{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Lit review","Mappings","Introduction","Sheet1","User inputs","Project costs + benefits","Who pays assumptions - USER","Who pays assumptions - ORIGINAL","Who pays assumptions - merged","Savings analysis","Price assumptions","National Projections","Suggested housing","Suggested housing (2)","Analysis overview - backup","Summary with medium filter","Database","Reference data","Benefit assumptions -->","NHS I Falls ","Savings to NHS - Extra Care","NHS I Hospital admissions","NHS I Loneliness","Societal benefits","Cost assumptions -->","Care staff costs","EQUIP&DFG","Commissioner inputs (2)"],"not_rendered":{"charts":1,"images":4,"macros":1,"external_links":1,"defined_names":6,"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":"Lit review","index":0,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
["No.","Date","Title ","Author","File name / Link","Description","Source","Notes"]
[1,2015,"Collaborative Research between Aston Research Centre for Healthy Ageing (ARCHA) and the ExtraCare Charitable Trust","Aston University","Collaborative Research between Aston Research Centre for Healthy Ageing (ARCHA) and the ExtraCare Charitable Trust","This 3 year longitudinal study sought to compare changes over time in care needs and care costs of new ExtraCare residents with those of a control sample in the community."]
[2,2013,"Investing in Shared Lives","A Social Finance report produced in partnership with Shared Lives Plus, Community Catalysts, Macintyre and RSA 2020 Public Service","https://www.socialfinance.org.uk/sites/default/files/publications/sf_shared_lives_final.pdf","Report by Social Finance looking at how greater use of Shared Lives care could deliver higher quality of care at a lower cost, and how Shared Lives services could be expanded."]
[3,2017,"Evaluation of Extra Care Housing in Wales","Elaine Batty, Mike Foden, Stephen Green, Lindsey McCarthy, David Robinson and Ian Wilson Centre for Regional Economic and Social Research Sheffield Hallam University\nwith The University of Sheffield","https://www4.shu.ac.uk/research/cresr/sites/shu.ac.uk/files/eval-extra-care-housing-wales.pdf#page125","This report presents the findings to emerge from an evaluation of the extra care housing sector in Wales. It presents a comprehensive, independent assessment of the role played by the sector to help inform discussion about the role that extra care should play in delivering the strategic vision on housing for older people in Wales and to inform future investment decisions"]
[4,2018,"Funding supported housing for all - Specialised Supported Housing for people with a learning disability","MenCap and Housing LIN","https://www.mencap.org.uk/sites/default/files/2018-04/2018.052%20Housing%20report_FINAL_WEB.pdf","Focus is on specialist housing for adults with learning disabilitie and includes some cost estimates for different options."]
[5,2016,"Alternative accommodation-based care - Shared Lives Promising models of care – case studies","SCIE","https://www.scie.org.uk/future-of-care/total-transformation/case-studies/shared-lives","Estimated current and potential financial benefits of shared lives for Birmngham City Council"]
[6,2013,"The Business Case for Extra Care Housing in Adult Social Care: An Evaluation of Extra Care Housing schemes in East Sussex","Housing Learning & Improvement Network (LIN)","https://www.housinglin.org.uk/_assets/Resources/Housing/Practice_examples/Housing_LIN_case_studies/HLIN_CaseStudy78_EastSussex.pdf","This case study provides a synthesis of the detailed evaluation of extra care housing schemes undertaken by East Sussex County Council to inform future decisions related to financial investment in extra care housing. In particular, to ascertain whether: • extra care housing acts as a preventative model, supporting independence and avoiding admissions into residential care; • extra care housing is a more cost effective model of care delivery than other models, including residential care and care in the community. The resultant findings revealed that the financial impact of the findings was considerable, with the evaluation indicating that the cost of extra care housing was on average half the gross cost of the alternative placements. This has given pause for thought about the future strategic direction of extra care housing and has helped inform growth plans."]
[7,2017,"Demonstrating the Health and Social Cost-Benefits of Lifestyle Housing for Older People","Housing Learning and Improvement Network (LIN) for Keepmoat Regeneration/ENGIE","HLIN_Keepmoat_Report_FINAL.pdf (housinglin.org.uk)","This report is set out in two parts: • Part One pulls together the headline facts and fgures on the health and social care cost-benefts of lifestyle housing for older people. These are listed in an ‘at a glance’ format. • Part Two provides the substantative fndings and sources the relevant evidence base."]
[8,"2017?","THE BUSINESS CASE FOR EXTRA CARE HOUSING AT OUTWOODS IN BURTON-ON-TRENT EVIDENCE AND INFORMATION IN SUPPORT\nOF THE DEVELOPMENT OF SPECIALISED\nSUPPORTED HOUSING FOR OLDER PEOPLE","business case has been commissioned by Community Solutions Partnerships Ltd from Social Care Strategies Ltd","https://www.socialcarestrategies.co.uk/wp-content/uploads/2018/01/Extra-Care-Housing-Report-Burton-on-Trent-v4.pdf","This business case describes a process for commissioning, funding, designing and developing extra care housing at Outwoods in Burton-on-Trent. The town is served by Staffordshire County Council and East Staffordshire Borough Council."]
[9,2019,"Unit Costs of Health and Social Care","PSSRU (Personal Social Services Unit)","https://www.pssru.ac.uk/pub/uc/uc2019/services.pdf","Unit Costs of Health and Social Care 2019 for  Private sector nursing homes for older people (age 65+); 1.2 Private sector residential care for older people (age 65+); Local authority own-provision residential care for older people (age 65+);  Local authority own-provision day care for older people (age 65+); Dementia memory service; Multi-professional clinical medication reviews in care homes for older\npeople"]
[10,2014,"Shared Lives – improving understanding of the costs of family-based support","PSSRU - Nadia Brookes and Lisa Callaghan","https://www.pssru.ac.uk/pub/uc/uc2014/brookes-callaghan.pdf","The National Institute for Health Research School for Social Care Research commissioned the Personal Social Services Research Unit at the University of Kent to examine the potential of Shared Lives to support certain groups of older people. The Outcomes, Processes and Costs of Shared Lives evaluation was conducted between 2012 and 2014. This short article presents some of the cost information obtained for the project, and aims to contribute to the understanding of the costs of Shared Lives more generally, as well as highlight where some of the gaps still lie."]
[11,2016,"Evaluating extra care - valuing what really matters... The case for taking relationships seriously","Housing LIN","https://www.housinglin.org.uk/Topics/type/Evaluating-extra-care-valuing-what-really-matters-The-case-for-taking-relationships-seriously/","This Housing LIN Case Study No 129 features Strand Court, the first of a number of planned extra care housing schemes to be built in North East Lincolnshire. It looks at the benefits of extra care housing from a residents' perspective, drawing on research undertaken to identify people's experience of wellbeing and satisfaction within the scheme using a new measure of 'relational value'."]
[12,2011,"Evaluating Extra Care Housing for Older People in England: A Comparative Cost and Outcome Analysis with Residential Care","Theresia Bäumker, Ann Netten, Robin Darton, Lisa Callaghan - ","https://file.scirp.org/pdf/JSSM20110400011_63454840.pdf","Extra care housing is an important innovation in the care and support of older people, and is a housing model that has considerable potential to support older people in leading active, independent lives. Based on cost-effectiveness analyses on statistically matched samples with physical functioning as the primary outcome measure, the study found that costs were lower when comparing equivalent people who moved into publicly-funded residential care homes in 1995, and similar to the more dependent type of person moving into care homes in 2005. Similar or lower costs combined with better outcomes mean that although extra care housing does not appear to provide a direct alternative, it can support some older people at risk of moving into a residential care homes in a cost-effective way.","Journal of Service Science and Management, 2011, 4, 523-539"]
[13,2010,"Financial benefits of investment in specialist housing for vulnerable and older people","Frontier Economics Ltd, London.","https://www.housinglin.org.uk/_assets/Resources/Housing/Support_materials/Other_reports_and_guidance/Financial_benefits_of_investment_in_specialist_housing_FINAL.pdf","This report recommends that the HCA should continue to prioritise investment in specialist housing provision, to include making the best value of existing stock. In addition, it states that the needs of vulnerable and older people should be embedded in the Agency's Local Investment Planning process and that older and vulnerable people should be considered contributors to, and customers of initiatives and programmes outside of specialist schemes"]
[14,2011,"Money matters: reviews of cost-effective initiatives","Institute for Research and Innovation in Social Services (IRISS)","https://ipc.brookes.ac.uk/publications/publication_676.html","This case study is based on an evaluation of the quality, outcomes and cost-effectiveness of Shared Lives services (formerly known as Adult Placement) in south east England, conducted in 20091 . The study found that most Shared Lives schemes provide: ‘care that is good or excellent, care that meets national minimum standards, positive experiences and outcomes for people, high levels of satisfaction among stakeholders, and value for money’, delivering high quality support at a relatively low price.","Essence Project - NIHR School for\nSocial Care Research"]
[15,2014,"Local area impact assessment of retirement living and assisted living developments","McCarthy & Stone commissioned the Institute of Public Care at Oxford Brookes University","https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","This report by the Institute of Public Care at Oxford Brookes University considers a local area economic impact assessment of Retirement Living and Assisted Living Extra Care developments across England, Wales and Scotland. Commissioned by McCarthy and Stone, is aims to provide independent, objective and robust evidence about the extent to which there is a case for Retirement Living and Assisted Living Extra Care schemes in terms of the local economic and wider social impact of these schemes.","Essence Project - NIHR School for\nSocial Care Research","Finished here 31/12/2020"]
[16,2016,"Valuing Retirement Housing Exploring the economic effects of specialist housing for older people","The Strategic Society Centre","https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf","Estimates the financial value of these economic effects drawing on relevant social survey, administrative and population data; Aggregates the total estimated financial value of a single unit of new specialist retirement housing across the lifetime of its first resident","Essence Project - NIHR School for\nSocial Care Research"]
[17,2018,"An Independent Review of Shared Lives for Older People and People Living with Dementia","PPL, Cordis Bright, Social Finance PPL, London.","https://essenceproject.uk/keyword/supported-housing/#collapse-912","Shared Lives is based around a Shared Lives carer sharing their home with an adult in need of care, to encourage meaningful relationships, independent living skills and community integration. This review explores how Shared Lives’ respite service for older people and people with dementia compare to ‘traditional’ forms of care for across three areas: outcomes for service users, carer and care commissioners; direct care costs to commissioners; and impact on the broader health system, such as a reduced usage. The review found that Shared Lives model provides positive outcomes for both service users and carers. It found that Shared Lives arrangements were able to reduce social isolation experience by carers and help increase their general wellbeing. Shared Lives also resulted in increased independence, wellbeing and choice for service users. In addition, the study found that the costs Shared Lives approach are similar to ‘traditional’ respite provision and provide an important option for commissioners. Appendices include details of calculations of the cost of providing Shared Lives respite care and day services; the results of a rapid evidence assessment on outcomes of ‘traditional’ respite care; and details of Healthcare service usage modelling.","Essence Project - NIHR School for\nSocial Care Research","Skipped "]
[18,2011,"How can local authorities with less money support better outcomes for older people?","Centre for Policy on Ageing","https://www.jrf.org.uk/sites/default/files/jrf/migrated/files/authorities-supporting-older-people-summary.pdf","How can the life experiences of older people be enhanced whilst at the same time achieving less demand for more costly health and social care services?","Essence Project - NIHR School for\nSocial Care Research"]
[19,2020,"The Housing-with-Care Task Force","ARCO (Assosciated Retirement Community Operators)","www.arcouk.org/sites/default/files/Housing%20with%20Care%20Task%20Force%20Overview.pdf","1) Identify barriers for growth 2) Provide detailed proposals for change building on existing work, including on: • Smart regulation of the sector (including consumer protection) • Clarifying the role of housing with care in the planning system • Availability of funding for those with more moderate means"]
[20,2020,"Guidance - Supported housing: national statement of expectations","The Ministry of Housing, Communities and Local Government (MHCLG)","http://www.gov.uk/government/publications/supported-housing-national-statement-of-expectations/supported-housing-national-statement-of-expectations","We are pleased to announce the National Statement of Expectations (NSE) for supported housing. It sets out government’s vision for ways of working in the sector and recommendations for standards in accommodation and is an important step in establishing what good looks like and how it can be achieved. This is part of our work to improve oversight, ensure quality and value for money. (see 'What funding is available to support supply?')"]
[21,"2020-12-01","Briefing paper - Adult social care funding reform: developments since July 2019 (England)","House of Commons Library","https://commonslibrary.parliament.uk/research-briefings/cbp-8001/","This House of Commons Library briefing paper provides a summary of developments concerning the reform of adult social care since Boris Johnson became Prime Minister in July 2019. It applies to England only."]
[22,2020,"The state of the adult social care sector and workforce in England","Workforce Intelligence","http://www.skillsforcare.org.uk/adult-social-care-workforce-data/Workforce-intelligence/publications/national-information/The-state-of-the-adult-social-care-sector-and-workforce-in-England.aspx","This report provides a comprehensive analysis of the adult social care workforce in England and the characteristics of the 1.52 million people working in it. Topics covered include: employment information, recruitment and retention, demographics, pay, qualification rates and future workforce forecasts."]
[23,2018,"Approaches to social care funding Social care funding options","Health Foundation","http://www.health.org.uk/publications/approaches-to-social-care-funding","This paper considers the following approaches to funding social care for older people in\nEngland.\n• Improving the current system.\n• The Conservative Party’s proposals at the time of the 2017 general election\n(a revised means test and a cap on care costs).\n• A single budget for health and social care.\n• Free personal care.\n• A hypothecated tax for social care.\nThese models were chosen to reflect the solutions most commonly raised in the debate\naround social care funding, and are not a comprehensive list of possible models.","Literature review"]
[24,2018,"Government Response to the Competition and Markets Authority's 'Care homes market study, final report'","Social Care Oversight, Care and Transformation Directorate.","www.gov.uk/government/publications/cma-care-homes-market-study-government-response","On 30 November 2017, the Competition and Markets Authority (CMA) published the\nfinal report of its market study of the care homes market. The report set out a series of\nrecommendations for Government, Local Authorities, sector regulators and the adult\nsocial care industry to address the issues identified.\nThis response is in relation to recommendations made for the provision of adult social\ncare in England, as adult social care is a devolved matter. The Devolved Administrations\nhave each been asked by the CMA to respond to the report.","Literature review"]
[25,2014,"“ A vision for care fit for the twenty-first century…” THE COMMISSION ON\nRESIDENTIAL CARE","Demos","http://demos.co.uk/files/Demos_CORC_report.pdf","This is the final report from the Commission on Residential Care (CORC) – a group of academics, experts and practitioners, chaired by Paul Burstow MP, who have over the past year examined a range of evidence and consulted a number of experts and practitioners in the UK and abroad regarding the future of residential care for disabled and older people.","Literature review"]
[26,2018,"At What Cost? the Impact of UK Long-term Care Funding Policies on Social Work Practice with Older People’: A Literature Review","Alison Higgins - Ethics and Social Welfare Journal","http://www.tandfonline.com/doi/abs/10.1080/17496535.2018.1505931?journalCode=resw2","This paper examines themes from recent literature in the field of social work with vulnerable older people, particularly in relation to funding arrangements for residential care, examining how ethical issues in this field of social work practice are. identified and discussed.","Literature review"]
[27,2020,"FIXING SOCIAL CARE: NEW FUNDING, NEW METHODS, NEW PARTNERSHIPS","Adam Smith Instutiue","http://www.adamsmith.org/research/fixing-social-care-new-funding-new-methods-new-partnerships","The ASI’s latest paper, authored by ASI Director Eamonn Butler and adult social care sector expert Paul Saper, argues that that the social care system is broken, unfit for purpose and cannot be fixed by new taxes.","Literature review"]
[28,2012,"Innovative funding and delivery options in extra care sheltered housing A Housing Learning and Improvement Network “Get Smart ” guide","Edited by Brian Johnston and Jeremy Porteus - Housing LIN","http://www.housinglin.org.uk/_assets/Resources/Housing/Support_materials/Other_reports_and_guidance/HLIN_GetSmart_Funding.pdf","During summer 2012, the Housing Learning and Improvement Network (LIN) invited a range of housing sector specialists with a range of professional perspectives to give some thought to what is currently “innovative thinking” that early adapters are seeking to develop, and can be more widely used across the public and private sectors.","Essence Project - NIHR School for\nSocial Care Research"]
[29,2017,"The Lightbulb Project: Switched on to integration in Leicestershire","Written for the Housing Learning and Improvement Network by Alison Moran, Interim Lightbulb Service Manager, Blaby District Council.","http://www.housinglin.org.uk/_assets/Resources/Housing/Practice_examples/Housing_LIN_case_studies/HLIN_CaseStudy_135_Lightbulb_Project.pdf","The Impact of the Service Formal evaluation of the service has taken place using Social Care and Health data and simulation modelling. Lightbulb delivery costs, including Hospital Housing team, are approximately £1m p/a against a potential £2m p/a saving to the Leicestershire and savings to the wider health economy.","Essence Project - NIHR School for\nSocial Care Research"]
[30,2017,"Creating the five year forward view for social care - How transformed and integrated health and care could improve outcomes and cost-effectiveness","SCIE","http://www.scie.org.uk/future-of-care/total-transformation","This paper explores the potential for scaling up the most promising examples of care, support and community health services, initially using data from Birmingham City Council, modelling their outcomes and costs. Originally published in November 2016, it has been updated to include additional models.","SCIE"]
[31,2017,"The Social Value of Sheltered Housing Briefing paper","Claudia Wood","http://www.demos.co.uk/wp-content/uploads/2017/06/Sheltered-Housing-paper-June-2017.pdf","This paper provides a review of the existing evidence regarding the impact of sheltered housing, and then draws on this to make some initial estimates as to the cost savings it can achieve in a range of fields."]
[32,2017,"The Value of Sheltered Housing","James Berrington","https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Value_of_Sheltered_Housing_Report.pdf ","The value derived from sheltered housing and extra care housing can be found in the benefits to the individual, to the community and to the taxpayer, mostly as a preventative service. While schemes vary greatly in size, scale and facicities, there are some common areas where we can see that schemes deliver value (to a large extent in some schemes such as extra care).","Housing LIN"]
[33,2019,"Extra Care Housing Resource Pack for Greater Manchester Health and Social Care Partnership","Clare Skidmore, Ian Copeman, Lois Beech and Sophie Fox","https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020 270120.pdf#page58 ","This is an extra care housing resource pack produced on behalf of the Greater Manchester Health and Social Care Partnership (GMHSCP). It is intended to be used by its locality partners when considering commissioning extra care housing schemes. It provides examples and guidance in relation to development of the most appropriate mix of additional extra care housing across Greater Manchester."]
[34,2019,"Integrated housing with care and support for older people: econimic evidence","Tinelli Michela, Knapp Martin, & Guy Danielle - London School of Economics and Policy Science","https://essenceproject.uk/wp-content/uploads/2019/08/Essence_20_integrated-housing.pdf ","This case summary draws on existing research to provide economic evidence on extra care housing. The summary looks at whether extra housing is effective; residents views of extra care housing; whetehr it is cost effective; and how it is currently implemented. The evidence suggestes that extra care housing can be cost effective. Howeveb research has focused on comparison with the cost of living in a residential care home, which may not always be the relevant comparator. There is aso evidence that extra care housing produces heath benefits and increases life expectancy of residents, and reduces needs for care and use of health and social care resources. ","Essence Project - NIHR School for\nSocial Care Research","Is there a breakdown of the models that sit behind this project? "]
[35,2013,"A cost comparison of supported living in Wales: a Swansea case study","Nash Paul, Farr Angela, and Phillips Ceri Swansea University. Centre for Innovative Ageing","http://www.housinglin.org.uk/_library/Resources/Housing/Wales/swansea-uni-report-to-sewic1.pdf ","This report sets out the findings of a research project on the costs of receiving care and support in Extracare sheltered housing in Wales, the comparable cost differences between receiving care in residential care, Extracare and in the community, and the variation in the use of NHS services in different care environments. Using the Secure Anonymised Information Linkage (SAIL) databank, this research was able to link data for housing and health care provision through social services and NHS service delivery data. The research found that the least expensive environment for delivery of care is in service users’ own homes with the most expensive being residential care. Caveats to this are that residential care supports older adults with higher levels of care needs, and that it incurs additional housing costs. The lowest equipment/modification costs were incurred by residents in Extracare with the highest by those receiving care and support in the community. This is reflective of the age of housing stock and support infrastructure, with Extracare having communal aides and ready modified flats, whereas this is not the case for community properties. In-patient costs were significantly higher in residential care than in Extracare, again reflective of the underlying care need of older adults in each environment. The highest costs were associated with those in receipt of care in the community, which is likely because of delays in enacting assessments, re-ablement and new community support care packages. Outpatient admissions and A&E costs were relatively stable across each of the care environments. The most common GP services utilised by residents in each of the care environments were telephone consultations, home visits and GP surgery consultations. Overall, residential care appears to be the most expensive for all costs relating to GP activity.","Housing LIN"]
[36,2018,"Comparing costs and outcomes of supported living with group homes in Austrailia","Bigby Christine, Bould Emma, and Beadle-Brown Julie","https://doi.org/10.3109/13668250.2017.1299117 ","Background: Supported living is perceived as more flexible than group homes for people with intellectual disability. This study identified costs and factors associated with quality of life (QOL) in supported living and compared this with group homes. Method: Thirty-one residents in supported living participated in a survey incorporating measures of service user characteristics and QOL. Participants in supported living were compared to a sample of 397 people in 96 group homes, and QOL outcomes compared for a matched sample of 29 people in supported living and group homes. Results: QOL differed little, supported living was cheaper, and 30–35% of both groups had similar support needs. Being younger, having autism, better health, family support, and participation in structured activities were associated with better outcomes in supported living. Conclusions: Supported living holds potential for group home residents, but greater support is required in domains such as health and interpersonal relationships.","Journal of Intellectual and Developmental Disabiity"]
[37,2020,"Housing - State of Aging in 2020","Centre for aging better","https://www.ageing-better.org.uk/housing-state-ageing-2020 ","The State of Ageing in 2020 is an online report with multiple chapters, capturing a snapshot of ageing today and considering our future prospects."]
[38,2020,"Housing and Care for Older People, Defining the Sector,","British Property Federation in partnership with Cushman & Wakefield","https://bpf.org.uk/our-work/research-and-briefings/housing-and-care-for-older-people-defining-the-sector/","Central and local government stakeholders and others can use this report to understand the range of housing options available to older people in the UK. The report also includes definitions of care,\nsupport and services provided to residents. And it quantifies the current stock of housing\nfor older people and reviews relevant case studies and planning policies. Considering our rapidly ageing population, this report also makes the case for greater provision of purpose-built housing for older people, and the need to rectify its severe under supply.","British Housing Foundation"]
[39,2020,"Coming of Age Better housing options for older people","ARCO and later Life Ambitions","http://www.arcouk.org/sites/default/files/ARCO_LLA%20Report%202020.pdf","These surveys, conducted by our two organisations - Later Life Ambitions and the Associated Retirement Community Operators (ARCO), illuminate the mis-match between the needs and wants of older people and the options available to them: 56% of older people are interested in moving, rising to 70% if to somewhere with care and support as an alternative to a care home, yet only 12% say their local area has enough downsizing options, including those with care.","ARCO"]
[40,2019,"ETHICAL CARE A BOLD REFORM AGENDA FOR ADULT SOCIAL CARE","Harry Quilter-Pinner -  Institute for Public Policy Research","http://www.ippr.org/files/2019-11/ethical-care-nov19.pdf","Our research has identified three major drivers of quality in social care. • Funding: Cuts to adult social care spending have significantly reduced access to care. This is a national scandal, but it has helped to protect quality for those who are still receiving it. However, we may now be reaching a ‘tipping point’, where the drivers of quality are overcome by budgetary pressures. Moreover, cuts to non-statutory services may have contributed to low levels of user satisfaction in terms of ‘social connection’. • Workforce: There is a strong consensus in the sector that workforce is a significant driver of quality. In particular, the Care Quality Commission (CQC) has identified a link between high vacancy and turnover rates, and poorer levels of care being provided, while carers themselves highlight a lack of time and training as a factor. This is concerning because we are facing a workforce crisis, with high turnover and vacancy rates driven by low pay, training, progression and status in caring jobs. • Provider type: There is some evidence that the provider type and a provider’s business model has an impact on quality. Future Care Capital analysis of CQC data shows that, on average, private residential care providers deliver a lower quality of care than is delivered by the voluntary and state sector. This can be explained in a number of ways; for example, there is evidence that private providers have worse workforce outcomes, are more unstable (with a higher risk of bankruptcy) and tend to be larger (with smaller care homes on average delivering better care).","Research review"]
[41,2017,"Housing our Ageing Population - learning From Councils meeting the Housing Need of our Ageing Population","Local Government Association","http://www.local.gov.uk/sites/default/files/documents/5.17%20-%20Housing%20our%20ageing%20population_07_0.pdf","The case studies in this report demonstrate how Birmingham City Council, Central Bedfordshire Council, Essex County Council, Mansfield District Council, Newcastle City Council, North Somerset, Bristol, Bath and North-East Somerset Councils, and Worcestershire County Council are playing a significant place-making role in shaping the current and future supply of housing for an ageing population in their areas."]
[42,2019,"Social care: the action we need - Election briefing","Natasha Curry, Nina Hemmings, Camille Oung and Eilís Keeble - Nuffield Trust","http://www.nuffieldtrust.org.uk/files/2019-11/social-care-election-briefing-web.pdf","There is an expectation that social care will feature highly on the to-do list of the next government and that reform will aim to deliver an expanded service to a greater number of people. However laudable this is, any expanded offer will not be deliverable if it is not supported by a radical increase in our care workforce and funding reform.","Research Review"]
[43,2018,"Who cares? Building the care workforce of the future","Andrew McKechnie, Reena Virdee and Ollie Cohen - PWC","ww.pwc.co.uk/healthcare/assets/documents/who-cares-building-the-care-workforce-of-the-future.pdf","Every day, across the country, hundreds of thousands of hardworking and committed health and social care professionals go to work to care for people at their most vulnerable. They are strongly motivated by their desire to work in a sector that directly helps so many people. Many find their work hugely rewarding but working in the care sector is becoming more challenging. Funding pressures, red tape and low wages contribute to high levels of staff turnover. How do you successfully attract, develop and inspire a care workforce in this environment?","Research Review"]
[44,2018,"Supersized The impact of adult social care on jobs, growth and regeneration in the West Midlands","Sherman Wong commissioned by West Midlands ADASS (Directors of Adult Social Services)","http://wm-adass.org.uk/media/1027/adass_economy_2018_final.pdf","Last year, West Midlands ADASS took a look at the multi-faceted £4.4 billion footprint of the West Midlands adult social care sector as an economic driver, looking at how the sector contributes or could contribute to wider economic, social and place-shaping objectives. Nearly a year later we have commissioned Sherman to take a fresh look which brings together a series of reports, analysis and thoughts on how we develop the ‘Flipping social care’ concept and provide information and argument that helps us all make the case for the importance of the sector in driving the local economy.","Research Review"]
[45,2018,"House of Commons Communities and Local Government Committee Housing for older people Second Report of Session 2017–19","House of Commons","https://publications.parliament.uk/pa/cm201719/cmselect/cmcomloc/370/370.pdf","we have sought to produce a report which reflects the diversity of older people in terms of their ages, their individual circumstances and their choices and preferences. This report considers the provision of advice and information on housing; the link between housing and health; the situation for people who ‘stay put’ and for those who move home; housing options and supply and, finally, the need for a national strategy. In the Housing White Paper, the Government stated its intention to explore the issues relating to housing for older people and find sustainable solutions to any emerging problems"]
[46,2017,"Written evidence submitted by the Housing Learning and Improvement Network","Housing LIN","http://http://data.parliament.uk/writtenevidence/committeeevidence.svc/evidencedocument/communities-and-local-government-committee/housing-for-older-people/written/49166.pdf","Response to Select Committee enquiry into Housing."]
