327.861035571]
["Stockport","SOUTH WEST ",880,"Torbay",1,551,4000,2204000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C128, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":6963274.645803459},23897.527000000002,23897.527000000002,2633832.0121592935,3202,3202,688194.83262817631,3837,3837,124058.62916599026,3160,3160,133158.21868678459,2656,2656,157073.34693999335,767,767,44450.941955482376,3413,3413,231116.00638189152,0,0,0,689857.14313014213,154,154,440439.91585563048,1090,1090,{"$f":" (AM128 / $AM$8) * 'National details'!$E$25","v":566439.6587428262},405,405,{"$f":" (AP128 / $AP$8) * 'National details'!$E$26","v":529092.90662472823},402,402,{"$f":"(AS128/AS$8) *'National details'!$E$27","v":540962.39723752905},13052093.512181785,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C128, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13926549.291606918},-874455.77942513302,874455.77942513302,74200,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C128, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":83},498000,16702749.291606918,0,0,16702749.291606918]
["Stockton-on-Tees","SOUTH WEST ",865,"Wiltshire",1.0106722048389458,682,4042.6888193557834,2757113.7748006443,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C129, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":20060276.148414068},99510.93,100572.93102867399,11084502.81487328,5083,5137.2468171963619,1104130.7662492448,4700,4750.1593627430457,153583.0750226469,2734,2763.1778080296781,116436.65659243225,3106,3139.1478682297657,185646.2583593353,266,268.83880648715962,15580.362689102854,539,544.75231840819174,36888.65522935184,0,0,0,508135.00789286918,381,385.06611004363833,1101288.8643277597,3360,3395.8586082588581,{"$f":" (AM129 / $AM$8) * 'National details'!$E$25","v":1764723.8451385654},1167,1179.4544630470498,{"$f":" (AP129 / $AP$8) * 'National details'!$E$26","v":1540841.9508273378},1337,1351.2687378696705,{"$f":"(AS129/AS$8) *'National details'!$E$27","v":1818372.0789803665},38982271.476703487,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C129, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":40120552.296828136},-1138280.8201246485,1138280.8201246485,652515,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C129, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-258},-1548000,41982181.071628779,0,0,41982181.071628779]
["Stoke-on-Trent","WEST MIDLANDS ",330,"Birmingham",1.0050274281665641,4276,4020.1097126662562,17189989.131360911,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C130, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":61049610.945120677},270629.51400000002,271990.08444138715,29977001.025739387,54242,54514.697758610768,11716656.246022098,23633,23751.813209860411,767948.23743079009,27856,27996.044039007811,1179716.2514275487,43720,43939.799159442184,2598558.478104176,37118,37304.608078686528,2161962.1491234857,52381,52644.34171479279,3564884.2706494369,13555,13623.146788797776,1308340.4921110696,11581409.878846508,2453,2465.3322812925817,7050848.9774589231,10580,10633.190190002248,{"$f":" (AM130 / $AM$8) * 'National details'!$E$25","v":5525743.6904334314},4224,4245.2358565755667,{"$f":" (AP130 / $AP$8) * 'National details'!$E$26","v":5545985.6263286043},3118,3133.6755210233468,{"$f":"(AS130/AS$8) *'National details'!$E$27","v":4216916.9701924194},136664173.36014205,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C130, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":122099221.89024135},14564951.469900697,0,3387529,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C130, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-164},-984000,156257691.49150297,14564951.469900697,3662976.6567072407,145355716.6783095]
["Suffolk","WEST MIDLANDS ",331,"Coventry",1.0050274281665641,894,4020.1097126662562,3593978.0831236332,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C131, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14596334.295733776},73847.357000000004,74218.619282608124,8179899.7597030122,9731,9779.9219034888356,2101964.9336315226,7652,7690.4698803305482,248649.76570136697,5223,5249.2582573139644,221196.79714266537,7913,7952.7820390820216,470320.06489566201,7331,7367.8560758890817,426998.88235422911,5787,5816.0937267999061,393844.81537672615,5429,5456.2939075162767,524011.84298568778,2285022.1684563374,497,499.49863179878236,1428565.8140224561,2830,2844.2276217113763,{"$f":" (AM131 / $AM$8) * 'National details'!$E$25","v":1478058.0948890939},1222,1228.1435172195413,{"$f":" (AP131 / $AP$8) * 'National details'!$E$26","v":1604449.4401926028},844,848.24314937258009,{"$f":"(AS131/AS$8) *'National details'!$E$27","v":1141461.8097634388},32815756.316392243,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C131, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":29192668.591467552},3623087.724924691,0,486964,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C131, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":104},624000,37520698.399515875,3623087.724924691,875780.05774402653,34773390.73233521]
["Sunderland","WEST MIDLANDS ",332,"Dudley",1.0050274281665641,774,4020.1097126662562,3111564.9176036823,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C132, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13030221.111197302},64570.380000000012,64895.002947137757,7152310.6215694649,7160,7195.996385672599,1546610.7208716166,7467,7504.5398061197338,242638.23843336475,11405,11462.337818239663,483007.74869080959,5171,5196.9968310493032,307345.51441620983,5561,5588.9575280342633,323904.07649322983,5138,5163.8309259198068,349675.93941690325,1263,1269.3496417743704,121905.86805874444,1828477.3855092616,392,393.97075184129312,1126756.1350036273,2310,2321.6133590647632,{"$f":" (AM132 / $AM$8) * 'National details'!$E$25","v":1206471.4484783772},971,975.88163274973374,{"$f":" (AP132 / $AP$8) * 'National details'!$E$26","v":1274893.9496129439},777,780.90631168542029,{"$f":"(AS132/AS$8) *'National details'!$E$27","v":1050848.1352916968},28216589.507534288,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C132, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":26060442.222394604},2156147.2851396836,0,1231000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C132, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-53},-318000,32241154.425137971,2156147.2851396836,781813.26667183812,30866820.406670123]
["Surrey","WEST MIDLANDS ",884,"Herefordshire",1,332,4000,1328000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C133, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":6195037.7953157127},34540.357000000004,34540.357000000004,3806816.411506108,2028,2028,435871.05576825159,2511,2511,81186.139649674631,2197,2197,92578.672928754968,2218,2218,131170.43806961796,437,437,25326.025599147066,0,0,0,0,0,0,330261.27624719462,165,165,471899.9098453183,840,840,{"$f":" (AM133 / $AM$8) * 'National details'!$E$25","v":436522.30582015967},462,462,{"$f":" (AP133 / $AP$8) * 'National details'!$E$26","v":603557.83422376413},420,420,{"$f":"(AS133/AS$8) *'National details'!$E$27","v":565184.59412876179},12845151.182855271,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C133, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":12390075.590631425},455075.59222384542,0,221550,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C133, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-7},-42000,14352701.182855271,455075.59222384542,371702.26771894272,14269327.858350368]
["Sutton","WEST MIDLANDS ",333,"Sandwell",1.0050274281665641,556,4020.1097126662562,2235181.0002424386,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C134, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":17116375.843164094},75365.794999999998,75744.6911205785,8348093.6008356605,12288,12349.77703731074,2654295.0472165393,8158,8199.01375898283,265092.10514790274,11325,11381.935623986339,479619.70661318884,13039,13104.552635863829,774990.94226899242,9720,9768.8666017790038,566147.74744006363,12663,12726.662322873201,861803.50736400264,2103,2113.5726814342843,202983.40500992839,3150637.4138440788,543,545.72989349444435,1560787.1972116574,2200,2211.0603419664412,{"$f":" (AM134 / $AM$8) * 'National details'!$E$25","v":1149020.4271222639},1134,1139.7011035408837,{"$f":" (AP134 / $AP$8) * 'National details'!$E$26","v":1488908.0729774237},1079,1084.4245949917226,{"$f":"(AS134/AS$8) *'National details'!$E$27","v":1459285.8918658181},36927403.494237535,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C134, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":34232751.686328188},2694651.8079093471,0,500000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C134, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-42},-252000,39410584.494479977,2694651.8079093471,1026982.5505898456,37742915.237160474]
["Swindon","WEST MIDLANDS ",893,"Shropshire",1,526,4000,2104000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C135, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":11547066.298401192},56635.688999999998,56635.688999999998,6242022.0602281541,3486,3486,749233.97456021945,3674,3674,118788.48151051556,2560,2560,107875.01260701536,1859,1859,109939.51504572577,868,868,50304.325446360752,254,254,17199.960627307482,488,488,46866.569820359844,450973.86505728483,266,266,760759.85465972521,1550,1550,{"$f":" (AM135 / $AM$8) * 'National details'!$E$25","v":805487.58812053269},625,625,{"$f":" (AP135 / $AP$8) * 'National details'!$E$26","v":816501.39911223506},562,562,{"$f":"(AS135/AS$8) *'National details'!$E$27","v":756270.81404848606},22128315.854187831,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C135, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":23094132.596802384},-965816.74261455238,965816.74261455238,90380,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C135, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-129},-774000,24514512.596802384,0,0,24514512.596802384]
["Tameside","WEST MIDLANDS ",334,"Solihull",1.0050274281665641,665,4020.1097126662562,2673372.9589230604,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C136, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":11546557.932768947},44399.458999999995,44622.674090756802,4918024.6762933396,4135,4155.7884154687426,893189.29201175063,1488,1495.4808131118473,48352.176079931261,1794,1803.019206130816,75976.843590645542,896,900.50457563724149,53254.995342665636,1566,1573.8729525088393,91212.692643121365,4549,4571.8697707296997,309590.47263672494,1229,1235.1787092167074,118624.15822976796,697011.33852285671,219,220.10100676847753,629488.7590964142,1820,1829.1499192631466,{"$f":" (AM136 / $AM$8) * 'National details'!$E$25","v":950553.26243750914},400,402.01097126662563,{"$f":" (AP136 / $AP$8) * 'National details'!$E$26","v":525188.0327962694},499,501.50868665511547,{"$f":"(AS136/AS$8) *'National details'!$E$27","v":674869.00837909477},20834882.302306179,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C136, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":23093115.865537893},-2258233.5632317141,2258233.5632317141,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C136, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-13},-78000,25688488.824460953,0,0,25688488.824460953]
["Telford and Wrekin","WEST MIDLANDS ",860,"Staffordshire",1,2489,{"$f":"4000 * E137","v":4000},{"$f":"F137*G137","v":9956000},{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C137, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":29136762.575318009},160477.06,{"$f":"J137 * E137","v":160477.06},17686751.346497383,11744,{"$f":"M137 * E137","v":11744},{"$f":" (N137 /N$8) * O$8","v":2524097.4748236425},16231,{"$f":"P137 * E137","v":16231},{"$f":"(Q137/Q$8)*R$8","v":524783.84414729942},12048,{"$f":"S137 * E137","v":12048},{"$f":"(T137/T$8)*U$8","v":507686.77808176604},8934,{"$f":"V137 * E137","v":8934},{"$f":"(W137/W$8)*X$8","v":528348.37408204097},4482,{"$f":"Y137 * E137","v":4482},{"$f":"(Z137/Z$8)*AA$8","v":259751.13669422685},3340,{"$f":"AB137 * E137","v":3340},{"$f":"(AC137/AC$8)*AD$8","v":226172.71061105118},697,{"$f":"AE137 * E137","v":697},{"$f":"(AF137/AF$8)*AG$8","v":66938.522878669697},{"$f":"R137+U137+X137+AA137+AD137+AG137","v":2113681.3664950542},823,{"$f":"AI137 * E137","v":823},{"$f":"(AJ137/AJ$8)*AK$8","v":2353779.5503193755},4980,{"$f":"AL137 * E137","v":4980},{"$f":" (AM137 / $AM$8) * 'National details'!$E$25","v":2587953.6702195178},2229,{"$f":"AO137 * E137","v":2229},{"$f":" (AP137 / $AP$8) * 'National details'!$E$26","v":2911970.5897938749},2039,{"$f":"AR137 * E137","v":2039},{"$f":"(AS137/AS$8) *'National details'!$E$27","v":2743836.6367346318},{"$f":"I137+L137+O137+AH137+AK137+AN137+AQ137+AT137","v":62058833.210201494},{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C137, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":58273525.150636017},{"$f":"AU137-AV137","v":3785308.0595654771},{"$f":"MAX(0, -AW137)","v":0},422074,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C137, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":156},{"$f":"AZ137 * 6000","v":936000},{"$f":"H137+AU137+AX137+AY137+BA137","v":73372907.210201502},{"$f":"MAX(AW137, 0)","v":3785308.0595654771},{"$f":"MIN(BC137, 3% * AV137)","v":1748205.7545190805},{"$f":"H137+AU137+AX137+AY137+BA137+(BD137-BC137)","v":71335804.905155107}]
["Thurrock","WEST MIDLANDS ",861,"Stoke-on-Trent",1,681,4000,2724000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C138, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13582725},52509.901000000013,52509.901000000013,5787304.1929868013,8666,8666,1862553.53515171,3909,3909,126386.54714877663,4775,4775,201212.1817181634,7667,7667,453419.18335426546,7457,7457,432165.15536118916,5454,5454,369325.13882415363,5281,5281,507176.95742073841,2089685.1638272866,361,361,1032459.8027524845,1870,1870,{"$f":" (AM138 / $AM$8) * 'National details'!$E$25","v":971781.79986154591},899,899,{"$f":" (AP138 / $AP$8) * 'National details'!$E$26","v":1174455.6124830388},898,898,{"$f":"(AS138/AS$8) *'National details'!$E$27","v":1208418.4893514954},27709383.596414361,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C138, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":27165450},543933.59641436115,0,182550,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C138, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-184},-1104000,29511933.596414361,543933.59641436115,543933.59641436115,29511933.596414361]
["Torbay","WEST MIDLANDS ",894,"Telford and Wrekin",1,534,4000,2136000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C139, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":8637202.3170351889},37049.493000000002,37049.493000000002,4083357.2736489284,4227,4227,908494.55262938829,4709,4709,152252.30251306962,3035,3035,127890.88408683265,4881,4881,288657.75843904651,2663,2663,154332.27956642705,1355,1355,91755.695472447405,3699,3699,355244.7577162112,1170133.6777940346,248,248,709279.86449478148,1500,1500,{"$f":" (AM139 / $AM$8) * 'National details'!$E$25","v":779504.11753599939},519,519,{"$f":" (AP139 / $AP$8) * 'National details'!$E$26","v":678022.76182279992},581,581,{"$f":"(AS139/AS$8) *'National details'!$E$27","v":781838.688544787},17747833.253505908,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C139, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":17274404.634070378},473428.61943553016,0,52470,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C139, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":6},36000,19972303.253505908,473428.61943553016,473428.61943553016,19972303.253505908]
["Tower Hamlets","WEST MIDLANDS ",335,"Walsall",1.0050274281665641,611,4020.1097126662562,2456287.0344390827,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C140, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13341296.56518124},62041.781000000017,62353.691597303216,6872223.5989223961,9897,9946.7564565644843,2137822.1095623444,5511,5538.7061566259345,179078.52310248735,5103,5128.6549659339762,216114.73402623422,8318,8359.8181474894809,494391.79828157672,7915,7954.7920939383548,461014.34372305591,10774,10828.165511066562,733244.17502485705,3442,3459.3044077493137,332224.85974520852,2416068.4339034199,439,441.20704096512162,1261851.8960882458,2180,2190.9597934031099,{"$f":" (AM140 / $AM$8) * 'National details'!$E$25","v":1138574.7868756978},944,948.74589218923654,{"$f":" (AP140 / $AP$8) * 'National details'!$E$26","v":1239443.7573991958},1123,1128.6458018310516,{"$f":"(AS140/AS$8) *'National details'!$E$27","v":1518793.3795786041},29926074.527511142,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C140, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":26682593.130362481},3243481.3971486613,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C140, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-43.5},-261000,32121361.561950225,3243481.3971486613,800477.7939108744,29678357.95871244]
["Trafford","WEST MIDLANDS ",937,"Warwickshire",1.0104271702283485,1533,4041.7086809133939,6195939.4078402333,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C141, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":25368530.296079881},107828.37700000001,108952.72184242554,12008069.563033339,6592,6660.7359061452735,1431569.0293910464,12224,12351.461728871333,399349.85933801654,5789,5849.3628884519094,246484.41224013965,4047,4089.1987579141264,241831.37620799529,0,0,0,1597,1613.6521908546727,109270.68562546784,1395,1409.545902468546,135370.04396115622,1132306.3773727755,456,460.75478962412689,1317758.4465722672,3470,3506.1822806923692,{"$f":" (AM141 / $AM$8) * 'National details'!$E$25","v":1822055.6830876421},1244,1256.9713997640656,{"$f":" (AP141 / $AP$8) * 'National details'!$E$26","v":1642110.2504822784},1073,1084.1883536550179,{"$f":"(AS141/AS$8) *'National details'!$E$27","v":1458967.9871896231},46181367.633208841,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C141, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":50737060.592159763},-4555692.9589509219,4555692.9589509219,100000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C141, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-119},-714000,56319000,0,0,56319000]
["Wakefield","WEST MIDLANDS ",336,"Wolverhampton",1.0050274281665641,792,4020.1097126662562,3183926.892431675,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C142, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13375222.994860157},55186.997999999992,55464.44666817331,6112935.2493811054,8989,9034.1915517892448,1941687.6773624246,5545,5572.8770891835975,180183.34433012019,3173,3188.9520295725079,134378.21890363339,8122,8162.8327715688338,482742.26805036858,9009,9054.2921003525753,524735.08813657751,10763,10817.11020935673,732495.55000858882,4389,4411.0653822230497,423630.13056993618,2478164.5999992248,392,393.97075184129312,1126756.1350036273,1790,1798.9990964181497,{"$f":" (AM142 / $AM$8) * 'National details'!$E$25","v":934884.80206766003},893,897.48949335274176,{"$f":" (AP142 / $AP$8) * 'National details'!$E$26","v":1172482.2832176713},976,980.90676989056658,{"$f":"(AS142/AS$8) *'National details'!$E$27","v":1319984.2729017967},28462118.014793668,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C142, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":26750445.989720315},1711672.0250733532,0,368000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C142, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":16},96000,32110044.907225344,1711672.0250733532,802513.37969160941,31200886.261843599]
["Walsall","WEST MIDLANDS ",885,"Worcestershire",1,1401,4000,5604000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C143, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":20503752.527280957},109434.99800000002,109434.99800000002,12061222.945076628,8803,8803,1891998.473337238,8628,8628,278962.17160389991,4680,4680,197209.00742219994,5754,5754,340286.15899575368,4287,4287,248450.04975639237,4279,4279,289758.39182775089,1652,1652,158654.86340826732,1513320.6430142641,537,537,1535819.7065874904,3840,3840,{"$f":" (AM143 / $AM$8) * 'National details'!$E$25","v":1995530.5408921584},1581,1581,{"$f":" (AP143 / $AP$8) * 'National details'!$E$26","v":2065421.9391943098},1469,1469,{"$f":"(AS143/AS$8) *'National details'!$E$27","v":1976800.4018455979},43543867.177228652,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C143, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":41007505.054561913},2536362.1226667389,0,596270,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C143, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-120.5},-723000,49021137.177228652,2536362.1226667389,1230225.1516368573,47715000.206198767]
["Waltham Forest","YORKSHIRE AND THE HUMBER ",370,"Barnsley",1,451,4000,1804000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C144, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9438971.1168089807},47416.194000000003,47416.194000000003,5225908.5072675254,6830,6830,1467948.3781544173,5463,5463,176630.77694391579,5391,5391,227169.60662672645,4995,4995,295399.61143270589,2725,2725,157925.44566973855,7649,7649,517962.59385147615,1117,1117,107274.50510111054,1482362.5396256733,308,308,880879.83171126095,1970,1970,{"$f":" (AM144 / $AM$8) * 'National details'!$E$25","v":1023748.7410306126},798,798,{"$f":" (AP144 / $AP$8) * 'National details'!$E$26","v":1042508.9863865017},803,803,{"$f":"(AS144/AS$8) *'National details'!$E$27","v":1080579.1168699898},21642907.217854962,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C144, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":18877942.233617961},2764964.9842370003,0,100000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C144, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-9},-54000,23492907.217854962,2764964.9842370003,566338.26700853882,21294280.500626501]
["Wandsworth","YORKSHIRE AND THE HUMBER ",380,"Bradford",1.0002404826419735,1047,4000.9619305678939,4189007.1413045847,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C145, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":26102335.581417844},131574.522,131606.16338866696,14504786.463073662,17933,17937.312575218511,3855204.8174583968,17061,17065.10287435471,551752.22026819014,21935,21940.27498675169,924534.15656141483,17262,17266.151211365748,1021103.9757308881,7937,7938.9087107293435,460093.83349478937,15118,15121.635616581356,1023982.430022401,4224,4225.0157986796958,405762.29082160938,4387228.906899293,1133,1133.272466833356,3241158.6359323771,4150,4150.9980029641902,{"$f":" (AM145 / $AM$8) * 'National details'!$E$25","v":2157146.6901295315},2468,2468.5935111603908,{"$f":" (AP145 / $AP$8) * 'National details'!$E$26","v":3224976.0891229501},2145,2145.5158352670333,{"$f":"(AS145/AS$8) *'National details'!$E$27","v":2887172.6108386414},60360009.794872709,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C145, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":52204671.162835687},8155338.6320370212,0,1443368,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C145, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-159},-954000,65038384.936177291,8155338.6320370212,1566140.1348850706,58449186.439025342]
["Warrington","YORKSHIRE AND THE HUMBER ",381,"Calderdale",1.0002404826419735,313,4000.9619305678939,1252301.0842677508,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C146, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7957621.7299015149},43469.102000000006,43479.555564493181,4792037.4907504385,4876,4877.1725933622629,1048233.9089905281,5463,5464.3137566731011,176673.25357980907,3149,3149.7572798395745,132726.60401239549,5281,5282.2699888322622,312388.48892566445,2274,2274.5468575278478,131819.75272359216,3187,3187.7664181799696,215864.00347145071,1717,1717.4129086962685,164936.99179467408,1134409.0945075857,247,247.05939921256746,706589.7467566611,1220,1220.2933888232076,{"$f":" (AM146 / $AM$8) * 'National details'!$E$25","v":634149.14745976578},538,538.12937966138179,{"$f":" (AP146 / $AP$8) * 'National details'!$E$26","v":703013.42623506777},441,441.1060528451103,{"$f":"(AS146/AS$8) *'National details'!$E$27","v":593586.53677381855},17569641.081375383,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C146, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15915243.45980303},1654397.6215723529,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C146, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-15},-90000,18731942.165643133,1654397.6215723529,477457.30379409087,17555001.84786487]
["Warwickshire","YORKSHIRE AND THE HUMBER ",371,"Doncaster",1,594,4000,2376000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C147, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":13098717.591301249},61347.592000000004,61347.592000000004,6761337.7601158209,7713,7713,1657728.5271896077,8578,8578,277345.56189363165,2636,2636,111077.55204378611,10016,10016,592336.83846045693,4715,4715,273254.48672763933,8270,8270,560014.4660938303,1918,1918,184200.98548247988,1998229.8907018243,372,372,1063919.7967421722,2140,2140,{"$f":" (AM147 / $AM$8) * 'National details'!$E$25","v":1112092.5410180259},959,959,{"$f":" (AP147 / $AP$8) * 'National details'!$E$26","v":1252839.7467978133},933,933,{"$f":"(AS147/AS$8) *'National details'!$E$27","v":1255517.2055288923},28200383.05939541,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C147, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":26197435.182602499},2002947.8767929114,0,256000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C147, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-81},-486000,30346383.05939541,2002947.8767929114,785923.05547807494,29129358.238080572]
["West Berkshire","YORKSHIRE AND THE HUMBER ",811,"East Riding of Yorkshire",1,353,4000,1412000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C148, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":9591000},60607.030999999995,60607.030999999995,6679717.8808389092,4816,4816,1035086.2941715482,5546,5546,179314.34906296115,2341,2341,98646.642387899585,1922,1922,113665.27591064277,1984,1984,114981.31530596744,1417,1417,95954.11105864057,219,219,21032.333587415585,623594.02731352707,254,254,726439.86121642939,1530,1530,{"$f":" (AM148 / $AM$8) * 'National details'!$E$25","v":795094.19988671946},694,694,{"$f":" (AP148 / $AP$8) * 'National details'!$E$26","v":906643.15357422573},701,701,{"$f":"(AS148/AS$8) *'National details'!$E$27","v":943320.0011530047},21300895.418154363,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C148, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":19182000},2118895.4181543626,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C148, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-66},-396000,22316895.418154363,2118895.4181543626,575460,20773460]
["West Sussex","YORKSHIRE AND THE HUMBER ",810,"Kingston Upon Hull, City of",1,583,4000,2332000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C149, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":11856000},52039.491000000002,52039.491000000002,5735458.6226547798,9225,9225,1982697.4800109076,3516,3516,113679.9948260677,3336,3336,140574.62580351689,3453,3453,204207.17883426094,3550,3550,205737.73656057683,9380,9380,635179.64836277242,12776,12776,1226982.1639854864,2526361.3483726811,355,355,1015299.8060308363,1870,1870,{"$f":" (AM149 / $AM$8) * 'National details'!$E$25","v":971781.79986154591},884,884,{"$f":" (AP149 / $AP$8) * 'National details'!$E$26","v":1154859.5789043452},823,823,{"$f":"(AS149/AS$8) *'National details'!$E$27","v":1107492.6689713595},26349951.304806456,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C149, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":23712000},2637951.304806456,0,348000,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C149, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":18},108000,29137951.304806456,2637951.304806456,711360,27211360]
["Westminster","YORKSHIRE AND THE HUMBER ",382,"Kirklees",1.0002404826419735,719,4000.9619305678939,2876691.6280783159,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C150, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14942402.236004306},94135.214999999997,94157.852885205939,10377474.084462406,12758,12761.068077546299,2742692.4140486382,14443,14446.473290798023,467086.18002071802,8691,8693.090034641391,366315.31135971076,5342,5343.2846582734228,315996.83920486638,4632,4633.1139155976216,268508.83668235666,4712,4713.1331542089792,319156.31765217311,896,896.2154724472083,86070.788962159582,1823134.2738819844,604,604.14525151575197,1727855.0892349123,2360,2360.5675390350575,{"$f":" (AM150 / $AM$8) * 'National details'!$E$25","v":1226714.7442664322},1379,1379.3316255632815,{"$f":" (AP150 / $AP$8) * 'National details'!$E$26","v":1801961.9233794764},895,895.21523196456633,{"$f":"(AS150/AS$8) *'National details'!$E$27","v":1204671.0893709017},35846905.854649052,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C150, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":29884804.472008612},5962101.38264044,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C150, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-25},-150000,38573597.482727371,5962101.38264044,896544.13416025834,33508040.234247189]
["Wigan","YORKSHIRE AND THE HUMBER ",383,"Leeds",1.0002404826419735,1107,4000.9619305678939,4429064.8571386589,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C151, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":27460451.024013881},155975.28500000003,156012.79434861941,17194728.64542922,19113,19117.596344736041,4108879.1432600417,9845,9847.3675516102285,318387.00009028381,15525,15528.733493016638,654360.28176959045,8520,8522.0489121096143,503985.97342296172,10086,10088.425507926944,584667.55759461329,21359,21364.136468749912,1446701.9925154427,8411,8413.0226995016401,807970.31915259396,4316073.1245454857,827,827.1988791449121,2365788.3423795905,3910,3910.9402871301163,{"$f":" (AM151 / $AM$8) * 'National details'!$E$25","v":2032396.0381702331},2300,2300.5531100765393,{"$f":" (AP151 / $AP$8) * 'National details'!$E$26","v":3005447.7329751966},2435,2435.5855752332054,{"$f":"(AS151/AS$8) *'National details'!$E$27","v":3277512.9638191573},63761277.014592811,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C151, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":54920902.048027761},8840374.9665650502,0,785090,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C151, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-29},-174000,68801431.871731475,8840374.9665650502,1647627.0614408327,61608683.966607258]
["Wiltshire","YORKSHIRE AND THE HUMBER ",812,"North East Lincolnshire",1,308,4000,1232000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C152, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7731000},32284.743000000002,32284.743000000002,3558217.1166805527,3917,3917,841867.32023877779,3178,3178,102751.71318465391,1501,1501,63250.15387622267,2265,2265,133949.97395296872,2516,2516,145812.99864405952,4471,4471,302759.93686886522,5418,5418,520334.17066948698,1268858.9471962571,237,237,677819.8705050936,1100,1100,{"$f":" (AM152 / $AM$8) * 'National details'!$E$25","v":571636.35285973293},601,601,{"$f":" (AP152 / $AP$8) * 'National details'!$E$26","v":785147.74538632517},617,617,{"$f":"(AS152/AS$8) *'National details'!$E$27","v":830283.08232725237},16264830.435193993,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C152, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15462000},802830.43519399315,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C152, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":23},138000,17634830.435193993,802830.43519399315,463860,17295860]
["Windsor and Maidenhead","YORKSHIRE AND THE HUMBER ",813,"North Lincolnshire",1,335,4000,1340000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C153, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7033890.1248033494},33490.387999999999,33490.387999999999,3691095.5687605427,3303,3303,709902.41479414934,3304,3304,106825.56965453006,3272,3272,137877.75048834149,1080,1080,63870.186255720197,1669,1669,96725.71332946555,2371,2371,160555.53798167733,1769,1769,169891.31559880442,735746.07330853899,191,191,546259.89563912607,1040,1040,{"$f":" (AM153 / $AM$8) * 'National details'!$E$25","v":540456.18815829291},575,575,{"$f":" (AP153 / $AP$8) * 'National details'!$E$26","v":751181.28718325612},507,507,{"$f":"(AS153/AS$8) *'National details'!$E$27","v":682258.54576971952},14690790.098416973,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C153, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":14067780.249606699},623009.84881027415,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C153, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-23},-138000,15892790.098416973,623009.84881027415,422033.40748820093,15691813.6570949]
["Wirral","YORKSHIRE AND THE HUMBER ",815,"North Yorkshire",1,782,4000,3128000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C154, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":22094189.746820949},111542.965,111542.965,12293549.535404377,5805,5805,1247648.6581532052,7550,7550,244108.06625051511,2999,2999,126373.89172204651,3186,3186,188417.04945437456,1216,1216,70472.419058496176,960,960,65007.725205571602,1597,1597,153372.7704981858,847751.9221891897,413,413,1181179.7743400999,2860,2860,{"$f":" (AM154 / $AM$8) * 'National details'!$E$25","v":1486254.5174353055},1488,1488,{"$f":" (AP154 / $AP$8) * 'National details'!$E$26","v":1943926.5310064091},1160,1160,{"$f":"(AS154/AS$8) *'National details'!$E$27","v":1560986.0218794374},42655486.707228974,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C154, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":44188379.493641898},-1532892.7864129245,1532892.7864129245,101624,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C154, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-79},-474000,46944003.493641898,0,0,46944003.493641898]
["Wokingham","YORKSHIRE AND THE HUMBER ",372,"Rotherham",1,649,4000,2596000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C155, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":11079822.031530038},53508.731999999996,53508.731999999996,5897388.9336604718,6672,6672,1433989.982290816,6711,6711,216981.35531221284,6256,6256,263619.56205839373,4363,4363,258023.72466083997,4690,4690,271805.62942791695,3580,3580,242424.64191244406,4012,4012,385304.66827722068,1638159.5816490282,413,413,1181179.7743400999,2470,2470,{"$f":" (AM155 / $AM$8) * 'National details'!$E$25","v":1283583.4468759459},1064,1064,{"$f":" (AP155 / $AP$8) * 'National details'!$E$26","v":1390011.981848669},859,859,{"$f":"(AS155/AS$8) *'National details'!$E$27","v":1155937.0627538247},25060072.794948891,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C155, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":22159644.063060075},2900428.7318888158,0,0,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C155, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":31},186000,27842072.794948891,2900428.7318888158,664789.32189180225,25606433.384951878]
["Wolverhampton","YORKSHIRE AND THE HUMBER ",373,"Sheffield",1,1077,4000,4308000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C156, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":22627500.033251494},111121.63499999998,111121.63499999998,12247113.247595889,15071,15071,3239158.1269641616,7685,7685,248472.91246823958,8338,8338,351352.28715519299,6994,6994,413618.59506713611,12183,12183,706057.13930070633,18108,18108,1226208.2166900942,4354,4354,418149.6823726368,3363858.8330540056,828,828,2368079.5475874157,5130,5130,{"$f":" (AM156 / $AM$8) * 'National details'!$E$25","v":2665904.0819731182},2050,2050,{"$f":" (AP156 / $AP$8) * 'National details'!$E$26","v":2678124.5890881307},1966,1966,{"$f":"(AS156/AS$8) *'National details'!$E$27","v":2645602.1715646326},51835340.631078847,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C156, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":45255000.066502988},6580340.5645758584,0,1561975,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C156, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-66},-396000,57309315.631078847,6580340.5645758584,1357650.0019950897,52086625.068498075]