[null,null,null,null,"https://www.housinglin.org.uk/_assets/Resources/Housing/Research_evaluation/DP2783v2.pdf"]
[null,null,null,null,"https://www.jrf.org.uk/sites/default/files/jrf/migrated/files/2276-housing-care-costs.pdf"]
[47,2012," Affordability, choices and quality of life in housing with care: report. *aged from 18 upwards","Pannell Jenny, Blood Imogen, and Copeman Ian. York: Joseph Rowntree Foundation,","https://www.tandfonline.com/doi/full/10.3109/13668250.2017.1299117","Our study suggests significant differences in the cost of support between supported living and group homes. The estimated average annual cost for supported living, including day support, was $30,435 compared to the estimate of at least $80,000 per person, plus day program support, of approximately $19,000 for group homes. Such cost differentials are similar to Stancliffe and Keane’s (2000) matched sample study. The characteristics of their participants differed slightly from the present study (they were younger, lived in their current home less time, and part of larger households). Comparison of estimated support costs between studies is hampered by the differing value of money over time and inclusion of different items, such as the omission of day support, and the unit used to calculate costs (household or individual). Nevertheless, both studies found the estimated cost of living in group homes was much higher than that of supporting living arrangements.","Literature review"]
[48,2019,"Integrated housing with care and support for older people: economic evidence","Michela Tinelli, Martin Knapp, Danielle Guy","https://essenceproject.uk/wp-content/uploads/2019/08/Essence_20_integrated-housing.pdf ","In England extra care development has been supported through the Department of Health and Social Care's Extra Care Housing Fund. Between 2004 and 2010 this fund provided £227 million to\nlocal authorities and housing associations to encourage innovative schemes and partnerships.\nA detailed evaluation of the overall initiative was completed by Personal Social Services Research Unit at Kent University. Key findings confirmed that extra care housing can provide a quality alternative to residential care from public housing, social and health care perspectives.","Literature review","Duplicated"]
[49,2011,"Improving housing with care choices for older people: an evaluation of extra care housing","Ann Netten, Robin Darton, Theresia Bäumker and Lisa Callaghan","https://www.housinglin.org.uk/_assets/Resources/Housing/Research_evaluation/PSSRUsummary.pdf","This report summarises the results of aThis report summarises the results of a Department of Health (DH) funded evaluation of 19 extra care housing schemes that opened\nbetween April 2006 and November 2008, and which received capital funding from the\nDepartment‘s Extra Care Housing Fund.","referenced in 'Integrated housing with care and support for older people: economic evidence'"]
[50,2015,"Collaborative Research between Aston Research Centre for\nHealthy Ageing (ARCHA) and the ExtraCare Charitable Trust","Principal Investigator: Carol Holland ","https://www2.aston.ac.uk/migrated-assets/applicationpdf/lhs/245545-final%20report1.pdf","We set out with the overall objective of evaluating whether the ExtraCare\napproach gives positive outcomes for healthy ageing which result in measurable health and social\ncare cost savings. In a longitudinal study, 162 new residents are compared against 39 control\nparticipants. We took measures of health, well-being, cognitive ability and mobility at entry, 3, 12\nand 18 months. Qualitative data were gathered using focus groups, interviews and case studies.\nPeople were additionally invited to keep a diary to record activities. Outcomes also include health\nand social care usage and costs to contribute to answering the original question. ","referenced in 'Integrated housing with care and support for older people: economic evidence'"]
[51,2008,"LEARNINGS FROM THE EVALUATION: DISABILTY SERVICES ACCOMMODATION INNOVATION GRANTS 2007    ","Prepared for: Disability Services Division, Department of Human Services, Victoria Prepared by Dr Chris Fyffe, Jeffrey McCubbery and Dr Christine Bigby","https://www.researchgate.net/publication/262936241_Learnings_from_the_Evaluation_of_the_Disability_Services_Accommodation_Innovation_Grants","In February 2005, the Minister for Community Services announced grant funding to several organisations to undertake Accommodation Innovation projects. The funding was provided to the organisations to develop innovative ways of supporting people with disabilities to locate and make a success of independent living arrangements.  An evaluation of the projects was conducted during the early part of 2007 to determine whether the projects were achieving the key outcomes for their participants.  This document is a summary of the collective achievements and issues identified in the evaluation.","referenced in 'Affordability, choices and quality of life in housing with care: report'"]
[52,2006,"Trade-off between quality, price, and profit orientation in Germany’s nursing homes.","Geraedts Max, and et al. Ageing International, 41, pp.89-98.","https://link.springer.com/article/10.1007/s12126-015-9227-1","International data suggest that for-profit nursing homes tend to provide lower quality than not-for-profit nursing homes. In Germany, the relationships between profit orientation, price and quality of nursing homes have not been investigated. We performed an observational study using secondary data from statutory quality audits of all nursing homes in Germany. The relationships were analyzed bivariately via Mann–Whitney U-Test and Kruskal-Wallis Test respectively, followed by a multivariate variance analysis which also covered the interaction effect between quality, price and type of ownership. 41 % of 10,168 German nursing homes were for-profit charging on average about 10 % less than not-for-profit homes. In five out of six quality categories under study, for-profit nursing homes provided lower quality than not-for-profit homes. Quality of care in all quality categories improved with increasing prices per day. However, for four out of six quality categories examined, the quality difference between for-profit and non-profit nursing homes existed independent of the price charged. When selecting a nursing home it is therefore advisable to consider the profit orientation of the institution. German legislation should require that statutory public quality reports contain details on the profit orientation of nursing homes.","Literature review"]
[53,2017,"Housing choices discussion paper 1: what is the evidence for the cost or cost-effectiveness of housing and support options for people with care or support needs?","Harflett Naomi, and et al. ","https://www.ndti.org.uk/assets/files/Housing_Choices_Discussion_Paper_1.pdf","a summary of the evidence available on the cost and cost-effectiveness of\nresidential care compared to other housing and support options, including\nhighlighting significant limitations in the evidence available","Literature review"]
[54,2020,"Assessment of the demand for specialist housing and accommodation for older people in Wales","THE HOUSING LEARNING & IMPROVEMENT NETWORK\nReuben Hastings, Ian Copeman & Jeremy Porteus","https://gov.wales/sites/default/files/publications/2020-01/independent-report-on-accommodation-for-older-people.pdf","This is a report from the Housing Learning & Improvement Network (Housing LIN). It\nidentifies current provision of and future demand to 2035 for different types of specialist\nhousing and accommodation for older people. A report ofr the Welsh Government","Literature Review"]
[55,2020,"Design and cost considerations in extra care housing. London: Housing Learning and Improvement Network","Housing Learning, Improvement Network, and et al.","https://www.housinglin.org.uk/_assets/Resources/Housing/Support_materials/Reports/Design-and-Cost-in-Extra-Care-Housing_June-2020_RevC.pdf","This report aims to demonstrate that with careful consideration and the right tools, including useful new cost modelling, extra care will remain a viable and sustainable housing with care choice for residents, commissioners and funders, operators and developers. The key challenge for anyone charged with delivering extra care housing is to create attractive, affordable homes so that people can make a positive choice for later life, rather than face being admitted at a point of crisis. Also known as assisted living, housing with flexi-care and supported housing, extra care housing is self-contained homes with design and support features to enable independent living. Developments are most often built in the form of apartments accessed from a corridor in a single building, but they can also be bungalows or houses. They also have shared communal facilities – the key factor that differentiates them from sheltered housing or retirement housing is the provision of 24-hour care staff on site. The document covers design aspects; trends in the development of extra care housing; considerations when converting sheltered housing to extra care housing; planning policy; considerations for infection control; and cost modelling. One of the core messages in this report is that extra care environments cannot simply be built using a ‘one-size fits all’ approach. In addition, lessons from the COVID-19 pandemic, fire safety and fire protection following Grenfell, and residents’ wider health and social care determinants all need to be learned quickly, to safeguard public confidence in extra care housing.","Literature review"]
[56,2013,"A COST COMPARISON OF SUPPORTED LIVING IN WALES: A SWANSEA CASE STUDY"," Dr Paul Nash, Angela Farr, Professor Ceri Phillips","http://www.housinglin.org.uk/_library/Resources/Housing/Wales/swansea-uni-report-to-sewic1.pdf","This report sets out the findings of a research project on the costs of receiving care and support in Extracare sheltered housing in Wales, the comparable cost differences between receiving care in residential care, Extracare and in the community, and the variation in the use of NHS services in different care environments. Using the Secure Anonymised Information Linkage (SAIL) databank, this research was able to link data for housing and health care provision through social services and NHS service delivery data. The research found that the least expensive environment for delivery of care is in service users’ own homes with the most expensive being residential care. Caveats to this are that residential care supports older adults with higher levels of care needs, and that it incurs additional housing costs. The lowest equipment/modification costs were incurred by residents in Extracare with the highest by those receiving care and support in the community. This is reflective of the age of housing stock and support infrastructure, with Extracare having communal aides and ready modified flats, whereas this is not the case for community properties. In-patient costs were significantly higher in residential care than in Extracare, again reflective of the underlying care need of older adults in each environment. The highest costs were associated with those in receipt of care in the community, which is likely because of delays in enacting assessments, re-ablement and new community support care packages. Outpatient admissions and A&E costs were relatively stable across each of the care environments. The most common GP services utilised by residents in each of the care environments were telephone consultations, home visits and GP surgery consultations. Overall, residential care appears to be the most expensive for all costs relating to GP activity.","Literature review"]
[57,2020,"Design and cost considerations in extra care housing. London: Housing Learning and Improvement Network","Housing Learning, Improvement Network, and et al","https://www.housinglin.org.uk/Topics/type/Design-and-Cost-Considerations-in-Extra-Care-Housing/","This report aims to demonstrate that with careful consideration and the right tools, including useful new cost modelling, extra care will remain a viable and sustainable housing with care choice for residents, commissioners and funders, operators and developers. The key challenge for anyone charged with delivering extra care housing is to create attractive, affordable homes so that people can make a positive choice for later life, rather than face being admitted at a point of crisis. Also known as assisted living, housing with flexi-care and supported housing, extra care housing is self-contained homes with design and support features to enable independent living. Developments are most often built in the form of apartments accessed from a corridor in a single building, but they can also be bungalows or houses. They also have shared communal facilities – the key factor that differentiates them from sheltered housing or retirement housing is the provision of 24-hour care staff on site. The document covers design aspects; trends in the development of extra care housing; considerations when converting sheltered housing to extra care housing; planning policy; considerations for infection control; and cost modelling. One of the core messages in this report is that extra care environments cannot simply be built using a ‘one-size fits all’ approach. In addition, lessons from the COVID-19 pandemic, fire safety and fire protection following Grenfell, and residents’ wider health and social care determinants all need to be learned quickly, to safeguard public confidence in extra care housing."]
[58,2014,"Extending the housing options for older people: focus on extra care.","Petch Alison, Glasgow: Institute for Research and Innovation in Social Services","https://www.iriss.org.uk/resources/insights/extending-housing-options-older-people-focus-extra-care","This Insight summarises the evidence on policy and practice issues for housing with care and support for older people, focusing on extra care provision, and the extent to which different models provide an effective alternative to residential and nursing care. The review begins by providing a short overview to the policy context in Scotland. It then looks at the evidence in the following areas: location, support arrangements, quality of life, provision for dementia, building design, end of life and cost. The Insight covers ‘extra care’ that offers self-contained accommodation units, support accessible 24 hours, some collective meal provision and a range of leisure and other facilities on site."]
[59,2019,"Identifying the health care system benefits of housing with care","Strzelecka Dorota, and et al, Southampton City Council Housing Learning and Improvement Network","https://www.housinglin.org.uk/_assets/Resources/Housing/Support_materials/Reports/HLIN_SouthamptonCC_HwC-Health-Care-System-Benefits_Report.pdf","A research report, commissioned by Southampton City Council, to investigate the benefits of housing with care services on the health care system. The report draws on findings from an evidence review and provides an estimated financial impact for health care services in Southampton. The study found the use of housing with care services resulted in reductions in the use of health services, including reductions in the number of non-elective admissions to hospital and reductions in length of stay and delayed discharges from hospital. It also identified significant cost-benefits for the health system and improvements to residents’ quality of life. Although the research focuses on Southampton, the findings will be of interest to planners and commissioners of services across the UK."]
[60,2019,"Integrated housing with care and support for older people: economic evidence","Michela Tinelli, Martin Knapp, Danielle Guy\nCare Policy and Evaluation Centre, London School of Economics and Political Science","https://essenceproject.uk/wp-content/uploads/2019/08/Essence_20_integrated-housing.pdf","The summary looks at: whether extra care housing is effective; residents views of extra-care housing; whether it is cost-effective; and how it is currently implemented. The evidence suggests that extra-care housing can be cost-effective. However, research has focused on comparison with the cost of living in a residential care home, which may not always be the relevant comparator. There is also evidence that extra care housing produces health benefits and increases life expectancy of residents, and reduces needs for care and use of health and social care resources."]
[61,2013,"The business case extra housing in adult social care: an evaluation of extra care housing schemes in East Sussex","Weis Wolfgang, and Tuck Jenny","http://www.housinglin.org.uk/_library/Resources/Housing/Practice_examples/Housing_LIN_case_studies/HLIN_CaseStudy78_EastSussex.pdf","This case study provides summarises the evaluation of extra care housing schemes undertaken by East Sussex County Council to inform future decisions related to financial investment in extra care housing. It looks at whether: extra care housing acts as a preventative model, supporting independence and avoiding admissions into residential care; and whether extra care housing is a more cost effective model of care delivery than other models, including residential care and care in the community. It is based on a snapshot of people living in extra care housing between November 2012 and January 2013, using information for 189 out of a total of over 200 people living in extra care housing. The evaluation looked at where people would be living if they were not in extra care housing, whether they were appropriately placed in extra care housing, and the financial benefits of their placement. The evaluation indicates that the cost of extra care housing was on average half the gross cost of the alternative placements."]

{"sheet":"Mappings","index":1,"n_rows":11,"n_cols":12,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["Conversion units"]
[]
["Amount Per year",null,null,null,null,null,null,null,null,null,"Sub table 1"]
["£/Per week",52,null,null,null,null,null,null,null,null,"£/period of time","convert easily to £/year"]
["Per bed-space ",null,null,null,null,null,null,null,null,null,"Per thing","Find the cost of the item in £/year"]
["Per facility unit "]
["Per metre square"]
["£/Per year",1]
["Per person "]
["% saved Per year"]
["per person per week "]

{"sheet":"Introduction","index":2,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":false,"merged":[[13,1,13,5],[11,1,11,5],[0,0,0,5],[2,1,2,5],[4,1,4,5],[6,1,8,5],[10,1,10,5]]}
["Commission on the Role of Housing in Care and Support Cost Benefit Analysis Tool"]
[]
["Version","Final version - 15 November 2021"]
[]
["Release date"," 15 November 2021"]
[]
["Release notes","This tool has the primary purpose:\nTo help users (primarily expected to be Local Authority commissioners) compare the costs and different of different options as part of plans to change the mix of housing with care available locally"]
[]
[]
[]
["Supporting documents","User Guide: Housing that facilitates care and support - Cost Benefit Tool:  User Guide"]
[null,"Summary Report: Investing in different types of housing with care and support: Cost Benefit Tool for Commissioners - Summary Report"]
[]
["Authors","This tool has been developed by SCIE and PPL, as part of the Commission on the Role of Housing in Care and Support; commissioned by the Dunhill Medical Trust"]

{"sheet":"Sheet1","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"User inputs","index":4,"n_rows":74,"n_cols":23,"rows_kept":74,"cut":false,"hidden":false,"merged":[[11,6,11,8],[8,6,8,8],[50,12,50,18],[28,8,28,10],[24,8,27,10],[19,8,19,9],[20,8,20,9],[46,12,46,18],[48,12,48,18],[49,12,49,18]]}
[]
[null,"1) Comparison"]
[]
[null,null,"Model 1","Model 2",null,null,"KEY"]
[null,"Which models of housing would you like to compare?","Extra Care","Residential Care",null,null,null,"Grey cells are fixed/ formula generated",null,"Green cells are drop downs",null,"Any pink cell can be changed"]
[]
[null,"2) Defining need"]
[]
[null,null,"Low need","Medium need","High need",null,"Additional over 65 population who need housing",null,null,40000,null,null,null,null,null,null,null,null,"Self funder","Low","Extra Care",null,"Yes"]
[null,"Average hours of care/week",5,10,18,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funded","Medium","Residential Care",null,"No"]
[null,"Need",0,1,0,null,"Low need","Medium need","High need",null,null,null,null,null,null,null,null,null,null,"High","Shared Lives"]
[null,"Self funder",0.3,0.3,0.3,null,"Number of individuals being compared",null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirement Housing"]
[null,"Funded",{"$f":"1-C12","v":0.7},{"$f":"1-D12","v":0.7},{"$f":"1-E12","v":0.7},null,{"$f":"C11*$J$9","v":0},{"$f":"D11*$J$9","v":40000},{"$f":"E11*$J$9","v":0}]
[null,"Funders - what % do they contribute themselves (on average)?",0.3,0.3,0.3,null,{"$f":"C12*G$13","v":0},12000,0]
[null,"Eligible for Attendance Allowance (AA)",0,0.1,0.2,null,0,28000,0]
[null,"Attendance Allowance (AA) self funders","N/A",0,0.1,null,{"$f":"C15*G$13","v":0},{"$f":"D15*H$13","v":4000},{"$f":"E15*I$13","v":0}]
[]
[null,"3) Impact of",{"$f":"J9","v":40000},"additional over 65s in",null,{"$f":"C5","v":"Extra Care"},"compared to in",{"$f":"D5","v":"Residential Care"}]
[]
[null,"SAVINGS/COSTS","Person","LA","NHS","Central govt","State (net)",null,"Use price or bottom up costing?"]
[null,"Financial support (incl. council tax support & housing benefit)",{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I27-'Savings analysis'!R27),0)","v":-10224240},{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I53-'Savings analysis'!R53),0)","v":89711440},{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I79-'Savings analysis'!R79),0)","v":0},{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I105-'Savings analysis'!R105),0)","v":-113568000},{"$f":"SUM(C21:F21)","v":-34080800},null,"Bottom up costing",null,null,null,null,null,null,null,null,null,"Price"]
[null,"Care staff costs",{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I21-'Savings analysis'!R21),0)","v":101824800},{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I47-'Savings analysis'!R47),0)","v":237591200},{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I73-'Savings analysis'!R73),0)","v":0},{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I99-'Savings analysis'!R99),0)","v":0},{"$f":"SUM(C22:F22)","v":339416000},null,"To use price, will need to add assumptions about prices paid for different types of housing",null,null,null,null,null,null,null,null,null,"Bottom up costing"]
[null,"Running costs",{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I22-'Savings analysis'!R22),0)","v":44453760},{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I48-'Savings analysis'!R48),0)","v":103725440},{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I74-'Savings analysis'!R74),0)","v":0},{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I100-'Savings analysis'!R100),0)","v":0},{"$f":"SUM(C23:F23)","v":148179200}]
[null,"Land costs (includes cost of purchasing land, cost of capital, and site development costs",{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I23-'Savings analysis'!R23),0)","v":0},{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I49-'Savings analysis'!R49),0)","v":14560000},{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I75-'Savings analysis'!R75),0)","v":0},{"$f":"IF($I$21=\"bottom up costing\",-('Savings analysis'!I101-'Savings analysis'!R101),0)","v":0},{"$f":"SUM(C24:F24)","v":14560000}]
[null,"Price",{"$f":"IF($I$21=\"price\",-('Savings analysis'!I25-'Savings analysis'!R25),0)","v":0},{"$f":"IF($I$21=\"price\",-('Savings analysis'!I51-'Savings analysis'!R51),0)","v":0},{"$f":"IF($I$21=\"price\",-('Savings analysis'!I77-'Savings analysis'!R77),0)","v":0},{"$f":"IF($I$21=\"price\",-('Savings analysis'!I103-'Savings analysis'!R103),0)","v":0},{"$f":"SUM(C25:F25)","v":0},null,"If you expect to sell or rent some of your units to self-funders and expect to get additional income from that, please enter those values here. If not, please ignore"]
[null,"Benefits (value of non-cashable activity reduction)",{"$f":"'Savings analysis'!I34-'Savings analysis'!R34","v":0},{"$f":"'Savings analysis'!I60-'Savings analysis'!R60","v":0},{"$f":"('Savings analysis'!I86-'Savings analysis'!R86)","v":56460800},{"$f":"'Savings analysis'!I112-'Savings analysis'!R112","v":0},{"$f":"SUM(C26:F26)","v":56460800}]
[null,"Additional contribution from part funders",{"$f":"IF($I$21=\"bottom up costing\",-'Savings analysis'!Y13,0)","v":-95238024},{"$f":"IF($I$21=\"bottom up costing\",-'Savings analysis'!Z13,0)","v":95238024},{"$f":"IF($I$21=\"bottom up costing\",'Savings analysis'!AA13,0)","v":0},{"$f":"IF($I$21=\"bottom up costing\",'Savings analysis'!AB13,0)","v":0},{"$f":"SUM(C27:F27)","v":0}]
[null,"Additional income to LA via rent or buying (self-funders)",{"$f":"-D28","v":0},{"$f":"L29","v":0},null,null,{"$f":"SUM(C28:F28)","v":0}]
[null,"Total",{"$f":"SUM(C21:C28)","v":40816296},{"$f":"SUM(D21:D28)","v":540826104},{"$f":"SUM(E21:E28)","v":56460800},{"$f":"SUM(F21:F28)","v":-113568000},{"$f":"SUM(G21:G28)","v":524535200},null,"Additional contribution via rent or buying (self-funders)",null,null,0]
[]
[null,"4) Costs and benefits - per person"]
[]
[null,"Individual characteristics","Need","Medium","Financial status","Funded","Eligible for Attendance Allowance?",null,"No",null,"Cost/benefit assumptions","User",null,null,null,null,null,null,"Original"]
[null,null,null,null,null,null,null,null,null,null,"If you would like to return to 'factory' assumptions, please select 'Original'",null,null,null,null,null,null,null,"User"]
[]
[null,null,"Model 1",{"$f":"C5","v":"Extra Care"},null,null,null,"Model 2",{"$f":"D5","v":"Residential Care"}]
[]
[null,null,"Person","LA","NHS","Central govt","State (net)","Person","LA","NHS","Central govt","State (net)"]
[null,"COSTS"]
[null,"Care costs",{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B40,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!C$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B40,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!D$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":15089.6},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B40,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!E$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B40,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!F$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B40,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!H$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B40,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!I$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":23575},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B40,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!J$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B40,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!K$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0}]
[null,"Running costs",{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B41,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!C$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B41,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!D$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":2743.52},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B41,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!E$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B41,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!F$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B41,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!H$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B41,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!I$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":6448},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B41,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!J$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B41,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!K$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,null,null,null,null,null,null,{"$f":"CONCATENATE(D37,F34,C39)","v":""},{"$f":"CONCATENATE(I37,F34,H39)","v":""}]
[null,"Land costs",{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B42,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!C$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B42,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!D$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":6032},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B42,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!E$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B42,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!F$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B42,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!H$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B42,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!I$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":6396},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B42,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!J$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B42,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!K$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0}]
[]
[null,"PRICE",{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B44,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!C$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B44,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!D$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B44,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!E$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B44,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!F$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B44,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!H$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B44,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!I$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":37544},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B44,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!J$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B44,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!K$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0}]
[]
[null,"FINANCIAL SUPPORT COSTS"]
[null,"Rental - housing benefit",{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B47,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!C$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B47,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!D$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B47,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!E$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B47,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!F$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":4056},null,{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B47,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!H$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B47,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!I$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":4056},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B47,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!J$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B47,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!K$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,"Housing Benefit is applicable to (funded placements in) Extra Care, Retirement Housing and Shared Lives.If a resident chooses to rent a room in an Extra Care or Retirement Housing facility, they are entitled to housing benefit. A component of the Shared Lives payment is for rental of a room in a scheme, in the case that a person cannot self-fund this component, housing benefit is used. "]
[null,"Rental of a room in a Shared Lives scheme - housing benefit",{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B48,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!C$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B48,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!D$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B48,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!E$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B48,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!F$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B48,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!H$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B48,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!I$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B48,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!J$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B48,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!K$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0}]
[null,"Council tax",{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B49,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!C$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B49,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!D$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":852.02},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B49,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!E$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B49,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!F$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B49,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!H$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B49,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!I$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B49,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!J$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B49,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!K$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,"Residents in Extra Care and Retirement Housing are required to pay council tax. In the `case that they cannot meet the full council tax payment, they may be entitled to a council tax support payment. For means tested individuals, council tax payment comes straight back so we assume that is a net zero position for the local authority (and the individual). For self-funders, there is a net gain to the LA for council tax."]