["Worcestershire","YORKSHIRE AND THE HUMBER ",384,"Wakefield",1.0002404826419735,467,4000.9619305678939,1868449.2215752064,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C157, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":11740871.388192918},66078.198000000004,66094.088659631889,7284466.1510888953,6823,6824.6408130661857,1466796.5465632433,7562,7563.8185297386035,244554.84963765627,8101,8102.9481498826271,341447.51321194536,4783,4784.1502284765593,282930.15385939274,5314,5315.2779247594472,308043.16885363625,5483,5484.318566325941,371378.20239534497,2062,2062.4958752077496,198078.08799104136,1746431.9759490171,364,364.08753568167833,1041290.1531150796,2490,2490.5988017785139,{"$f":" (AM157 / $AM$8) * 'National details'!$E$25","v":1294288.0140777186},1197,1197.2878577224424,{"$f":" (AP157 / $AP$8) * 'National details'!$E$26","v":1564139.5375527437},976,976.23471105856618,{"$f":"(AS157/AS$8) *'National details'!$E$27","v":1313697.1879620112},27451980.954501625,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C157, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":23481742.776385836},3970238.1781157888,0,681878,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C157, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":-18},-108000,29894308.176076833,3970238.1781157888,704452.28329157503,26628522.281252619]
["York","YORKSHIRE AND THE HUMBER ",816,"York",1,245,4000,980000,{"$f":"INDEX('Baselines+historic spend factor'!$Q$9:$Q$158, MATCH('HN NFF illustrative allocations'!$C158, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":7778804.0089280233},35901.843000000001,35901.843000000001,{"$f":" (K158 /$K$8) * L$8","v":3956870.658161283},2007,2007,431357.59809017798,3379,3379,109250.48421993254,625,625,26336.672999759609,1525,1525,90187.068555530816,1186,1186,68733.790298829335,899,899,60877.025999800891,0,0,0,355385.04207385314,139,139,397539.92405151058,720,720,{"$f":" (AM158 / $AM$8) * 'National details'!$E$25","v":374161.97641727974},419,419,{"$f":" (AP158 / $AP$8) * 'National details'!$E$26","v":547382.5379648424},222,222,{"$f":"(AS158/AS$8) *'National details'!$E$27","v":298740.42832520267},14140242.174012171,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH($C158, 'Baselines+historic spend factor'!$C$9:$C$158, 0))","v":15557608.017856047},-1417365.8438438755,1417365.8438438755,216225,{"$f":"INDEX('Import|export adjustments data'!$Q$9:$Q$158, MATCH($C158, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":134},804000,17557833.017856047,0,0,17557833.017856047]

{"sheet":"Individual LA","index":3,"n_rows":161,"n_cols":18,"rows_kept":161,"cut":false,"hidden":false,"merged":[[29,5,31,5],[96,4,98,4],[96,8,98,8],[96,9,98,9],[96,10,98,10],[88,4,90,4],[88,8,90,8],[88,9,90,9],[146,8,146,9],[80,4,82,4],[80,8,82,8],[80,9,82,9],[80,10,82,10],[72,4,74,4],[72,8,74,8],[72,9,74,9],[72,10,74,10],[64,8,66,8],[64,9,66,9],[64,10,66,10],[150,8,150,9],[88,10,90,10],[144,2,150,2],[130,4,132,4],[130,8,132,8],[130,9,132,9],[130,10,132,10],[118,9,120,9],[118,10,120,10],[130,12,132,12],[131,5,131,7],[132,5,132,7],[126,9,128,9],[126,10,128,10],[126,11,128,11],[126,12,128,12],[127,5,127,7],[122,4,124,4],[122,8,124,8],[122,9,124,9],[122,10,124,10],[122,12,124,12],[123,5,123,7],[124,5,124,7],[130,11,132,11],[122,11,124,11],[118,12,120,12],[119,5,119,7],[114,4,116,4],[114,8,116,8],[114,9,116,9],[114,10,116,10],[114,12,116,12],[115,5,115,7],[116,5,116,7],[114,11,116,11],[118,11,120,11],[110,12,112,12],[111,5,111,7],[106,4,108,4],[106,8,108,8],[106,12,108,12],[107,5,107,7],[108,5,108,7],[102,9,104,9],[103,5,103,7],[106,9,108,9],[106,10,108,10],[106,11,108,11],[102,10,104,10],[102,11,104,11],[102,12,104,12],[110,9,112,9],[110,10,112,10],[110,11,112,11],[96,12,98,12],[97,5,97,7],[98,5,98,7],[96,11,98,11],[92,9,94,9],[92,10,94,10],[92,11,94,11],[92,12,94,12],[93,5,93,7],[88,12,90,12],[89,5,89,7],[90,5,90,7],[88,11,90,11],[84,9,86,9],[84,10,86,10],[84,11,86,11],[84,12,86,12],[85,5,85,7],[80,12,82,12],[81,5,81,7],[82,5,82,7],[80,11,82,11],[76,9,78,9],[76,10,78,10],[76,11,78,11],[76,12,78,12],[77,5,77,7],[72,12,74,12],[73,5,73,7],[74,5,74,7],[72,11,74,11],[68,9,70,9],[68,10,70,10],[68,11,70,11],[68,12,70,12],[69,5,69,7],[64,12,66,12],[65,5,65,7],[66,5,66,7],[64,11,66,11],[60,9,62,9],[60,10,62,10],[60,11,62,11],[60,12,62,12],[61,5,61,7],[44,11,46,11],[44,12,46,12],[45,5,45,7],[56,8,58,8],[56,9,58,9],[56,10,58,10],[56,12,58,12],[57,5,57,7],[58,5,58,7],[56,11,58,11],[52,9,54,9],[52,10,54,10],[52,11,54,11],[52,12,54,12],[53,5,53,7],[21,2,23,2],[25,2,34,2],[36,2,42,2],[44,2,50,2],[52,2,58,2],[37,5,37,7],[40,12,42,12],[40,10,42,10],[40,9,42,9],[36,12,38,12],[36,11,38,11],[36,10,38,10],[36,9,38,9],[40,11,42,11],[40,8,42,8],[48,8,50,8],[48,9,50,9],[48,10,50,10],[48,12,50,12],[49,5,49,7],[50,5,50,7],[48,11,50,11],[44,9,46,9],[44,10,46,10],[154,1,160,1],[160,8,160,9],[138,8,138,9],[136,2,138,2],[154,2,160,2],[23,8,23,9],[21,8,21,9],[34,8,34,9],[31,8,31,9],[41,5,41,7],[118,2,124,2],[126,2,132,2],[68,2,74,2],[76,2,82,2],[84,2,90,2],[92,2,98,2],[102,2,108,2],[110,2,116,2],[60,2,66,2],[42,5,42,7],[40,4,42,4],[48,4,50,4],[56,4,58,4],[64,4,66,4]]}
[null,{"$f":"MATCH(F4,'HN NFF illustrative allocations'!C:C,0)","v":77}]
[null,null,"Select LA name (drop-down)",null,null,"Barking and Dagenham",null,"Area cost adjustment ('ACA')"]
[null,null,"Region",null,null,{"$f":"INDEX('HN NFF illustrative allocations'!$B$9:$B$158, MATCH(F2,'HN NFF illustrative allocations'!$D$9:$D$158,0))","v":"OUTER LONDON "},null,{"$f":"INDEX('HN NFF illustrative allocations'!E:E,B1)","v":1.123376795120447}]
[null,null,"LA code",null,null,{"$f":"INDEX('HN NFF illustrative allocations'!$C$9:$C$158, MATCH(F2,'HN NFF illustrative allocations'!$D$9:$D$158,0))","v":301}]
[]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C22),C22 &\" (\"&100*ROUND(F6/$F$17,2)&\"%)\")","v":"(A) Basic entitlement factor (5%)"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!H:H,$B$1)","v":1464883.3408370628},null,null,null,null,{"$f":"\"Formula split for \" & F2","v":"Formula split for Barking and Dagenham"}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C26),C26 & \" (\" & 100*ROUND(F7/$F$17, 2) & \"%)\")","v":"(B) Historic spend factor (40%)"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!I:I,$B$1)","v":11894872.403572906},null,null,null,null,null,null,null,"Average LA formula split"]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C37),C37 & \" (\" & 100*ROUND(F8/$F$17, 2) & \"%)\")","v":"(C) Population factor (24%)"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!L:L,$B$1)","v":7361485.2088078763},null,null,null,null,null,null,null,"(A) Basic entitlement factor",null,null,{"$f":"N8 &\" (\" & 100*ROUND(R8,2)&\"%)\"","v":"(A) Basic entitlement factor (8%)"},{"$f":"'HN NFF illustrative allocations'!H$8/'HN NFF illustrative allocations'!$BB$8","v":8.1616838920397658E-2}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C45),C45 & \" (\" & 100*ROUND(F9/$F$17, 2) & \"%)\")","v":"(D) FSM factor (7%)"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!O:O,$B$1)","v":1959072.6058703694},null,null,null,null,null,null,null,"(B) historic factor",null,null,{"$f":"N9 &\" (\" & 100*ROUND(R9,2)&\"%)\"","v":"(B) historic factor (44%)"},{"$f":"'HN NFF illustrative allocations'!I$8/'HN NFF illustrative allocations'!$BB$8","v":0.44001855214074453}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C101),C101 & \" (\" & 100*ROUND(F10/$F$17, 2) & \"%)\")","v":"(E) IDACI factor (10%)"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!AH:AH,$B$1)","v":2955391.0978457187},null,null,null,null,null,null,null,"(C) population factor",null,null,"(C) population factor (22%)",{"$f":"'HN NFF illustrative allocations'!L$8/'HN NFF illustrative allocations'!$BB$8","v":0.21992985951895822}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C103),C103 & \" (\" & 100*ROUND(F11/$F$17, 2) & \"%)\")","v":"(F) Bad health factor (4%)"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!AK:AK,$B$1)","v":1342974.2344604759},null,null,null,null,null,null,null,"(D) FSM factor",null,null,"(D) FSM factor (4%)",{"$f":"'HN NFF illustrative allocations'!O$8/'HN NFF illustrative allocations'!$BB$8","v":4.3985971903791644E-2}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C111),C111 & \" (\" & 100*ROUND(F12/$F$17, 2) & \"%)\")","v":"(G) Disability factor (3%)"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!AN:AN,$B$1)","v":992433.74898622092},null,null,null,null,null,null,null,"(E) IDACI factor",null,null,"(E) IDACI factor (4%)",{"$f":"'HN NFF illustrative allocations'!AH$8/'HN NFF illustrative allocations'!$BB$8","v":4.3985971903791644E-2}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C119),C119 & \" (\" & 100*ROUND(F13/$F$17, 2) & \"%)\")","v":"(H) KS2 low attainment factor (4%)"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!AQ:AQ,$B$1)","v":1074269.9946568296},null,null,null,null,null,null,null,"(F) Bad health factor",null,null,"(F) Bad health factor (3%)",{"$f":"'HN NFF illustrative allocations'!AK$8/'HN NFF illustrative allocations'!$BB$8","v":3.2989478927843728E-2}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C127),C127 & \" (\" & 100*ROUND(F14/$F$17, 2) & \"%)\")","v":"(I) KS4 low attainment factor (3%)"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!AT:AT,$B$1)","v":888881.36120534665},null,null,null,null,null,null,null,"(G) Disability factor",null,null,"(G) Disability factor (3%)",{"$f":"'HN NFF illustrative allocations'!AN$8/'HN NFF illustrative allocations'!$BB$8","v":3.2989478927843728E-2}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C137),C137 & \" (\" & 100*ROUND(F15/$F$17, 2) & \"%)\")","v":"(J) Funding floor factor (0%)"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!AX:AX,$B$1)","v":0},null,null,null,null,null,null,null,"(H) KS2 factor",null,null,"(H) KS2 factor (3%)",{"$f":"'HN NFF illustrative allocations'!AQ$8/'HN NFF illustrative allocations'!$BB$8","v":3.2989478927843728E-2}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C141),C141 & \" (\" & 100*ROUND(F16/$F$17, 2) & \"%)\")","v":"(K) Hospital education funding (1%)"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!AY:AY,$B$1)","v":157680},null,null,null,null,null,null,null,"(I) KS4 factor",null,null,"(I) KS4 factor (3%)",{"$f":"'HN NFF illustrative allocations'!AT$8/'HN NFF illustrative allocations'!$BB$8","v":3.2989478927843728E-2}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C143),C143 & \" (\" & 100*ROUND(F17/$F$17, 2) & \"%)\")","v":"NFF allocation before import/export adjustment (100%)"},null,null,{"$f":"SUM(F6:F16)","v":30091943.99624281},null,null,null,null,null,null,null,"(J) Funding floor factor",null,null,"(J) Funding floor factor (3%)",{"$f":"SUM('HN NFF illustrative allocations'!$AX$9:$AX$158)/'HN NFF illustrative allocations'!$BB$8","v":3.2968966475905796E-2}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C145),C145 & \" (\" & 100*ROUND(F18/$F$17, 2) & \"%)\")","v":"(L) Import/export adjustment (1%)"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!BA:BA,$B$1)","v":261000},null,null,null,null,null,null,null,"(K) Hospital education Funding",null,null,"(K) Hospital education Funding (1%)",{"$f":"'HN NFF illustrative allocations'!$AY$8/'HN NFF illustrative allocations'!$BB$8","v":1.2542534995875342E-2}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C153),C153)","v":"Illustrative high needs NFF final allocation"},null,null,{"$f":"SUM(F17:F18)","v":30352943.99624281}]
[null,null,{"$f":"HYPERLINK(\"#\"& CELL(\"address\",C155),C155)","v":"Illustrative high needs NFF year 1 allocation"},null,null,{"$f":"INDEX('HN NFF illustrative allocations'!BE:BE,$B$1)","v":26387000.492197245}]
[]
[null,null,"(A) Basic entitlement factor",null,null,"Number of pupils in special schools/academies","x","Basic entitlement unit rate","x",null,"ACA","=","(A) Basic entitlement factor"]
[]
[null,null,null,null,null,{"$f":"INDEX('HN NFF illustrative allocations'!F:F,B1)","v":326},"x",4000,"x",null,{"$f":"$H$3","v":1.123376795120447},"=",{"$f":"F24*H24*K24","v":1464883.3408370628}]
[]
[null,null,"(B) Historic spend factor",null,null,"(B)[i] Published LA baseline after adjustments",null,null,null,null,null,null,{"$f":"INDEX('Baselines+historic spend factor'!$F$9:$F$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":27075351.313527502}]
[null,null,null,null,null,"(B)[ii] Schools block transfer",null,null,null,null,null,null,{"$f":"-INDEX('Baselines+historic spend factor'!$G$9:$G$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":-1402043.1655446291}]
[null,null,null,null,null,"(B)[iii] Baseline year basic entitlement",null,null,null,null,null,null,{"$f":"-INDEX('Baselines+historic spend factor'!$J$9:$J$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":-1464883.3408370628}]
[null,null,null,null,null,"(B)[iv] Baseline year hospital education funding",null,null,null,null,null,null,{"$f":"-INDEX('Baselines+historic spend factor'!$K$9:$K$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":-157680}]
[null,null,null,null,null,"(B)[v] Baseline year import/export adjustment",null,"Net imported/exported pupils/students in baseline year",null,null,"Additional entitlement unit rate"]
[]
[null,null,null,null,null,null,null,{"$f":"-INDEX('Baselines+historic spend factor'!$N$9:$N$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":-43.5},"x",null,6000,"=",{"$f":"-INDEX('Baselines+historic spend factor'!$O$9:$O$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":-261000}]
[null,null,null,null,null,"(B)[vi] Funding floor and year 1 gains baseline",null,null,null,null,null,null,{"$f":"INDEX('Baselines+historic spend factor'!$P$9:$P$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":23789744.807145812}]
[]
[null,null,null,null,null,"(B) Historic spend factor\n[m] = 50% x [l]",null,0.5,"x",null,{"$f":"M33","v":23789744.807145812},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$I$9:$I$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":11894872.403572906}]
[]
[null,null,"(C) Population factor",null,null,{"$f":"\"2018 population in \" & $F$2","v":"2018 population in Barking and Dagenham"},"x","ACA",null,"x","Population factor funding","=",{"$f":"C37","v":"(C) Population factor"}]
[null,null,null,null,null,"                                                                                                                        "]
[null,null,null,null,null,"Total of ACA-weighted population"]
[]
[null,null,null,null,"(",{"$f":"INDEX('HN NFF illustrative allocations'!$J$9:$J$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":59457.259000000005},"x",{"$f":"$H$3","v":1.123376795120447},")","x",{"$f":"'HN NFF illustrative allocations'!$L$8","v":1273887288.9521058},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$L$9:$L$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":7361485.2088078763}]
[null,null,null,null,null,"                                                                                                                                                                           "]
[null,null,null,null,null,{"$f":"'HN NFF illustrative allocations'!$K$8","v":11558351.383895544}]
[]
[null,null,"(D) FSM factor",null,null,{"$f":"\"FSM pupil number in \" & $F$2","v":"FSM pupil number in Barking and Dagenham"},"x","ACA",null,"x","FSM factor funding","=",{"$f":"C45","v":"(D) FSM factor"}]
[null,null,null,null,null,"                                                                                                                        "]
[null,null,null,null,null,"Total of ACA-weighted FSM population"]
[]
[null,null,null,null,"(",{"$f":"INDEX('HN NFF illustrative allocations'!$M$9:$M$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":8114},"x",{"$f":"$H$3","v":1.123376795120447},")","x",{"$f":"'HN NFF illustrative allocations'!$O$8","v":254777457.79042116},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$O$9:$O$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":1959072.6058703694}]
[null,null,null,null,null,"                                                                                                                                                                           "]
[null,null,null,null,null,{"$f":"'HN NFF illustrative allocations'!$N$8","v":1185416.3692706691}]
[]
[null,null,"IDACI band F factor",null,null,{"$f":"\"IDACI band F population for \" & $F$2","v":"IDACI band F population for Barking and Dagenham"},"x","ACA",null,"x",{"$f":"C53 & \" funding\"","v":"IDACI band F factor funding"},"=",{"$f":"C53","v":"IDACI band F factor"}]
[null,null,null,null,null,"                                                                                                                        "]
[null,null,null,null,null,"Total of ACA-weighted IDACI band F population"]
[]
[null,null,null,null,"(",{"$f":"INDEX('HN NFF illustrative allocations'!$P$9:$P$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":3505},"x",{"$f":"$H$3","v":1.123376795120447},")","x",{"$f":"'HN NFF illustrative allocations'!$R$8","v":35668844.090658963},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$R$9:$R$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":127305.93465325494}]
[null,null,null,null,null,"                                                                                                                                                                           "]
[null,null,null,null,null,{"$f":"'HN NFF illustrative allocations'!$Q$8","v":1103198.993056244}]
[]
[null,null,"IDACI band E factor",null,null,{"$f":"\"IDACI band E population for \" & $F$2","v":"IDACI band E population for Barking and Dagenham"},"x","ACA",null,"x",{"$f":"C61 & \" funding\"","v":"IDACI band E factor funding"},"=",{"$f":"C61","v":"IDACI band E factor"}]
[null,null,null,null,null,"                                                                                                                        "]
[null,null,null,null,null,"Total of ACA-weighted IDACI band E population"]
[]
[null,null,null,null,"(",{"$f":"INDEX('HN NFF illustrative allocations'!$S$9:$S$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":14888},"x",{"$f":"$H$3","v":1.123376795120447},")","x",{"$f":"'HN NFF illustrative allocations'!$U$8","v":40764393.246467389},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$U$9:$U$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":704762.36289682181}]
[null,null,null,null,null,"                                                                                                                                                                           "]
[null,null,null,null,null,{"$f":"'HN NFF illustrative allocations'!$T$8","v":967386.64672165201}]
[]
[null,null,"IDACI band D factor",null,null,{"$f":"\"IDACI band D population for \" & $F$2","v":"IDACI band D population for Barking and Dagenham"},"x","ACA",null,"x",{"$f":"C69 & \" funding\"","v":"IDACI band D factor funding"},"=",{"$f":"C69","v":"IDACI band D factor"}]
[null,null,null,null,null,"                                                                                                                        "]
[null,null,null,null,null,"Total of ACA-weighted IDACI band D population"]
[]
[null,null,null,null,"(",{"$f":"INDEX('HN NFF illustrative allocations'!$V$9:$V$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":12531},"x",{"$f":"$H$3","v":1.123376795120447},")","x",{"$f":"'HN NFF illustrative allocations'!$X$8","v":48407716.980180018},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$X$9:$X$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":832502.61396809516}]
[null,null,null,null,null,"                                                                                                                                                                           "]
[null,null,null,null,null,{"$f":"'HN NFF illustrative allocations'!$W$8","v":818540.50228187977}]
[]
[null,null,"IDACI band C factor",null,null,{"$f":"\"IDACI band C population for \" & $F$2","v":"IDACI band C population for Barking and Dagenham"},"x","ACA",null,"x",{"$f":"C77 & \" funding\"","v":"IDACI band C factor funding"},"=",{"$f":"C77","v":"IDACI band C factor"}]
[null,null,null,null,null,"                                                                                                                        "]
[null,null,null,null,null,"Total of ACA-weighted IDACI band C population"]
[]
[null,null,null,null,"(",{"$f":"INDEX('HN NFF illustrative allocations'!$Y$9:$Y$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":12010},"x",{"$f":"$H$3","v":1.123376795120447},")","x",{"$f":"'HN NFF illustrative allocations'!$AA$8","v":40764393.246467389},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$AA$9:$AA$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":781905.12664349156}]
[null,null,null,null,null,"                                                                                                                                                                           "]
[null,null,null,null,null,{"$f":"'HN NFF illustrative allocations'!$Z$8","v":703388.68524661823}]
[]
[null,null,"IDACI band B factor",null,null,{"$f":"\"IDACI band B population for \" & $F$2","v":"IDACI band B population for Barking and Dagenham"},"x","ACA",null,"x",{"$f":"C85 & \" funding\"","v":"IDACI band B factor funding"},"=",{"$f":"C85","v":"IDACI band B factor"}]
[null,null,null,null,null,"                                                                                                                        "]
[null,null,null,null,null,"Total of ACA-weighted IDACI band B population"]
[]
[null,null,null,null,"(",{"$f":"INDEX('HN NFF illustrative allocations'!$AB$9:$AB$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":6690},"x",{"$f":"$H$3","v":1.123376795120447},")","x",{"$f":"'HN NFF illustrative allocations'!$AD$8","v":58598815.291796871},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$AD$9:$AD$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":508915.05968405551}]
[null,null,null,null,null,"                                                                                                                                                                           "]
[null,null,null,null,null,{"$f":"'HN NFF illustrative allocations'!$AC$8","v":865356.57881016855}]
[]
[null,null,"IDACI band A factor",null,null,{"$f":"\"IDACI band A population for \" & $F$2","v":"IDACI band A population for Barking and Dagenham"},"x","ACA",null,"x",{"$f":"C93 & \" funding\"","v":"IDACI band A factor funding"},"=",{"$f":"C93","v":"IDACI band A factor"}]
[null,null,null,null,null,"                                                                                                                        "]
[null,null,null,null,null,"Total of ACA-weighted IDACI band A population"]
[]
[null,null,null,null,"(",{"$f":"INDEX('HN NFF illustrative allocations'!$AE$9:$AE$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":0},"x",{"$f":"$H$3","v":1.123376795120447},")","x",{"$f":"'HN NFF illustrative allocations'!$AG$8","v":30573294.934850536},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$AG$9:$AG$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":0}]
[null,null,null,null,null,"                                                                                                                                                                           "]
[null,null,null,null,null,{"$f":"'HN NFF illustrative allocations'!$AF$8","v":318345.63496741327}]
[]
[null,null,"(E) IDACI factor",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('HN NFF illustrative allocations'!$AH$9:$AH$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":2955391.0978457187}]
[]
[null,null,"(F) Bad health factor",null,null,{"$f":"\"Bad health population for \" & $F$2","v":"Bad health population for Barking and Dagenham"},"x","ACA",null,"x","Bad health factor funding","=",{"$f":"C103","v":"(F) Bad health factor"}]
[null,null,null,null,null,"                                                                                                                        "]
[null,null,null,null,null,"Total of ACA-weighted bad health population"]
[]
[null,null,null,null,"(",{"$f":"INDEX('HN NFF illustrative allocations'!$AI$9:$AI$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":418},"x",{"$f":"$H$3","v":1.123376795120447},")","x",{"$f":"'HN NFF illustrative allocations'!$AK$8","v":191083093.34281585},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$AK$9:$AK$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":1342974.2344604759}]
[null,null,null,null,null,"                                                                                                                                                                           "]
[null,null,null,null,null,{"$f":"'HN NFF illustrative allocations'!$AJ$8","v":66812.283163815926}]
[]
[null,null,"(G) Disability factor",null,null,{"$f":"\"DLA children in \" & $F$2","v":"DLA children in Barking and Dagenham"},"x","ACA",null,"x","Disability factor funding","=",{"$f":"C111","v":"(G) Disability factor"}]
[null,null,null,null,null,"                                                                                                                        "]
[null,null,null,null,null,"Total of ACA-weighted DLA children"]
[]
[null,null,null,null,"(",{"$f":"INDEX('HN NFF illustrative allocations'!$AL$9:$AL$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":1700},"x",{"$f":"$H$3","v":1.123376795120447},")","x",{"$f":"'HN NFF illustrative allocations'!$AN$8","v":191083093.34281585},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$AN$9:$AN$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":992433.74898622092}]
[null,null,null,null,null,"                                                                                                                                                                           "]
[null,null,null,null,null,{"$f":"'HN NFF illustrative allocations'!$AM$8","v":367701.25207322813}]
[]
[null,null,"(H) KS2 low attainment factor",null,null,{"$f":"\"Low KS2 attainers in \" & $F$2","v":"Low KS2 attainers in Barking and Dagenham"},"x","ACA",null,"x","KS2 factor funding","=",{"$f":"C119","v":"(H) KS2 low attainment factor"}]
[null,null,null,null,null,"                                                                                                                        "]
[null,null,null,null,null,"Total of ACA-weighted low KS2 attainers"]
[]
[null,null,null,null,"(",{"$f":"INDEX('HN NFF illustrative allocations'!$AO$9:$AO$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":732},"x",{"$f":"$H$3","v":1.123376795120447},")","x",{"$f":"'HN NFF illustrative allocations'!$AQ$8","v":191083093.34281585},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$AQ$9:$AQ$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":1074269.9946568296}]
[null,null,null,null,null,"                                                                                                                                                                           "]
[null,null,null,null,null,{"$f":"'HN NFF illustrative allocations'!$AP$8","v":146266.66098687684}]
[]
[null,null,"(I) KS4 low attainment factor",null,null,{"$f":"\"Low KS4 attainers in \" & $F$2","v":"Low KS4 attainers in Barking and Dagenham"},"x","ACA",null,"x","KS4 factor funding","=",{"$f":"C127","v":"(I) KS4 low attainment factor"}]
[null,null,null,null,null,"                                                                                                                        "]
[null,null,null,null,null,"Total of ACA-weighted low KS4 attainers"]
[]
[null,null,null,null,"(",{"$f":"INDEX('HN NFF illustrative allocations'!$AR$9:$AR$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":588},"x",{"$f":"$H$3","v":1.123376795120447},")","x",{"$f":"'HN NFF illustrative allocations'!$AT$8","v":191083093.34281585},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$AT$9:$AT$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":888881.36120534665}]
[null,null,null,null,null,"                                                                                                                                                                           "]
[null,null,null,null,null,{"$f":"'HN NFF illustrative allocations'!$AS$8","v":141997.67657803281}]
[]
[null,null,"Total historic and proxy factor allocation (sum of (B) - (I))",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('HN NFF illustrative allocations'!$AU$9:$AU$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":28469380.655405745}]
[]
[null,null,"(J) Funding floor factor",null,null,"Funding floor baseline",null,"Total historic spend and proxy factor allocation (sum of (B) - (I))",null,null,"Difference between historic spend/proxy factors allocation and funding floor baseline",null,"(J) Funding floor factor"]
[]
[null,null,null,null,null,{"$f":"M33","v":23789744.807145812},"–",{"$f":"M135","v":28469380.655405745},"=",null,{"$f":"F139-H139","v":-4679635.8482599333},null,{"$f":"INDEX('HN NFF illustrative allocations'!$AX$9:$AX$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":0}]
[]
[null,null,"(K) Hospital education funding",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('HN NFF illustrative allocations'!$AY$9:$AY$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":157680}]
[]
[null," ","NFF allocation before import/export adjustment",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M24,M35,M41,M49,M57,M65,M73,M81,M89,M97,M107,M115,M123,M131,M139,M141)","v":30091943.996242814}]
[]
[null,null,"(L) Import/export adjustment",null,null,"Provider LA",null,"Resident LA",null,null,"Net imported/exported pupils/students"]
[]
[null,null,null,null,null,{"$f":"INDEX('Import|export adjustments data'!P9:$P$158, MATCH('Individual LA'!$F$4,'Import|export adjustments data'!$C$9:$C$158, 0))","v":1155.5},"–",{"$f":"INDEX('Import|export adjustments data'!K9:$K$158, MATCH('Individual LA'!$F$4,'Import|export adjustments data'!$C$9:$C$158, 0))","v":1112},"=",null,{"$f":"INDEX('HN NFF illustrative allocations'!$AZ$9:$AZ$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":43.5}]
[]
[null,null,null,null,null,null,null,"Additional entitlement unit rate",null,null,"=",null,"Import/export adjustment"]
[]
[null,null,null,null,null,null,null,6000,"x",null,{"$f":"K147","v":43.5},"=",{"$f":"INDEX('HN NFF illustrative allocations'!$BA$9:$BA$158, MATCH('Individual LA'!$F$4, 'HN NFF illustrative allocations'!$C$9:$C$158, 0))","v":261000}]
[]
[null," ","Illustrative high needs NFF final allocation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M24,M135,M139,M141,M151)","v":30352943.996242806}]
[]
[null," ","Illustrative high needs NFF year 1 allocation",null,null,"Gains due under the high needs NFF",null,"Year 1 gains available, up to 3%",null,null,"Total year 1 gain"]
[]
[null,null,null,null,null,{"$f":"MAX(-K139, 0)","v":4679635.8482599333},null,{"$f":"MIN(F157, H161*3%)","v":713692.34421437432},null,null,{"$f":"MIN(F157, H157)","v":713692.34421437432}]
[]
[null,null,null,null,null,"Basic entitlement factor, hospital education funding and import/export total",null,"Funding floor/year 1 gain baseline",null,null,"="]
[]
[null,null,null,null,null,{"$f":"SUM(M24,M141,M151)","v":1883563.3408370628},"+",{"$f":"M33","v":23789744.807145812},"+",null,{"$f":"K157","v":713692.34421437432},"=",{"$f":"SUM(F161,H161,K161)","v":26387000.492197249}]

{"sheet":"Baselines+historic spend factor","index":4,"n_rows":158,"n_cols":17,"rows_kept":158,"cut":false,"hidden":false,"merged":[[5,15,6,15],[5,16,6,16],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,11,5,14],[5,10,6,10],[5,6,6,6],[5,7,5,9],[5,4,6,4],[5,5,6,5]]}
[null,"High needs national funding formula - illustrative allocations to local authorities (LAs)"]
[]
[null,"Step-by-step guide for LAs to understand the calculation of the high needs block illustrative allocations"]
[]
[null,"These columns set out identifying information for LAs",null,null,"This is a geographical cost adjustment",null,"The totals columns are all subtracted from the baseline funding"]
[null,"Region","LA code","LA name","Area cost adjustment (ACA)\n[a]","(B)[i] Published LA baseline after adjustments\n[b]","(B)[ii] Schools block transfer to reflect funding change for special units\n[c]","(B)[iii] Baseline year basic entitlement",null,null,"(B)[iv] Baseline year hospital education funding\n[g]","(B)[v] Baseline year import/export adjustment",null,null,null,"(B)[vi] Funding floor and year 1 gains baseline\n[l] = [b] - [c] - [f] - [g] - [k]","(B) Historic spend factor\n[m] = 50% x [l]"]
[null,null,null,null,null,null,null,"Number of pupils in special schools/academies\n[d]","ACA-weighted basic entitlement unit rate (£4k per pupil)\n[e]","Baseline year basic entitlement\n[f] = [d] x [e]",null,"Provider LA\n[h]","Resident LA\n[i]","Net imported/exported pupils\n[j] = [h] - [i]","Baseline year import/export adjustment\n[k] = [j] x £6k"]
[null,"England total",null,null,null,{"$f":"SUM(F9:F158)","v":5694074632.8630896},{"$f":"SUM(G9:G158)","v":91875459.93490757},{"$f":"SUM(H9:H158)","v":114781},null,{"$f":"SUM(J9:J158)","v":472744600.90392452},72649416.215833336,223631,230395,-6764,-40584000,{"$f":"SUM(P9:P158)","v":5097389155.808424},{"$f":"SUM(Q9:Q158)","v":2548694577.904212}]
[null,"EAST MIDLANDS ",831,"Derby",1,34577000,1053681.7610824406,659,{"$f":"4000 * E9","v":4000},{"$f":"H9*I9","v":2636000},239371,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C9, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1160},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C9, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1191},{"$f":"L9-M9","v":-31},{"$f":"N9 * 6000","v":-186000},{"$f":"F9 - SUM(K9,O9,G9,J9)","v":30833947.238917559},{"$f":"P9*0.5","v":15416973.61945878}]
[null,"EAST MIDLANDS ",830,"Derbyshire",1,68153000,1051131.8547993898,978,4000,3912000,50000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C10, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2876},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C10, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":3117},-241,-1446000,64585868.14520061,32292934.072600305]
[null,"EAST MIDLANDS ",856,"Leicester",1,47001000,313174.0364266336,992,4000,3968000,750000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C11, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1526},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C11, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1536},-10,-60000,42029825.963573366,21014912.981786683]
[null,"EAST MIDLANDS ",855,"Leicestershire",1,61876108.896340631,974022.6337724328,1371,4000,5484000,754669,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C12, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2546},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C12, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2633},-87,-522000,55185417.262568198,27592708.631284099]
[null,"EAST MIDLANDS ",925,"Lincolnshire",1,74235000,33286.949623465538,1771,4000,7084000,1322890,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C13, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2912},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C13, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2994},-82,-492000,66286823.050376534,33143411.525188267]
[null,"EAST MIDLANDS ",928,"Northamptonshire",1.0048881385797885,64488700.508653857,1423293.8699573278,1562,4019.5525543191543,6278541.0898465188,1221320,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C14, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2775},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C14, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2834},-59,-354000,55919545.548850015,27959772.774425007]
[null,"EAST MIDLANDS ",892,"Nottingham",1.0041156681676502,28738266.299834993,149643.68177980185,496,4016.4626726706006,1992165.4856446178,1428807,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C15, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":962},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C15, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1034},-72,-432000,25599650.132410571,12799825.066205285]
[null,"EAST MIDLANDS ",891,"Nottinghamshire",1.0041156681676502,58860000,0,1039,4016.4626726706006,4173104.7169047538,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C16, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2884},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C16, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":3061},-177,-1062000,55748895.283095248,27874447.641547624]
[null,"EAST MIDLANDS ",857,"Rutland",1,3822000,177690.65508818999,27,4000,108000,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C17, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":102},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C17, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":120},-18,-108000,3644309.34491181,1822154.672455905]
[null,"EAST OF ENGLAND ",822,"Bedford Borough",1.0233286343694641,20750000,265046.63139438629,356,4093.3145374778564,1457219.9753421168,666000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C18, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":786},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C18, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":755},31,186000,18175733.393263496,9087866.6966317482]