[null,"Attendance Allowance",{"$f":"IF($I$33=\"No\",0,INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B50,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!C$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0)))","v":0},{"$f":"IF($I$33=\"No\",0,INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B50,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!D$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0)))","v":0},{"$f":"IF($I$33=\"No\",0,INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B50,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!E$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0)))","v":0},{"$f":"IF($I$33=\"No\",0,INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B50,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!F$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0)))","v":0},null,{"$f":"IF($I$33=\"No\",0,INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B50,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!H$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0)))","v":0},{"$f":"IF($I$33=\"No\",0,INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B50,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!I$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0)))","v":0},{"$f":"IF($I$33=\"No\",0,INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B50,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!J$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0)))","v":0},{"$f":"IF($I$33=\"No\",0,INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B50,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!K$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0)))","v":0},null,"Attendance Allowance is for older adults who require help because of an illness of disability. This payment is provided for residents of Extra Care, Retirement Housing, Shared Lives and Residential Care. "]
[null,"Other",{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B51,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!C$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B51,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!D$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B51,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!E$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B51,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!F$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B51,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!H$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B51,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!I$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B51,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!J$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B51,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!K$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,"This category refers to potential cost components such as equipment and adaption grant and disability and facilities grant. Shared Lives and Retirement housing are eligible for Disability and Facilities Grant.  The equipment and adaptions grant is applicable for residents in Shared Lives schemes. "]
[]
[null,"BENEFITS"]
[null,"Hospital admissions",{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B54,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!C$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B54,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!D$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B54,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!E$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":5055},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B54,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!F$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B54,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!H$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B54,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!I$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B54,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!J$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":4044},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B54,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!K$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0}]
[null,"Falls",{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B55,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!C$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B55,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!D$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B55,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!E$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":379.44000000000005},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B55,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!F$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},null,{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B55,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!H$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B55,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!I$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B55,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!J$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":-21.079999999999927},{"$f":"INDEX('Who pays assumptions - merged'!$B$93:$AJ$120,MATCH('User inputs'!$B55,'Who pays assumptions - merged'!$B$93:$B$120,0),MATCH('User inputs'!K$74,'Who pays assumptions - merged'!$B$93:$AJ$93,0))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"CONCATENATE($D$33,$D$36,$F$33,C$38)","v":"MediumExtra CareFundedPerson"},{"$f":"CONCATENATE($D$33,$D$36,$F$33,D$38)","v":"MediumExtra CareFundedLA"},"MediumExtra CareFundedNHS","MediumExtra CareFundedCentral govt",null,{"$f":"CONCATENATE($D$33,$I$36,$F$33,H$38)","v":"MediumResidential CareFundedPerson"},{"$f":"CONCATENATE($D$33,$I$36,$F$33,I$38)","v":"MediumResidential CareFundedLA"},{"$f":"CONCATENATE($D$33,$I$36,$F$33,J$38)","v":"MediumResidential CareFundedNHS"},{"$f":"CONCATENATE($D$33,$I$36,$F$33,K$38)","v":"MediumResidential CareFundedCentral govt"}]

{"sheet":"Project costs + benefits","index":5,"n_rows":136,"n_cols":26,"rows_kept":136,"cut":false,"hidden":false,"merged":[[124,1,135,1],[12,1,52,1],[55,1,62,1],[66,1,79,1],[102,1,121,1],[82,1,98,1]]}
[]
[null,null,null,"Summary","Costs per year"]
[null,null,null,"Care staff costs",{"$f":"E13","v":0}]
[null,null,null,"Running costs",{"$f":"E33","v":0}]
[null,null,null,"Land costs",{"$f":"E56","v":0}]
[null,null,null,"Financial support",{"$f":"E67","v":0}]
[null,null,null,"Savings to the NHS",{"$f":"-E84","v":0}]
[null,null,null,"Savings to the LA",{"$f":"-E104","v":0}]
[null,null,null,"Savings to society",{"$f":"-E126","v":0}]
[null,null,null,"TOTAL",{"$f":"SUM(E3:E9)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type","Category 1","Category 2","User input"]
[null,"Production costs",null,"CARE STAFF COSTS (per year)",{"$f":"SUM(E14,E19)","v":0},null,"KEY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Care staff costs","Care costs",{"$f":"E14","v":0}]
[null,null,null,"Care costs",{"$f":"SUM((E15*E16),E17,E18)","v":0},null,null,"Grey cells are fixed/ formula generated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Care staff costs","Care staff costs: Other",{"$f":"E19","v":0}]
[null,null,null,"Cost per care worker",null,null,null,"Any pink cell can be changed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Land costs","Land costs",{"$f":"E57","v":0}]
[null,null,null,"Number of care workers (FTE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Land costs","Land costs: Other",{"$f":"E58","v":0}]
[null,null,null,"Cost to recruit per care worker",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Means-tested financial support","Rental - Housing benefit",{"$f":"E68","v":0}]
[null,null,null,"CQC regulatory fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Means-tested financial support","Personal expenses allowance",{"$f":"E69","v":0}]
[null,null,null,"Care costs: other",{"$f":"SUM(E20:E28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Means-tested financial support","Attendance Allowance",{"$f":"E70","v":0}]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Means-tested financial support","Equipment and adaptions ",{"$f":"E71","v":0}]
[null,null,null,"Other (please enter as required)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Means-tested financial support","Disability and Facilities grant ",0]
[null,null,null,"Other (please enter as required)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Means-tested financial support","Council tax support",0]
[null,null,null,"Other (please enter as required)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Means-tested financial support","Means-tested financial support: Other",0]
[null,null,null,"Other (please enter as required)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Running costs","Housing management cost",{"$f":"E36","v":0}]
[null,null,null,"Other (please enter as required)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Running costs","Rental of a room in a scheme- Housing benefit",{"$f":"E34","v":0}]
[null,null,null,"Other (please enter as required)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Running costs","Board and lodgings payment",{"$f":"E35","v":0}]
[null,null,null,"Other (please enter as required)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Running costs","Running costs: Other",{"$f":"E48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"E71","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Means-tested financial support","Disability and Facilities grant ",{"$f":"E72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Means-tested financial support","Attendance Allowance",{"$f":"E70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Means-tested financial support","Means-tested financial support: Other",{"$f":"E74","v":0}]
[null,null,null,"RUNNING COSTS (per year)",{"$f":"SUM(E34:E36,E48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Savings to Local authority ","Home-care costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Rental of a room in a scheme (Shared Lives) - Housing benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Savings to Local authority ","Council tax ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Board and lodgings payment (Shared Lives)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Savings to Local authority ","Savings to Local authority : Other",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Housing management cost",{"$f":"SUM(E37:E47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Savings to the NHS","Falls",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Housing management cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Catering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Savings to the NHS","Hospital admissions ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Cleaning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Savings to the NHS","GP visits",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Savings to the NHS","Community nurse visits ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Management",null,"v",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Savings to the NHS","DTOC",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Administration costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Savings to the NHS","Savings to the NHS: Other",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Reception staff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Societal benefits","Fire-related fatalities",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Non-staff current expenses (food, utilities, capital)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Societal benefits","Societal benefits: Other",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Maintenance "]
[null,null,null,"Scheme manager service "]
[null,null,null,"Emergency alarm"]
[null,null,null,"Running costs: Other",{"$f":"SUM(E49:E52)","v":0}]
[null,null,null,"Other (please enter as required)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crucial additional info (cannot be deleted)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[]
[]
[]
[null,"Land costs",null,"LAND COSTS (per person per year)",{"$f":"SUM(E57:E58)","v":0}]
[null,null,null,"Land costs"]
[null,null,null,"Land costs: Other",{"$f":"SUM(E59:E63)","v":0}]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[]
[]
[]
[null,"Means-tested financial support",null,"FINANCIAL SUPPORT (per year)",{"$f":"SUM(E68:E74)","v":0}]
[null,null,null,"Rental -Housing Benefit"]
[null,null,null,"Personal expenses allowance "]
[null,null,null,"Attendance Allowance"]
[null,null,null,"Equipment and adaptions "]
[null,null,null,"Disability and Facilities Grant"]
[null,null,null,"Council tax support"]
[null,null,null,"Means-tested financial support: Other ",{"$f":"SUM(E75:E80)","v":0}]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[]
[]
[null,"Savings to a Local Authority",null,"SAVINGS TO THE LOCAL AUTHORITY (per year)","Estimated cost saving"]
[null,null,null,"Savings to a Local Authority: Other",{"$f":"SUM(E85:E99)","v":0}]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[]
[]
[]
[null,"Savings to the NHS",null,"SAVINGS TO THE NHS (per year)","Estimated cost saving"]
[null,null,null,"Total",{"$f":"SUM(E105:E111)","v":0}]
[null,null,null,"Hospital admission reductions"]
[null,null,null,"Falls"]
[null,null,null,"GP visits"]
[null,null,null,"Delayed transfer of Care (DTOC)"]
[null,null,null,"Community nurse visits"]
[null,null,null,"Reduction in loneliness"]
[null,null,null,"Savings to the NHS: Other",{"$f":"SUM(E112:E122)","v":0}]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[]
[]
[null,"Societal Benefits",null,"SAVINGS TO SOCIETY (per year)","Estimated cost saving"]
[null,null,null,"Societal Benefits: Other",{"$f":"SUM(E127:E136)","v":0}]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]
[null,null,null,"Other (please enter as required)"]

{"sheet":"Who pays assumptions - USER","index":6,"n_rows":120,"n_cols":39,"rows_kept":120,"cut":false,"hidden":false,"merged":[[96,24,96,27],[96,28,96,31],[96,32,96,35],[96,4,96,7],[96,8,96,11],[96,12,96,15],[96,16,96,19],[96,20,96,23],[65,24,65,27],[65,28,65,31],[65,32,65,35],[65,4,65,7],[65,8,65,11],[65,12,65,15],[65,16,65,19],[65,20,65,23],[5,24,5,27],[5,28,5,31],[5,32,5,35],[35,4,35,7],[35,8,35,11],[35,12,35,15],[35,16,35,19],[35,20,35,23],[35,24,35,27],[35,28,35,31],[35,32,35,35],[5,4,5,7],[5,8,5,11],[5,12,5,15],[5,16,5,19],[5,20,5,23]]}
[]
[null,null,null,null,{"$f":"CONCATENATE($C$3,E3,E4,E7)","v":"LowResidential careSelf funderPerson"},{"$f":"CONCATENATE($C$3,F3,F4,F7)","v":"LowResidential careSelf funderLA"},"LowResidential careSelf funderNHS","LowResidential careSelf funderCentral Govt","LowResidential careFundedPerson","LowResidential careFundedLA","LowResidential careFundedNHS","LowResidential careFundedCentral Govt","LowExtra careSelf funderPerson","LowExtra careSelf funderLA","LowExtra careSelf funderNHS","LowExtra careSelf funderCentral Govt","LowExtra careFundedPerson","LowExtra careFundedLA","LowExtra careFundedNHS","LowExtra careFundedCentral Govt","LowShared LivesSelf funderPerson","LowShared LivesSelf funderLA","LowShared LivesSelf funderNHS","LowShared LivesSelf funderCentral Govt","LowShared LivesFundedPerson","LowShared LivesFundedLA","LowShared LivesFundedNHS","LowShared LivesFundedCentral Govt","LowRetirement housingSelf funderPerson","LowRetirement housingSelf funderLA","LowRetirement housingSelf funderNHS","LowRetirement housingSelf funderCentral Govt","LowRetirement housingFundedPerson","LowRetirement housingFundedLA","LowRetirement housingFundedNHS","LowRetirement housingFundedCentral Govt"]
[null,"Needs assumption\n* Please see needs assumption sheet to understand how needs change costs and benefits","Low",null,"Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing"]
[null,null,null,null,"Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded"]
[null,null,null,null,"Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No"]
[null,null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays"]
[null,"Cost detail ","Cost theme","Cost category","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt"]
[null,"Care costs","Care staff costs","Production costs",{"$f":"'Care staff costs'!$H$7","v":19030.2},null,null,null,null,{"$f":"'Care staff costs'!$H$7","v":19030.2},null,null,{"$f":"'Care staff costs'!$H$25","v":10544.8},0,null,null,null,{"$f":"'Care staff costs'!$H$25","v":10544.8},null,null,{"$f":"'Care staff costs'!$H$30","v":12688},null,null,null,null,{"$f":"'Care staff costs'!$H$30","v":12688},null,null,{"$f":"'Care staff costs'!$H$16","v":10544.8},null,null,null,null,{"$f":"'Care staff costs'!$H$16","v":10544.8}]
[null,"Board and lodgings payment","Running costs","Production costs",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":3484},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":3484},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Housing management cost","Running costs","Production costs",{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,E$3,Database!$P:$P,$C$3,Database!$N:$N,E$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,E$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":6448},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":6448},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2743.52},0,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2743.52},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":1456},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":1456},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2250},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2250}]
[null,"Running costs","Running costs","Production costs",{"$f":"SUM(E9:E10)","v":6448},null,null,null,null,{"$f":"SUM(J9:J10)","v":6448},null,null,2743.52,0,null,null,null,2743.52,null,0,4940,0,null,0,null,{"$f":"SUM(Z9:Z10)","v":4940},null,0,2250,0,null,0,null,{"$f":"SUM(AH9:AH10)","v":2250},null,{"$f":"SUM(AJ9:AJ10)","v":0}]
[null,"Land costs","Land costs","Capital costs",null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,F$3,Database!$P:$P,$C$3,Database!$N:$N,F$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,F$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":6396},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":6396},null,null,0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":6032},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":6032},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":9360},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":9360}]
[null,"Financial support"]
[null,"Rental of a room in a Shared Lives scheme - housing benefit","Production cost","Financial support",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,T$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Rental - Housing benefit","Housing benefit","Financial support",null,null,null,null,null,{"$f":"T15","v":4056},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B15,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,T$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B15,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B15,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,AJ$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B15,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056}]
[null,"Attendance Allowance","Attendance Allowance","Financial support",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Equipment and adaptions ","Other","Financial support",null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":83.333333333333329},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":83.333333333333329}]
[null,"Disability and Facilities grant ","Other","Financial support",null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":250},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,AJ$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":250}]
[null,"Other","Other","Financial support",null,null,null,null,null,{"$f":"SUM(J17:J18)","v":0},null,null,0,0,null,null,null,0,null,0,0,0,null,0,null,{"$f":"SUM(Z17:Z18)","v":83.333333333333329},null,250,0,0,null,0,null,{"$f":"SUM(AH17:AH18)","v":83.333333333333329},null,{"$f":"SUM(AJ17:AJ18)","v":250}]
[null,"Council tax","Council tax","Financial support",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":852.02},null,null,null,null,{"$f":"M20","v":852.02},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":852.02},null,null,null,null,{"$f":"AC20","v":852.02}]
[null,"Benefits"]
[null,"Falls","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":-10.539999999999964},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":-10.539999999999964},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":569.16000000000008},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":569.16000000000008},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":358.36},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":358.36},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":240.21395348837211},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":240.21395348837211}]
[null,"Reduction in loneliness","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":13.930000000000007},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":13.930000000000007},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":85.570000000000007},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":85.570000000000007},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":75.62},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":75.62},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":48.755000000000003},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":48.755000000000003}]
[null,"Hospital admissions","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2022},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2022},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2527.5},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2527.5},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":1670.9583333333333},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":1670.9583333333333},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":1685},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":1685}]
[null,"GP visits","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":72.39},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":72.39},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Community nurse visits ","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":181.27500000000001},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":181.27500000000001},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"DTOC","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":232.65},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":232.65},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Fire-related fatalities","Social Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":93.328695652173906},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":93.328695652173906},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":93.328695652173906},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":93.328695652173906},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":82.56},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":82.56},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":73.386666666666656},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":73.386666666666656}]
[null,"Price",null,null,{"$f":"J29","v":0},null,null,null,null,{"$f":"'Price assumptions'!C7","v":0},null,null,null,null,null,null,null,{"$f":"'Price assumptions'!D7","v":0},null,null,{"$f":"Z29","v":20228},null,null,null,null,{"$f":"'Price assumptions'!E7","v":20228},null,null,{"$f":"AH29","v":0},null,null,null,null,{"$f":"'Price assumptions'!F7","v":0}]
[]
[]
[null,null,null,null,{"$f":"CONCATENATE($C$33,E33,E34,E37)","v":"MediumResidential careSelf funderPerson"},{"$f":"CONCATENATE($C$33,F33,F34,F37)","v":"MediumResidential careSelf funderLA"},"MediumResidential careSelf funderNHS","MediumResidential careSelf funderCentral Govt","MediumResidential careFundedPerson","MediumResidential careFundedLA","MediumResidential careFundedNHS","MediumResidential careFundedCentral Govt","MediumExtra careSelf funderPerson","MediumExtra careSelf funderLA","MediumExtra careSelf funderNHS","MediumExtra careSelf funderCentral Govt","MediumExtra careFundedPerson","MediumExtra careFundedLA","MediumExtra careFundedNHS","MediumExtra careFundedCentral Govt","MediumShared LivesSelf funderPerson","MediumShared LivesSelf funderLA","MediumShared LivesSelf funderNHS","MediumShared LivesSelf funderCentral Govt","MediumShared LivesFundedPerson","MediumShared LivesFundedLA","MediumShared LivesFundedNHS","MediumShared LivesFundedCentral Govt","MediumRetirement housingSelf funderPerson","MediumRetirement housingSelf funderLA","MediumRetirement housingSelf funderNHS","MediumRetirement housingSelf funderCentral Govt","MediumRetirement housingFundedPerson","MediumRetirement housingFundedLA","MediumRetirement housingFundedNHS","MediumRetirement housingFundedCentral Govt",null,null,"Needs categories"]
[null,"Needs assumption\n* Please see needs assumption sheet to understand how needs change costs and benefits","Medium",null,"Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing",null,null,"None"]
[null,null,null,null,"Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded",null,null,"Low"]
[null,null,null,null,"Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No",null,null,"Medium"]
[null,null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,null,null,"High"]
[null,"Cost detail ","Cost theme","Cost category","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt"]
[null,"Care costs","Care staff costs","Production costs",{"$f":"'Care staff costs'!$H$8","v":23575},null,null,null,null,{"$f":"'Care staff costs'!$H$8","v":23575},null,null,{"$f":"'Care staff costs'!$H$26","v":15089.6},0,null,0,null,{"$f":"'Care staff costs'!$H$26","v":15089.6},null,null,{"$f":"'Care staff costs'!$H$31","v":14976},null,null,null,null,{"$f":"'Care staff costs'!$H$31","v":14976},null,null,{"$f":"'Care staff costs'!$H$17","v":15089.6},null,null,null,null,{"$f":"'Care staff costs'!$H$17","v":15089.6}]
[null,"Board and lodgings payment","Running costs","Production costs",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,M$3,Database!$P:$P,$C$33,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,M$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,N$3,Database!$P:$P,$C$33,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,N$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":3484},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":3484},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0}]
[null,"Housing management cost","Running costs","Production costs",{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,E$3,Database!$P:$P,$C$33,Database!$N:$N,E$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,E$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":6448},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":6448},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,M$3,Database!$P:$P,$C$33,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,M$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":2743.52},0,null,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":2743.52},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":1456},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":1456},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":2250},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":2250}]
[null,"Running costs","Running costs","Production costs",{"$f":"SUM(E39:E40)","v":6448},null,null,null,null,{"$f":"SUM(J39:J40)","v":6448},null,null,2743.52,0,null,0,null,2743.52,null,0,4940,0,null,0,null,{"$f":"SUM(Z39:Z40)","v":4940},null,0,2250,0,null,0,null,{"$f":"SUM(AH39:AH40)","v":2250},null,{"$f":"SUM(AJ39:AJ40)","v":0}]
[null,"Land costs","Land costs","Capital costs",0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,F$3,Database!$P:$P,$C$33,Database!$N:$N,F$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,F$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":6396},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":6396},null,null,0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,N$3,Database!$P:$P,$C$33,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,N$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":6032},null,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":6032},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":9360},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":9360}]
[null,"Financial support"]
[null,"Rental of a room in a Shared Lives scheme - housing benefit","Production cost","Financial support",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,P$3,Database!$P:$P,$C$3,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,P$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,T$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Rental - Housing benefit","Housing benefit","Financial support",null,null,null,null,null,{"$f":"T45","v":4056},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B45,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,T$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B45,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B45,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,AJ$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B45,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056}]
[null,"Attendance Allowance","Attendance Allowance","Financial support",null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,H$3,Database!$P:$P,$C$33,Database!$N:$N,H$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,H$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,P$3,Database!$P:$P,$C$33,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,P$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791}]
[null,"Equipment and adaptions ","Other","Financial support",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,P$3,Database!$P:$P,$C$33,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,P$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":125},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":125}]
[null,"Disability and Facilities grant ","Other","Financial support",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,P$3,Database!$P:$P,$C$33,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,P$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AB$3,Database!$P:$P,$C$33,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AB$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":750},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AJ$3,Database!$P:$P,$C$33,Database!$N:$N,AJ$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AJ$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":750}]
[null,"Other","Other","Financial support",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P47:P48)","v":0},null,0,null,0,0,0,null,0,null,{"$f":"SUM(Z47:Z48)","v":125},null,750,0,0,null,0,null,{"$f":"SUM(AH47:AH48)","v":125},null,{"$f":"SUM(AJ47:AJ48)","v":750}]
[null,"Council tax","Council tax","Financial support",null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,M$3,Database!$P:$P,$C$33,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,M$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":852.02},null,null,null,null,{"$f":"M50","v":852.02},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":852.02},null,null,null,null,{"$f":"AC50","v":852.02}]
[null,"Benefits"]
[null,"Falls","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":-21.079999999999927},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":-21.079999999999927},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":379.44000000000005},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":379.44000000000005},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":716.72},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":716.72},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":480.42790697674423},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":480.42790697674423}]
[null,"Reduction in loneliness","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":27.860000000000014},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":27.860000000000014},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":171.14000000000001},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":171.14000000000001},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":151.24},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":151.24},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":97.51},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":97.51}]
[null,"Hospital admissions","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":4044},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":4044},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":5055},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":5055},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":3341.9166666666665},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":3341.9166666666665},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":3370},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":3370}]
[null,"GP visits","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":144.78},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":144.78},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0}]
[null,"Community nurse visits ","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":362.55},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":362.55},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0}]
[null,"DTOC","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":465.3},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":465.3},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0}]
[null,"Fire-related fatalities","Social Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":116.66086956521738},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":116.66086956521738},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":116.66086956521738},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":116.66086956521738},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":103.2},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":103.2},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":91.733333333333334},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":91.733333333333334}]
[null,"Price",null,null,{"$f":"J59","v":37544},null,null,null,null,{"$f":"'Price assumptions'!C8","v":37544},null,null,null,null,null,null,null,{"$f":"'Price assumptions'!D8","v":0},null,null,{"$f":"Z59","v":22516},null,null,null,null,{"$f":"'Price assumptions'!E8","v":22516},null,null,{"$f":"AH59","v":0},null,null,null,null,{"$f":"'Price assumptions'!F8","v":0}]
[]
[]
[null,null,null,null,{"$f":"CONCATENATE($C$63,E63,E64,E67)","v":"HighResidential careSelf funderPerson"},{"$f":"CONCATENATE($C$63,F63,F64,F67)","v":"HighResidential careSelf funderLA"},"HighResidential careSelf funderNHS","HighResidential careSelf funderCentral Govt","HighResidential careFundedPerson","HighResidential careFundedLA","HighResidential careFundedNHS","HighResidential careFundedCentral Govt","HighExtra careSelf funderPerson","HighExtra careSelf funderLA","HighExtra careSelf funderNHS","HighExtra careSelf funderCentral Govt","HighExtra careFundedPerson","HighExtra careFundedLA","HighExtra careFundedNHS","HighExtra careFundedCentral Govt","HighShared LivesSelf funderPerson","HighShared LivesSelf funderLA","HighShared LivesSelf funderNHS","HighShared LivesSelf funderCentral Govt","HighShared LivesFundedPerson","HighShared LivesFundedLA","HighShared LivesFundedNHS","HighShared LivesFundedCentral Govt","HighRetirement housingSelf funderPerson","HighRetirement housingSelf funderLA","HighRetirement housingSelf funderNHS","HighRetirement housingSelf funderCentral Govt","HighRetirement housingFundedPerson","HighRetirement housingFundedLA","HighRetirement housingFundedNHS","HighRetirement housingFundedCentral Govt"]
[null,"Needs assumption\n* Please see needs assumption sheet to understand how needs change costs and benefits","High",null,"Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing"]
[null,null,null,null,"Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded"]
[null,null,null,null,"Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No"]
[null,null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays"]
[null,"Cost detail ","Cost theme","Cost category","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt"]
[null,"Care costs","Care staff costs","Production costs",{"$f":"'Care staff costs'!$H$9","v":30846.68},null,null,null,null,{"$f":"'Care staff costs'!$H$9","v":30846.68},null,null,{"$f":"'Care staff costs'!$H$27","v":22361.279999999999},0,0,0,null,{"$f":"'Care staff costs'!$H$27","v":22361.279999999999},null,null,{"$f":"'Care staff costs'!$H$32","v":17680},null,null,null,null,{"$f":"'Care staff costs'!$H$32","v":17680},null,null,{"$f":"'Care staff costs'!$H$18","v":22361.279999999999},null,null,null,null,{"$f":"'Care staff costs'!$H$18","v":22361.279999999999}]
[null,"Board and lodgings payment","Running costs","Production costs",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},0,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":3484},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":3484},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0}]
[null,"Housing management cost","Running costs","Production costs",{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,E$3,Database!$P:$P,$C$63,Database!$N:$N,E$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,E$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6448},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6448},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":2743.52},0,0,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":2743.52},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":1456},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":1456},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":2250},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":2250}]
[null,"Running costs","Running costs","Production costs",{"$f":"SUM(E69:E70)","v":6448},{"$f":"SUM(F69:F70)","v":0},{"$f":"SUM(G69:G70)","v":0},{"$f":"SUM(H69:H70)","v":0},null,{"$f":"SUM(J69:J70)","v":6448},0,null,2743.52,0,0,0,null,2743.52,0,0,4940,0,0,0,null,{"$f":"SUM(Z69:Z70)","v":4940},0,0,2250,0,0,0,null,{"$f":"SUM(AH69:AH70)","v":2250},null,{"$f":"SUM(AJ69:AJ70)","v":0}]
[null,"Land costs","Land costs","Capital costs",0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,F$3,Database!$P:$P,$C$63,Database!$N:$N,F$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,F$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6396},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6396},null,null,0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6032},0,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6032},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,W$3,Database!$P:$P,$C$63,Database!$N:$N,W$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,W$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":9360},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":9360}]
[null,"Financial support"]
[null,"Rental of a room in a Shared Lives scheme - housing benefit","Production cost","Financial support",{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,E$3,Database!$P:$P,$C$3,Database!$N:$N,E$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,E$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,P$3,Database!$P:$P,$C$3,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,P$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,T$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Rental - Housing benefit","Housing benefit","Financial support",null,null,null,null,null,{"$f":"T75","v":4056},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B75,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,T$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B75,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B75,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,AJ$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B75,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056}]