[null,"EAST OF ENGLAND ",873,"Cambridgeshire",1.0191044210248255,62755619.795633294,464247.44285225868,1118,4076.4176840993018,4557434.9708230197,47225,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C19, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2622},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C19, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2632},-10,-60000,57746712.381958015,28873356.190979008]
[null,"EAST OF ENGLAND ",823,"Central Bedfordshire",1.0233286343694641,26564000,332599.64891275764,547,4093.3145374778564,2239043.0520003876,667447,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C20, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1208},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C20, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1171},37,222000,23102910.299086854,11551455.149543427]
[null,"EAST OF ENGLAND ",881,"Essex",1.0187224875765395,127174000,1306559.7122130394,2636,4074.889950306158,10741409.909007033,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C21, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":6524},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C21, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":6683},-159,-954000,116080030.37877993,58040015.189389966]
[null,"EAST OF ENGLAND ",919,"Hertfordshire",1.0519536488444623,100504000,834057.00219273567,2231,4207.8145953778494,9387634.3622879814,1328558,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C22, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":3553},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C22, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":3352},201,1206000,87747750.635519281,43873875.317759641]
[null,"EAST OF ENGLAND ",821,"Luton",1.0233286343694641,25105044,471639.28784003854,446,4093.3145374778564,1825618.283715124,60130,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C23, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":961},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C23, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1087},-126,-756000,23503656.428444836,11751828.214222418]
[null,"EAST OF ENGLAND ",926,"Norfolk",1,73585000,641081.81297826767,1644,4000,6576000,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C24, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2989},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C24, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2953},36,216000,66151918.187021732,33075959.093510866]
[null,"EAST OF ENGLAND ",874,"Peterborough",1.0191044210248255,27268000,699403.95785164833,540,4076.4176840993018,2201265.5494136228,246500,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C25, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":951},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C25, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":921},30,180000,23940830.49273473,11970415.246367365]
[null,"EAST OF ENGLAND ",882,"Southend-on-Sea",1.0052692192022274,17360750,244684.32017308474,528,4021.0768768089097,2123128.5909551042,32000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C26, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":995},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C26, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":928},67,402000,14558937.088871811,7279468.5444359053]
[null,"EAST OF ENGLAND ",935,"Suffolk",1.0000355643585248,52837100,530593.23475664854,1176,4000.1422574340991,4704167.2947425004,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C27, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2898.5},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C27, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2994},-95.5,-573000,48175339.470500849,24087669.735250425]
[null,"EAST OF ENGLAND ",883,"Thurrock",1.0448050653510181,21175000,480590.91948114336,386,4179.2202614040725,1613179.020901972,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C28, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":868},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C28, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":914},-46,-276000,19357230.059616886,9678615.029808443]
[null,"INNER LONDON ",202,"Camden",1.2038187331313115,32693000,461314.75157353282,345,4815.2749325252462,1661269.8517212099,2163266,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C29, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1359},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C29, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1282},77,462000,27945149.396705255,13972574.698352627]
[null,"INNER LONDON ",204,"Hackney",1.2038187331313115,41129000,484698.04922303557,574,4815.2749325252462,2763967.8112694914,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C30, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1272},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C30, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1287},-15,-90000,37970334.139507473,18985167.069753736]
[null,"INNER LONDON ",205,"Hammersmith and Fulham",1.2038187331313115,19642000,0,420,4815.2749325252462,2022415.4716606033,300000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C31, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":871},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C31, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":627},244,1464000,15855584.528339397,7927792.2641696986]
[null,"INNER LONDON ",309,"Haringey",1.123376795120447,35339297,307234.02468332648,433,4493.5071804817881,1945688.6091486143,185658.82,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C32, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1255},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C32, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1153},102,612000,32288715.546168059,16144357.77308403]
[null,"INNER LONDON ",206,"Islington",1.2038187331313115,26627999.999999996,402012.22592446208,424,4815.2749325252462,2041676.5713907045,64000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C33, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":636},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C33, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":665},-29,-174000,24294311.202684831,12147155.601342415]
[null,"INNER LONDON ",207,"Kensington and Chelsea",1.2038187331313115,15664000,212536.21224252135,144,4815.2749325252462,693399.59028363542,1165000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C34, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":373},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C34, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":364},9,54000,13539064.197473843,6769532.0987369213]
[null,"INNER LONDON ",208,"Lambeth",1.2038187331313115,39553616.999999993,648041.56199681759,465,4815.2749325252462,2239102.8436242393,192471.99999999997,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C35, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1274},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C35, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1355},-81,-486000,36960000.594378933,18480000.297189467]
[null,"INNER LONDON ",209,"Lewisham",1.2038187331313115,49705000,1053025.3340685666,629,4815.2749325252462,3028807.9325583801,292855,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C36, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1294},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C36, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1309},-15,-90000,45420311.733373053,22710155.866686527]
[null,"INNER LONDON ",316,"Newham",1.123376795120447,46509000,1691769.1147319674,153,4493.5071804817881,687506.59861371352,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C37, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1315},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C37, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1377},-62,-372000,44501724.286654316,22250862.143327158]
[null,"INNER LONDON ",210,"Southwark",1.2038187331313115,44275000,601757.89772957563,540,4815.2749325252462,2600248.4635636332,2120311,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C38, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1046.5},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C38, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1224},-177.5,-1065000,40017682.638706788,20008841.319353394]
[null,"INNER LONDON ",211,"Tower Hamlets",1.2038187331313115,44029000.000000007,923705.77883911133,543,4815.2749325252462,2614694.2883612085,460000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C39, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1659},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C39, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1695},-36,-216000,40246599.932799689,20123299.966399845]
[null,"INNER LONDON ",212,"Wandsworth",1.2038187331313115,41612060.011274941,955963.89180356264,913,4815.2749325252462,4396346.0133955497,1713760,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C40, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1465.5},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C40, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1196},269.5,1617000,32928990.106075831,16464495.053037915]
[null,"INNER LONDON ",213,"Westminster",1.2038187331313115,23921000,421648.72601698339,235,{"$f":"4000 * E41","v":4815.2749325252462},{"$f":"H41*I41","v":1131589.6091434329},297100,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C41, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":742},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C41, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":725},{"$f":"L41-M41","v":17},{"$f":"N41 * 6000","v":102000},{"$f":"F41 - SUM(K41,O41,G41,J41)","v":21968661.664839584},{"$f":"P41*0.5","v":10984330.832419792}]
[null,"NORTH EAST ",841,"Darlington",1,11801000,215671.27370739728,260,4000,1040000,100850,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C42, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":444},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C42, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":424},20,120000,10324478.726292603,5162239.3631463014]
[null,"NORTH EAST ",840,"Durham",1,48117000,318581.42270600796,1346,4000,5384000,965720,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C43, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2122},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C43, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2211},-89,-534000,41982698.577293992,20991349.288646996]
[null,"NORTH EAST ",390,"Gateshead",1,21454000,272651.38639956713,566,4000,2264000,550000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C44, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":737},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C44, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":778},-41,-246000,18613348.613600433,9306674.3068002164]
[null,"NORTH EAST ",805,"Hartlepool",1,10432000,417906.95274977386,215,4000,860000,136918,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C45, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":565},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C45, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":605},-40,-240000,9257175.0472502261,4628587.5236251131]
[null,"NORTH EAST ",806,"Middlesbrough",1,22729000,1379113.3315322697,507,4000,2028000,1174537,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C46, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1122.5},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C46, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1040},82.5,495000,17652349.66846773,8826174.8342338651]
[null,"NORTH EAST ",391,"Newcastle upon Tyne",1,35127000,777870.23773175478,659,4000,2636000,3013672,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C47, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1253},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C47, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1240},13,78000,28621457.762268245,14310728.881134123]
[null,"NORTH EAST ",392,"North Tyneside",1,19506000,714519.76558487117,541,4000,2164000,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C48, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":850},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C48, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":866},-16,-96000,16723480.234415129,8361740.1172075644]
[null,"NORTH EAST ",929,"Northumberland",1,31746000,452737.52324801683,682,4000,2728000,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C49, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1478},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C49, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1617},-139,-834000,29399262.476751983,14699631.238375992]
[null,"NORTH EAST ",807,"Redcar and Cleveland",1,15882550,297661.84880296886,377,4000,1508000,166350,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C50, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":765.5},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C50, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":797},-31.5,-189000,14099538.151197031,7049769.0755985156]
[null,"NORTH EAST ",393,"South Tyneside",1,16721000,547301.92178854346,483,4000,1932000,133000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C51, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":700},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C51, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":712},-12,-72000,14180698.078211457,7090349.0391057283]
[null,"NORTH EAST ",808,"Stockton-on-Tees",1,24179000,1265032.0046958625,550,4000,2200000,25000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C52, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":994},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C52, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1104},-110,-660000,21348967.995304137,10674483.997652069]
[null,"NORTH EAST ",394,"Sunderland",1,22746712,855219.54724472761,695,4000,2780000,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C53, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1132},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C53, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1186},-54,-324000,19435492.452755272,9717746.2263776362]
[null,"NORTH WEST ",889,"Blackburn with Darwen",1,19788000,153199.86376106739,269,4000,1076000,158400,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C54, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":801},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C54, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":801},0,0,18400400.136238933,9200200.0681194663]
[null,"NORTH WEST ",890,"Blackpool",1,18449000,75718.102505221963,394,4000,1576000,1143750,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C55, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":546},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C55, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":517},29,174000,15479531.897494778,7739765.948747389]
[null,"NORTH WEST ",350,"Bolton",1.0081231311715995,31443000,116381.59814932942,758,4032.4925246863977,3056629.3337122896,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C56, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1520.5},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C56, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1503},17.5,105000,28164989.06813838,14082494.53406919]
[null,"NORTH WEST ",351,"Bury",1.0081231311715995,28709179.299999997,174129.49320684373,402,4032.4925246863977,1621061.9949239318,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C57, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1066},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C57, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1073},-7,-42000,26955987.811869223,13477993.905934611]
[null,"NORTH WEST ",895,"Cheshire East",1.0053988821652644,32435000,442435.02555131912,366,4021.5955286610574,1471903.9634899469,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C58, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1281},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C58, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1439},-158,-948000,31468661.010958735,15734330.505479367]
[null,"NORTH WEST ",896,"Cheshire West and Chester",1.0053988821652644,35808000,411206.13337630033,877,4021.5955286610574,3526939.2786357473,368393,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C59, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1732},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C59, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1671},61,366000,31135461.587987952,15567730.793993976]
[null,"NORTH WEST ",909,"Cumbria",1,38747000,368325.1919541955,543,4000,2172000,782384,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C60, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1966},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C60, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2051},-85,-510000,35934290.808045805,17967145.404022902]
[null,"NORTH WEST ",876,"Halton",1.0053988821652644,15559000,524873.80364324152,365,4021.5955286610574,1467882.3679612859,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C61, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":730},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C61, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":764},-34,-204000,13770243.828395473,6885121.9141977364]
[null,"NORTH WEST ",340,"Knowsley",1.0016674476121255,19441237.525008373,284429.23801736534,447,4006.6697904485018,1790981.3963304802,116894,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C62, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":862},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C62, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":950},-88,-528000,17776932.890660528,8888466.445330264]
[null,"NORTH WEST ",888,"Lancashire",1,104538420.03491157,471933.63511347771,2794,4000,11176000,610000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C63, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":3985},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C63, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":4126},-141,-846000,93126486.399798095,46563243.199899048]
[null,"NORTH WEST ",341,"Liverpool",1.0016674476121255,45147000,1370024.9995715022,1327,4006.6697904485018,5316850.8119251616,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C64, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1827},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C64, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1820},7,42000,38418124.18850334,19209062.09425167]
[null,"NORTH WEST ",352,"Manchester",1.0081231311715995,69330000,628496.43928277493,1315,4032.4925246863977,5302727.6699626129,1340275,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C65, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2379},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C65, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2478},-99,-594000,62652500.89075461,31326250.445377305]
[null,"NORTH WEST ",353,"Oldham",1.0081231311715995,26961735.229999997,166465.93782001734,673,4032.4925246863977,2713867.4691139455,445384,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C66, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1252},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C66, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1238},14,84000,23552017.823066033,11776008.911533017]
[null,"NORTH WEST ",354,"Rochdale",1.0081231311715995,20778000,122739.12205988169,495,4032.4925246863977,1996083.7997197669,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C67, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1107.5},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C67, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1164},-56.5,-339000,18998177.078220353,9499088.5391101763]
[null,"NORTH WEST ",355,"Salford",1.0081231311715995,30854000,889013.86886420846,627,4032.4925246863977,2528372.8129783715,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C68, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1069},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C68, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1121},-52,-312000,27748613.31815742,13874306.65907871]
[null,"NORTH WEST ",343,"Sefton",1.0016674476121255,26567000,940828.35027086735,571,4006.6697904485018,2287808.4503460946,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C69, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1114},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C69, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1133},-19,-114000,23452363.199383039,11726181.59969152]
[null,"NORTH WEST ",342,"St Helens",1.0016674476121255,18337000,314192.1845459789,372,4006.6697904485018,1490481.1620468427,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C70, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":899},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C70, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":911},-12,-72000,16604326.653407179,8302163.3267035894]
[null,"NORTH WEST ",356,"Stockport",1.0081231311715995,29149000,558091.17439830303,543,4032.4925246863977,2189643.4409047142,216725,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C71, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1426},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C71, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1482},-56,-336000,26520540.384696983,13260270.192348491]
[null,"NORTH WEST ",357,"Tameside",1.0081231311715995,18544900,324787.86534273624,419,4032.4925246863977,1689614.3678436007,50000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C72, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":674},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C72, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":730},-56,-336000,16816497.766813662,8408248.883406831]
[null,"NORTH WEST ",358,"Trafford",1.0081231311715995,24342000,316337.75284579396,611,{"$f":"4000 * E73","v":4032.4925246863977},{"$f":"H73*I73","v":2463852.9325833889},0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C73, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1145},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C73, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1201},{"$f":"L73-M73","v":-56},{"$f":"N73 * 6000","v":-336000},{"$f":"F73 - SUM(K73,O73,G73,J73)","v":21897809.314570818},{"$f":"P73*0.5","v":10948904.657285409}]
[null,"NORTH WEST ",877,"Warrington",1.0053988821652644,20404000,697387.81111900508,350,4021.5955286610574,1407558.43503137,311525,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C74, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":913},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C74, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":978},-65,-390000,18377528.753849626,9188764.3769248128]
[null,"NORTH WEST ",359,"Wigan",1.0081231311715995,26845999.999999996,218272.58854281902,701,4032.4925246863977,2826777.2598051648,31844,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C75, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1211},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C75, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1282},-71,-426000,24195106.151652012,12097553.075826006]
[null,"NORTH WEST ",344,"Wirral",1.0016674476121255,34512000,1286997.0986836255,956,4006.6697904485018,3830376.3196687675,1356300,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C76, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1627},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C76, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1739},-112,-672000,28710326.581647605,14355163.290823802]
[null,"OUTER LONDON ",301,"Barking and Dagenham",1.123376795120447,27075351.313527502,1402043.1655446291,326,4493.5071804817881,1464883.3408370628,157680,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C77, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1155.5},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C77, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1112},43.5,261000,23789744.807145812,11894872.403572906]
[null,"OUTER LONDON ",302,"Barnet",1.110558221496875,47255190.832923844,1154119.3908720016,610,4442.2328859874997,2709762.0604523746,1071152,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C78, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1548},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C78, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1544},4,24000,42296157.381599471,21148078.690799735]
[null,"OUTER LONDON ",303,"Bexley",1.0862787513363403,31343000,877120.32460030913,568,4345.1150053453612,2468025.323036165,295000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C79, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1059},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C79, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1127},-68,-408000,28110854.352363527,14055427.176181763]
[null,"OUTER LONDON ",304,"Brent",1.1476562652809816,52681000,510870.28818029165,758,4590.6250611239266,3479693.7963319365,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C80, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1436},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C80, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1659},-223,-1338000,50028435.915487774,25014217.957743887]
[null,"OUTER LONDON ",305,"Bromley",1.0862787513363403,44873000,1474134.8963815868,624,4345.1150053453612,2711351.7633355055,795360,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C81, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1378},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C81, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1424},-46,-276000,40168153.34028291,20084076.670141455]
[null,"OUTER LONDON ",306,"Croydon",1.0862787513363403,57485047.267838478,1059818.4221993387,1090,4345.1150053453612,4736175.355826444,420447,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C82, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1615},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C82, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1952},-337,-2022000,53290606.489812694,26645303.244906347]
[null,"OUTER LONDON ",307,"Ealing",1.1476562652809816,50186327,519949.62582725286,796,4590.6250611239266,3654137.5486546457,87099,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C83, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1386},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C83, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1498},-112,-672000,46597140.825518101,23298570.412759051]
[null,"OUTER LONDON ",308,"Enfield",1.0862787513363403,40320253.513630673,527107.13691115379,617,4345.1150053453612,2680935.9582980881,308850,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C84, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1278},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C84, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1479},-201,-1206000,38009360.418421432,19004680.209210716]
[null,"OUTER LONDON ",203,"Greenwich",1.2038187331313115,44870123.437198818,1140020.7008407414,537,4815.2749325252462,2585802.6387660573,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C85, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1162},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C85, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1209},-47,-282000,41426300.097592019,20713150.048796009]
[null,"OUTER LONDON ",310,"Harrow",1.110558221496875,30666000,432401.90905627608,501,4442.2328859874997,2225558.6758797374,92000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C86, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1082},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C86, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1123},-41,-246000,28162039.415063985,14081019.707531992]
[null,"OUTER LONDON ",311,"Havering",1.0862787513363403,21810000,348764.37115001678,312,4345.1150053453612,1355675.8816677528,78150,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C87, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1096},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C87, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1127},-31,-186000,20213409.747182231,10106704.873591116]
[null,"OUTER LONDON ",312,"Hillingdon",1.110558221496875,33920000,567688.72671937943,649,4442.2328859874997,2883009.1430058875,75000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C88, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1357},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C88, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1434},-77,-462000,30856302.130274732,15428151.065137366]
[null,"OUTER LONDON ",313,"Hounslow",1.110558221496875,42574999.999999993,1219668.5073964596,616,4442.2328859874997,2736415.4577682996,1866488,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C89, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1209},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C89, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1394},-185,-1110000,37862428.034835234,18931214.017417617]
[null,"OUTER LONDON ",314,"Kingston upon Thames",1.110558221496875,18200959.952750586,625555.27424228191,425,4442.2328859874997,1887948.9765446873,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C90, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":705},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C90, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":708},-3,-18000,15705455.701963617,7852727.8509818083]
[null,"OUTER LONDON ",315,"Merton",1.1476562652809816,31669900,564435.31961271167,421,4590.6250611239266,1932653.1507331731,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C91, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":804},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C91, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":938},-134,-804000,29976811.529654115,14988405.764827058]
[null,"OUTER LONDON ",317,"Redbridge",1.0862787513363403,40594000,587085.50740563869,581,4345.1150053453612,2524511.8181056548,306190,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C92, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1313},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C92, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1473},-160,-960000,38136212.674488708,19068106.337244354]
[null,"OUTER LONDON ",318,"Richmond upon Thames",1.110558221496875,23222429.782781638,522127.62423245609,344,4442.2328859874997,1528128.1127797,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C93, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":775},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C93, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":701},74,444000,20728174.045769483,10364087.022884741]
[null,"OUTER LONDON ",319,"Sutton",1.110558221496875,34090000,1436736.7962418497,412,4442.2328859874997,1830199.9490268498,266300,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C94, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":921},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C94, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":970},-49,-294000,30850763.254731301,15425381.627365651]
[null,"OUTER LONDON ",320,"Waltham Forest",1.0862787513363403,35180250.098370813,873556.03297579288,803,4345.1150053453612,3489127.3492923249,514291.66666666663,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C95, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1328},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C95, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1277},51,306000,29997275.049436029,14998637.524718015]
[null,"SOUTH EAST ",867,"Bracknell Forest",1.0736882262177072,15342494.145322964,157138.06546076387,216,4294.7529048708284,927666.62745209888,20000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C96, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":438},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C96, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":530},-92,-552000,14789689.4524101,7394844.72620505]
[null,"SOUTH EAST ",846,"Brighton and Hove",1.0025177363131601,24333000,260751.56560856104,477,4010.0709452526403,1912803.8408855095,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C97, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":794},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C97, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":809},-15,-90000,22249444.59350593,11124722.296752965]
[null,"SOUTH EAST ",825,"Buckinghamshire",1.0475615440876451,74954000,950318.77774190903,1426,4190.2461763505808,5975291.0474759284,245835,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C98, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2603},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C98, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2791},-188,-1128000,68910555.174782157,34455277.587391078]
[null,"SOUTH EAST ",845,"East Sussex",1.0025177363131601,45228000,589935.6048681438,1070,4010.0709452526403,4290775.9114203248,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C99, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2056},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C99, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2216},-160,-960000,41307288.483711533,20653644.241855767]
[null,"SOUTH EAST ",850,"Hampshire",1.0211074286485819,100002000,2155279.4091820717,2804,4084.4297145943278,11452740.919722496,2343000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C100, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":4797},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C100, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":4986},-189,-1134000,85184979.671095431,42592489.835547715]
[null,"SOUTH EAST ",921,"Isle of Wight",1.0211074286485819,14134999.988298623,151329.56695230305,238,4084.4297145943278,972094.27207345003,12000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C101, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":651},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C101, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":676},-25,-150000,13149576.14927287,6574788.0746364351]
[null,"SOUTH EAST ",886,"Kent",1.0075981883938079,186297000,3842740.2826621532,4149,4030.3927535752314,16722099.534583636,2822754,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C102, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":6264},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C102, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":6460},-196,-1176000,164085406.18275422,82042703.091377109]
[null,"SOUTH EAST ",887,"Medway",1.0010506932966192,36669579,1784876.2716087699,831,4004.2027731864769,3327492.5045179622,322367.5,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C103, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1012},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C103, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1043},-31,-186000,31420842.723873269,15710421.361936634]
[null,"SOUTH EAST ",826,"Milton Keynes",1.0426785996283705,36304067.890291125,529027.4717951417,795,4170.7143985134817,3315717.9468182181,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C104, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1330},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C104, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1339},-9,-54000,32513322.471677765,16256661.235838883]
[null,"SOUTH EAST ",931,"Oxfordshire",1.033026840242375,57371000,520146.53829824924,1081,{"$f":"4000 * E105","v":4132.1073609695004},{"$f":"H105*I105","v":4466808.0572080296},1606831,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C105, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2238},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C105, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2061},{"$f":"L105-M105","v":177},{"$f":"N105 * 6000","v":1062000},{"$f":"F105 - SUM(K105,O105,G105,J105)","v":49715214.404493719},{"$f":"P105*0.5","v":24857607.20224686}]
[null,"SOUTH EAST ",851,"Portsmouth",1.0211074286485819,18071000,249849.33518178761,570,4084.4297145943278,2328124.937318767,573000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C106, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":845},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C106, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":863},-18,-108000,15028025.727499446,7514012.863749723]
[null,"SOUTH EAST ",870,"Reading",1.0517001196696447,17670000,388911.85349419713,263,4206.8004786785787,1106388.5258924661,181000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C107, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":386},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C107, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":712},-326,-1956000,17949699.620613337,8974849.8103066683]