[null,"Attendance Allowance","Attendance Allowance","Financial support",0,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,H$3,Database!$P:$P,$C$63,Database!$N:$N,H$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,H$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,null,null,null,0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,P$3,Database!$P:$P,$C$63,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,P$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540}]
[null,"Equipment and adaptions ","Other","Financial support",null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,F$3,Database!$P:$P,$C$63,Database!$N:$N,F$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,F$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,H$3,Database!$P:$P,$C$63,Database!$N:$N,H$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,H$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,P$3,Database!$P:$P,$C$63,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,P$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,W$3,Database!$P:$P,$C$63,Database!$N:$N,W$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,W$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":166.66666666666666},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":166.66666666666666}]
[null,"Disability and Facilities grant ","Other","Financial support",{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,E$3,Database!$P:$P,$C$63,Database!$N:$N,E$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,E$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,F$3,Database!$P:$P,$C$63,Database!$N:$N,F$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,F$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,H$3,Database!$P:$P,$C$63,Database!$N:$N,H$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,H$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,P$3,Database!$P:$P,$C$63,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,P$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,W$3,Database!$P:$P,$C$63,Database!$N:$N,W$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,W$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AB$3,Database!$P:$P,$C$63,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AB$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":1000},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AJ$3,Database!$P:$P,$C$63,Database!$N:$N,AJ$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AJ$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":1000}]
[null,"Other","Other","Financial support",{"$f":"SUM(E77:E78)","v":0},{"$f":"SUM(F77:F78)","v":0},{"$f":"SUM(G77:G78)","v":0},{"$f":"SUM(H77:H78)","v":0},null,{"$f":"SUM(J77:J78)","v":0},0,null,0,0,0,0,null,0,0,0,0,0,0,0,null,{"$f":"SUM(Z77:Z78)","v":166.66666666666666},0,1000,0,0,0,0,null,{"$f":"SUM(AH77:AH78)","v":166.66666666666666},null,{"$f":"SUM(AJ77:AJ78)","v":1000}]
[null,"Council tax","Council tax","Financial support",{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,E$3,Database!$P:$P,$C$63,Database!$N:$N,E$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,E$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":852.02},null,null,null,null,{"$f":"M80","v":852.02},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":852.02},null,null,null,null,{"$f":"AC80","v":852.02}]
[null,"Benefits"]
[null,"Falls","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":-26.349999999999909},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":-26.349999999999909},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":474.30000000000007},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":474.30000000000007},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":895.90000000000009},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":895.90000000000009},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":600.53488372093034},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":600.53488372093034}]
[null,"Reduction in loneliness","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":34.825000000000017},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":34.825000000000017},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":213.92500000000001},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":213.92500000000001},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":189.05},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":189.05},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":121.8875},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":121.8875}]
[null,"Hospital admissions","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":5055},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":5055},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6318.75},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6318.75},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":4177.395833333333},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":4177.395833333333},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":4212.5},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":4212.5}]
[null,"GP visits","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":180.97499999999999},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":180.97499999999999},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0}]
[null,"Community nurse visits ","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":453.1875},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":453.1875},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0}]
[null,"DTOC","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":581.625},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":581.625},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0}]
[null,"Fire-related fatalities","Social Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":149.32591304347827},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":149.32591304347827},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":149.32591304347827},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":149.32591304347827},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":132.096},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":132.096},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":117.41866666666667},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":117.41866666666667}]
[null,"Price",null,null,{"$f":"J89","v":0},null,null,null,null,{"$f":"'Price assumptions'!C9","v":0},null,null,{"$f":"R89","v":0},null,null,null,null,{"$f":"'Price assumptions'!D9","v":0},null,null,{"$f":"Z89","v":25220},null,null,null,null,{"$f":"'Price assumptions'!E9","v":25220},null,null,{"$f":"AH89","v":0},null,null,null,null,{"$f":"'Price assumptions'!F9","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"IF($C$94=\"Low\",E2,IF($C$94=\"Medium\",E32,E62))","v":"MediumResidential careSelf funderPerson"},"MediumResidential careSelf funderLA","MediumResidential careSelf funderNHS","MediumResidential careSelf funderCentral Govt","MediumResidential careFundedPerson","MediumResidential careFundedLA","MediumResidential careFundedNHS","MediumResidential careFundedCentral Govt","MediumExtra careSelf funderPerson","MediumExtra careSelf funderLA","MediumExtra careSelf funderNHS","MediumExtra careSelf funderCentral Govt","MediumExtra careFundedPerson","MediumExtra careFundedLA","MediumExtra careFundedNHS","MediumExtra careFundedCentral Govt","MediumShared LivesSelf funderPerson","MediumShared LivesSelf funderLA","MediumShared LivesSelf funderNHS","MediumShared LivesSelf funderCentral Govt","MediumShared LivesFundedPerson","MediumShared LivesFundedLA","MediumShared LivesFundedNHS","MediumShared LivesFundedCentral Govt","MediumRetirement housingSelf funderPerson","MediumRetirement housingSelf funderLA","MediumRetirement housingSelf funderNHS","MediumRetirement housingSelf funderCentral Govt","MediumRetirement housingFundedPerson","MediumRetirement housingFundedLA","MediumRetirement housingFundedNHS","MediumRetirement housingFundedCentral Govt"]
[null,"Needs assumption\n* Please see needs assumption sheet to understand how needs change costs and benefits",{"$f":"'User inputs'!D33","v":"Medium"},null,"Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing"]
[null,null,null,null,"Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded"]
[null,null,null,null,"Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No"]
[null,null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays"]
[null,"Cost detail ","Cost theme","Cost category","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt"]
[null,"Care costs","Care staff costs","Production costs",{"$f":"IF($C$94=\"Low\",E8,IF($C$94=\"Medium\",E38,E68))","v":23575},null,null,null,null,{"$f":"IF($C$94=\"Low\",J8,IF($C$94=\"Medium\",J38,J68))","v":23575},null,null,{"$f":"IF($C$94=\"Low\",M8,IF($C$94=\"Medium\",M38,M68))","v":15089.6},0,null,{"$f":"IF($C$94=\"Low\",P8,IF($C$94=\"Medium\",P38,P68))","v":0},null,{"$f":"IF($C$94=\"Low\",R8,IF($C$94=\"Medium\",R38,R68))","v":15089.6},null,null,{"$f":"IF($C$94=\"Low\",U8,IF($C$94=\"Medium\",U38,U68))","v":14976},null,null,null,null,{"$f":"IF($C$94=\"Low\",Z8,IF($C$94=\"Medium\",Z38,Z68))","v":14976},null,null,{"$f":"IF($C$94=\"Low\",AC8,IF($C$94=\"Medium\",AC38,AC68))","v":15089.6},null,null,null,null,{"$f":"IF($C$94=\"Low\",AH8,IF($C$94=\"Medium\",AH38,AH68))","v":15089.6}]
[null,"Board and lodgings payment","Running costs","Production costs",null,null,null,null,null,{"$f":"IF($C$94=\"Low\",J9,IF($C$94=\"Medium\",J39,J69))","v":0},null,null,0,0,null,{"$f":"IF($C$94=\"Low\",P9,IF($C$94=\"Medium\",P39,P69))","v":0},null,{"$f":"IF($C$94=\"Low\",R9,IF($C$94=\"Medium\",R39,R69))","v":0},null,null,{"$f":"IF($C$94=\"Low\",U9,IF($C$94=\"Medium\",U39,U69))","v":3484},null,null,null,null,{"$f":"IF($C$94=\"Low\",Z9,IF($C$94=\"Medium\",Z39,Z69))","v":3484},null,null,{"$f":"IF($C$94=\"Low\",AC9,IF($C$94=\"Medium\",AC39,AC69))","v":0},{"$f":"IF($C$94=\"Low\",AD9,IF($C$94=\"Medium\",AD39,AD69))","v":0},null,{"$f":"IF($C$94=\"Low\",AF9,IF($C$94=\"Medium\",AF39,AF69))","v":0},null,{"$f":"IF($C$94=\"Low\",AH9,IF($C$94=\"Medium\",AH39,AH69))","v":0}]
[null,"Housing management cost","Running costs","Production costs",{"$f":"IF($C$94=\"Low\",E10,IF($C$94=\"Medium\",E40,E70))","v":6448},null,null,null,null,{"$f":"IF($C$94=\"Low\",J10,IF($C$94=\"Medium\",J40,J70))","v":6448},null,null,2743.52,0,null,{"$f":"IF($C$94=\"Low\",P10,IF($C$94=\"Medium\",P40,P70))","v":0},null,{"$f":"IF($C$94=\"Low\",R10,IF($C$94=\"Medium\",R40,R70))","v":2743.52},null,null,{"$f":"IF($C$94=\"Low\",U10,IF($C$94=\"Medium\",U40,U70))","v":1456},null,null,null,null,{"$f":"IF($C$94=\"Low\",Z10,IF($C$94=\"Medium\",Z40,Z70))","v":1456},null,null,{"$f":"IF($C$94=\"Low\",AC10,IF($C$94=\"Medium\",AC40,AC70))","v":2250},{"$f":"IF($C$94=\"Low\",AD10,IF($C$94=\"Medium\",AD40,AD70))","v":0},null,null,null,{"$f":"IF($C$94=\"Low\",AH10,IF($C$94=\"Medium\",AH40,AH70))","v":2250}]
[null,"Running costs","Running costs","Production costs",{"$f":"IF($C$94=\"Low\",E11,IF($C$94=\"Medium\",E41,E71))","v":6448},{"$f":"IF($C$94=\"Low\",F11,IF($C$94=\"Medium\",F41,F71))","v":0},null,{"$f":"IF($C$94=\"Low\",H11,IF($C$94=\"Medium\",H41,H71))","v":0},null,{"$f":"IF($C$94=\"Low\",J11,IF($C$94=\"Medium\",J41,J71))","v":6448},null,null,2743.52,0,null,{"$f":"IF($C$94=\"Low\",P11,IF($C$94=\"Medium\",P41,P71))","v":0},null,{"$f":"IF($C$94=\"Low\",R11,IF($C$94=\"Medium\",R41,R71))","v":2743.52},null,{"$f":"IF($C$94=\"Low\",T11,IF($C$94=\"Medium\",T41,T71))","v":0},{"$f":"IF($C$94=\"Low\",U11,IF($C$94=\"Medium\",U41,U71))","v":4940},{"$f":"IF($C$94=\"Low\",V11,IF($C$94=\"Medium\",V41,V71))","v":0},null,{"$f":"IF($C$94=\"Low\",X11,IF($C$94=\"Medium\",X41,X71))","v":0},null,{"$f":"IF($C$94=\"Low\",Z11,IF($C$94=\"Medium\",Z41,Z71))","v":4940},null,{"$f":"IF($C$94=\"Low\",AB11,IF($C$94=\"Medium\",AB41,AB71))","v":0},{"$f":"IF($C$94=\"Low\",AC11,IF($C$94=\"Medium\",AC41,AC71))","v":2250},{"$f":"IF($C$94=\"Low\",AD11,IF($C$94=\"Medium\",AD41,AD71))","v":0},null,{"$f":"IF($C$94=\"Low\",AF11,IF($C$94=\"Medium\",AF41,AF71))","v":0},null,{"$f":"IF($C$94=\"Low\",AH11,IF($C$94=\"Medium\",AH41,AH71))","v":2250},null,{"$f":"IF($C$94=\"Low\",AJ11,IF($C$94=\"Medium\",AJ41,AJ71))","v":0}]
[null,"Land costs","Land costs","Capital costs",null,{"$f":"IF($C$94=\"Low\",F12,IF($C$94=\"Medium\",F42,F72))","v":6396},null,null,null,{"$f":"IF($C$94=\"Low\",J12,IF($C$94=\"Medium\",J42,J72))","v":6396},null,null,0,6032,null,{"$f":"IF($C$94=\"Low\",P12,IF($C$94=\"Medium\",P42,P72))","v":0},null,{"$f":"IF($C$94=\"Low\",R12,IF($C$94=\"Medium\",R42,R72))","v":6032},null,null,{"$f":"IF($C$94=\"Low\",U12,IF($C$94=\"Medium\",U42,U72))","v":0},{"$f":"IF($C$94=\"Low\",V12,IF($C$94=\"Medium\",V42,V72))","v":0},null,{"$f":"IF($C$94=\"Low\",X12,IF($C$94=\"Medium\",X42,X72))","v":0},null,{"$f":"IF($C$94=\"Low\",Z12,IF($C$94=\"Medium\",Z42,Z72))","v":0},null,null,null,{"$f":"IF($C$94=\"Low\",AD12,IF($C$94=\"Medium\",AD42,AD72))","v":9360},null,null,null,{"$f":"IF($C$94=\"Low\",AH12,IF($C$94=\"Medium\",AH42,AH72))","v":9360}]
[null,"Financial support"]
[null,"Rental of a room in a Shared Lives scheme - housing benefit","Production cost","Financial support",null,null,null,{"$f":"IF($C$94=\"Low\",H14,IF($C$94=\"Medium\",H44,H74))","v":0},null,{"$f":"IF($C$94=\"Low\",J14,IF($C$94=\"Medium\",J44,J74))","v":0},null,null,{"$f":"IF($C$94=\"Low\",M14,IF($C$94=\"Medium\",M44,M74))","v":0},{"$f":"IF($C$94=\"Low\",N14,IF($C$94=\"Medium\",N44,N74))","v":0},null,{"$f":"IF($C$94=\"Low\",P14,IF($C$94=\"Medium\",P44,P74))","v":0},null,{"$f":"IF($C$94=\"Low\",R14,IF($C$94=\"Medium\",R44,R74))","v":0},null,{"$f":"IF($C$94=\"Low\",T14,IF($C$94=\"Medium\",T44,T74))","v":0},4056,0,null,{"$f":"IF($C$94=\"Low\",X14,IF($C$94=\"Medium\",X44,X74))","v":0},null,{"$f":"IF($C$94=\"Low\",Z14,IF($C$94=\"Medium\",Z44,Z74))","v":0},null,{"$f":"IF($C$94=\"Low\",AB14,IF($C$94=\"Medium\",AB44,AB74))","v":4056},0,0,null,{"$f":"IF($C$94=\"Low\",AF14,IF($C$94=\"Medium\",AF44,AF74))","v":0},null,{"$f":"IF($C$94=\"Low\",AH14,IF($C$94=\"Medium\",AH44,AH74))","v":0},null,{"$f":"IF($C$94=\"Low\",AJ14,IF($C$94=\"Medium\",AJ44,AJ74))","v":0}]
[null,"Rental - Housing benefit","Housing benefit","Financial support",null,null,null,0,null,{"$f":"IF($C$94=\"Low\",J15,IF($C$94=\"Medium\",J45,J75))","v":4056},null,null,{"$f":"IF($C$94=\"Low\",M15,IF($C$94=\"Medium\",M45,M75))","v":0},{"$f":"IF($C$94=\"Low\",N15,IF($C$94=\"Medium\",N45,N75))","v":0},null,0,null,{"$f":"IF($C$94=\"Low\",R15,IF($C$94=\"Medium\",R45,R75))","v":0},null,4056,0,0,null,0,null,{"$f":"IF($C$94=\"Low\",Z15,IF($C$94=\"Medium\",Z45,Z75))","v":0},null,0,0,0,null,0,null,{"$f":"IF($C$94=\"Low\",AH15,IF($C$94=\"Medium\",AH45,AH75))","v":0},null,{"$f":"IF($C$94=\"Low\",AJ15,IF($C$94=\"Medium\",AJ45,AJ75))","v":4056}]
[null,"Attendance Allowance","Attendance Allowance","Financial support",null,null,null,21791,null,{"$f":"IF($C$94=\"Low\",J16,IF($C$94=\"Medium\",J46,J76))","v":21791},null,null,null,null,null,21791,null,{"$f":"IF($C$94=\"Low\",R16,IF($C$94=\"Medium\",R46,R76))","v":21791},null,null,null,null,null,21791,null,{"$f":"IF($C$94=\"Low\",Z16,IF($C$94=\"Medium\",Z46,Z76))","v":21791},null,null,null,null,null,21791,null,{"$f":"IF($C$94=\"Low\",AH16,IF($C$94=\"Medium\",AH46,AH76))","v":21791}]
[null,"Equipment and adaptions ","Other","Financial support",null,null,null,0,null,null,null,null,{"$f":"IF($C$94=\"Low\",M17,IF($C$94=\"Medium\",M47,M77))","v":0},0,null,0,null,null,null,null,{"$f":"IF($C$94=\"Low\",U17,IF($C$94=\"Medium\",U47,U77))","v":0},0,null,0,null,{"$f":"IF($C$94=\"Low\",Z17,IF($C$94=\"Medium\",Z47,Z77))","v":125},null,null,{"$f":"IF($C$94=\"Low\",AC17,IF($C$94=\"Medium\",AC47,AC77))","v":0},0,null,0,null,{"$f":"IF($C$94=\"Low\",AH17,IF($C$94=\"Medium\",AH47,AH77))","v":125}]
[null,"Disability and Facilities grant ","Other","Financial support",null,null,null,0,null,null,null,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,{"$f":"IF($C$94=\"Low\",AB18,IF($C$94=\"Medium\",AB48,AB78))","v":750},0,0,null,0,null,null,null,{"$f":"IF($C$94=\"Low\",AJ18,IF($C$94=\"Medium\",AJ48,AJ78))","v":750}]
[null,"Other","Other","Financial support",null,null,null,0,null,{"$f":"IF($C$94=\"Low\",J19,IF($C$94=\"Medium\",J49,J79))","v":0},null,null,0,0,null,0,null,{"$f":"IF($C$94=\"Low\",R19,IF($C$94=\"Medium\",R49,R79))","v":0},null,{"$f":"IF($C$94=\"Low\",T19,IF($C$94=\"Medium\",T49,T79))","v":0},0,0,null,0,null,{"$f":"IF($C$94=\"Low\",Z19,IF($C$94=\"Medium\",Z49,Z79))","v":125},null,{"$f":"IF($C$94=\"Low\",AB19,IF($C$94=\"Medium\",AB49,AB79))","v":750},0,0,null,0,null,{"$f":"IF($C$94=\"Low\",AH19,IF($C$94=\"Medium\",AH49,AH79))","v":125},null,{"$f":"IF($C$94=\"Low\",AJ19,IF($C$94=\"Medium\",AJ49,AJ79))","v":750}]
[null,"Council tax","Council tax","Financial support",null,null,null,0,null,{"$f":"IF($C$94=\"Low\",J20,IF($C$94=\"Medium\",J50,J80))","v":0},null,null,852.02,0,null,0,null,{"$f":"IF($C$94=\"Low\",R20,IF($C$94=\"Medium\",R50,R80))","v":852.02},null,null,0,0,null,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B111,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B111,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"IF($C$94=\"Low\",AB20,IF($C$94=\"Medium\",AB50,AB80))","v":0},852.02,0,null,0,null,{"$f":"IF($C$94=\"Low\",AH20,IF($C$94=\"Medium\",AH50,AH80))","v":852.02}]
[null,"Benefits"]
[null,"Falls","NHS Benefits","Benefits",null,null,{"$f":"IF($C$94=\"Low\",G22,IF($C$94=\"Medium\",G52,G82))","v":-21.079999999999927},null,null,null,{"$f":"IF($C$94=\"Low\",K22,IF($C$94=\"Medium\",K52,K82))","v":-21.079999999999927},null,{"$f":"IF($C$94=\"Low\",M22,IF($C$94=\"Medium\",#REF!,M82))","v":{"$error":"#REF!"}},null,{"$f":"IF($C$94=\"Low\",O22,IF($C$94=\"Medium\",O52,O82))","v":379.44000000000005},null,null,null,{"$f":"IF($C$94=\"Low\",S22,IF($C$94=\"Medium\",S52,S82))","v":379.44000000000005},null,null,{"$f":"IF($C$94=\"Low\",V22,IF($C$94=\"Medium\",V52,V82))","v":716.72},null,null,null,null,{"$f":"IF($C$94=\"Low\",AA22,IF($C$94=\"Medium\",AA52,AA82))","v":716.72},null,null,null,{"$f":"IF($C$94=\"Low\",AE22,IF($C$94=\"Medium\",AE52,AE82))","v":480.42790697674423},null,null,null,{"$f":"IF($C$94=\"Low\",AI22,IF($C$94=\"Medium\",AI52,AI82))","v":480.42790697674423}]
[null,"Reduction in loneliness","NHS Benefits","Benefits",null,null,27.860000000000014,null,null,null,27.860000000000014,null,{"$f":"IF($C$94=\"Low\",M23,IF($C$94=\"Medium\",M53,M83))","v":0},null,171.14000000000001,null,null,null,171.14000000000001,null,null,151.24,null,null,null,null,151.24,null,null,null,97.51,null,null,null,97.51]
[null,"Hospital admissions","NHS Benefits","Benefits",null,null,4044,null,null,null,4044,null,0,null,5055,null,null,null,5055,null,null,3341.9166666666665,null,null,null,null,3341.9166666666665,null,null,null,3370,null,null,null,3370]
[null,"GP visits","NHS Benefits","Benefits",null,null,0,null,null,null,0,null,0,null,144.78,null,null,null,144.78,null,{"$f":"IF($C$94=\"Low\",U25,IF($C$94=\"Medium\",U55,U85))","v":0},0,null,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Community nurse visits ","NHS Benefits","Benefits",null,null,0,null,null,null,0,null,0,null,362.55,null,null,null,362.55,null,{"$f":"IF($C$94=\"Low\",U26,IF($C$94=\"Medium\",U56,U86))","v":0},0,null,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"DTOC","NHS Benefits","Benefits",null,null,0,null,null,null,0,null,0,null,465.3,null,null,null,465.3,null,{"$f":"IF($C$94=\"Low\",U27,IF($C$94=\"Medium\",U57,U87))","v":0},0,null,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Fire-related fatalities","Social Benefits","Benefits",null,null,116.66086956521738,null,null,null,116.66086956521738,null,0,null,116.66086956521738,null,null,null,116.66086956521738,null,null,103.2,null,null,null,null,103.2,null,null,null,91.733333333333334,null,null,null,91.733333333333334]
[null,"Price",null,null,{"$f":"IF($C$94=\"Low\",E29,IF($C$94=\"Medium\",E59,E89))","v":37544},null,null,null,null,{"$f":"IF($C$94=\"Low\",J29,IF($C$94=\"Medium\",J59,J89))","v":37544},null,null,0,null,null,null,null,{"$f":"IF($C$94=\"Low\",R29,IF($C$94=\"Medium\",R59,R89))","v":0},null,null,{"$f":"IF($C$94=\"Low\",U29,IF($C$94=\"Medium\",U59,U89))","v":22516},null,null,null,null,{"$f":"IF($C$94=\"Low\",Z29,IF($C$94=\"Medium\",Z59,Z89))","v":22516},null,null,{"$f":"IF($C$94=\"Low\",AC29,IF($C$94=\"Medium\",AC59,AC89))","v":0},null,null,null,null,{"$f":"IF($C$94=\"Low\",AH29,IF($C$94=\"Medium\",AH59,AH89))","v":0}]

{"sheet":"Who pays assumptions - ORIGINAL","index":7,"n_rows":120,"n_cols":39,"rows_kept":120,"cut":false,"hidden":false,"merged":[[65,28,65,31],[65,32,65,35],[96,4,96,7],[96,8,96,11],[96,12,96,15],[96,16,96,19],[96,20,96,23],[96,24,96,27],[96,28,96,31],[96,32,96,35],[65,4,65,7],[65,8,65,11],[65,12,65,15],[65,16,65,19],[65,20,65,23],[65,24,65,27],[5,28,5,31],[5,32,5,35],[35,4,35,7],[35,8,35,11],[35,12,35,15],[35,16,35,19],[35,20,35,23],[35,24,35,27],[35,28,35,31],[35,32,35,35],[5,4,5,7],[5,8,5,11],[5,12,5,15],[5,16,5,19],[5,20,5,23],[5,24,5,27]]}
[]
[null,null,null,null,{"$f":"CONCATENATE($C$3,E3,E4,E7)","v":"LowResidential careSelf funderPerson"},{"$f":"CONCATENATE($C$3,F3,F4,F7)","v":"LowResidential careSelf funderLA"},"LowResidential careSelf funderNHS","LowResidential careSelf funderCentral Govt","LowResidential careFundedPerson","LowResidential careFundedLA","LowResidential careFundedNHS","LowResidential careFundedCentral Govt","LowExtra careSelf funderPerson","LowExtra careSelf funderLA","LowExtra careSelf funderNHS","LowExtra careSelf funderCentral Govt","LowExtra careFundedPerson","LowExtra careFundedLA","LowExtra careFundedNHS","LowExtra careFundedCentral Govt","LowShared LivesSelf funderPerson","LowShared LivesSelf funderLA","LowShared LivesSelf funderNHS","LowShared LivesSelf funderCentral Govt","LowShared LivesFundedPerson","LowShared LivesFundedLA","LowShared LivesFundedNHS","LowShared LivesFundedCentral Govt","LowRetirement housingSelf funderPerson","LowRetirement housingSelf funderLA","LowRetirement housingSelf funderNHS","LowRetirement housingSelf funderCentral Govt","LowRetirement housingFundedPerson","LowRetirement housingFundedLA","LowRetirement housingFundedNHS","LowRetirement housingFundedCentral Govt"]
[null,"Needs assumption\n* Please see needs assumption sheet to understand how needs change costs and benefits","Low",null,"Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing"]
[null,null,null,null,"Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded"]
[null,null,null,null,"Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No"]
[null,null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays"]
[null,"Cost detail ","Cost theme","Cost category","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt"]
[null,"Care costs","Care staff costs","Production costs",{"$f":"'Care staff costs'!$H$7","v":19030.2},null,null,null,null,{"$f":"'Care staff costs'!$H$7","v":19030.2},null,null,{"$f":"'Care staff costs'!$H$25","v":10544.8},0,null,null,null,{"$f":"'Care staff costs'!$H$25","v":10544.8},null,null,{"$f":"'Care staff costs'!$H$30","v":12688},null,null,null,null,{"$f":"'Care staff costs'!$H$30","v":12688},null,null,{"$f":"'Care staff costs'!$H$16","v":10544.8},null,null,null,null,{"$f":"'Care staff costs'!$H$16","v":10544.8}]
[null,"Board and lodgings payment","Running costs","Production costs",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":3484},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":3484},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B9,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Housing management cost","Running costs","Production costs",{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,E$3,Database!$P:$P,$C$3,Database!$N:$N,E$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,E$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":6448},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":6448},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2743.52},0,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2743.52},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":1456},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":1456},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2250},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B10,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2250}]
[null,"Running costs","Running costs","Production costs",{"$f":"SUM(E9:E10)","v":6448},null,null,null,null,{"$f":"SUM(J9:J10)","v":6448},null,null,2743.52,0,null,null,null,2743.52,null,0,4940,0,null,0,null,{"$f":"SUM(Z9:Z10)","v":4940},null,0,2250,0,null,0,null,{"$f":"SUM(AH9:AH10)","v":2250},null,{"$f":"SUM(AJ9:AJ10)","v":0}]
[null,"Land costs","Land costs","Capital costs",null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,F$3,Database!$P:$P,$C$3,Database!$N:$N,F$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,F$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":6396},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":6396},null,null,0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":6032},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":6032},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":9360},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B12,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":9360}]
[null,"Financial support"]
[null,"Rental of a room in a Shared Lives scheme - housing benefit","Production cost","Financial support",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,T$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B14,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Rental - Housing benefit","Housing benefit","Financial support",null,null,null,null,null,{"$f":"T15","v":4056},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B15,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,T$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B15,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B15,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,AJ$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B15,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056}]
[null,"Attendance Allowance","Attendance Allowance","Financial support",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B16,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Equipment and adaptions ","Other","Financial support",null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":83.333333333333329},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B17,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":83.333333333333329}]
[null,"Disability and Facilities grant ","Other","Financial support",null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":250},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,AJ$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B18,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":250}]
[null,"Other","Other","Financial support",null,null,null,null,null,{"$f":"SUM(J17:J18)","v":0},null,null,0,0,null,null,null,0,null,0,0,0,null,0,null,{"$f":"SUM(Z17:Z18)","v":83.333333333333329},null,250,0,0,null,0,null,{"$f":"SUM(AH17:AH18)","v":83.333333333333329},null,{"$f":"SUM(AJ17:AJ18)","v":250}]
[null,"Council tax","Council tax","Financial support",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":852.02},null,null,null,null,{"$f":"M20","v":852.02},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,X$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B20,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":852.02},null,null,null,null,{"$f":"AC20","v":852.02}]
[null,"Benefits"]
[null,"Falls","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":-10.539999999999964},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":-10.539999999999964},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":569.16000000000008},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":569.16000000000008},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":358.36},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":358.36},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":240.21395348837211},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B22,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":240.21395348837211}]
[null,"Reduction in loneliness","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":13.930000000000007},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":13.930000000000007},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":85.570000000000007},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":85.570000000000007},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":75.62},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":75.62},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":48.755000000000003},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B23,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":48.755000000000003}]
[null,"Hospital admissions","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2022},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2022},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2527.5},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":2527.5},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":1670.9583333333333},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":1670.9583333333333},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":1685},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B24,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":1685}]
[null,"GP visits","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":72.39},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":72.39},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B25,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Community nurse visits ","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":181.27500000000001},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":181.27500000000001},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B26,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"DTOC","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":232.65},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":232.65},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B27,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Fire-related fatalities","Social Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,G$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":93.328695652173906},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":93.328695652173906},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,O$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":93.328695652173906},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":93.328695652173906},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,V$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":82.56},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,AA$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":82.56},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":73.386666666666656},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B28,Database!$C:$C,AI$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":73.386666666666656}]
[null,"Price",null,null,{"$f":"J29","v":0},null,null,null,null,{"$f":"'Price assumptions'!C7","v":0},null,null,null,null,null,null,null,{"$f":"'Price assumptions'!D7","v":0},null,null,{"$f":"Z29","v":20228},null,null,null,null,{"$f":"'Price assumptions'!E7","v":20228},null,null,{"$f":"AH29","v":0},null,null,null,null,{"$f":"'Price assumptions'!F7","v":0}]
[]
[]
[null,null,null,null,{"$f":"CONCATENATE($C$33,E33,E34,E37)","v":"MediumResidential careSelf funderPerson"},{"$f":"CONCATENATE($C$33,F33,F34,F37)","v":"MediumResidential careSelf funderLA"},"MediumResidential careSelf funderNHS","MediumResidential careSelf funderCentral Govt","MediumResidential careFundedPerson","MediumResidential careFundedLA","MediumResidential careFundedNHS","MediumResidential careFundedCentral Govt","MediumExtra careSelf funderPerson","MediumExtra careSelf funderLA","MediumExtra careSelf funderNHS","MediumExtra careSelf funderCentral Govt","MediumExtra careFundedPerson","MediumExtra careFundedLA","MediumExtra careFundedNHS","MediumExtra careFundedCentral Govt","MediumShared LivesSelf funderPerson","MediumShared LivesSelf funderLA","MediumShared LivesSelf funderNHS","MediumShared LivesSelf funderCentral Govt","MediumShared LivesFundedPerson","MediumShared LivesFundedLA","MediumShared LivesFundedNHS","MediumShared LivesFundedCentral Govt","MediumRetirement housingSelf funderPerson","MediumRetirement housingSelf funderLA","MediumRetirement housingSelf funderNHS","MediumRetirement housingSelf funderCentral Govt","MediumRetirement housingFundedPerson","MediumRetirement housingFundedLA","MediumRetirement housingFundedNHS","MediumRetirement housingFundedCentral Govt",null,null,"Needs categories"]
[null,"Needs assumption\n* Please see needs assumption sheet to understand how needs change costs and benefits","Medium",null,"Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing",null,null,"None"]
[null,null,null,null,"Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded",null,null,"Low"]
[null,null,null,null,"Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No",null,null,"Medium"]
[null,null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,null,null,"High"]
[null,"Cost detail ","Cost theme","Cost category","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt"]
[null,"Care costs","Care staff costs","Production costs",{"$f":"'Care staff costs'!$H$8","v":23575},null,null,null,null,{"$f":"'Care staff costs'!$H$8","v":23575},null,null,{"$f":"'Care staff costs'!$H$26","v":15089.6},0,null,0,null,{"$f":"'Care staff costs'!$H$26","v":15089.6},null,null,{"$f":"'Care staff costs'!$H$31","v":14976},null,null,null,null,{"$f":"'Care staff costs'!$H$31","v":14976},null,null,{"$f":"'Care staff costs'!$H$17","v":15089.6},null,null,null,null,{"$f":"'Care staff costs'!$H$17","v":15089.6}]
[null,"Board and lodgings payment","Running costs","Production costs",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,M$3,Database!$P:$P,$C$33,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,M$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,N$3,Database!$P:$P,$C$33,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,N$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":3484},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":3484},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B39,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0}]
[null,"Housing management cost","Running costs","Production costs",{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,E$3,Database!$P:$P,$C$33,Database!$N:$N,E$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,E$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":6448},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":6448},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,M$3,Database!$P:$P,$C$33,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,M$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":2743.52},0,null,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":2743.52},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":1456},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":1456},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":2250},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B40,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":2250}]
[null,"Running costs","Running costs","Production costs",{"$f":"SUM(E39:E40)","v":6448},null,null,null,null,{"$f":"SUM(J39:J40)","v":6448},null,null,2743.52,0,null,0,null,2743.52,null,0,4940,0,null,0,null,{"$f":"SUM(Z39:Z40)","v":4940},null,0,2250,0,null,0,null,{"$f":"SUM(AH39:AH40)","v":2250},null,{"$f":"SUM(AJ39:AJ40)","v":0}]
[null,"Land costs","Land costs","Capital costs",0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,F$3,Database!$P:$P,$C$33,Database!$N:$N,F$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,F$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":6396},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":6396},null,null,0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,N$3,Database!$P:$P,$C$33,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,N$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":6032},null,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":6032},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":9360},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B42,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":9360}]
[null,"Financial support"]
[null,"Rental of a room in a Shared Lives scheme - housing benefit","Production cost","Financial support",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,P$3,Database!$P:$P,$C$3,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,P$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,T$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B44,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Rental - Housing benefit","Housing benefit","Financial support",null,null,null,null,null,{"$f":"T45","v":4056},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B45,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,T$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B45,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B45,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,AJ$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B45,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056}]
[null,"Attendance Allowance","Attendance Allowance","Financial support",null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,H$3,Database!$P:$P,$C$33,Database!$N:$N,H$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,H$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,J$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,P$3,Database!$P:$P,$C$33,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,P$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,R$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B46,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":21791}]
[null,"Equipment and adaptions ","Other","Financial support",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,P$3,Database!$P:$P,$C$33,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,P$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":125},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B47,Database!$C:$C,AH$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":125}]
[null,"Disability and Facilities grant ","Other","Financial support",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,P$3,Database!$P:$P,$C$33,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,P$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,X$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AB$3,Database!$P:$P,$C$33,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AB$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":750},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AD$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AF$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AJ$3,Database!$P:$P,$C$33,Database!$N:$N,AJ$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B48,Database!$C:$C,AJ$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":750}]
[null,"Other","Other","Financial support",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P47:P48)","v":0},null,0,null,0,0,0,null,0,null,{"$f":"SUM(Z47:Z48)","v":125},null,750,0,0,null,0,null,{"$f":"SUM(AH47:AH48)","v":125},null,{"$f":"SUM(AJ47:AJ48)","v":750}]
[null,"Council tax","Council tax","Financial support",null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,M$3,Database!$P:$P,$C$33,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,M$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":852.02},null,null,null,null,{"$f":"M50","v":852.02},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,U$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,Z$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B50,Database!$C:$C,AC$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":852.02},null,null,null,null,{"$f":"AC50","v":852.02}]
[null,"Benefits"]
[null,"Falls","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":-21.079999999999927},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":-21.079999999999927},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":379.44000000000005},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":379.44000000000005},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":716.72},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":716.72},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":480.42790697674423},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B52,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":480.42790697674423}]
[null,"Reduction in loneliness","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":27.860000000000014},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":27.860000000000014},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":171.14000000000001},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":171.14000000000001},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":151.24},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":151.24},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":97.51},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B53,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":97.51}]
[null,"Hospital admissions","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":4044},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":4044},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":5055},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":5055},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":3341.9166666666665},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":3341.9166666666665},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":3370},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B54,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":3370}]
[null,"GP visits","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":144.78},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":144.78},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B55,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0}]
[null,"Community nurse visits ","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":362.55},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":362.55},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B56,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0}]
[null,"DTOC","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":465.3},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":465.3},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B57,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":0}]
[null,"Fire-related fatalities","Social Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,G$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":116.66086956521738},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,K$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":116.66086956521738},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,O$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":116.66086956521738},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,S$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":116.66086956521738},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,V$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":103.2},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,AA$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":103.2},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,AE$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":91.733333333333334},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B58,Database!$C:$C,AI$3,Database!$P:$P,$C$33,Database!$N:$N,\"n/a\")","v":91.733333333333334}]
[null,"Price",null,null,{"$f":"J59","v":37544},null,null,null,null,{"$f":"'Price assumptions'!C8","v":37544},null,null,null,null,null,null,null,{"$f":"'Price assumptions'!D8","v":0},null,null,{"$f":"Z59","v":22516},null,null,null,null,{"$f":"'Price assumptions'!E8","v":22516},null,null,{"$f":"AH59","v":0},null,null,null,null,{"$f":"'Price assumptions'!F8","v":0}]
[]
[]
[null,null,null,null,{"$f":"CONCATENATE($C$63,E63,E64,E67)","v":"HighResidential careSelf funderPerson"},{"$f":"CONCATENATE($C$63,F63,F64,F67)","v":"HighResidential careSelf funderLA"},"HighResidential careSelf funderNHS","HighResidential careSelf funderCentral Govt","HighResidential careFundedPerson","HighResidential careFundedLA","HighResidential careFundedNHS","HighResidential careFundedCentral Govt","HighExtra careSelf funderPerson","HighExtra careSelf funderLA","HighExtra careSelf funderNHS","HighExtra careSelf funderCentral Govt","HighExtra careFundedPerson","HighExtra careFundedLA","HighExtra careFundedNHS","HighExtra careFundedCentral Govt","HighShared LivesSelf funderPerson","HighShared LivesSelf funderLA","HighShared LivesSelf funderNHS","HighShared LivesSelf funderCentral Govt","HighShared LivesFundedPerson","HighShared LivesFundedLA","HighShared LivesFundedNHS","HighShared LivesFundedCentral Govt","HighRetirement housingSelf funderPerson","HighRetirement housingSelf funderLA","HighRetirement housingSelf funderNHS","HighRetirement housingSelf funderCentral Govt","HighRetirement housingFundedPerson","HighRetirement housingFundedLA","HighRetirement housingFundedNHS","HighRetirement housingFundedCentral Govt"]
[null,"Needs assumption\n* Please see needs assumption sheet to understand how needs change costs and benefits","High",null,"Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing"]
[null,null,null,null,"Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded"]
[null,null,null,null,"Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No"]
[null,null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays"]
[null,"Cost detail ","Cost theme","Cost category","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt"]
[null,"Care costs","Care staff costs","Production costs",{"$f":"'Care staff costs'!$H$9","v":30846.68},null,null,null,null,{"$f":"'Care staff costs'!$H$9","v":30846.68},null,null,{"$f":"'Care staff costs'!$H$27","v":22361.279999999999},0,0,0,null,{"$f":"'Care staff costs'!$H$27","v":22361.279999999999},null,null,{"$f":"'Care staff costs'!$H$32","v":17680},null,null,null,null,{"$f":"'Care staff costs'!$H$32","v":17680},null,null,{"$f":"'Care staff costs'!$H$18","v":22361.279999999999},null,null,null,null,{"$f":"'Care staff costs'!$H$18","v":22361.279999999999}]
[null,"Board and lodgings payment","Running costs","Production costs",null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},0,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":3484},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":3484},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B69,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0}]
[null,"Housing management cost","Running costs","Production costs",{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,E$3,Database!$P:$P,$C$63,Database!$N:$N,E$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,E$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6448},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6448},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":2743.52},0,0,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":2743.52},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":1456},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":1456},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":2250},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B70,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":2250}]
[null,"Running costs","Running costs","Production costs",{"$f":"SUM(E69:E70)","v":6448},{"$f":"SUM(F69:F70)","v":0},{"$f":"SUM(G69:G70)","v":0},{"$f":"SUM(H69:H70)","v":0},null,{"$f":"SUM(J69:J70)","v":6448},0,null,2743.52,0,0,0,null,2743.52,0,0,4940,0,0,0,null,{"$f":"SUM(Z69:Z70)","v":4940},0,0,2250,0,0,0,null,{"$f":"SUM(AH69:AH70)","v":2250},null,{"$f":"SUM(AJ69:AJ70)","v":0}]
[null,"Land costs","Land costs","Capital costs",0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,F$3,Database!$P:$P,$C$63,Database!$N:$N,F$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,F$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6396},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6396},null,null,0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6032},0,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6032},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,W$3,Database!$P:$P,$C$63,Database!$N:$N,W$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,W$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":9360},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B72,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":9360}]
[null,"Financial support"]
[null,"Rental of a room in a Shared Lives scheme - housing benefit","Production cost","Financial support",{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,E$3,Database!$P:$P,$C$3,Database!$N:$N,E$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,E$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,J$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,K$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,M$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,N$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,P$3,Database!$P:$P,$C$3,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,P$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,R$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,S$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,T$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,U$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AB$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AC$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AD$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AE$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AF$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B74,Database!$C:$C,AH$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0}]
[null,"Rental - Housing benefit","Housing benefit","Financial support",null,null,null,null,null,{"$f":"T75","v":4056},null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B75,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,T$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B75,Database!$C:$C,T$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B75,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,AJ$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B75,Database!$C:$C,AJ$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":4056}]
[null,"Attendance Allowance","Attendance Allowance","Financial support",0,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,H$3,Database!$P:$P,$C$63,Database!$N:$N,H$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,H$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,null,null,null,0,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,P$3,Database!$P:$P,$C$63,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,P$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,R$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,R$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B76,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":32540}]
[null,"Equipment and adaptions ","Other","Financial support",null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,F$3,Database!$P:$P,$C$63,Database!$N:$N,F$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,F$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,H$3,Database!$P:$P,$C$63,Database!$N:$N,H$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,H$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,P$3,Database!$P:$P,$C$63,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,P$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,W$3,Database!$P:$P,$C$63,Database!$N:$N,W$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,W$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":166.66666666666666},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,AH$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B77,Database!$C:$C,AH$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":166.66666666666666}]
[null,"Disability and Facilities grant ","Other","Financial support",{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,E$3,Database!$P:$P,$C$63,Database!$N:$N,E$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,E$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,F$3,Database!$P:$P,$C$63,Database!$N:$N,F$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,F$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,H$3,Database!$P:$P,$C$63,Database!$N:$N,H$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,H$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,N$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,N$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,P$3,Database!$P:$P,$C$63,Database!$N:$N,P$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,P$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,W$3,Database!$P:$P,$C$63,Database!$N:$N,W$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,W$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,X$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,X$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AB$3,Database!$P:$P,$C$63,Database!$N:$N,AB$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AB$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":1000},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,AD$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AD$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,AF$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AF$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AJ$3,Database!$P:$P,$C$63,Database!$N:$N,AJ$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B78,Database!$C:$C,AJ$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":1000}]
[null,"Other","Other","Financial support",{"$f":"SUM(E77:E78)","v":0},{"$f":"SUM(F77:F78)","v":0},{"$f":"SUM(G77:G78)","v":0},{"$f":"SUM(H77:H78)","v":0},null,{"$f":"SUM(J77:J78)","v":0},0,null,0,0,0,0,null,0,0,0,0,0,0,0,null,{"$f":"SUM(Z77:Z78)","v":166.66666666666666},0,1000,0,0,0,0,null,{"$f":"SUM(AH77:AH78)","v":166.66666666666666},null,{"$f":"SUM(AJ77:AJ78)","v":1000}]
[null,"Council tax","Council tax","Financial support",{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,E$3,Database!$P:$P,$C$63,Database!$N:$N,E$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,E$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,J$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,J$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,M$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,M$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":852.02},null,null,null,null,{"$f":"M80","v":852.02},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,U$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,U$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,Z$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,AC$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B80,Database!$C:$C,AC$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":852.02},null,null,null,null,{"$f":"AC80","v":852.02}]
[null,"Benefits"]
[null,"Falls","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":-26.349999999999909},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":-26.349999999999909},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":474.30000000000007},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":474.30000000000007},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":895.90000000000009},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":895.90000000000009},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":600.53488372093034},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B82,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":600.53488372093034}]
[null,"Reduction in loneliness","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":34.825000000000017},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":34.825000000000017},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":213.92500000000001},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":213.92500000000001},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":189.05},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":189.05},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":121.8875},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B83,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":121.8875}]
[null,"Hospital admissions","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":5055},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":5055},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6318.75},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":6318.75},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":4177.395833333333},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":4177.395833333333},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":4212.5},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B84,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":4212.5}]
[null,"GP visits","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":180.97499999999999},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":180.97499999999999},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B85,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0}]
[null,"Community nurse visits ","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":453.1875},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":453.1875},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B86,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0}]
[null,"DTOC","NHS Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":581.625},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":581.625},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B87,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":0}]
[null,"Fire-related fatalities","Social Benefits","Benefits",null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,G$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,G$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":149.32591304347827},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,K$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,K$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":149.32591304347827},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,O$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,O$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":149.32591304347827},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,S$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,S$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":149.32591304347827},null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,V$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,V$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":132.096},null,null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,AA$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,AA$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":132.096},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,AE$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,AE$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":117.41866666666667},null,null,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,AI$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B88,Database!$C:$C,AI$3,Database!$P:$P,$C$63,Database!$N:$N,\"n/a\")","v":117.41866666666667}]
[null,"Price",null,null,{"$f":"J89","v":0},null,null,null,null,{"$f":"'Price assumptions'!C9","v":0},null,null,{"$f":"R89","v":0},null,null,null,null,{"$f":"'Price assumptions'!D9","v":0},null,null,{"$f":"Z89","v":25220},null,null,null,null,{"$f":"'Price assumptions'!E9","v":25220},null,null,{"$f":"AH89","v":0},null,null,null,null,{"$f":"'Price assumptions'!F9","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"IF($C$94=\"Low\",E2,IF($C$94=\"Medium\",E32,E62))","v":"MediumResidential careSelf funderPerson"},"MediumResidential careSelf funderLA","MediumResidential careSelf funderNHS","MediumResidential careSelf funderCentral Govt","MediumResidential careFundedPerson","MediumResidential careFundedLA","MediumResidential careFundedNHS","MediumResidential careFundedCentral Govt","MediumExtra careSelf funderPerson","MediumExtra careSelf funderLA","MediumExtra careSelf funderNHS","MediumExtra careSelf funderCentral Govt","MediumExtra careFundedPerson","MediumExtra careFundedLA","MediumExtra careFundedNHS","MediumExtra careFundedCentral Govt","MediumShared LivesSelf funderPerson","MediumShared LivesSelf funderLA","MediumShared LivesSelf funderNHS","MediumShared LivesSelf funderCentral Govt","MediumShared LivesFundedPerson","MediumShared LivesFundedLA","MediumShared LivesFundedNHS","MediumShared LivesFundedCentral Govt","MediumRetirement housingSelf funderPerson","MediumRetirement housingSelf funderLA","MediumRetirement housingSelf funderNHS","MediumRetirement housingSelf funderCentral Govt","MediumRetirement housingFundedPerson","MediumRetirement housingFundedLA","MediumRetirement housingFundedNHS","MediumRetirement housingFundedCentral Govt"]
[null,"Needs assumption\n* Please see needs assumption sheet to understand how needs change costs and benefits",{"$f":"'User inputs'!D33","v":"Medium"},null,"Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing"]
[null,null,null,null,"Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded"]
[null,null,null,null,"Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No"]
[null,null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays"]
[null,"Cost detail ","Cost theme","Cost category","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt"]
[null,"Care costs","Care staff costs","Production costs",{"$f":"IF($C$94=\"Low\",E8,IF($C$94=\"Medium\",E38,E68))","v":23575},null,null,null,null,{"$f":"IF($C$94=\"Low\",J8,IF($C$94=\"Medium\",J38,J68))","v":23575},null,null,{"$f":"IF($C$94=\"Low\",M8,IF($C$94=\"Medium\",M38,M68))","v":15089.6},0,null,{"$f":"IF($C$94=\"Low\",P8,IF($C$94=\"Medium\",P38,P68))","v":0},null,{"$f":"IF($C$94=\"Low\",R8,IF($C$94=\"Medium\",R38,R68))","v":15089.6},null,null,{"$f":"IF($C$94=\"Low\",U8,IF($C$94=\"Medium\",U38,U68))","v":14976},null,null,null,null,{"$f":"IF($C$94=\"Low\",Z8,IF($C$94=\"Medium\",Z38,Z68))","v":14976},null,null,{"$f":"IF($C$94=\"Low\",AC8,IF($C$94=\"Medium\",AC38,AC68))","v":15089.6},null,null,null,null,{"$f":"IF($C$94=\"Low\",AH8,IF($C$94=\"Medium\",AH38,AH68))","v":15089.6}]
[null,"Board and lodgings payment","Running costs","Production costs",null,null,null,null,null,{"$f":"IF($C$94=\"Low\",J9,IF($C$94=\"Medium\",J39,J69))","v":0},null,null,0,0,null,{"$f":"IF($C$94=\"Low\",P9,IF($C$94=\"Medium\",P39,P69))","v":0},null,{"$f":"IF($C$94=\"Low\",R9,IF($C$94=\"Medium\",R39,R69))","v":0},null,null,{"$f":"IF($C$94=\"Low\",U9,IF($C$94=\"Medium\",U39,U69))","v":3484},null,null,null,null,{"$f":"IF($C$94=\"Low\",Z9,IF($C$94=\"Medium\",Z39,Z69))","v":3484},null,null,{"$f":"IF($C$94=\"Low\",AC9,IF($C$94=\"Medium\",AC39,AC69))","v":0},{"$f":"IF($C$94=\"Low\",AD9,IF($C$94=\"Medium\",AD39,AD69))","v":0},null,{"$f":"IF($C$94=\"Low\",AF9,IF($C$94=\"Medium\",AF39,AF69))","v":0},null,{"$f":"IF($C$94=\"Low\",AH9,IF($C$94=\"Medium\",AH39,AH69))","v":0}]
[null,"Housing management cost","Running costs","Production costs",{"$f":"IF($C$94=\"Low\",E10,IF($C$94=\"Medium\",E40,E70))","v":6448},null,null,null,null,{"$f":"IF($C$94=\"Low\",J10,IF($C$94=\"Medium\",J40,J70))","v":6448},null,null,2743.52,0,null,{"$f":"IF($C$94=\"Low\",P10,IF($C$94=\"Medium\",P40,P70))","v":0},null,{"$f":"IF($C$94=\"Low\",R10,IF($C$94=\"Medium\",R40,R70))","v":2743.52},null,null,{"$f":"IF($C$94=\"Low\",U10,IF($C$94=\"Medium\",U40,U70))","v":1456},null,null,null,null,{"$f":"IF($C$94=\"Low\",Z10,IF($C$94=\"Medium\",Z40,Z70))","v":1456},null,null,{"$f":"IF($C$94=\"Low\",AC10,IF($C$94=\"Medium\",AC40,AC70))","v":2250},{"$f":"IF($C$94=\"Low\",AD10,IF($C$94=\"Medium\",AD40,AD70))","v":0},null,null,null,{"$f":"IF($C$94=\"Low\",AH10,IF($C$94=\"Medium\",AH40,AH70))","v":2250}]
[null,"Running costs","Running costs","Production costs",{"$f":"IF($C$94=\"Low\",E11,IF($C$94=\"Medium\",E41,E71))","v":6448},{"$f":"IF($C$94=\"Low\",F11,IF($C$94=\"Medium\",F41,F71))","v":0},null,{"$f":"IF($C$94=\"Low\",H11,IF($C$94=\"Medium\",H41,H71))","v":0},null,{"$f":"IF($C$94=\"Low\",J11,IF($C$94=\"Medium\",J41,J71))","v":6448},null,null,2743.52,0,null,{"$f":"IF($C$94=\"Low\",P11,IF($C$94=\"Medium\",P41,P71))","v":0},null,{"$f":"IF($C$94=\"Low\",R11,IF($C$94=\"Medium\",R41,R71))","v":2743.52},null,{"$f":"IF($C$94=\"Low\",T11,IF($C$94=\"Medium\",T41,T71))","v":0},{"$f":"IF($C$94=\"Low\",U11,IF($C$94=\"Medium\",U41,U71))","v":4940},{"$f":"IF($C$94=\"Low\",V11,IF($C$94=\"Medium\",V41,V71))","v":0},null,{"$f":"IF($C$94=\"Low\",X11,IF($C$94=\"Medium\",X41,X71))","v":0},null,{"$f":"IF($C$94=\"Low\",Z11,IF($C$94=\"Medium\",Z41,Z71))","v":4940},null,{"$f":"IF($C$94=\"Low\",AB11,IF($C$94=\"Medium\",AB41,AB71))","v":0},{"$f":"IF($C$94=\"Low\",AC11,IF($C$94=\"Medium\",AC41,AC71))","v":2250},{"$f":"IF($C$94=\"Low\",AD11,IF($C$94=\"Medium\",AD41,AD71))","v":0},null,{"$f":"IF($C$94=\"Low\",AF11,IF($C$94=\"Medium\",AF41,AF71))","v":0},null,{"$f":"IF($C$94=\"Low\",AH11,IF($C$94=\"Medium\",AH41,AH71))","v":2250},null,{"$f":"IF($C$94=\"Low\",AJ11,IF($C$94=\"Medium\",AJ41,AJ71))","v":0}]
[null,"Land costs","Land costs","Capital costs",null,{"$f":"IF($C$94=\"Low\",F12,IF($C$94=\"Medium\",F42,F72))","v":6396},null,null,null,{"$f":"IF($C$94=\"Low\",J12,IF($C$94=\"Medium\",J42,J72))","v":6396},null,null,0,6032,null,{"$f":"IF($C$94=\"Low\",P12,IF($C$94=\"Medium\",P42,P72))","v":0},null,{"$f":"IF($C$94=\"Low\",R12,IF($C$94=\"Medium\",R42,R72))","v":6032},null,null,{"$f":"IF($C$94=\"Low\",U12,IF($C$94=\"Medium\",U42,U72))","v":0},{"$f":"IF($C$94=\"Low\",V12,IF($C$94=\"Medium\",V42,V72))","v":0},null,{"$f":"IF($C$94=\"Low\",X12,IF($C$94=\"Medium\",X42,X72))","v":0},null,{"$f":"IF($C$94=\"Low\",Z12,IF($C$94=\"Medium\",Z42,Z72))","v":0},null,null,null,{"$f":"IF($C$94=\"Low\",AD12,IF($C$94=\"Medium\",AD42,AD72))","v":9360},null,null,null,{"$f":"IF($C$94=\"Low\",AH12,IF($C$94=\"Medium\",AH42,AH72))","v":9360}]
[null,"Financial support"]
[null,"Rental of a room in a Shared Lives scheme - housing benefit","Production cost","Financial support",null,null,null,{"$f":"IF($C$94=\"Low\",H14,IF($C$94=\"Medium\",H44,H74))","v":0},null,{"$f":"IF($C$94=\"Low\",J14,IF($C$94=\"Medium\",J44,J74))","v":0},null,null,{"$f":"IF($C$94=\"Low\",M14,IF($C$94=\"Medium\",M44,M74))","v":0},{"$f":"IF($C$94=\"Low\",N14,IF($C$94=\"Medium\",N44,N74))","v":0},null,{"$f":"IF($C$94=\"Low\",P14,IF($C$94=\"Medium\",P44,P74))","v":0},null,{"$f":"IF($C$94=\"Low\",R14,IF($C$94=\"Medium\",R44,R74))","v":0},null,{"$f":"IF($C$94=\"Low\",T14,IF($C$94=\"Medium\",T44,T74))","v":0},4056,0,null,{"$f":"IF($C$94=\"Low\",X14,IF($C$94=\"Medium\",X44,X74))","v":0},null,{"$f":"IF($C$94=\"Low\",Z14,IF($C$94=\"Medium\",Z44,Z74))","v":0},null,{"$f":"IF($C$94=\"Low\",AB14,IF($C$94=\"Medium\",AB44,AB74))","v":4056},0,0,null,{"$f":"IF($C$94=\"Low\",AF14,IF($C$94=\"Medium\",AF44,AF74))","v":0},null,{"$f":"IF($C$94=\"Low\",AH14,IF($C$94=\"Medium\",AH44,AH74))","v":0},null,{"$f":"IF($C$94=\"Low\",AJ14,IF($C$94=\"Medium\",AJ44,AJ74))","v":0}]
[null,"Rental - Housing benefit","Housing benefit","Financial support",null,null,null,0,null,{"$f":"IF($C$94=\"Low\",J15,IF($C$94=\"Medium\",J45,J75))","v":4056},null,null,{"$f":"IF($C$94=\"Low\",M15,IF($C$94=\"Medium\",M45,M75))","v":0},{"$f":"IF($C$94=\"Low\",N15,IF($C$94=\"Medium\",N45,N75))","v":0},null,0,null,{"$f":"IF($C$94=\"Low\",R15,IF($C$94=\"Medium\",R45,R75))","v":0},null,4056,0,0,null,0,null,{"$f":"IF($C$94=\"Low\",Z15,IF($C$94=\"Medium\",Z45,Z75))","v":0},null,0,0,0,null,0,null,{"$f":"IF($C$94=\"Low\",AH15,IF($C$94=\"Medium\",AH45,AH75))","v":0},null,{"$f":"IF($C$94=\"Low\",AJ15,IF($C$94=\"Medium\",AJ45,AJ75))","v":4056}]
[null,"Attendance Allowance","Attendance Allowance","Financial support",null,null,null,21791,null,{"$f":"IF($C$94=\"Low\",J16,IF($C$94=\"Medium\",J46,J76))","v":21791},null,null,null,null,null,21791,null,{"$f":"IF($C$94=\"Low\",R16,IF($C$94=\"Medium\",R46,R76))","v":21791},null,null,null,null,null,21791,null,{"$f":"IF($C$94=\"Low\",Z16,IF($C$94=\"Medium\",Z46,Z76))","v":21791},null,null,null,null,null,21791,null,{"$f":"IF($C$94=\"Low\",AH16,IF($C$94=\"Medium\",AH46,AH76))","v":21791}]
[null,"Equipment and adaptions ","Other","Financial support",null,null,null,0,null,null,null,null,{"$f":"IF($C$94=\"Low\",M17,IF($C$94=\"Medium\",M47,M77))","v":0},0,null,0,null,null,null,null,{"$f":"IF($C$94=\"Low\",U17,IF($C$94=\"Medium\",U47,U77))","v":0},0,null,0,null,{"$f":"IF($C$94=\"Low\",Z17,IF($C$94=\"Medium\",Z47,Z77))","v":125},null,null,{"$f":"IF($C$94=\"Low\",AC17,IF($C$94=\"Medium\",AC47,AC77))","v":0},0,null,0,null,{"$f":"IF($C$94=\"Low\",AH17,IF($C$94=\"Medium\",AH47,AH77))","v":125}]
[null,"Disability and Facilities grant ","Other","Financial support",null,null,null,0,null,null,null,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,{"$f":"IF($C$94=\"Low\",AB18,IF($C$94=\"Medium\",AB48,AB78))","v":750},0,0,null,0,null,null,null,{"$f":"IF($C$94=\"Low\",AJ18,IF($C$94=\"Medium\",AJ48,AJ78))","v":750}]
[null,"Other","Other","Financial support",null,null,null,0,null,{"$f":"IF($C$94=\"Low\",J19,IF($C$94=\"Medium\",J49,J79))","v":0},null,null,0,0,null,0,null,{"$f":"IF($C$94=\"Low\",R19,IF($C$94=\"Medium\",R49,R79))","v":0},null,{"$f":"IF($C$94=\"Low\",T19,IF($C$94=\"Medium\",T49,T79))","v":0},0,0,null,0,null,{"$f":"IF($C$94=\"Low\",Z19,IF($C$94=\"Medium\",Z49,Z79))","v":125},null,{"$f":"IF($C$94=\"Low\",AB19,IF($C$94=\"Medium\",AB49,AB79))","v":750},0,0,null,0,null,{"$f":"IF($C$94=\"Low\",AH19,IF($C$94=\"Medium\",AH49,AH79))","v":125},null,{"$f":"IF($C$94=\"Low\",AJ19,IF($C$94=\"Medium\",AJ49,AJ79))","v":750}]
[null,"Council tax","Council tax","Financial support",null,null,null,0,null,{"$f":"IF($C$94=\"Low\",J20,IF($C$94=\"Medium\",J50,J80))","v":0},null,null,852.02,0,null,0,null,{"$f":"IF($C$94=\"Low\",R20,IF($C$94=\"Medium\",R50,R80))","v":852.02},null,null,0,0,null,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B111,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B111,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"IF($C$94=\"Low\",AB20,IF($C$94=\"Medium\",AB50,AB80))","v":0},852.02,0,null,0,null,{"$f":"IF($C$94=\"Low\",AH20,IF($C$94=\"Medium\",AH50,AH80))","v":852.02}]
[null,"Benefits"]
[null,"Falls","NHS Benefits","Benefits",null,null,{"$f":"IF($C$94=\"Low\",G22,IF($C$94=\"Medium\",G52,G82))","v":-21.079999999999927},null,null,null,{"$f":"IF($C$94=\"Low\",K22,IF($C$94=\"Medium\",K52,K82))","v":-21.079999999999927},null,{"$f":"IF($C$94=\"Low\",M22,IF($C$94=\"Medium\",#REF!,M82))","v":{"$error":"#REF!"}},null,{"$f":"IF($C$94=\"Low\",O22,IF($C$94=\"Medium\",O52,O82))","v":379.44000000000005},null,null,null,{"$f":"IF($C$94=\"Low\",S22,IF($C$94=\"Medium\",S52,S82))","v":379.44000000000005},null,null,{"$f":"IF($C$94=\"Low\",V22,IF($C$94=\"Medium\",V52,V82))","v":716.72},null,null,null,null,{"$f":"IF($C$94=\"Low\",AA22,IF($C$94=\"Medium\",AA52,AA82))","v":716.72},null,null,null,{"$f":"IF($C$94=\"Low\",AE22,IF($C$94=\"Medium\",AE52,AE82))","v":480.42790697674423},null,null,null,{"$f":"IF($C$94=\"Low\",AI22,IF($C$94=\"Medium\",AI52,AI82))","v":480.42790697674423}]
[null,"Reduction in loneliness","NHS Benefits","Benefits",null,null,27.860000000000014,null,null,null,27.860000000000014,null,{"$f":"IF($C$94=\"Low\",M23,IF($C$94=\"Medium\",M53,M83))","v":0},null,171.14000000000001,null,null,null,171.14000000000001,null,null,151.24,null,null,null,null,151.24,null,null,null,97.51,null,null,null,97.51]
[null,"Hospital admissions","NHS Benefits","Benefits",null,null,4044,null,null,null,4044,null,0,null,5055,null,null,null,5055,null,null,3341.9166666666665,null,null,null,null,3341.9166666666665,null,null,null,3370,null,null,null,3370]
[null,"GP visits","NHS Benefits","Benefits",null,null,0,null,null,null,0,null,0,null,144.78,null,null,null,144.78,null,{"$f":"IF($C$94=\"Low\",U25,IF($C$94=\"Medium\",U55,U85))","v":0},0,null,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Community nurse visits ","NHS Benefits","Benefits",null,null,0,null,null,null,0,null,0,null,362.55,null,null,null,362.55,null,{"$f":"IF($C$94=\"Low\",U26,IF($C$94=\"Medium\",U56,U86))","v":0},0,null,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"DTOC","NHS Benefits","Benefits",null,null,0,null,null,null,0,null,0,null,465.3,null,null,null,465.3,null,{"$f":"IF($C$94=\"Low\",U27,IF($C$94=\"Medium\",U57,U87))","v":0},0,null,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Fire-related fatalities","Social Benefits","Benefits",null,null,116.66086956521738,null,null,null,116.66086956521738,null,0,null,116.66086956521738,null,null,null,116.66086956521738,null,null,103.2,null,null,null,null,103.2,null,null,null,91.733333333333334,null,null,null,91.733333333333334]
[null,"Price",null,null,{"$f":"IF($C$94=\"Low\",E29,IF($C$94=\"Medium\",E59,E89))","v":37544},null,null,null,null,{"$f":"IF($C$94=\"Low\",J29,IF($C$94=\"Medium\",J59,J89))","v":37544},null,null,0,null,null,null,null,{"$f":"IF($C$94=\"Low\",R29,IF($C$94=\"Medium\",R59,R89))","v":0},null,null,{"$f":"IF($C$94=\"Low\",U29,IF($C$94=\"Medium\",U59,U89))","v":22516},null,null,null,null,{"$f":"IF($C$94=\"Low\",Z29,IF($C$94=\"Medium\",Z59,Z89))","v":22516},null,null,{"$f":"IF($C$94=\"Low\",AC29,IF($C$94=\"Medium\",AC59,AC89))","v":0},null,null,null,null,{"$f":"IF($C$94=\"Low\",AH29,IF($C$94=\"Medium\",AH59,AH89))","v":0}]

{"sheet":"Who pays assumptions - merged","index":8,"n_rows":120,"n_cols":39,"rows_kept":120,"cut":false,"hidden":false,"merged":[[65,28,65,31],[65,32,65,35],[96,4,96,7],[96,8,96,11],[96,12,96,15],[96,16,96,19],[96,20,96,23],[96,24,96,27],[96,28,96,31],[96,32,96,35],[65,4,65,7],[65,8,65,11],[65,12,65,15],[65,16,65,19],[65,20,65,23],[65,24,65,27],[5,28,5,31],[5,32,5,35],[35,4,35,7],[35,8,35,11],[35,12,35,15],[35,16,35,19],[35,20,35,23],[35,24,35,27],[35,28,35,31],[35,32,35,35],[5,4,5,7],[5,8,5,11],[5,12,5,15],[5,16,5,19],[5,20,5,23],[5,24,5,27]]}
[]
[null,null,null,null,{"$f":"CONCATENATE($C$3,E3,E4,E7)","v":"LowResidential careSelf funderPerson"},{"$f":"CONCATENATE($C$3,F3,F4,F7)","v":"LowResidential careSelf funderLA"},"LowResidential careSelf funderNHS","LowResidential careSelf funderCentral Govt","LowResidential careFundedPerson","LowResidential careFundedLA","LowResidential careFundedNHS","LowResidential careFundedCentral Govt","LowExtra careSelf funderPerson","LowExtra careSelf funderLA","LowExtra careSelf funderNHS","LowExtra careSelf funderCentral Govt","LowExtra careFundedPerson","LowExtra careFundedLA","LowExtra careFundedNHS","LowExtra careFundedCentral Govt","LowShared LivesSelf funderPerson","LowShared LivesSelf funderLA","LowShared LivesSelf funderNHS","LowShared LivesSelf funderCentral Govt","LowShared LivesFundedPerson","LowShared LivesFundedLA","LowShared LivesFundedNHS","LowShared LivesFundedCentral Govt","LowRetirement housingSelf funderPerson","LowRetirement housingSelf funderLA","LowRetirement housingSelf funderNHS","LowRetirement housingSelf funderCentral Govt","LowRetirement housingFundedPerson","LowRetirement housingFundedLA","LowRetirement housingFundedNHS","LowRetirement housingFundedCentral Govt"]
[null,"Needs assumption\n* Please see needs assumption sheet to understand how needs change costs and benefits","Low",null,"Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing"]
[null,null,null,null,"Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded"]
[null,null,null,null,"Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No"]
[null,null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays"]
[null,"Cost detail ","Cost theme","Cost category","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt"]
[null,"Care costs","Care staff costs","Production costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E8,'Who pays assumptions - ORIGINAL'!E8)","v":19030.2},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F8,'Who pays assumptions - ORIGINAL'!F8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G8,'Who pays assumptions - ORIGINAL'!G8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H8,'Who pays assumptions - ORIGINAL'!H8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I8,'Who pays assumptions - ORIGINAL'!I8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J8,'Who pays assumptions - ORIGINAL'!J8)","v":19030.2},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K8,'Who pays assumptions - ORIGINAL'!K8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L8,'Who pays assumptions - ORIGINAL'!L8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M8,'Who pays assumptions - ORIGINAL'!M8)","v":10544.8},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N8,'Who pays assumptions - ORIGINAL'!N8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O8,'Who pays assumptions - ORIGINAL'!O8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P8,'Who pays assumptions - ORIGINAL'!P8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q8,'Who pays assumptions - ORIGINAL'!Q8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R8,'Who pays assumptions - ORIGINAL'!R8)","v":10544.8},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S8,'Who pays assumptions - ORIGINAL'!S8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T8,'Who pays assumptions - ORIGINAL'!T8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U8,'Who pays assumptions - ORIGINAL'!U8)","v":12688},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V8,'Who pays assumptions - ORIGINAL'!V8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W8,'Who pays assumptions - ORIGINAL'!W8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X8,'Who pays assumptions - ORIGINAL'!X8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y8,'Who pays assumptions - ORIGINAL'!Y8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z8,'Who pays assumptions - ORIGINAL'!Z8)","v":12688},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA8,'Who pays assumptions - ORIGINAL'!AA8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB8,'Who pays assumptions - ORIGINAL'!AB8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC8,'Who pays assumptions - ORIGINAL'!AC8)","v":10544.8},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD8,'Who pays assumptions - ORIGINAL'!AD8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE8,'Who pays assumptions - ORIGINAL'!AE8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF8,'Who pays assumptions - ORIGINAL'!AF8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG8,'Who pays assumptions - ORIGINAL'!AG8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH8,'Who pays assumptions - ORIGINAL'!AH8)","v":10544.8},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI8,'Who pays assumptions - ORIGINAL'!AI8)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ8,'Who pays assumptions - ORIGINAL'!AJ8)","v":0}]