[null,"SOUTH EAST ",871,"Slough",1.0736882262177072,21492000,919824.23045136034,316,4294.7529048708284,1357141.9179391817,120000.00000000001,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C108, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":814},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C108, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":808},6,36000,19059033.851609457,9529516.9258047286]
[null,"SOUTH EAST ",852,"Southampton",1.0211074286485819,21937000,125946.03370802104,479,4084.4297145943278,1956441.8332906831,553600,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C109, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":815},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C109, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":821},-6,-36000,19337012.133001298,9668506.0665006489]
[null,"SOUTH EAST ",936,"Surrey",1.0736882262177072,139031000,2606226.2636678219,2455,4294.7529048708284,10543618.381457884,1356765,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C110, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":4774},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C110, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":5058},-284,-1704000,126228390.3548743,63114195.177437149]
[null,"SOUTH EAST ",869,"West Berkshire",1.0517001196696447,19705000,516677.31885048747,424,4206.8004786785787,1783683.4029597174,20000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C111, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":838},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C111, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":896},-58,-348000,17732639.278189793,8866319.6390948966]
[null,"SOUTH EAST ",938,"West Sussex",1.0109724352373002,73692000,1354018.5386900306,1824,4043.8897409492006,7376054.8874913417,457200,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C112, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2972},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C112, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":3148},-176,-1056000,65560726.573818624,32780363.286909312]
[null,"SOUTH EAST ",868,"Windsor and Maidenhead",1.0736882262177072,17671724.222744361,218499.71516270936,296,4294.7529048708284,1271246.8598417651,32700,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C113, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":670},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C113, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":606},64,384000,15765277.647739885,7882638.8238699427]
[null,"SOUTH EAST ",872,"Wokingham",1.0517001196696447,18438000,276836.71056644619,324,4206.8004786785787,1363003.3550918596,120000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C114, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":656},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C114, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":685},-29,-174000,16852159.934341695,8426079.9671708476]
[null,"SOUTH WEST ",800,"Bath and North East Somerset",1.0217501490185212,21844000,131886.13624922931,449,4087.000596074085,1835063.2676372642,329143,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C115, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":911},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C115, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":853},58,348000,19199907.596113507,9599953.7980567534]
[null,"SOUTH WEST ",837,"Bournemouth",1,15540000,67919.201095849276,445,4000,1780000,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C116, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":656},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C116, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":661},-5,-30000,13722080.798904151,6861040.3994520754]
[null,"SOUTH WEST ",801,"Bristol, City of",1.0217501490185212,49453000,1321945.4594141245,827,4087.000596074085,3379949.4929532683,2005710,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C117, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1875},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C117, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1860},15,90000,42655395.047632605,21327697.523816302]
[null,"SOUTH WEST ",908,"Cornwall",1,37957000,984836.35452479124,444,4000,1776000,894000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C118, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1515},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C118, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1530},-15,-90000,34392163.645475209,17196081.822737604]
[null,"SOUTH WEST ",878,"Devon",1,61967000,394810.6477227211,1112,4000,4448000,1912000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C119, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":3378},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C119, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":3713},-335,-2010000,57222189.352277279,28611094.676138639]
[null,"SOUTH WEST ",835,"Dorset",1,37648000,650056.88646903634,659,4000,2636000,73300,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C120, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1183},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C120, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1258},-75,-450000,34738643.113530964,17369321.556765482]
[null,"SOUTH WEST ",916,"Gloucestershire",1.0093725318309059,55870000,277212.60348391533,1167,4037.4901273236237,4711750.9785866691,1466730,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C121, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2474},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C121, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2653},-179,-1074000,50488306.417929418,25244153.208964709]
[null,"SOUTH WEST ",802,"North Somerset",1.0217501490185212,21691120.700951066,90827.675550490618,326,4087.000596074085,1332362.1943201518,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C122, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1127},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C122, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1122},5,30000,20237930.831080422,10118965.415540211]
[null,"SOUTH WEST ",879,"Plymouth",1,29093000,536485.11375427246,646,4000,2584000,626000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C123, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1435},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C123, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1350},85,510000,24836514.886245728,12418257.443122864]
[null,"SOUTH WEST ",836,"Poole",1,14291000,0,259,4000,1036000,805921.22916666686,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C124, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":376},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C124, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":441},-65,-390000,12839078.770833332,6419539.385416666]
[null,"SOUTH WEST ",933,"Somerset",1,48747100.000000007,274569.78149667382,712,4000,2848000,2105800,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C125, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2277},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C125, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2387},-110,-660000,44178730.218503334,22089365.109251667]
[null,"SOUTH WEST ",803,"South Gloucestershire",1.0217501490185212,29015000,498789.71264103055,464,4087.000596074085,1896368.2765783754,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C126, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1259},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C126, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1171},88,528000,26091842.010780595,13045921.005390298]
[null,"SOUTH WEST ",866,"Swindon",1.0106722048389458,29618469,719141.1389644295,539,4042.6888193557834,2179009.2736327671,482829,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C127, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1302},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C127, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1340},-38,-228000,26465489.587402802,13232744.793701401]
[null,"SOUTH WEST ",880,"Torbay",1,16940000,237250.70839308202,551,4000,2204000,74200,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C128, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1010},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C128, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":927},83,498000,13926549.291606918,6963274.645803459]
[null,"SOUTH WEST ",865,"Wiltshire",1.0106722048389458,44450762,2468580.9283712208,682,4042.6888193557834,2757113.7748006443,652515,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C129, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1899},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C129, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2157},-258,-1548000,40120552.296828136,20060276.148414068]
[null,"WEST MIDLANDS ",330,"Birmingham",1.0050274281665641,144465000,2772259.978397727,4276,4020.1097126662562,17189989.131360911,3387529,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C130, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":5148},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C130, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":5312},-164,-984000,122099221.89024135,61049610.945120677]
[null,"WEST MIDLANDS ",331,"Coventry",1.0050274281665641,34175000,277389.32540881634,894,4020.1097126662562,3593978.0831236332,486964,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C131, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1435},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C131, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1331},104,624000,29192668.591467552,14596334.295733776]
[null,"WEST MIDLANDS ",332,"Dudley",1.0050274281665641,30267000,181992.86000171304,774,4020.1097126662562,3111564.9176036823,1231000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C132, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1053},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C132, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1106},-53,-318000,26060442.222394604,13030221.111197302]
[null,"WEST MIDLANDS ",884,"Herefordshire",1,14036000,138374.40936857462,332,4000,1328000,221550,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C133, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":657},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C133, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":664},-7,-42000,12390075.590631425,6195037.7953157127]
[null,"WEST MIDLANDS ",333,"Sandwell",1.0050274281665641,37702439.916666254,986507.23009562492,556,4020.1097126662562,2235181.0002424386,500000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C134, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1345},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C134, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1387},-42,-252000,34232751.686328188,17116375.843164094]
[null,"WEST MIDLANDS ",893,"Shropshire",1,24592000,77487.403197616339,526,4000,2104000,90380,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C135, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1373},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C135, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1502},-129,-774000,23094132.596802384,11547066.298401192]
[null,"WEST MIDLANDS ",334,"Solihull",1.0050274281665641,26066000,377511.17553904653,665,4020.1097126662562,2673372.9589230604,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C136, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":980},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C136, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":993},-13,-78000,23093115.865537893,11546557.932768947]
[null,"WEST MIDLANDS ",860,"Staffordshire",1,69706000,118400.84936398268,2489,{"$f":"4000 * E137","v":4000},{"$f":"H137*I137","v":9956000},422074,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C137, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":3273},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C137, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":3117},{"$f":"L137-M137","v":156},{"$f":"N137 * 6000","v":936000},{"$f":"F137 - SUM(K137,O137,G137,J137)","v":58273525.150636017},{"$f":"P137*0.5","v":29136762.575318009}]
[null,"WEST MIDLANDS ",861,"Stoke-on-Trent",1,28968000,0,681,4000,2724000,182550,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C138, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1167},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C138, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1351},-184,-1104000,27165450,13582725]
[null,"WEST MIDLANDS ",894,"Telford and Wrekin",1,19817999.999999996,319125.36592961848,534,4000,2136000,52470,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C139, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":913},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C139, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":907},6,36000,17274404.634070378,8637202.3170351889]
[null,"WEST MIDLANDS ",335,"Walsall",1.0050274281665641,29236999.999999996,359119.83519843221,611,4020.1097126662562,2456287.0344390827,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C140, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1090.5},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C140, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1134},-43.5,-261000,26682593.130362481,13341296.56518124]
[null,"WEST MIDLANDS ",937,"Warwickshire",1.0104271702283485,56319000,0,1533,4041.7086809133939,6195939.4078402333,100000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C141, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2077},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C141, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2196},-119,-714000,50737060.592159763,25368530.296079881]
[null,"WEST MIDLANDS ",336,"Wolverhampton",1.0050274281665641,30984000,585627.11784800887,792,4020.1097126662562,3183926.892431675,368000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C142, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1222},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C142, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1206},16,96000,26750445.989720315,13375222.994860157]
[null,"WEST MIDLANDS ",885,"Worcestershire",1,47277000,792224.94543808699,1401,4000,5604000,596270,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C143, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2227.5},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C143, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2348},-120.5,-723000,41007505.054561913,20503752.527280957]
[null,"YORKSHIRE AND THE HUMBER ",370,"Barnsley",1,21059000,331057.76638203859,451,4000,1804000,100000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C144, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1424},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C144, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1433},-9,-54000,18877942.233617961,9438971.1168089807]
[null,"YORKSHIRE AND THE HUMBER ",380,"Bradford",1.0002404826419735,58021300,1138253.6958597302,1047,4000.9619305678939,4189007.1413045847,1443368,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C145, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2077},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C145, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2236},-159,-954000,52204671.162835687,26102335.581417844]
[null,"YORKSHIRE AND THE HUMBER ",381,"Calderdale",1.0002404826419735,17257000,179455.45592921972,313,4000.9619305678939,1252301.0842677508,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C146, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":773},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C146, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":788},-15,-90000,15915243.45980303,7957621.7299015149]
[null,"YORKSHIRE AND THE HUMBER ",371,"Doncaster",1,28406000.000000004,62564.817397505045,594,4000,2376000,256000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C147, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":980},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C147, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1061},-81,-486000,26197435.182602499,13098717.591301249]
[null,"YORKSHIRE AND THE HUMBER ",811,"East Riding of Yorkshire",1,20198000,0,353,4000,1412000,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C148, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1021},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C148, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1087},-66,-396000,19182000,9591000]
[null,"YORKSHIRE AND THE HUMBER ",810,"Kingston Upon Hull, City of",1,26500000,0,583,4000,2332000,348000,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C149, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":952},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C149, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":934},18,108000,23712000,11856000]
[null,"YORKSHIRE AND THE HUMBER ",382,"Kirklees",1.0002404826419735,33436000,824503.89991307259,719,4000.9619305678939,2876691.6280783159,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C150, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1783},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C150, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1808},-25,-150000,29884804.472008612,14942402.236004306]
[null,"YORKSHIRE AND THE HUMBER ",383,"Leeds",1.0002404826419735,60746351.454886585,785294.54972016811,1107,4000.9619305678939,4429064.8571386589,785090,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C151, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2845},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C151, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":2874},-29,-174000,54920902.048027761,27460451.024013881]
[null,"YORKSHIRE AND THE HUMBER ",812,"North East Lincolnshire",1,16832000,0,308,4000,1232000,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C152, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":560},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C152, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":537},23,138000,15462000,7731000]