[null,"Board and lodgings payment","Running costs","Production costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E9,'Who pays assumptions - ORIGINAL'!E9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F9,'Who pays assumptions - ORIGINAL'!F9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G9,'Who pays assumptions - ORIGINAL'!G9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H9,'Who pays assumptions - ORIGINAL'!H9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I9,'Who pays assumptions - ORIGINAL'!I9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J9,'Who pays assumptions - ORIGINAL'!J9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K9,'Who pays assumptions - ORIGINAL'!K9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L9,'Who pays assumptions - ORIGINAL'!L9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M9,'Who pays assumptions - ORIGINAL'!M9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N9,'Who pays assumptions - ORIGINAL'!N9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O9,'Who pays assumptions - ORIGINAL'!O9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P9,'Who pays assumptions - ORIGINAL'!P9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q9,'Who pays assumptions - ORIGINAL'!Q9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R9,'Who pays assumptions - ORIGINAL'!R9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S9,'Who pays assumptions - ORIGINAL'!S9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T9,'Who pays assumptions - ORIGINAL'!T9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U9,'Who pays assumptions - ORIGINAL'!U9)","v":3484},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V9,'Who pays assumptions - ORIGINAL'!V9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W9,'Who pays assumptions - ORIGINAL'!W9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X9,'Who pays assumptions - ORIGINAL'!X9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y9,'Who pays assumptions - ORIGINAL'!Y9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z9,'Who pays assumptions - ORIGINAL'!Z9)","v":3484},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA9,'Who pays assumptions - ORIGINAL'!AA9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB9,'Who pays assumptions - ORIGINAL'!AB9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC9,'Who pays assumptions - ORIGINAL'!AC9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD9,'Who pays assumptions - ORIGINAL'!AD9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE9,'Who pays assumptions - ORIGINAL'!AE9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF9,'Who pays assumptions - ORIGINAL'!AF9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG9,'Who pays assumptions - ORIGINAL'!AG9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH9,'Who pays assumptions - ORIGINAL'!AH9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI9,'Who pays assumptions - ORIGINAL'!AI9)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ9,'Who pays assumptions - ORIGINAL'!AJ9)","v":0}]
[null,"Housing management cost","Running costs","Production costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E10,'Who pays assumptions - ORIGINAL'!E10)","v":6448},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F10,'Who pays assumptions - ORIGINAL'!F10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G10,'Who pays assumptions - ORIGINAL'!G10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H10,'Who pays assumptions - ORIGINAL'!H10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I10,'Who pays assumptions - ORIGINAL'!I10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J10,'Who pays assumptions - ORIGINAL'!J10)","v":6448},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K10,'Who pays assumptions - ORIGINAL'!K10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L10,'Who pays assumptions - ORIGINAL'!L10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M10,'Who pays assumptions - ORIGINAL'!M10)","v":2743.52},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N10,'Who pays assumptions - ORIGINAL'!N10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O10,'Who pays assumptions - ORIGINAL'!O10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P10,'Who pays assumptions - ORIGINAL'!P10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q10,'Who pays assumptions - ORIGINAL'!Q10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R10,'Who pays assumptions - ORIGINAL'!R10)","v":2743.52},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S10,'Who pays assumptions - ORIGINAL'!S10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T10,'Who pays assumptions - ORIGINAL'!T10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U10,'Who pays assumptions - ORIGINAL'!U10)","v":1456},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V10,'Who pays assumptions - ORIGINAL'!V10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W10,'Who pays assumptions - ORIGINAL'!W10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X10,'Who pays assumptions - ORIGINAL'!X10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y10,'Who pays assumptions - ORIGINAL'!Y10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z10,'Who pays assumptions - ORIGINAL'!Z10)","v":1456},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA10,'Who pays assumptions - ORIGINAL'!AA10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB10,'Who pays assumptions - ORIGINAL'!AB10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC10,'Who pays assumptions - ORIGINAL'!AC10)","v":2250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD10,'Who pays assumptions - ORIGINAL'!AD10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE10,'Who pays assumptions - ORIGINAL'!AE10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF10,'Who pays assumptions - ORIGINAL'!AF10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG10,'Who pays assumptions - ORIGINAL'!AG10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH10,'Who pays assumptions - ORIGINAL'!AH10)","v":2250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI10,'Who pays assumptions - ORIGINAL'!AI10)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ10,'Who pays assumptions - ORIGINAL'!AJ10)","v":0}]
[null,"Running costs","Running costs","Production costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E11,'Who pays assumptions - ORIGINAL'!E11)","v":6448},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F11,'Who pays assumptions - ORIGINAL'!F11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G11,'Who pays assumptions - ORIGINAL'!G11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H11,'Who pays assumptions - ORIGINAL'!H11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I11,'Who pays assumptions - ORIGINAL'!I11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J11,'Who pays assumptions - ORIGINAL'!J11)","v":6448},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K11,'Who pays assumptions - ORIGINAL'!K11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L11,'Who pays assumptions - ORIGINAL'!L11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M11,'Who pays assumptions - ORIGINAL'!M11)","v":2743.52},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N11,'Who pays assumptions - ORIGINAL'!N11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O11,'Who pays assumptions - ORIGINAL'!O11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P11,'Who pays assumptions - ORIGINAL'!P11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q11,'Who pays assumptions - ORIGINAL'!Q11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R11,'Who pays assumptions - ORIGINAL'!R11)","v":2743.52},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S11,'Who pays assumptions - ORIGINAL'!S11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T11,'Who pays assumptions - ORIGINAL'!T11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U11,'Who pays assumptions - ORIGINAL'!U11)","v":4940},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V11,'Who pays assumptions - ORIGINAL'!V11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W11,'Who pays assumptions - ORIGINAL'!W11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X11,'Who pays assumptions - ORIGINAL'!X11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y11,'Who pays assumptions - ORIGINAL'!Y11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z11,'Who pays assumptions - ORIGINAL'!Z11)","v":4940},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA11,'Who pays assumptions - ORIGINAL'!AA11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB11,'Who pays assumptions - ORIGINAL'!AB11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC11,'Who pays assumptions - ORIGINAL'!AC11)","v":2250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD11,'Who pays assumptions - ORIGINAL'!AD11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE11,'Who pays assumptions - ORIGINAL'!AE11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF11,'Who pays assumptions - ORIGINAL'!AF11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG11,'Who pays assumptions - ORIGINAL'!AG11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH11,'Who pays assumptions - ORIGINAL'!AH11)","v":2250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI11,'Who pays assumptions - ORIGINAL'!AI11)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ11,'Who pays assumptions - ORIGINAL'!AJ11)","v":0}]
[null,"Land costs","Land costs","Capital costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E12,'Who pays assumptions - ORIGINAL'!E12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F12,'Who pays assumptions - ORIGINAL'!F12)","v":6396},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G12,'Who pays assumptions - ORIGINAL'!G12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H12,'Who pays assumptions - ORIGINAL'!H12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I12,'Who pays assumptions - ORIGINAL'!I12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J12,'Who pays assumptions - ORIGINAL'!J12)","v":6396},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K12,'Who pays assumptions - ORIGINAL'!K12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L12,'Who pays assumptions - ORIGINAL'!L12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M12,'Who pays assumptions - ORIGINAL'!M12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N12,'Who pays assumptions - ORIGINAL'!N12)","v":6032},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O12,'Who pays assumptions - ORIGINAL'!O12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P12,'Who pays assumptions - ORIGINAL'!P12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q12,'Who pays assumptions - ORIGINAL'!Q12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R12,'Who pays assumptions - ORIGINAL'!R12)","v":6032},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S12,'Who pays assumptions - ORIGINAL'!S12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T12,'Who pays assumptions - ORIGINAL'!T12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U12,'Who pays assumptions - ORIGINAL'!U12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V12,'Who pays assumptions - ORIGINAL'!V12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W12,'Who pays assumptions - ORIGINAL'!W12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X12,'Who pays assumptions - ORIGINAL'!X12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y12,'Who pays assumptions - ORIGINAL'!Y12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z12,'Who pays assumptions - ORIGINAL'!Z12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA12,'Who pays assumptions - ORIGINAL'!AA12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB12,'Who pays assumptions - ORIGINAL'!AB12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC12,'Who pays assumptions - ORIGINAL'!AC12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD12,'Who pays assumptions - ORIGINAL'!AD12)","v":9360},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE12,'Who pays assumptions - ORIGINAL'!AE12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF12,'Who pays assumptions - ORIGINAL'!AF12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG12,'Who pays assumptions - ORIGINAL'!AG12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH12,'Who pays assumptions - ORIGINAL'!AH12)","v":9360},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI12,'Who pays assumptions - ORIGINAL'!AI12)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ12,'Who pays assumptions - ORIGINAL'!AJ12)","v":0}]
[null,"Financial support",null,null,{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E13,'Who pays assumptions - ORIGINAL'!E13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F13,'Who pays assumptions - ORIGINAL'!F13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G13,'Who pays assumptions - ORIGINAL'!G13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H13,'Who pays assumptions - ORIGINAL'!H13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I13,'Who pays assumptions - ORIGINAL'!I13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J13,'Who pays assumptions - ORIGINAL'!J13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K13,'Who pays assumptions - ORIGINAL'!K13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L13,'Who pays assumptions - ORIGINAL'!L13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M13,'Who pays assumptions - ORIGINAL'!M13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N13,'Who pays assumptions - ORIGINAL'!N13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O13,'Who pays assumptions - ORIGINAL'!O13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P13,'Who pays assumptions - ORIGINAL'!P13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q13,'Who pays assumptions - ORIGINAL'!Q13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R13,'Who pays assumptions - ORIGINAL'!R13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S13,'Who pays assumptions - ORIGINAL'!S13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T13,'Who pays assumptions - ORIGINAL'!T13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U13,'Who pays assumptions - ORIGINAL'!U13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V13,'Who pays assumptions - ORIGINAL'!V13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W13,'Who pays assumptions - ORIGINAL'!W13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X13,'Who pays assumptions - ORIGINAL'!X13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y13,'Who pays assumptions - ORIGINAL'!Y13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z13,'Who pays assumptions - ORIGINAL'!Z13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA13,'Who pays assumptions - ORIGINAL'!AA13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB13,'Who pays assumptions - ORIGINAL'!AB13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC13,'Who pays assumptions - ORIGINAL'!AC13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD13,'Who pays assumptions - ORIGINAL'!AD13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE13,'Who pays assumptions - ORIGINAL'!AE13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF13,'Who pays assumptions - ORIGINAL'!AF13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG13,'Who pays assumptions - ORIGINAL'!AG13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH13,'Who pays assumptions - ORIGINAL'!AH13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI13,'Who pays assumptions - ORIGINAL'!AI13)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ13,'Who pays assumptions - ORIGINAL'!AJ13)","v":0}]
[null,"Rental of a room in a Shared Lives scheme - housing benefit","Production cost","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E14,'Who pays assumptions - ORIGINAL'!E14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F14,'Who pays assumptions - ORIGINAL'!F14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G14,'Who pays assumptions - ORIGINAL'!G14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H14,'Who pays assumptions - ORIGINAL'!H14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I14,'Who pays assumptions - ORIGINAL'!I14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J14,'Who pays assumptions - ORIGINAL'!J14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K14,'Who pays assumptions - ORIGINAL'!K14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L14,'Who pays assumptions - ORIGINAL'!L14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M14,'Who pays assumptions - ORIGINAL'!M14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N14,'Who pays assumptions - ORIGINAL'!N14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O14,'Who pays assumptions - ORIGINAL'!O14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P14,'Who pays assumptions - ORIGINAL'!P14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q14,'Who pays assumptions - ORIGINAL'!Q14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R14,'Who pays assumptions - ORIGINAL'!R14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S14,'Who pays assumptions - ORIGINAL'!S14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T14,'Who pays assumptions - ORIGINAL'!T14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U14,'Who pays assumptions - ORIGINAL'!U14)","v":4056},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V14,'Who pays assumptions - ORIGINAL'!V14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W14,'Who pays assumptions - ORIGINAL'!W14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X14,'Who pays assumptions - ORIGINAL'!X14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y14,'Who pays assumptions - ORIGINAL'!Y14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z14,'Who pays assumptions - ORIGINAL'!Z14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA14,'Who pays assumptions - ORIGINAL'!AA14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB14,'Who pays assumptions - ORIGINAL'!AB14)","v":4056},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC14,'Who pays assumptions - ORIGINAL'!AC14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD14,'Who pays assumptions - ORIGINAL'!AD14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE14,'Who pays assumptions - ORIGINAL'!AE14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF14,'Who pays assumptions - ORIGINAL'!AF14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG14,'Who pays assumptions - ORIGINAL'!AG14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH14,'Who pays assumptions - ORIGINAL'!AH14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI14,'Who pays assumptions - ORIGINAL'!AI14)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ14,'Who pays assumptions - ORIGINAL'!AJ14)","v":0}]
[null,"Rental - Housing benefit","Housing benefit","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E15,'Who pays assumptions - ORIGINAL'!E15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F15,'Who pays assumptions - ORIGINAL'!F15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G15,'Who pays assumptions - ORIGINAL'!G15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H15,'Who pays assumptions - ORIGINAL'!H15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I15,'Who pays assumptions - ORIGINAL'!I15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J15,'Who pays assumptions - ORIGINAL'!J15)","v":4056},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K15,'Who pays assumptions - ORIGINAL'!K15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L15,'Who pays assumptions - ORIGINAL'!L15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M15,'Who pays assumptions - ORIGINAL'!M15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N15,'Who pays assumptions - ORIGINAL'!N15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O15,'Who pays assumptions - ORIGINAL'!O15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P15,'Who pays assumptions - ORIGINAL'!P15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q15,'Who pays assumptions - ORIGINAL'!Q15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R15,'Who pays assumptions - ORIGINAL'!R15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S15,'Who pays assumptions - ORIGINAL'!S15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T15,'Who pays assumptions - ORIGINAL'!T15)","v":4056},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U15,'Who pays assumptions - ORIGINAL'!U15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V15,'Who pays assumptions - ORIGINAL'!V15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W15,'Who pays assumptions - ORIGINAL'!W15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X15,'Who pays assumptions - ORIGINAL'!X15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y15,'Who pays assumptions - ORIGINAL'!Y15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z15,'Who pays assumptions - ORIGINAL'!Z15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA15,'Who pays assumptions - ORIGINAL'!AA15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB15,'Who pays assumptions - ORIGINAL'!AB15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC15,'Who pays assumptions - ORIGINAL'!AC15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD15,'Who pays assumptions - ORIGINAL'!AD15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE15,'Who pays assumptions - ORIGINAL'!AE15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF15,'Who pays assumptions - ORIGINAL'!AF15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG15,'Who pays assumptions - ORIGINAL'!AG15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH15,'Who pays assumptions - ORIGINAL'!AH15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI15,'Who pays assumptions - ORIGINAL'!AI15)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ15,'Who pays assumptions - ORIGINAL'!AJ15)","v":4056}]
[null,"Attendance Allowance","Attendance Allowance","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E16,'Who pays assumptions - ORIGINAL'!E16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F16,'Who pays assumptions - ORIGINAL'!F16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G16,'Who pays assumptions - ORIGINAL'!G16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H16,'Who pays assumptions - ORIGINAL'!H16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I16,'Who pays assumptions - ORIGINAL'!I16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J16,'Who pays assumptions - ORIGINAL'!J16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K16,'Who pays assumptions - ORIGINAL'!K16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L16,'Who pays assumptions - ORIGINAL'!L16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M16,'Who pays assumptions - ORIGINAL'!M16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N16,'Who pays assumptions - ORIGINAL'!N16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O16,'Who pays assumptions - ORIGINAL'!O16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P16,'Who pays assumptions - ORIGINAL'!P16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q16,'Who pays assumptions - ORIGINAL'!Q16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R16,'Who pays assumptions - ORIGINAL'!R16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S16,'Who pays assumptions - ORIGINAL'!S16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T16,'Who pays assumptions - ORIGINAL'!T16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U16,'Who pays assumptions - ORIGINAL'!U16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V16,'Who pays assumptions - ORIGINAL'!V16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W16,'Who pays assumptions - ORIGINAL'!W16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X16,'Who pays assumptions - ORIGINAL'!X16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y16,'Who pays assumptions - ORIGINAL'!Y16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z16,'Who pays assumptions - ORIGINAL'!Z16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA16,'Who pays assumptions - ORIGINAL'!AA16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB16,'Who pays assumptions - ORIGINAL'!AB16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC16,'Who pays assumptions - ORIGINAL'!AC16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD16,'Who pays assumptions - ORIGINAL'!AD16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE16,'Who pays assumptions - ORIGINAL'!AE16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF16,'Who pays assumptions - ORIGINAL'!AF16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG16,'Who pays assumptions - ORIGINAL'!AG16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH16,'Who pays assumptions - ORIGINAL'!AH16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI16,'Who pays assumptions - ORIGINAL'!AI16)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ16,'Who pays assumptions - ORIGINAL'!AJ16)","v":0}]
[null,"Equipment and adaptions ","Other","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E17,'Who pays assumptions - ORIGINAL'!E17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F17,'Who pays assumptions - ORIGINAL'!F17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G17,'Who pays assumptions - ORIGINAL'!G17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H17,'Who pays assumptions - ORIGINAL'!H17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I17,'Who pays assumptions - ORIGINAL'!I17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J17,'Who pays assumptions - ORIGINAL'!J17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K17,'Who pays assumptions - ORIGINAL'!K17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L17,'Who pays assumptions - ORIGINAL'!L17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M17,'Who pays assumptions - ORIGINAL'!M17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N17,'Who pays assumptions - ORIGINAL'!N17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O17,'Who pays assumptions - ORIGINAL'!O17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P17,'Who pays assumptions - ORIGINAL'!P17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q17,'Who pays assumptions - ORIGINAL'!Q17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R17,'Who pays assumptions - ORIGINAL'!R17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S17,'Who pays assumptions - ORIGINAL'!S17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T17,'Who pays assumptions - ORIGINAL'!T17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U17,'Who pays assumptions - ORIGINAL'!U17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V17,'Who pays assumptions - ORIGINAL'!V17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W17,'Who pays assumptions - ORIGINAL'!W17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X17,'Who pays assumptions - ORIGINAL'!X17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y17,'Who pays assumptions - ORIGINAL'!Y17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z17,'Who pays assumptions - ORIGINAL'!Z17)","v":83.333333333333329},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA17,'Who pays assumptions - ORIGINAL'!AA17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB17,'Who pays assumptions - ORIGINAL'!AB17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC17,'Who pays assumptions - ORIGINAL'!AC17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD17,'Who pays assumptions - ORIGINAL'!AD17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE17,'Who pays assumptions - ORIGINAL'!AE17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF17,'Who pays assumptions - ORIGINAL'!AF17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG17,'Who pays assumptions - ORIGINAL'!AG17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH17,'Who pays assumptions - ORIGINAL'!AH17)","v":83.333333333333329},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI17,'Who pays assumptions - ORIGINAL'!AI17)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ17,'Who pays assumptions - ORIGINAL'!AJ17)","v":0}]
[null,"Disability and Facilities grant ","Other","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E18,'Who pays assumptions - ORIGINAL'!E18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F18,'Who pays assumptions - ORIGINAL'!F18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G18,'Who pays assumptions - ORIGINAL'!G18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H18,'Who pays assumptions - ORIGINAL'!H18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I18,'Who pays assumptions - ORIGINAL'!I18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J18,'Who pays assumptions - ORIGINAL'!J18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K18,'Who pays assumptions - ORIGINAL'!K18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L18,'Who pays assumptions - ORIGINAL'!L18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M18,'Who pays assumptions - ORIGINAL'!M18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N18,'Who pays assumptions - ORIGINAL'!N18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O18,'Who pays assumptions - ORIGINAL'!O18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P18,'Who pays assumptions - ORIGINAL'!P18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q18,'Who pays assumptions - ORIGINAL'!Q18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R18,'Who pays assumptions - ORIGINAL'!R18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S18,'Who pays assumptions - ORIGINAL'!S18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T18,'Who pays assumptions - ORIGINAL'!T18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U18,'Who pays assumptions - ORIGINAL'!U18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V18,'Who pays assumptions - ORIGINAL'!V18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W18,'Who pays assumptions - ORIGINAL'!W18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X18,'Who pays assumptions - ORIGINAL'!X18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y18,'Who pays assumptions - ORIGINAL'!Y18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z18,'Who pays assumptions - ORIGINAL'!Z18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA18,'Who pays assumptions - ORIGINAL'!AA18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB18,'Who pays assumptions - ORIGINAL'!AB18)","v":250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC18,'Who pays assumptions - ORIGINAL'!AC18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD18,'Who pays assumptions - ORIGINAL'!AD18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE18,'Who pays assumptions - ORIGINAL'!AE18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF18,'Who pays assumptions - ORIGINAL'!AF18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG18,'Who pays assumptions - ORIGINAL'!AG18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH18,'Who pays assumptions - ORIGINAL'!AH18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI18,'Who pays assumptions - ORIGINAL'!AI18)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ18,'Who pays assumptions - ORIGINAL'!AJ18)","v":250}]
[null,"Other","Other","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E19,'Who pays assumptions - ORIGINAL'!E19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F19,'Who pays assumptions - ORIGINAL'!F19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G19,'Who pays assumptions - ORIGINAL'!G19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H19,'Who pays assumptions - ORIGINAL'!H19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I19,'Who pays assumptions - ORIGINAL'!I19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J19,'Who pays assumptions - ORIGINAL'!J19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K19,'Who pays assumptions - ORIGINAL'!K19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L19,'Who pays assumptions - ORIGINAL'!L19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M19,'Who pays assumptions - ORIGINAL'!M19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N19,'Who pays assumptions - ORIGINAL'!N19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O19,'Who pays assumptions - ORIGINAL'!O19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P19,'Who pays assumptions - ORIGINAL'!P19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q19,'Who pays assumptions - ORIGINAL'!Q19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R19,'Who pays assumptions - ORIGINAL'!R19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S19,'Who pays assumptions - ORIGINAL'!S19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T19,'Who pays assumptions - ORIGINAL'!T19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U19,'Who pays assumptions - ORIGINAL'!U19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V19,'Who pays assumptions - ORIGINAL'!V19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W19,'Who pays assumptions - ORIGINAL'!W19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X19,'Who pays assumptions - ORIGINAL'!X19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y19,'Who pays assumptions - ORIGINAL'!Y19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z19,'Who pays assumptions - ORIGINAL'!Z19)","v":83.333333333333329},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA19,'Who pays assumptions - ORIGINAL'!AA19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB19,'Who pays assumptions - ORIGINAL'!AB19)","v":250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC19,'Who pays assumptions - ORIGINAL'!AC19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD19,'Who pays assumptions - ORIGINAL'!AD19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE19,'Who pays assumptions - ORIGINAL'!AE19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF19,'Who pays assumptions - ORIGINAL'!AF19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG19,'Who pays assumptions - ORIGINAL'!AG19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH19,'Who pays assumptions - ORIGINAL'!AH19)","v":83.333333333333329},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI19,'Who pays assumptions - ORIGINAL'!AI19)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ19,'Who pays assumptions - ORIGINAL'!AJ19)","v":250}]
[null,"Council tax","Council tax","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E20,'Who pays assumptions - ORIGINAL'!E20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F20,'Who pays assumptions - ORIGINAL'!F20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G20,'Who pays assumptions - ORIGINAL'!G20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H20,'Who pays assumptions - ORIGINAL'!H20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I20,'Who pays assumptions - ORIGINAL'!I20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J20,'Who pays assumptions - ORIGINAL'!J20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K20,'Who pays assumptions - ORIGINAL'!K20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L20,'Who pays assumptions - ORIGINAL'!L20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M20,'Who pays assumptions - ORIGINAL'!M20)","v":852.02},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N20,'Who pays assumptions - ORIGINAL'!N20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O20,'Who pays assumptions - ORIGINAL'!O20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P20,'Who pays assumptions - ORIGINAL'!P20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q20,'Who pays assumptions - ORIGINAL'!Q20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R20,'Who pays assumptions - ORIGINAL'!R20)","v":852.02},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S20,'Who pays assumptions - ORIGINAL'!S20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T20,'Who pays assumptions - ORIGINAL'!T20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U20,'Who pays assumptions - ORIGINAL'!U20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V20,'Who pays assumptions - ORIGINAL'!V20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W20,'Who pays assumptions - ORIGINAL'!W20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X20,'Who pays assumptions - ORIGINAL'!X20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y20,'Who pays assumptions - ORIGINAL'!Y20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z20,'Who pays assumptions - ORIGINAL'!Z20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA20,'Who pays assumptions - ORIGINAL'!AA20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB20,'Who pays assumptions - ORIGINAL'!AB20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC20,'Who pays assumptions - ORIGINAL'!AC20)","v":852.02},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD20,'Who pays assumptions - ORIGINAL'!AD20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE20,'Who pays assumptions - ORIGINAL'!AE20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF20,'Who pays assumptions - ORIGINAL'!AF20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG20,'Who pays assumptions - ORIGINAL'!AG20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH20,'Who pays assumptions - ORIGINAL'!AH20)","v":852.02},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI20,'Who pays assumptions - ORIGINAL'!AI20)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ20,'Who pays assumptions - ORIGINAL'!AJ20)","v":0}]
[null,"Benefits",null,null,{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E21,'Who pays assumptions - ORIGINAL'!E21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F21,'Who pays assumptions - ORIGINAL'!F21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G21,'Who pays assumptions - ORIGINAL'!G21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H21,'Who pays assumptions - ORIGINAL'!H21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I21,'Who pays assumptions - ORIGINAL'!I21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J21,'Who pays assumptions - ORIGINAL'!J21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K21,'Who pays assumptions - ORIGINAL'!K21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L21,'Who pays assumptions - ORIGINAL'!L21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M21,'Who pays assumptions - ORIGINAL'!M21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N21,'Who pays assumptions - ORIGINAL'!N21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O21,'Who pays assumptions - ORIGINAL'!O21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P21,'Who pays assumptions - ORIGINAL'!P21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q21,'Who pays assumptions - ORIGINAL'!Q21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R21,'Who pays assumptions - ORIGINAL'!R21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S21,'Who pays assumptions - ORIGINAL'!S21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T21,'Who pays assumptions - ORIGINAL'!T21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U21,'Who pays assumptions - ORIGINAL'!U21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V21,'Who pays assumptions - ORIGINAL'!V21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W21,'Who pays assumptions - ORIGINAL'!W21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X21,'Who pays assumptions - ORIGINAL'!X21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y21,'Who pays assumptions - ORIGINAL'!Y21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z21,'Who pays assumptions - ORIGINAL'!Z21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA21,'Who pays assumptions - ORIGINAL'!AA21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB21,'Who pays assumptions - ORIGINAL'!AB21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC21,'Who pays assumptions - ORIGINAL'!AC21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD21,'Who pays assumptions - ORIGINAL'!AD21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE21,'Who pays assumptions - ORIGINAL'!AE21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF21,'Who pays assumptions - ORIGINAL'!AF21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG21,'Who pays assumptions - ORIGINAL'!AG21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH21,'Who pays assumptions - ORIGINAL'!AH21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI21,'Who pays assumptions - ORIGINAL'!AI21)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ21,'Who pays assumptions - ORIGINAL'!AJ21)","v":0}]
[null,"Falls","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E22,'Who pays assumptions - ORIGINAL'!E22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F22,'Who pays assumptions - ORIGINAL'!F22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G22,'Who pays assumptions - ORIGINAL'!G22)","v":-10.539999999999964},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H22,'Who pays assumptions - ORIGINAL'!H22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I22,'Who pays assumptions - ORIGINAL'!I22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J22,'Who pays assumptions - ORIGINAL'!J22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K22,'Who pays assumptions - ORIGINAL'!K22)","v":-10.539999999999964},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L22,'Who pays assumptions - ORIGINAL'!L22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M22,'Who pays assumptions - ORIGINAL'!M22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N22,'Who pays assumptions - ORIGINAL'!N22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O22,'Who pays assumptions - ORIGINAL'!O22)","v":569.16000000000008},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P22,'Who pays assumptions - ORIGINAL'!P22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q22,'Who pays assumptions - ORIGINAL'!Q22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R22,'Who pays assumptions - ORIGINAL'!R22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S22,'Who pays assumptions - ORIGINAL'!S22)","v":569.16000000000008},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T22,'Who pays assumptions - ORIGINAL'!T22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U22,'Who pays assumptions - ORIGINAL'!U22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V22,'Who pays assumptions - ORIGINAL'!V22)","v":358.36},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W22,'Who pays assumptions - ORIGINAL'!W22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X22,'Who pays assumptions - ORIGINAL'!X22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y22,'Who pays assumptions - ORIGINAL'!Y22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z22,'Who pays assumptions - ORIGINAL'!Z22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA22,'Who pays assumptions - ORIGINAL'!AA22)","v":358.36},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB22,'Who pays assumptions - ORIGINAL'!AB22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC22,'Who pays assumptions - ORIGINAL'!AC22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD22,'Who pays assumptions - ORIGINAL'!AD22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE22,'Who pays assumptions - ORIGINAL'!AE22)","v":240.21395348837211},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF22,'Who pays assumptions - ORIGINAL'!AF22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG22,'Who pays assumptions - ORIGINAL'!AG22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH22,'Who pays assumptions - ORIGINAL'!AH22)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI22,'Who pays assumptions - ORIGINAL'!AI22)","v":240.21395348837211},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ22,'Who pays assumptions - ORIGINAL'!AJ22)","v":0}]
[null,"Reduction in loneliness","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E23,'Who pays assumptions - ORIGINAL'!E23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F23,'Who pays assumptions - ORIGINAL'!F23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G23,'Who pays assumptions - ORIGINAL'!G23)","v":13.930000000000007},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H23,'Who pays assumptions - ORIGINAL'!H23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I23,'Who pays assumptions - ORIGINAL'!I23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J23,'Who pays assumptions - ORIGINAL'!J23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K23,'Who pays assumptions - ORIGINAL'!K23)","v":13.930000000000007},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L23,'Who pays assumptions - ORIGINAL'!L23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M23,'Who pays assumptions - ORIGINAL'!M23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N23,'Who pays assumptions - ORIGINAL'!N23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O23,'Who pays assumptions - ORIGINAL'!O23)","v":85.570000000000007},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P23,'Who pays assumptions - ORIGINAL'!P23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q23,'Who pays assumptions - ORIGINAL'!Q23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R23,'Who pays assumptions - ORIGINAL'!R23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S23,'Who pays assumptions - ORIGINAL'!S23)","v":85.570000000000007},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T23,'Who pays assumptions - ORIGINAL'!T23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U23,'Who pays assumptions - ORIGINAL'!U23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V23,'Who pays assumptions - ORIGINAL'!V23)","v":75.62},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W23,'Who pays assumptions - ORIGINAL'!W23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X23,'Who pays assumptions - ORIGINAL'!X23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y23,'Who pays assumptions - ORIGINAL'!Y23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z23,'Who pays assumptions - ORIGINAL'!Z23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA23,'Who pays assumptions - ORIGINAL'!AA23)","v":75.62},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB23,'Who pays assumptions - ORIGINAL'!AB23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC23,'Who pays assumptions - ORIGINAL'!AC23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD23,'Who pays assumptions - ORIGINAL'!AD23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE23,'Who pays assumptions - ORIGINAL'!AE23)","v":48.755000000000003},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF23,'Who pays assumptions - ORIGINAL'!AF23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG23,'Who pays assumptions - ORIGINAL'!AG23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH23,'Who pays assumptions - ORIGINAL'!AH23)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI23,'Who pays assumptions - ORIGINAL'!AI23)","v":48.755000000000003},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ23,'Who pays assumptions - ORIGINAL'!AJ23)","v":0}]
[null,"Hospital admissions","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E24,'Who pays assumptions - ORIGINAL'!E24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F24,'Who pays assumptions - ORIGINAL'!F24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G24,'Who pays assumptions - ORIGINAL'!G24)","v":2022},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H24,'Who pays assumptions - ORIGINAL'!H24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I24,'Who pays assumptions - ORIGINAL'!I24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J24,'Who pays assumptions - ORIGINAL'!J24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K24,'Who pays assumptions - ORIGINAL'!K24)","v":2022},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L24,'Who pays assumptions - ORIGINAL'!L24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M24,'Who pays assumptions - ORIGINAL'!M24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N24,'Who pays assumptions - ORIGINAL'!N24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O24,'Who pays assumptions - ORIGINAL'!O24)","v":2527.5},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P24,'Who pays assumptions - ORIGINAL'!P24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q24,'Who pays assumptions - ORIGINAL'!Q24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R24,'Who pays assumptions - ORIGINAL'!R24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S24,'Who pays assumptions - ORIGINAL'!S24)","v":2527.5},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T24,'Who pays assumptions - ORIGINAL'!T24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U24,'Who pays assumptions - ORIGINAL'!U24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V24,'Who pays assumptions - ORIGINAL'!V24)","v":1670.9583333333333},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W24,'Who pays assumptions - ORIGINAL'!W24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X24,'Who pays assumptions - ORIGINAL'!X24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y24,'Who pays assumptions - ORIGINAL'!Y24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z24,'Who pays assumptions - ORIGINAL'!Z24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA24,'Who pays assumptions - ORIGINAL'!AA24)","v":1670.9583333333333},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB24,'Who pays assumptions - ORIGINAL'!AB24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC24,'Who pays assumptions - ORIGINAL'!AC24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD24,'Who pays assumptions - ORIGINAL'!AD24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE24,'Who pays assumptions - ORIGINAL'!AE24)","v":1685},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF24,'Who pays assumptions - ORIGINAL'!AF24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG24,'Who pays assumptions - ORIGINAL'!AG24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH24,'Who pays assumptions - ORIGINAL'!AH24)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI24,'Who pays assumptions - ORIGINAL'!AI24)","v":1685},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ24,'Who pays assumptions - ORIGINAL'!AJ24)","v":0}]
[null,"GP visits","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E25,'Who pays assumptions - ORIGINAL'!E25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F25,'Who pays assumptions - ORIGINAL'!F25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G25,'Who pays assumptions - ORIGINAL'!G25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H25,'Who pays assumptions - ORIGINAL'!H25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I25,'Who pays assumptions - ORIGINAL'!I25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J25,'Who pays assumptions - ORIGINAL'!J25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K25,'Who pays assumptions - ORIGINAL'!K25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L25,'Who pays assumptions - ORIGINAL'!L25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M25,'Who pays assumptions - ORIGINAL'!M25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N25,'Who pays assumptions - ORIGINAL'!N25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O25,'Who pays assumptions - ORIGINAL'!O25)","v":72.39},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P25,'Who pays assumptions - ORIGINAL'!P25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q25,'Who pays assumptions - ORIGINAL'!Q25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R25,'Who pays assumptions - ORIGINAL'!R25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S25,'Who pays assumptions - ORIGINAL'!S25)","v":72.39},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T25,'Who pays assumptions - ORIGINAL'!T25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U25,'Who pays assumptions - ORIGINAL'!U25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V25,'Who pays assumptions - ORIGINAL'!V25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W25,'Who pays assumptions - ORIGINAL'!W25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X25,'Who pays assumptions - ORIGINAL'!X25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y25,'Who pays assumptions - ORIGINAL'!Y25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z25,'Who pays assumptions - ORIGINAL'!Z25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA25,'Who pays assumptions - ORIGINAL'!AA25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB25,'Who pays assumptions - ORIGINAL'!AB25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC25,'Who pays assumptions - ORIGINAL'!AC25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD25,'Who pays assumptions - ORIGINAL'!AD25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE25,'Who pays assumptions - ORIGINAL'!AE25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF25,'Who pays assumptions - ORIGINAL'!AF25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG25,'Who pays assumptions - ORIGINAL'!AG25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH25,'Who pays assumptions - ORIGINAL'!AH25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI25,'Who pays assumptions - ORIGINAL'!AI25)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ25,'Who pays assumptions - ORIGINAL'!AJ25)","v":0}]
[null,"Community nurse visits ","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E26,'Who pays assumptions - ORIGINAL'!E26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F26,'Who pays assumptions - ORIGINAL'!F26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G26,'Who pays assumptions - ORIGINAL'!G26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H26,'Who pays assumptions - ORIGINAL'!H26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I26,'Who pays assumptions - ORIGINAL'!I26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J26,'Who pays assumptions - ORIGINAL'!J26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K26,'Who pays assumptions - ORIGINAL'!K26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L26,'Who pays assumptions - ORIGINAL'!L26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M26,'Who pays assumptions - ORIGINAL'!M26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N26,'Who pays assumptions - ORIGINAL'!N26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O26,'Who pays assumptions - ORIGINAL'!O26)","v":181.27500000000001},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P26,'Who pays assumptions - ORIGINAL'!P26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q26,'Who pays assumptions - ORIGINAL'!Q26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R26,'Who pays assumptions - ORIGINAL'!R26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S26,'Who pays assumptions - ORIGINAL'!S26)","v":181.27500000000001},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T26,'Who pays assumptions - ORIGINAL'!T26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U26,'Who pays assumptions - ORIGINAL'!U26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V26,'Who pays assumptions - ORIGINAL'!V26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W26,'Who pays assumptions - ORIGINAL'!W26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X26,'Who pays assumptions - ORIGINAL'!X26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y26,'Who pays assumptions - ORIGINAL'!Y26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z26,'Who pays assumptions - ORIGINAL'!Z26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA26,'Who pays assumptions - ORIGINAL'!AA26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB26,'Who pays assumptions - ORIGINAL'!AB26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC26,'Who pays assumptions - ORIGINAL'!AC26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD26,'Who pays assumptions - ORIGINAL'!AD26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE26,'Who pays assumptions - ORIGINAL'!AE26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF26,'Who pays assumptions - ORIGINAL'!AF26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG26,'Who pays assumptions - ORIGINAL'!AG26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH26,'Who pays assumptions - ORIGINAL'!AH26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI26,'Who pays assumptions - ORIGINAL'!AI26)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ26,'Who pays assumptions - ORIGINAL'!AJ26)","v":0}]
[null,"DTOC","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E27,'Who pays assumptions - ORIGINAL'!E27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F27,'Who pays assumptions - ORIGINAL'!F27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G27,'Who pays assumptions - ORIGINAL'!G27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H27,'Who pays assumptions - ORIGINAL'!H27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I27,'Who pays assumptions - ORIGINAL'!I27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J27,'Who pays assumptions - ORIGINAL'!J27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K27,'Who pays assumptions - ORIGINAL'!K27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L27,'Who pays assumptions - ORIGINAL'!L27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M27,'Who pays assumptions - ORIGINAL'!M27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N27,'Who pays assumptions - ORIGINAL'!N27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O27,'Who pays assumptions - ORIGINAL'!O27)","v":232.65},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P27,'Who pays assumptions - ORIGINAL'!P27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q27,'Who pays assumptions - ORIGINAL'!Q27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R27,'Who pays assumptions - ORIGINAL'!R27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S27,'Who pays assumptions - ORIGINAL'!S27)","v":232.65},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T27,'Who pays assumptions - ORIGINAL'!T27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U27,'Who pays assumptions - ORIGINAL'!U27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V27,'Who pays assumptions - ORIGINAL'!V27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W27,'Who pays assumptions - ORIGINAL'!W27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X27,'Who pays assumptions - ORIGINAL'!X27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y27,'Who pays assumptions - ORIGINAL'!Y27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z27,'Who pays assumptions - ORIGINAL'!Z27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA27,'Who pays assumptions - ORIGINAL'!AA27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB27,'Who pays assumptions - ORIGINAL'!AB27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC27,'Who pays assumptions - ORIGINAL'!AC27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD27,'Who pays assumptions - ORIGINAL'!AD27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE27,'Who pays assumptions - ORIGINAL'!AE27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF27,'Who pays assumptions - ORIGINAL'!AF27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG27,'Who pays assumptions - ORIGINAL'!AG27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH27,'Who pays assumptions - ORIGINAL'!AH27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI27,'Who pays assumptions - ORIGINAL'!AI27)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ27,'Who pays assumptions - ORIGINAL'!AJ27)","v":0}]
[null,"Fire-related fatalities","Social Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E28,'Who pays assumptions - ORIGINAL'!E28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F28,'Who pays assumptions - ORIGINAL'!F28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G28,'Who pays assumptions - ORIGINAL'!G28)","v":93.328695652173906},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H28,'Who pays assumptions - ORIGINAL'!H28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I28,'Who pays assumptions - ORIGINAL'!I28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J28,'Who pays assumptions - ORIGINAL'!J28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K28,'Who pays assumptions - ORIGINAL'!K28)","v":93.328695652173906},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L28,'Who pays assumptions - ORIGINAL'!L28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M28,'Who pays assumptions - ORIGINAL'!M28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N28,'Who pays assumptions - ORIGINAL'!N28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O28,'Who pays assumptions - ORIGINAL'!O28)","v":93.328695652173906},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P28,'Who pays assumptions - ORIGINAL'!P28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q28,'Who pays assumptions - ORIGINAL'!Q28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R28,'Who pays assumptions - ORIGINAL'!R28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S28,'Who pays assumptions - ORIGINAL'!S28)","v":93.328695652173906},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T28,'Who pays assumptions - ORIGINAL'!T28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U28,'Who pays assumptions - ORIGINAL'!U28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V28,'Who pays assumptions - ORIGINAL'!V28)","v":82.56},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W28,'Who pays assumptions - ORIGINAL'!W28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X28,'Who pays assumptions - ORIGINAL'!X28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y28,'Who pays assumptions - ORIGINAL'!Y28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z28,'Who pays assumptions - ORIGINAL'!Z28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA28,'Who pays assumptions - ORIGINAL'!AA28)","v":82.56},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB28,'Who pays assumptions - ORIGINAL'!AB28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC28,'Who pays assumptions - ORIGINAL'!AC28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD28,'Who pays assumptions - ORIGINAL'!AD28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE28,'Who pays assumptions - ORIGINAL'!AE28)","v":73.386666666666656},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF28,'Who pays assumptions - ORIGINAL'!AF28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG28,'Who pays assumptions - ORIGINAL'!AG28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH28,'Who pays assumptions - ORIGINAL'!AH28)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI28,'Who pays assumptions - ORIGINAL'!AI28)","v":73.386666666666656},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ28,'Who pays assumptions - ORIGINAL'!AJ28)","v":0}]
[null,"Price",null,null,{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E29,'Who pays assumptions - ORIGINAL'!E29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F29,'Who pays assumptions - ORIGINAL'!F29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G29,'Who pays assumptions - ORIGINAL'!G29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H29,'Who pays assumptions - ORIGINAL'!H29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I29,'Who pays assumptions - ORIGINAL'!I29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J29,'Who pays assumptions - ORIGINAL'!J29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K29,'Who pays assumptions - ORIGINAL'!K29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L29,'Who pays assumptions - ORIGINAL'!L29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M29,'Who pays assumptions - ORIGINAL'!M29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N29,'Who pays assumptions - ORIGINAL'!N29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O29,'Who pays assumptions - ORIGINAL'!O29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P29,'Who pays assumptions - ORIGINAL'!P29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q29,'Who pays assumptions - ORIGINAL'!Q29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R29,'Who pays assumptions - ORIGINAL'!R29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S29,'Who pays assumptions - ORIGINAL'!S29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T29,'Who pays assumptions - ORIGINAL'!T29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U29,'Who pays assumptions - ORIGINAL'!U29)","v":20228},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V29,'Who pays assumptions - ORIGINAL'!V29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W29,'Who pays assumptions - ORIGINAL'!W29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X29,'Who pays assumptions - ORIGINAL'!X29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y29,'Who pays assumptions - ORIGINAL'!Y29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z29,'Who pays assumptions - ORIGINAL'!Z29)","v":20228},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA29,'Who pays assumptions - ORIGINAL'!AA29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB29,'Who pays assumptions - ORIGINAL'!AB29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC29,'Who pays assumptions - ORIGINAL'!AC29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD29,'Who pays assumptions - ORIGINAL'!AD29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE29,'Who pays assumptions - ORIGINAL'!AE29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF29,'Who pays assumptions - ORIGINAL'!AF29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG29,'Who pays assumptions - ORIGINAL'!AG29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH29,'Who pays assumptions - ORIGINAL'!AH29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI29,'Who pays assumptions - ORIGINAL'!AI29)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ29,'Who pays assumptions - ORIGINAL'!AJ29)","v":0}]
[]
[]
[null,null,null,null,{"$f":"CONCATENATE($C$33,E33,E34,E37)","v":"MediumResidential careSelf funderPerson"},{"$f":"CONCATENATE($C$33,F33,F34,F37)","v":"MediumResidential careSelf funderLA"},"MediumResidential careSelf funderNHS","MediumResidential careSelf funderCentral Govt","MediumResidential careFundedPerson","MediumResidential careFundedLA","MediumResidential careFundedNHS","MediumResidential careFundedCentral Govt","MediumExtra careSelf funderPerson","MediumExtra careSelf funderLA","MediumExtra careSelf funderNHS","MediumExtra careSelf funderCentral Govt","MediumExtra careFundedPerson","MediumExtra careFundedLA","MediumExtra careFundedNHS","MediumExtra careFundedCentral Govt","MediumShared LivesSelf funderPerson","MediumShared LivesSelf funderLA","MediumShared LivesSelf funderNHS","MediumShared LivesSelf funderCentral Govt","MediumShared LivesFundedPerson","MediumShared LivesFundedLA","MediumShared LivesFundedNHS","MediumShared LivesFundedCentral Govt","MediumRetirement housingSelf funderPerson","MediumRetirement housingSelf funderLA","MediumRetirement housingSelf funderNHS","MediumRetirement housingSelf funderCentral Govt","MediumRetirement housingFundedPerson","MediumRetirement housingFundedLA","MediumRetirement housingFundedNHS","MediumRetirement housingFundedCentral Govt",null,null,"Needs categories"]
[null,"Needs assumption\n* Please see needs assumption sheet to understand how needs change costs and benefits","Medium",null,"Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing",null,null,"None"]
[null,null,null,null,"Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded",null,null,"Low"]
[null,null,null,null,"Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No",null,null,"Medium"]
[null,null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,null,null,"High"]
[null,"Cost detail ","Cost theme","Cost category","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt"]
[null,"Care costs","Care staff costs","Production costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E38,'Who pays assumptions - ORIGINAL'!E38)","v":23575},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F38,'Who pays assumptions - ORIGINAL'!F38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G38,'Who pays assumptions - ORIGINAL'!G38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H38,'Who pays assumptions - ORIGINAL'!H38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I38,'Who pays assumptions - ORIGINAL'!I38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J38,'Who pays assumptions - ORIGINAL'!J38)","v":23575},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K38,'Who pays assumptions - ORIGINAL'!K38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L38,'Who pays assumptions - ORIGINAL'!L38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M38,'Who pays assumptions - ORIGINAL'!M38)","v":15089.6},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N38,'Who pays assumptions - ORIGINAL'!N38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O38,'Who pays assumptions - ORIGINAL'!O38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P38,'Who pays assumptions - ORIGINAL'!P38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q38,'Who pays assumptions - ORIGINAL'!Q38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R38,'Who pays assumptions - ORIGINAL'!R38)","v":15089.6},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S38,'Who pays assumptions - ORIGINAL'!S38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T38,'Who pays assumptions - ORIGINAL'!T38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U38,'Who pays assumptions - ORIGINAL'!U38)","v":14976},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V38,'Who pays assumptions - ORIGINAL'!V38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W38,'Who pays assumptions - ORIGINAL'!W38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X38,'Who pays assumptions - ORIGINAL'!X38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y38,'Who pays assumptions - ORIGINAL'!Y38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z38,'Who pays assumptions - ORIGINAL'!Z38)","v":14976},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA38,'Who pays assumptions - ORIGINAL'!AA38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB38,'Who pays assumptions - ORIGINAL'!AB38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC38,'Who pays assumptions - ORIGINAL'!AC38)","v":15089.6},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD38,'Who pays assumptions - ORIGINAL'!AD38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE38,'Who pays assumptions - ORIGINAL'!AE38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF38,'Who pays assumptions - ORIGINAL'!AF38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG38,'Who pays assumptions - ORIGINAL'!AG38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH38,'Who pays assumptions - ORIGINAL'!AH38)","v":15089.6},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI38,'Who pays assumptions - ORIGINAL'!AI38)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ38,'Who pays assumptions - ORIGINAL'!AJ38)","v":0}]
[null,"Board and lodgings payment","Running costs","Production costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E39,'Who pays assumptions - ORIGINAL'!E39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F39,'Who pays assumptions - ORIGINAL'!F39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G39,'Who pays assumptions - ORIGINAL'!G39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H39,'Who pays assumptions - ORIGINAL'!H39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I39,'Who pays assumptions - ORIGINAL'!I39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J39,'Who pays assumptions - ORIGINAL'!J39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K39,'Who pays assumptions - ORIGINAL'!K39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L39,'Who pays assumptions - ORIGINAL'!L39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M39,'Who pays assumptions - ORIGINAL'!M39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N39,'Who pays assumptions - ORIGINAL'!N39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O39,'Who pays assumptions - ORIGINAL'!O39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P39,'Who pays assumptions - ORIGINAL'!P39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q39,'Who pays assumptions - ORIGINAL'!Q39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R39,'Who pays assumptions - ORIGINAL'!R39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S39,'Who pays assumptions - ORIGINAL'!S39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T39,'Who pays assumptions - ORIGINAL'!T39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U39,'Who pays assumptions - ORIGINAL'!U39)","v":3484},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V39,'Who pays assumptions - ORIGINAL'!V39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W39,'Who pays assumptions - ORIGINAL'!W39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X39,'Who pays assumptions - ORIGINAL'!X39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y39,'Who pays assumptions - ORIGINAL'!Y39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z39,'Who pays assumptions - ORIGINAL'!Z39)","v":3484},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA39,'Who pays assumptions - ORIGINAL'!AA39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB39,'Who pays assumptions - ORIGINAL'!AB39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC39,'Who pays assumptions - ORIGINAL'!AC39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD39,'Who pays assumptions - ORIGINAL'!AD39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE39,'Who pays assumptions - ORIGINAL'!AE39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF39,'Who pays assumptions - ORIGINAL'!AF39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG39,'Who pays assumptions - ORIGINAL'!AG39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH39,'Who pays assumptions - ORIGINAL'!AH39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI39,'Who pays assumptions - ORIGINAL'!AI39)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ39,'Who pays assumptions - ORIGINAL'!AJ39)","v":0}]
[null,"Housing management cost","Running costs","Production costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E40,'Who pays assumptions - ORIGINAL'!E40)","v":6448},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F40,'Who pays assumptions - ORIGINAL'!F40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G40,'Who pays assumptions - ORIGINAL'!G40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H40,'Who pays assumptions - ORIGINAL'!H40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I40,'Who pays assumptions - ORIGINAL'!I40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J40,'Who pays assumptions - ORIGINAL'!J40)","v":6448},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K40,'Who pays assumptions - ORIGINAL'!K40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L40,'Who pays assumptions - ORIGINAL'!L40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M40,'Who pays assumptions - ORIGINAL'!M40)","v":2743.52},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N40,'Who pays assumptions - ORIGINAL'!N40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O40,'Who pays assumptions - ORIGINAL'!O40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P40,'Who pays assumptions - ORIGINAL'!P40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q40,'Who pays assumptions - ORIGINAL'!Q40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R40,'Who pays assumptions - ORIGINAL'!R40)","v":2743.52},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S40,'Who pays assumptions - ORIGINAL'!S40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T40,'Who pays assumptions - ORIGINAL'!T40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U40,'Who pays assumptions - ORIGINAL'!U40)","v":1456},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V40,'Who pays assumptions - ORIGINAL'!V40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W40,'Who pays assumptions - ORIGINAL'!W40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X40,'Who pays assumptions - ORIGINAL'!X40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y40,'Who pays assumptions - ORIGINAL'!Y40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z40,'Who pays assumptions - ORIGINAL'!Z40)","v":1456},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA40,'Who pays assumptions - ORIGINAL'!AA40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB40,'Who pays assumptions - ORIGINAL'!AB40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC40,'Who pays assumptions - ORIGINAL'!AC40)","v":2250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD40,'Who pays assumptions - ORIGINAL'!AD40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE40,'Who pays assumptions - ORIGINAL'!AE40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF40,'Who pays assumptions - ORIGINAL'!AF40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG40,'Who pays assumptions - ORIGINAL'!AG40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH40,'Who pays assumptions - ORIGINAL'!AH40)","v":2250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI40,'Who pays assumptions - ORIGINAL'!AI40)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ40,'Who pays assumptions - ORIGINAL'!AJ40)","v":0}]
[null,"Running costs","Running costs","Production costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E41,'Who pays assumptions - ORIGINAL'!E41)","v":6448},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F41,'Who pays assumptions - ORIGINAL'!F41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G41,'Who pays assumptions - ORIGINAL'!G41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H41,'Who pays assumptions - ORIGINAL'!H41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I41,'Who pays assumptions - ORIGINAL'!I41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J41,'Who pays assumptions - ORIGINAL'!J41)","v":6448},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K41,'Who pays assumptions - ORIGINAL'!K41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L41,'Who pays assumptions - ORIGINAL'!L41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M41,'Who pays assumptions - ORIGINAL'!M41)","v":2743.52},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N41,'Who pays assumptions - ORIGINAL'!N41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O41,'Who pays assumptions - ORIGINAL'!O41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P41,'Who pays assumptions - ORIGINAL'!P41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q41,'Who pays assumptions - ORIGINAL'!Q41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R41,'Who pays assumptions - ORIGINAL'!R41)","v":2743.52},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S41,'Who pays assumptions - ORIGINAL'!S41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T41,'Who pays assumptions - ORIGINAL'!T41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U41,'Who pays assumptions - ORIGINAL'!U41)","v":4940},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V41,'Who pays assumptions - ORIGINAL'!V41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W41,'Who pays assumptions - ORIGINAL'!W41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X41,'Who pays assumptions - ORIGINAL'!X41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y41,'Who pays assumptions - ORIGINAL'!Y41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z41,'Who pays assumptions - ORIGINAL'!Z41)","v":4940},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA41,'Who pays assumptions - ORIGINAL'!AA41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB41,'Who pays assumptions - ORIGINAL'!AB41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC41,'Who pays assumptions - ORIGINAL'!AC41)","v":2250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD41,'Who pays assumptions - ORIGINAL'!AD41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE41,'Who pays assumptions - ORIGINAL'!AE41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF41,'Who pays assumptions - ORIGINAL'!AF41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG41,'Who pays assumptions - ORIGINAL'!AG41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH41,'Who pays assumptions - ORIGINAL'!AH41)","v":2250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI41,'Who pays assumptions - ORIGINAL'!AI41)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ41,'Who pays assumptions - ORIGINAL'!AJ41)","v":0}]