[null,"YORKSHIRE AND THE HUMBER ",813,"North Lincolnshire",1,15269780.249606699,0,335,4000,1340000,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C153, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":652},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C153, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":675},-23,-138000,14067780.249606699,7033890.1248033494]
[null,"YORKSHIRE AND THE HUMBER ",815,"North Yorkshire",1,46944003.493641898,0,782,4000,3128000,101624,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C154, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1642},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C154, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1721},-79,-474000,44188379.493641898,22094189.746820949]
[null,"YORKSHIRE AND THE HUMBER ",372,"Rotherham",1,25239000,297355.93693992496,649,4000,2596000,0,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C155, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1096},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C155, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1065},31,186000,22159644.063060075,11079822.031530038]
[null,"YORKSHIRE AND THE HUMBER ",373,"Sheffield",1,51372000,643024.93349701166,1077,4000,4308000,1561975,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C156, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1735},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C156, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1801},-66,-396000,45255000.066502988,22627500.033251494]
[null,"YORKSHIRE AND THE HUMBER ",384,"Wakefield",1.0002404826419735,26353000,428930.00203895569,467,4000.9619305678939,1868449.2215752064,681878,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C157, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1279},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C157, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":1297},-18,-108000,23481742.776385836,11740871.388192918]
[null,"YORKSHIRE AND THE HUMBER ",816,"York",1,17680310,122476.98214395344,245,4000,980000,216225,{"$f":"INDEX('Import|export adjustments data'!$P$9:$P$158, MATCH($C158, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":657},{"$f":"INDEX('Import|export adjustments data'!$K$9:$K$158, MATCH($C158, 'Import|export adjustments data'!$C$9:$C$158, 0))","v":523},134,804000,15557608.017856047,7778804.0089280233]

{"sheet":"Import|export adjustments data","index":5,"n_rows":158,"n_cols":17,"rows_kept":158,"cut":false,"hidden":false,"merged":[[4,11,4,14],[5,16,6,16],[5,15,6,15],[5,10,6,10],[5,8,6,8],[5,9,6,9],[5,13,6,13],[5,14,6,14],[5,11,6,11],[5,12,6,12],[5,5,6,5],[4,8,4,9],[5,1,6,1],[5,2,6,2],[5,3,6,3],[4,4,4,7],[5,6,6,6],[5,7,6,7],[5,4,6,4]]}
[null,"High needs national funding formula - illustrative allocations to local authorities (LAs)"]
[]
[null,"Step-by-step guide for LAs to understand the calculation of the high needs block illustrative allocations"]
[]
[null,"These columns set out identifying information for LAs",null,null,"Split of pupils/students in special schools and academies, or for whom top-up funding is paid, by LA in which they are resident",null,null,null,"Pupils/students in NMSSs or SPIs by LA in which they are resident",null,null,"Split of pupils/students in special schools and academies, or for whom top-up funding is paid, by LA which hosts the provider"]
[null,"Region","LA code","LA name","Maintained special school pupil numbers by resident LA\n[a]","Special academy pupil numbers by resident LA\n[b]","Pupils numbers for whom top-up funding is paid to mainstream schools, by resident LA\n[c]","Student numbers for whom top-up funding is paid to FE institutions, by resident LA\n[d]","NMSS pupil numbers by resident LA\n[e]","SPI student numbers by resident LA\n[f]","Total of specialist and mainstream provider pupil/student numbers split by resident LA\n[g] = [a] + [b] + [c] + [d] + [e] + [f]","Maintained special school pupil numbers by provider LA\n[h]","Special academy pupil numbers by provider LA\n[i]","Pupils numbers for whom top-up funding is paid to mainstream schools, by provider LA\n[j]","Student numbers for whom top-up funding is paid to FE institutions, by provider LA\n[k]","Total of specialist and mainstream provider pupil/student numbers split by provider LA\n[l] = [h] + [i] + [j] + [k]","Net imported/exported pupils\n[m] = [l] - [g]"]
[]
[null,"England total",null,null,{"$f":"SUM(E9:E158)","v":82529},20486,101662,18951,3736,3031,230395,82531,{"$f":"SUM(M9:M158)","v":20486},101663,18951,223631,-6764]
[null,"EAST MIDLANDS ",831,"Derby",624,1,391,105,61,9,{"$f":"SUM(E9:J9)","v":1191},597,0,392,171,{"$f":"SUM(L9:O9)","v":1160},{"$f":"P9 - K9","v":-31}]
[null,"EAST MIDLANDS ",830,"Derbyshire",909,13,1913,196,40,46,3117,885,0,1917,74,2876,-241]
[null,"EAST MIDLANDS ",856,"Leicester",749,138,547,83,9,10,1536,795,132,488,111,1526,-10]
[null,"EAST MIDLANDS ",855,"Leicestershire",494,610,1328,131,12,58,2633,453,622,1377,94,2546,-87]
[null,"EAST MIDLANDS ",925,"Lincolnshire",1028,694,957,247,27,41,2994,1024,701,958,229,2912,-82]
[null,"EAST MIDLANDS ",928,"Northamptonshire",437,1054,1082,237,7,17,2834,406,1058,1060,251,2775,-59]
[null,"EAST MIDLANDS ",892,"Nottingham",346,109,494,64,11,10,1034,374,103,456,29,962,-72]
[null,"EAST MIDLANDS ",891,"Nottinghamshire",801,178,1632,255,87,108,3061,766,180,1655,283,2884,-177]
[null,"EAST MIDLANDS ",857,"Rutland",24,9,75,7,3,2,120,8,0,94,0,102,-18]
[null,"EAST OF ENGLAND ",822,"Bedford Borough",77,246,386,39,2,5,755,69,264,389,64,786,31]
[null,"EAST OF ENGLAND ",873,"Cambridgeshire",705,223,1556,136,4,8,2632,745,224,1553,100,2622,-10]
[null,"EAST OF ENGLAND ",823,"Central Bedfordshire",335,202,558,66,7,3,1171,335,203,572,98,1208,37]
[null,"EAST OF ENGLAND ",881,"Essex",1657,862,3881,227,26,30,6683,1616,802,3899,207,6524,-159]
[null,"EAST OF ENGLAND ",919,"Hertfordshire",1695,337,919,368,14,19,3352,1767,371,962,453,3553,201]
[null,"EAST OF ENGLAND ",821,"Luton",437,18,508,121,2,1,1087,421,0,493,47,961,-126]
[null,"EAST OF ENGLAND ",926,"Norfolk",1210,60,1297,375,4,7,2953,1192,54,1276,467,2989,36]
[null,"EAST OF ENGLAND ",874,"Peterborough",489,2,336,83,0,11,921,504,0,356,91,951,30]
[null,"EAST OF ENGLAND ",882,"Southend-on-Sea",265,182,435,41,2,3,928,290,218,402,85,995,67]
[null,"EAST OF ENGLAND ",935,"Suffolk",464,522,1690,304,10,4,2994,436,526,1704,232.5,2898.5,-95.5]
[null,"EAST OF ENGLAND ",883,"Thurrock",281,72,519,33,8,1,914,284,71,508,5,868,-46]
[null,"INNER LONDON ",202,"Camden",275,3,931,46,20,7,1282,287,0,1021,51,1359,77]
[null,"INNER LONDON ",204,"Hackney",318,8,854,90,6,11,1287,330,0,844,98,1272,-15]
[null,"INNER LONDON ",205,"Hammersmith and Fulham",243,0,338,37,4,5,627,403,0,362,106,871,244]
[null,"INNER LONDON ",309,"Haringey",343,9,691,82,6,22,1153,397,0,664,194,1255,102]
[null,"INNER LONDON ",206,"Islington",363,3,261,30,1,7,665,371,0,265,0,636,-29]
[null,"INNER LONDON ",207,"Kensington and Chelsea",80,1,224,36,13,10,364,0,87,281,5,373,9]
[null,"INNER LONDON ",208,"Lambeth",440,15,807,46,16,31,1355,434,0,805,35,1274,-81]
[null,"INNER LONDON ",209,"Lewisham",541,6,596,117,8,41,1309,538,0,557,199,1294,-15]
[null,"INNER LONDON ",316,"Newham",56,112,1030,172,5,2,1377,32,108,1024,151,1315,-62]
[null,"INNER LONDON ",210,"Southwark",479,18,563,115,27,22,1224,444,33,534,35.5,1046.5,-177.5]
[null,"INNER LONDON ",211,"Tower Hamlets",464,14,1054,130,31,2,1695,469,0,1073,117,1659,-36]
[null,"INNER LONDON ",212,"Wandsworth",512,1,603,50,9,21,1196,770,0,589,106.5,1465.5,269.5]
[null,"INNER LONDON ",213,"Westminster",218,4,435,49,16,3,{"$f":"SUM(E41:J41)","v":725},165,0,495,82,{"$f":"SUM(L41:O41)","v":742},{"$f":"P41 - K41","v":17}]
[null,"NORTH EAST ",841,"Darlington",9,215,126,70,2,2,424,0,246,122,76,444,20]
[null,"NORTH EAST ",840,"Durham",1118,237,618,183,45,10,2211,1131,185,611,195,2122,-89]
[null,"NORTH EAST ",390,"Gateshead",386,132,154,61,34,11,778,393,137,152,55,737,-41]
[null,"NORTH EAST ",805,"Hartlepool",59,143,299,102,0,2,605,56,146,293,70,565,-40]
[null,"NORTH EAST ",806,"Middlesbrough",451,18,516,47,6,2,1040,478,0,559,85.5,1122.5,82.5]
[null,"NORTH EAST ",391,"Newcastle upon Tyne",517,142,394,77,74,36,1240,498,155,400,200,1253,13]
[null,"NORTH EAST ",392,"North Tyneside",507,11,237,64,41,6,866,531,0,236,83,850,-16]
[null,"NORTH EAST ",929,"Northumberland",662,4,779,74,50,48,1617,645,0,778,55,1478,-139]
[null,"NORTH EAST ",807,"Redcar and Cleveland",207,144,403,38,5,0,797,200,153,394,18.5,765.5,-31.5]
[null,"NORTH EAST ",393,"South Tyneside",454,1,161,38,18,40,712,469,0,161,70,700,-12]
[null,"NORTH EAST ",808,"Stockton-on-Tees",37,536,371,138,17,5,1104,0,539,347,108,994,-110]
[null,"NORTH EAST ",394,"Sunderland",221,455,346,135,16,13,1186,203,482,347,100,1132,-54]
[null,"NORTH WEST ",889,"Blackburn with Darwen",223,0,505,64,4,5,801,212,0,505,84,801,0]
[null,"NORTH WEST ",890,"Blackpool",136,182,109,78,1,11,517,144,202,105,95,546,29]
[null,"NORTH WEST ",350,"Bolton",672,4,654,131,32,10,1503,710,0,658,152.5,1520.5,17.5]
[null,"NORTH WEST ",351,"Bury",305,2,645,89,20,12,1073,297,0,648,121,1066,-7]
[null,"NORTH WEST ",895,"Cheshire East",360,103,743,134,67,32,1439,237,48,768,228,1281,-158]
[null,"NORTH WEST ",896,"Cheshire West and Chester",600,142,826,70,21,12,1671,691,160,846,35,1732,61]
[null,"NORTH WEST ",909,"Cumbria",410,64,1371,135,13,58,2051,403,64,1385,114,1966,-85]
[null,"NORTH WEST ",876,"Halton",228,81,342,86,18,9,764,237,88,337,68,730,-34]
[null,"NORTH WEST ",340,"Knowsley",403,34,355,141,14,3,950,392,33,303,134,862,-88]
[null,"NORTH WEST ",888,"Lancashire",2533,20,1074,405,35,59,4126,2525,0,1072,388,3985,-141]
[null,"NORTH WEST ",341,"Liverpool",1250,0,385,165,19,1,1820,1272,0,399,156,1827,7]
[null,"NORTH WEST ",352,"Manchester",921,293,914,248,34,68,2478,954,289,886,250,2379,-99]
[null,"NORTH WEST ",353,"Oldham",233,372,508,108,11,6,1238,226,404,515,107,1252,14]
[null,"NORTH WEST ",354,"Rochdale",474,5,607,62,9,7,1164,470,0,586,51.5,1107.5,-56.5]
[null,"NORTH WEST ",355,"Salford",348,203,452,61,50,7,1121,339,213,464,53,1069,-52]
[null,"NORTH WEST ",343,"Sefton",516,0,487,97,24,9,1133,529,0,516,69,1114,-19]
[null,"NORTH WEST ",342,"St Helens",354,0,505,30,17,5,911,345,0,519,35,899,-12]
[null,"NORTH WEST ",356,"Stockport",513,4,807,97,38,23,1482,514,0,816,96,1426,-56]
[null,"NORTH WEST ",357,"Tameside",316,95,131,157,22,9,730,318,77,127,152,674,-56]
[null,"NORTH WEST ",358,"Trafford",288,266,573,31,23,20,{"$f":"SUM(E73:J73)","v":1201},290,266,576,13,{"$f":"SUM(L73:O73)","v":1145},{"$f":"P73 - K73","v":-56}]
[null,"NORTH WEST ",877,"Warrington",317,5,533,84,25,14,978,304,0,539,70,913,-65]
[null,"NORTH WEST ",359,"Wigan",672,2,507,92,6,3,1282,657,0,490,64,1211,-71]
[null,"NORTH WEST ",344,"Wirral",938,0,586,144,67,4,1739,932,0,578,117,1627,-112]
[null,"OUTER LONDON ",301,"Barking and Dagenham",290,15,635,150,15,7,1112,281,0,621,253.5,1155.5,43.5]
[null,"OUTER LONDON ",302,"Barnet",474,7,909,131,7,16,1544,455,0,936,157,1548,4]
[null,"OUTER LONDON ",303,"Bexley",456,42,564,46,10,9,1127,467,0,586,6,1059,-68]
[null,"OUTER LONDON ",304,"Brent",520,154,836,119,26,4,1659,481,157,755,43,1436,-223]
[null,"OUTER LONDON ",305,"Bromley",438,25,793,92,30,46,1424,431,0,810,137,1378,-46]
[null,"OUTER LONDON ",306,"Croydon",881,30,844,80,49,68,1952,793,0,783,39,1615,-337]
[null,"OUTER LONDON ",307,"Ealing",676,19,715,72,10,6,1498,688,0,697,1,1386,-112]
[null,"OUTER LONDON ",308,"Enfield",628,28,682,127,13,1,1479,608,0,649,21,1278,-201]
[null,"OUTER LONDON ",203,"Greenwich",264,201,523,205,4,12,1209,254,202,537,169,1162,-47]
[null,"OUTER LONDON ",310,"Harrow",360,93,523,122,21,4,1123,344,77,507,154,1082,-41]
[null,"OUTER LONDON ",311,"Havering",215,98,589,210,9,6,1127,190,90,590,226,1096,-31]
[null,"OUTER LONDON ",312,"Hillingdon",393,205,715,58,56,7,1434,361,250,714,32,1357,-77]
[null,"OUTER LONDON ",313,"Hounslow",549,5,698,94,44,4,1394,466,0,655,88,1209,-185]
[null,"OUTER LONDON ",314,"Kingston upon Thames",238,0,384,26,24,36,708,300,0,373,32,705,-3]
[null,"OUTER LONDON ",315,"Merton",350,6,480,45,33,24,938,333,0,471,0,804,-134]
[null,"OUTER LONDON ",317,"Redbridge",521,35,747,128,31,11,1473,545,0,749,19,1313,-160]
[null,"OUTER LONDON ",318,"Richmond upon Thames",167,0,437,50,32,15,701,192,0,504,79,775,74]
[null,"OUTER LONDON ",319,"Sutton",131,169,552,34,48,36,970,82,207,586,46,921,-49]
[null,"OUTER LONDON ",320,"Waltham Forest",68,571,542,75,19,2,1277,63,703,521,41,1328,51]
[null,"SOUTH EAST ",867,"Bracknell Forest",176,20,240,57,30,7,530,169,0,228,41,438,-92]
[null,"SOUTH EAST ",846,"Brighton and Hove",399,2,335,32,16,25,809,429,0,344,21,794,-15]
[null,"SOUTH EAST ",825,"Buckinghamshire",1208,135,1259,126,46,17,2791,1150,145,1215,93,2603,-188]
[null,"SOUTH EAST ",845,"East Sussex",448,533,1002,109,101,23,2216,401,535,997,123,2056,-160]
[null,"SOUTH EAST ",850,"Hampshire",2343,330,1678,535,70,30,4986,2259,292,1700,546,4797,-189]
[null,"SOUTH EAST ",921,"Isle of Wight",228,0,268,156,23,1,676,226,0,268,157,651,-25]
[null,"SOUTH EAST ",886,"Kent",3372,318,2007,596,97,70,6460,3343,285,2005,631,6264,-196]
[null,"SOUTH EAST ",887,"Medway",168,553,269,25,15,13,1043,151,567,262,32,1012,-31]
[null,"SOUTH EAST ",826,"Milton Keynes",670,68,497,92,5,7,1339,676,72,488,94,1330,-9]
[null,"SOUTH EAST ",931,"Oxfordshire",573,397,775,265,21,30,{"$f":"SUM(E105:J105)","v":2061},592,398,813,435,{"$f":"SUM(L105:O105)","v":2238},{"$f":"P105 - K105","v":177}]
[null,"SOUTH EAST ",851,"Portsmouth",306,234,244,72,7,0,863,295,256,223,71,845,-18]
[null,"SOUTH EAST ",870,"Reading",237,106,261,84,23,1,712,79,119,188,0,386,-326]
[null,"SOUTH EAST ",871,"Slough",269,22,466,48,1,2,808,286,25,445,58,814,6]
[null,"SOUTH EAST ",852,"Southampton",417,1,299,92,9,3,821,440,0,291,84,815,-6]
[null,"SOUTH EAST ",936,"Surrey",1689,255,2447,226,364,77,5058,1733,291,2488,262,4774,-284]
[null,"SOUTH EAST ",869,"West Berkshire",256,8,321,85,216,10,896,386,0,354,98,838,-58]
[null,"SOUTH EAST ",938,"West Sussex",1576,4,1277,125,122,44,3148,1592,0,1270,110,2972,-176]
[null,"SOUTH EAST ",868,"Windsor and Maidenhead",194,15,342,23,25,7,606,235,0,383,52,670,64]
[null,"SOUTH EAST ",872,"Wokingham",216,13,365,66,19,6,685,275,0,381,0,656,-29]
[null,"SOUTH WEST ",800,"Bath and North East Somerset",12,338,432,53,1,17,853,0,410,445,56,911,58]
[null,"SOUTH WEST ",837,"Bournemouth",230,111,245,21,48,6,661,277,127,252,0,656,-5]
[null,"SOUTH WEST ",801,"Bristol, City of",684,5,969,181,1,20,1860,765,0,916,194,1875,15]
[null,"SOUTH WEST ",908,"Cornwall",293,111,845,252,3,26,1530,261,111,853,290,1515,-15]
[null,"SOUTH WEST ",878,"Devon",1015,25,2191,350,79,53,3713,956,0,2177,245,3378,-335]
[null,"SOUTH WEST ",835,"Dorset",506,109,494,78,46,25,1258,511,80,512,80,1183,-75]
[null,"SOUTH WEST ",916,"Gloucestershire",964,80,1127,357,38,87,2653,988,81,1137,268,2474,-179]
[null,"SOUTH WEST ",802,"North Somerset",283,2,344,484,0,9,1122,274,0,347,506,1127,5]
[null,"SOUTH WEST ",879,"Plymouth",565,0,672,108,4,1,1350,634,0,684,117,1435,85]
[null,"SOUTH WEST ",836,"Poole",130,100,147,15,43,6,441,105,119,133,19,376,-65]
[null,"SOUTH WEST ",933,"Somerset",548,36,1323,419,4,57,2387,554,0,1325,398,2277,-110]
[null,"SOUTH WEST ",803,"South Gloucestershire",415,2,608,111,6,29,1171,399,0,655,205,1259,88]
[null,"SOUTH WEST ",866,"Swindon",461,39,639,153,1,47,1340,484,40,629,149,1302,-38]
[null,"SOUTH WEST ",880,"Torbay",278,202,333,104,4,6,927,292,227,325,166,1010,83]
[null,"SOUTH WEST ",865,"Wiltshire",466,247,1159,212,8,65,2157,362,217,1138,182,1899,-258]
[null,"WEST MIDLANDS ",330,"Birmingham",3080,776,1122,184,6,144,5312,3155,798,1039,156,5148,-164]
[null,"WEST MIDLANDS ",331,"Coventry",612,241,359,115,2,2,1331,619,235,360,221,1435,104]
[null,"WEST MIDLANDS ",332,"Dudley",763,2,233,79,0,29,1106,758,0,226,69,1053,-53]
[null,"WEST MIDLANDS ",884,"Herefordshire",119,174,327,22,3,19,664,129,181,330,17,657,-7]
[null,"WEST MIDLANDS ",333,"Sandwell",536,8,759,52,0,32,1387,507,0,808,30,1345,-42]
[null,"WEST MIDLANDS ",893,"Shropshire",109,415,869,59,6,44,1502,46,412,869,46,1373,-129]
[null,"WEST MIDLANDS ",334,"Solihull",507,64,355,34,1,32,993,482,69,383,46,980,-13]
[null,"WEST MIDLANDS ",860,"Staffordshire",1614,534,738,157,12,62,{"$f":"SUM(E137:J137)","v":3117},1703,636,742,192,{"$f":"SUM(L137:O137)","v":3273},{"$f":"P137 - K137","v":156}]
[null,"WEST MIDLANDS ",861,"Stoke-on-Trent",629,67,493,127,4,31,1351,631,0,465,71,1167,-184]
[null,"WEST MIDLANDS ",894,"Telford and Wrekin",469,10,363,63,0,2,907,498,0,357,58,913,6]
[null,"WEST MIDLANDS ",335,"Walsall",603,12,483,27,1,8,1134,575,0,477,38.5,1090.5,-43.5]
[null,"WEST MIDLANDS ",937,"Warwickshire",1007,290,681,127,38,53,2196,1017,288,698,74,2077,-119]
[null,"WEST MIDLANDS ",336,"Wolverhampton",512,207,227,244,0,16,1206,518,224,221,259,1222,16]
[null,"WEST MIDLANDS ",885,"Worcestershire",827,475,732,200,76,38,2348,817,472,743,195.5,2227.5,-120.5]
[null,"YORKSHIRE AND THE HUMBER ",370,"Barnsley",29,395,709,273,24,3,1433,0,408,687,329,1424,-9]
[null,"YORKSHIRE AND THE HUMBER ",380,"Bradford",679,342,969,204,25,17,2236,655,345,928,149,2077,-159]
[null,"YORKSHIRE AND THE HUMBER ",381,"Calderdale",297,0,428,51,5,7,788,291,0,450,32,773,-15]
[null,"YORKSHIRE AND THE HUMBER ",371,"Doncaster",522,2,415,59,25,38,1061,527,0,414,39,980,-81]
[null,"YORKSHIRE AND THE HUMBER ",811,"East Riding of Yorkshire",346,40,648,39,5,9,1087,325,0,663,33,1021,-66]
[null,"YORKSHIRE AND THE HUMBER ",810,"Kingston Upon Hull, City of",235,300,343,50,3,3,934,238,326,325,63,952,18]
[null,"YORKSHIRE AND THE HUMBER ",382,"Kirklees",660,4,938,170,33,3,1808,670,0,932,181,1783,-25]
[null,"YORKSHIRE AND THE HUMBER ",383,"Leeds",1012,4,1610,205,27,16,2874,1019,0,1623,203,2845,-29]
[null,"YORKSHIRE AND THE HUMBER ",812,"North East Lincolnshire",7,279,137,82,7,25,537,0,293,137,130,560,23]
[null,"YORKSHIRE AND THE HUMBER ",813,"North Lincolnshire",281,9,296,71,6,12,675,282,0,297,73,652,-23]
[null,"YORKSHIRE AND THE HUMBER ",815,"North Yorkshire",688,62,750,159,30,32,1721,668,72,764,138,1642,-79]
[null,"YORKSHIRE AND THE HUMBER ",372,"Rotherham",567,4,317,145,7,25,1065,583,0,336,177,1096,31]
[null,"YORKSHIRE AND THE HUMBER ",373,"Sheffield",1012,3,481,261,25,19,1801,1012,0,476,247,1735,-66]
[null,"YORKSHIRE AND THE HUMBER ",384,"Wakefield",422,2,675,169,5,24,1297,444,0,682,153,1279,-18]
[null,"YORKSHIRE AND THE HUMBER ",816,"York",174,0,243,93,7,6,523,240,0,253,164,657,134]