[null,"Land costs","Land costs","Capital costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E42,'Who pays assumptions - ORIGINAL'!E42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F42,'Who pays assumptions - ORIGINAL'!F42)","v":6396},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G42,'Who pays assumptions - ORIGINAL'!G42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H42,'Who pays assumptions - ORIGINAL'!H42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I42,'Who pays assumptions - ORIGINAL'!I42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J42,'Who pays assumptions - ORIGINAL'!J42)","v":6396},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K42,'Who pays assumptions - ORIGINAL'!K42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L42,'Who pays assumptions - ORIGINAL'!L42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M42,'Who pays assumptions - ORIGINAL'!M42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N42,'Who pays assumptions - ORIGINAL'!N42)","v":6032},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O42,'Who pays assumptions - ORIGINAL'!O42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P42,'Who pays assumptions - ORIGINAL'!P42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q42,'Who pays assumptions - ORIGINAL'!Q42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R42,'Who pays assumptions - ORIGINAL'!R42)","v":6032},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S42,'Who pays assumptions - ORIGINAL'!S42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T42,'Who pays assumptions - ORIGINAL'!T42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U42,'Who pays assumptions - ORIGINAL'!U42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V42,'Who pays assumptions - ORIGINAL'!V42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W42,'Who pays assumptions - ORIGINAL'!W42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X42,'Who pays assumptions - ORIGINAL'!X42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y42,'Who pays assumptions - ORIGINAL'!Y42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z42,'Who pays assumptions - ORIGINAL'!Z42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA42,'Who pays assumptions - ORIGINAL'!AA42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB42,'Who pays assumptions - ORIGINAL'!AB42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC42,'Who pays assumptions - ORIGINAL'!AC42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD42,'Who pays assumptions - ORIGINAL'!AD42)","v":9360},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE42,'Who pays assumptions - ORIGINAL'!AE42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF42,'Who pays assumptions - ORIGINAL'!AF42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG42,'Who pays assumptions - ORIGINAL'!AG42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH42,'Who pays assumptions - ORIGINAL'!AH42)","v":9360},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI42,'Who pays assumptions - ORIGINAL'!AI42)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ42,'Who pays assumptions - ORIGINAL'!AJ42)","v":0}]
[null,"Financial support",null,null,{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E43,'Who pays assumptions - ORIGINAL'!E43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F43,'Who pays assumptions - ORIGINAL'!F43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G43,'Who pays assumptions - ORIGINAL'!G43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H43,'Who pays assumptions - ORIGINAL'!H43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I43,'Who pays assumptions - ORIGINAL'!I43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J43,'Who pays assumptions - ORIGINAL'!J43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K43,'Who pays assumptions - ORIGINAL'!K43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L43,'Who pays assumptions - ORIGINAL'!L43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M43,'Who pays assumptions - ORIGINAL'!M43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N43,'Who pays assumptions - ORIGINAL'!N43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O43,'Who pays assumptions - ORIGINAL'!O43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P43,'Who pays assumptions - ORIGINAL'!P43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q43,'Who pays assumptions - ORIGINAL'!Q43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R43,'Who pays assumptions - ORIGINAL'!R43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S43,'Who pays assumptions - ORIGINAL'!S43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T43,'Who pays assumptions - ORIGINAL'!T43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U43,'Who pays assumptions - ORIGINAL'!U43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V43,'Who pays assumptions - ORIGINAL'!V43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W43,'Who pays assumptions - ORIGINAL'!W43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X43,'Who pays assumptions - ORIGINAL'!X43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y43,'Who pays assumptions - ORIGINAL'!Y43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z43,'Who pays assumptions - ORIGINAL'!Z43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA43,'Who pays assumptions - ORIGINAL'!AA43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB43,'Who pays assumptions - ORIGINAL'!AB43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC43,'Who pays assumptions - ORIGINAL'!AC43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD43,'Who pays assumptions - ORIGINAL'!AD43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE43,'Who pays assumptions - ORIGINAL'!AE43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF43,'Who pays assumptions - ORIGINAL'!AF43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG43,'Who pays assumptions - ORIGINAL'!AG43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH43,'Who pays assumptions - ORIGINAL'!AH43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI43,'Who pays assumptions - ORIGINAL'!AI43)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ43,'Who pays assumptions - ORIGINAL'!AJ43)","v":0}]
[null,"Rental of a room in a Shared Lives scheme - housing benefit","Production cost","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E44,'Who pays assumptions - ORIGINAL'!E44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F44,'Who pays assumptions - ORIGINAL'!F44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G44,'Who pays assumptions - ORIGINAL'!G44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H44,'Who pays assumptions - ORIGINAL'!H44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I44,'Who pays assumptions - ORIGINAL'!I44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J44,'Who pays assumptions - ORIGINAL'!J44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K44,'Who pays assumptions - ORIGINAL'!K44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L44,'Who pays assumptions - ORIGINAL'!L44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M44,'Who pays assumptions - ORIGINAL'!M44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N44,'Who pays assumptions - ORIGINAL'!N44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O44,'Who pays assumptions - ORIGINAL'!O44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P44,'Who pays assumptions - ORIGINAL'!P44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q44,'Who pays assumptions - ORIGINAL'!Q44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R44,'Who pays assumptions - ORIGINAL'!R44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S44,'Who pays assumptions - ORIGINAL'!S44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T44,'Who pays assumptions - ORIGINAL'!T44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U44,'Who pays assumptions - ORIGINAL'!U44)","v":4056},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V44,'Who pays assumptions - ORIGINAL'!V44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W44,'Who pays assumptions - ORIGINAL'!W44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X44,'Who pays assumptions - ORIGINAL'!X44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y44,'Who pays assumptions - ORIGINAL'!Y44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z44,'Who pays assumptions - ORIGINAL'!Z44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA44,'Who pays assumptions - ORIGINAL'!AA44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB44,'Who pays assumptions - ORIGINAL'!AB44)","v":4056},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC44,'Who pays assumptions - ORIGINAL'!AC44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD44,'Who pays assumptions - ORIGINAL'!AD44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE44,'Who pays assumptions - ORIGINAL'!AE44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF44,'Who pays assumptions - ORIGINAL'!AF44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG44,'Who pays assumptions - ORIGINAL'!AG44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH44,'Who pays assumptions - ORIGINAL'!AH44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI44,'Who pays assumptions - ORIGINAL'!AI44)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ44,'Who pays assumptions - ORIGINAL'!AJ44)","v":0}]
[null,"Rental - Housing benefit","Housing benefit","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E45,'Who pays assumptions - ORIGINAL'!E45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F45,'Who pays assumptions - ORIGINAL'!F45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G45,'Who pays assumptions - ORIGINAL'!G45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H45,'Who pays assumptions - ORIGINAL'!H45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I45,'Who pays assumptions - ORIGINAL'!I45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J45,'Who pays assumptions - ORIGINAL'!J45)","v":4056},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K45,'Who pays assumptions - ORIGINAL'!K45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L45,'Who pays assumptions - ORIGINAL'!L45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M45,'Who pays assumptions - ORIGINAL'!M45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N45,'Who pays assumptions - ORIGINAL'!N45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O45,'Who pays assumptions - ORIGINAL'!O45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P45,'Who pays assumptions - ORIGINAL'!P45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q45,'Who pays assumptions - ORIGINAL'!Q45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R45,'Who pays assumptions - ORIGINAL'!R45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S45,'Who pays assumptions - ORIGINAL'!S45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T45,'Who pays assumptions - ORIGINAL'!T45)","v":4056},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U45,'Who pays assumptions - ORIGINAL'!U45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V45,'Who pays assumptions - ORIGINAL'!V45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W45,'Who pays assumptions - ORIGINAL'!W45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X45,'Who pays assumptions - ORIGINAL'!X45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y45,'Who pays assumptions - ORIGINAL'!Y45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z45,'Who pays assumptions - ORIGINAL'!Z45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA45,'Who pays assumptions - ORIGINAL'!AA45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB45,'Who pays assumptions - ORIGINAL'!AB45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC45,'Who pays assumptions - ORIGINAL'!AC45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD45,'Who pays assumptions - ORIGINAL'!AD45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE45,'Who pays assumptions - ORIGINAL'!AE45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF45,'Who pays assumptions - ORIGINAL'!AF45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG45,'Who pays assumptions - ORIGINAL'!AG45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH45,'Who pays assumptions - ORIGINAL'!AH45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI45,'Who pays assumptions - ORIGINAL'!AI45)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ45,'Who pays assumptions - ORIGINAL'!AJ45)","v":4056}]
[null,"Attendance Allowance","Attendance Allowance","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E46,'Who pays assumptions - ORIGINAL'!E46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F46,'Who pays assumptions - ORIGINAL'!F46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G46,'Who pays assumptions - ORIGINAL'!G46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H46,'Who pays assumptions - ORIGINAL'!H46)","v":21791},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I46,'Who pays assumptions - ORIGINAL'!I46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J46,'Who pays assumptions - ORIGINAL'!J46)","v":21791},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K46,'Who pays assumptions - ORIGINAL'!K46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L46,'Who pays assumptions - ORIGINAL'!L46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M46,'Who pays assumptions - ORIGINAL'!M46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N46,'Who pays assumptions - ORIGINAL'!N46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O46,'Who pays assumptions - ORIGINAL'!O46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P46,'Who pays assumptions - ORIGINAL'!P46)","v":21791},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q46,'Who pays assumptions - ORIGINAL'!Q46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R46,'Who pays assumptions - ORIGINAL'!R46)","v":21791},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S46,'Who pays assumptions - ORIGINAL'!S46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T46,'Who pays assumptions - ORIGINAL'!T46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U46,'Who pays assumptions - ORIGINAL'!U46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V46,'Who pays assumptions - ORIGINAL'!V46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W46,'Who pays assumptions - ORIGINAL'!W46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X46,'Who pays assumptions - ORIGINAL'!X46)","v":21791},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y46,'Who pays assumptions - ORIGINAL'!Y46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z46,'Who pays assumptions - ORIGINAL'!Z46)","v":21791},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA46,'Who pays assumptions - ORIGINAL'!AA46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB46,'Who pays assumptions - ORIGINAL'!AB46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC46,'Who pays assumptions - ORIGINAL'!AC46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD46,'Who pays assumptions - ORIGINAL'!AD46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE46,'Who pays assumptions - ORIGINAL'!AE46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF46,'Who pays assumptions - ORIGINAL'!AF46)","v":21791},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG46,'Who pays assumptions - ORIGINAL'!AG46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH46,'Who pays assumptions - ORIGINAL'!AH46)","v":21791},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI46,'Who pays assumptions - ORIGINAL'!AI46)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ46,'Who pays assumptions - ORIGINAL'!AJ46)","v":0}]
[null,"Equipment and adaptions ","Other","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E47,'Who pays assumptions - ORIGINAL'!E47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F47,'Who pays assumptions - ORIGINAL'!F47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G47,'Who pays assumptions - ORIGINAL'!G47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H47,'Who pays assumptions - ORIGINAL'!H47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I47,'Who pays assumptions - ORIGINAL'!I47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J47,'Who pays assumptions - ORIGINAL'!J47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K47,'Who pays assumptions - ORIGINAL'!K47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L47,'Who pays assumptions - ORIGINAL'!L47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M47,'Who pays assumptions - ORIGINAL'!M47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N47,'Who pays assumptions - ORIGINAL'!N47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O47,'Who pays assumptions - ORIGINAL'!O47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P47,'Who pays assumptions - ORIGINAL'!P47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q47,'Who pays assumptions - ORIGINAL'!Q47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R47,'Who pays assumptions - ORIGINAL'!R47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S47,'Who pays assumptions - ORIGINAL'!S47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T47,'Who pays assumptions - ORIGINAL'!T47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U47,'Who pays assumptions - ORIGINAL'!U47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V47,'Who pays assumptions - ORIGINAL'!V47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W47,'Who pays assumptions - ORIGINAL'!W47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X47,'Who pays assumptions - ORIGINAL'!X47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y47,'Who pays assumptions - ORIGINAL'!Y47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z47,'Who pays assumptions - ORIGINAL'!Z47)","v":125},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA47,'Who pays assumptions - ORIGINAL'!AA47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB47,'Who pays assumptions - ORIGINAL'!AB47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC47,'Who pays assumptions - ORIGINAL'!AC47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD47,'Who pays assumptions - ORIGINAL'!AD47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE47,'Who pays assumptions - ORIGINAL'!AE47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF47,'Who pays assumptions - ORIGINAL'!AF47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG47,'Who pays assumptions - ORIGINAL'!AG47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH47,'Who pays assumptions - ORIGINAL'!AH47)","v":125},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI47,'Who pays assumptions - ORIGINAL'!AI47)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ47,'Who pays assumptions - ORIGINAL'!AJ47)","v":0}]
[null,"Disability and Facilities grant ","Other","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E48,'Who pays assumptions - ORIGINAL'!E48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F48,'Who pays assumptions - ORIGINAL'!F48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G48,'Who pays assumptions - ORIGINAL'!G48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H48,'Who pays assumptions - ORIGINAL'!H48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I48,'Who pays assumptions - ORIGINAL'!I48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J48,'Who pays assumptions - ORIGINAL'!J48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K48,'Who pays assumptions - ORIGINAL'!K48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L48,'Who pays assumptions - ORIGINAL'!L48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M48,'Who pays assumptions - ORIGINAL'!M48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N48,'Who pays assumptions - ORIGINAL'!N48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O48,'Who pays assumptions - ORIGINAL'!O48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P48,'Who pays assumptions - ORIGINAL'!P48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q48,'Who pays assumptions - ORIGINAL'!Q48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R48,'Who pays assumptions - ORIGINAL'!R48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S48,'Who pays assumptions - ORIGINAL'!S48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T48,'Who pays assumptions - ORIGINAL'!T48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U48,'Who pays assumptions - ORIGINAL'!U48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V48,'Who pays assumptions - ORIGINAL'!V48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W48,'Who pays assumptions - ORIGINAL'!W48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X48,'Who pays assumptions - ORIGINAL'!X48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y48,'Who pays assumptions - ORIGINAL'!Y48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z48,'Who pays assumptions - ORIGINAL'!Z48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA48,'Who pays assumptions - ORIGINAL'!AA48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB48,'Who pays assumptions - ORIGINAL'!AB48)","v":750},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC48,'Who pays assumptions - ORIGINAL'!AC48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD48,'Who pays assumptions - ORIGINAL'!AD48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE48,'Who pays assumptions - ORIGINAL'!AE48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF48,'Who pays assumptions - ORIGINAL'!AF48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG48,'Who pays assumptions - ORIGINAL'!AG48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH48,'Who pays assumptions - ORIGINAL'!AH48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI48,'Who pays assumptions - ORIGINAL'!AI48)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ48,'Who pays assumptions - ORIGINAL'!AJ48)","v":750}]
[null,"Other","Other","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E49,'Who pays assumptions - ORIGINAL'!E49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F49,'Who pays assumptions - ORIGINAL'!F49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G49,'Who pays assumptions - ORIGINAL'!G49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H49,'Who pays assumptions - ORIGINAL'!H49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I49,'Who pays assumptions - ORIGINAL'!I49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J49,'Who pays assumptions - ORIGINAL'!J49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K49,'Who pays assumptions - ORIGINAL'!K49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L49,'Who pays assumptions - ORIGINAL'!L49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M49,'Who pays assumptions - ORIGINAL'!M49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N49,'Who pays assumptions - ORIGINAL'!N49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O49,'Who pays assumptions - ORIGINAL'!O49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P49,'Who pays assumptions - ORIGINAL'!P49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q49,'Who pays assumptions - ORIGINAL'!Q49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R49,'Who pays assumptions - ORIGINAL'!R49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S49,'Who pays assumptions - ORIGINAL'!S49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T49,'Who pays assumptions - ORIGINAL'!T49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U49,'Who pays assumptions - ORIGINAL'!U49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V49,'Who pays assumptions - ORIGINAL'!V49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W49,'Who pays assumptions - ORIGINAL'!W49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X49,'Who pays assumptions - ORIGINAL'!X49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y49,'Who pays assumptions - ORIGINAL'!Y49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z49,'Who pays assumptions - ORIGINAL'!Z49)","v":125},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA49,'Who pays assumptions - ORIGINAL'!AA49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB49,'Who pays assumptions - ORIGINAL'!AB49)","v":750},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC49,'Who pays assumptions - ORIGINAL'!AC49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD49,'Who pays assumptions - ORIGINAL'!AD49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE49,'Who pays assumptions - ORIGINAL'!AE49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF49,'Who pays assumptions - ORIGINAL'!AF49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG49,'Who pays assumptions - ORIGINAL'!AG49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH49,'Who pays assumptions - ORIGINAL'!AH49)","v":125},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI49,'Who pays assumptions - ORIGINAL'!AI49)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ49,'Who pays assumptions - ORIGINAL'!AJ49)","v":750}]
[null,"Council tax","Council tax","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E50,'Who pays assumptions - ORIGINAL'!E50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F50,'Who pays assumptions - ORIGINAL'!F50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G50,'Who pays assumptions - ORIGINAL'!G50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H50,'Who pays assumptions - ORIGINAL'!H50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I50,'Who pays assumptions - ORIGINAL'!I50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J50,'Who pays assumptions - ORIGINAL'!J50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K50,'Who pays assumptions - ORIGINAL'!K50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L50,'Who pays assumptions - ORIGINAL'!L50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M50,'Who pays assumptions - ORIGINAL'!M50)","v":852.02},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N50,'Who pays assumptions - ORIGINAL'!N50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O50,'Who pays assumptions - ORIGINAL'!O50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P50,'Who pays assumptions - ORIGINAL'!P50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q50,'Who pays assumptions - ORIGINAL'!Q50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R50,'Who pays assumptions - ORIGINAL'!R50)","v":852.02},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S50,'Who pays assumptions - ORIGINAL'!S50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T50,'Who pays assumptions - ORIGINAL'!T50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U50,'Who pays assumptions - ORIGINAL'!U50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V50,'Who pays assumptions - ORIGINAL'!V50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W50,'Who pays assumptions - ORIGINAL'!W50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X50,'Who pays assumptions - ORIGINAL'!X50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y50,'Who pays assumptions - ORIGINAL'!Y50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z50,'Who pays assumptions - ORIGINAL'!Z50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA50,'Who pays assumptions - ORIGINAL'!AA50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB50,'Who pays assumptions - ORIGINAL'!AB50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC50,'Who pays assumptions - ORIGINAL'!AC50)","v":852.02},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD50,'Who pays assumptions - ORIGINAL'!AD50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE50,'Who pays assumptions - ORIGINAL'!AE50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF50,'Who pays assumptions - ORIGINAL'!AF50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG50,'Who pays assumptions - ORIGINAL'!AG50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH50,'Who pays assumptions - ORIGINAL'!AH50)","v":852.02},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI50,'Who pays assumptions - ORIGINAL'!AI50)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ50,'Who pays assumptions - ORIGINAL'!AJ50)","v":0}]
[null,"Benefits",null,null,{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E51,'Who pays assumptions - ORIGINAL'!E51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F51,'Who pays assumptions - ORIGINAL'!F51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G51,'Who pays assumptions - ORIGINAL'!G51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H51,'Who pays assumptions - ORIGINAL'!H51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I51,'Who pays assumptions - ORIGINAL'!I51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J51,'Who pays assumptions - ORIGINAL'!J51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K51,'Who pays assumptions - ORIGINAL'!K51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L51,'Who pays assumptions - ORIGINAL'!L51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M51,'Who pays assumptions - ORIGINAL'!M51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N51,'Who pays assumptions - ORIGINAL'!N51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O51,'Who pays assumptions - ORIGINAL'!O51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P51,'Who pays assumptions - ORIGINAL'!P51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q51,'Who pays assumptions - ORIGINAL'!Q51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R51,'Who pays assumptions - ORIGINAL'!R51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S51,'Who pays assumptions - ORIGINAL'!S51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T51,'Who pays assumptions - ORIGINAL'!T51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U51,'Who pays assumptions - ORIGINAL'!U51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V51,'Who pays assumptions - ORIGINAL'!V51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W51,'Who pays assumptions - ORIGINAL'!W51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X51,'Who pays assumptions - ORIGINAL'!X51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y51,'Who pays assumptions - ORIGINAL'!Y51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z51,'Who pays assumptions - ORIGINAL'!Z51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA51,'Who pays assumptions - ORIGINAL'!AA51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB51,'Who pays assumptions - ORIGINAL'!AB51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC51,'Who pays assumptions - ORIGINAL'!AC51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD51,'Who pays assumptions - ORIGINAL'!AD51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE51,'Who pays assumptions - ORIGINAL'!AE51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF51,'Who pays assumptions - ORIGINAL'!AF51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG51,'Who pays assumptions - ORIGINAL'!AG51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH51,'Who pays assumptions - ORIGINAL'!AH51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI51,'Who pays assumptions - ORIGINAL'!AI51)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ51,'Who pays assumptions - ORIGINAL'!AJ51)","v":0}]
[null,"Falls","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E52,'Who pays assumptions - ORIGINAL'!E52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F52,'Who pays assumptions - ORIGINAL'!F52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G52,'Who pays assumptions - ORIGINAL'!G52)","v":-21.079999999999927},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H52,'Who pays assumptions - ORIGINAL'!H52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I52,'Who pays assumptions - ORIGINAL'!I52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J52,'Who pays assumptions - ORIGINAL'!J52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K52,'Who pays assumptions - ORIGINAL'!K52)","v":-21.079999999999927},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L52,'Who pays assumptions - ORIGINAL'!L52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M52,'Who pays assumptions - ORIGINAL'!M52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N52,'Who pays assumptions - ORIGINAL'!N52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O52,'Who pays assumptions - ORIGINAL'!O52)","v":379.44000000000005},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P52,'Who pays assumptions - ORIGINAL'!P52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q52,'Who pays assumptions - ORIGINAL'!Q52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R52,'Who pays assumptions - ORIGINAL'!R52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S52,'Who pays assumptions - ORIGINAL'!S52)","v":379.44000000000005},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T52,'Who pays assumptions - ORIGINAL'!T52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U52,'Who pays assumptions - ORIGINAL'!U52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V52,'Who pays assumptions - ORIGINAL'!V52)","v":716.72},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W52,'Who pays assumptions - ORIGINAL'!W52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X52,'Who pays assumptions - ORIGINAL'!X52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y52,'Who pays assumptions - ORIGINAL'!Y52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z52,'Who pays assumptions - ORIGINAL'!Z52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA52,'Who pays assumptions - ORIGINAL'!AA52)","v":716.72},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB52,'Who pays assumptions - ORIGINAL'!AB52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC52,'Who pays assumptions - ORIGINAL'!AC52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD52,'Who pays assumptions - ORIGINAL'!AD52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE52,'Who pays assumptions - ORIGINAL'!AE52)","v":480.42790697674423},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF52,'Who pays assumptions - ORIGINAL'!AF52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG52,'Who pays assumptions - ORIGINAL'!AG52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH52,'Who pays assumptions - ORIGINAL'!AH52)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI52,'Who pays assumptions - ORIGINAL'!AI52)","v":480.42790697674423},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ52,'Who pays assumptions - ORIGINAL'!AJ52)","v":0}]
[null,"Reduction in loneliness","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E53,'Who pays assumptions - ORIGINAL'!E53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F53,'Who pays assumptions - ORIGINAL'!F53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G53,'Who pays assumptions - ORIGINAL'!G53)","v":27.860000000000014},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H53,'Who pays assumptions - ORIGINAL'!H53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I53,'Who pays assumptions - ORIGINAL'!I53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J53,'Who pays assumptions - ORIGINAL'!J53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K53,'Who pays assumptions - ORIGINAL'!K53)","v":27.860000000000014},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L53,'Who pays assumptions - ORIGINAL'!L53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M53,'Who pays assumptions - ORIGINAL'!M53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N53,'Who pays assumptions - ORIGINAL'!N53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O53,'Who pays assumptions - ORIGINAL'!O53)","v":171.14000000000001},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P53,'Who pays assumptions - ORIGINAL'!P53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q53,'Who pays assumptions - ORIGINAL'!Q53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R53,'Who pays assumptions - ORIGINAL'!R53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S53,'Who pays assumptions - ORIGINAL'!S53)","v":171.14000000000001},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T53,'Who pays assumptions - ORIGINAL'!T53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U53,'Who pays assumptions - ORIGINAL'!U53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V53,'Who pays assumptions - ORIGINAL'!V53)","v":151.24},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W53,'Who pays assumptions - ORIGINAL'!W53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X53,'Who pays assumptions - ORIGINAL'!X53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y53,'Who pays assumptions - ORIGINAL'!Y53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z53,'Who pays assumptions - ORIGINAL'!Z53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA53,'Who pays assumptions - ORIGINAL'!AA53)","v":151.24},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB53,'Who pays assumptions - ORIGINAL'!AB53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC53,'Who pays assumptions - ORIGINAL'!AC53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD53,'Who pays assumptions - ORIGINAL'!AD53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE53,'Who pays assumptions - ORIGINAL'!AE53)","v":97.51},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF53,'Who pays assumptions - ORIGINAL'!AF53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG53,'Who pays assumptions - ORIGINAL'!AG53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH53,'Who pays assumptions - ORIGINAL'!AH53)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI53,'Who pays assumptions - ORIGINAL'!AI53)","v":97.51},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ53,'Who pays assumptions - ORIGINAL'!AJ53)","v":0}]
[null,"Hospital admissions","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E54,'Who pays assumptions - ORIGINAL'!E54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F54,'Who pays assumptions - ORIGINAL'!F54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G54,'Who pays assumptions - ORIGINAL'!G54)","v":4044},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H54,'Who pays assumptions - ORIGINAL'!H54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I54,'Who pays assumptions - ORIGINAL'!I54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J54,'Who pays assumptions - ORIGINAL'!J54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K54,'Who pays assumptions - ORIGINAL'!K54)","v":4044},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L54,'Who pays assumptions - ORIGINAL'!L54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M54,'Who pays assumptions - ORIGINAL'!M54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N54,'Who pays assumptions - ORIGINAL'!N54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O54,'Who pays assumptions - ORIGINAL'!O54)","v":5055},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P54,'Who pays assumptions - ORIGINAL'!P54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q54,'Who pays assumptions - ORIGINAL'!Q54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R54,'Who pays assumptions - ORIGINAL'!R54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S54,'Who pays assumptions - ORIGINAL'!S54)","v":5055},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T54,'Who pays assumptions - ORIGINAL'!T54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U54,'Who pays assumptions - ORIGINAL'!U54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V54,'Who pays assumptions - ORIGINAL'!V54)","v":3341.9166666666665},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W54,'Who pays assumptions - ORIGINAL'!W54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X54,'Who pays assumptions - ORIGINAL'!X54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y54,'Who pays assumptions - ORIGINAL'!Y54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z54,'Who pays assumptions - ORIGINAL'!Z54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA54,'Who pays assumptions - ORIGINAL'!AA54)","v":3341.9166666666665},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB54,'Who pays assumptions - ORIGINAL'!AB54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC54,'Who pays assumptions - ORIGINAL'!AC54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD54,'Who pays assumptions - ORIGINAL'!AD54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE54,'Who pays assumptions - ORIGINAL'!AE54)","v":3370},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF54,'Who pays assumptions - ORIGINAL'!AF54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG54,'Who pays assumptions - ORIGINAL'!AG54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH54,'Who pays assumptions - ORIGINAL'!AH54)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI54,'Who pays assumptions - ORIGINAL'!AI54)","v":3370},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ54,'Who pays assumptions - ORIGINAL'!AJ54)","v":0}]
[null,"GP visits","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E55,'Who pays assumptions - ORIGINAL'!E55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F55,'Who pays assumptions - ORIGINAL'!F55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G55,'Who pays assumptions - ORIGINAL'!G55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H55,'Who pays assumptions - ORIGINAL'!H55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I55,'Who pays assumptions - ORIGINAL'!I55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J55,'Who pays assumptions - ORIGINAL'!J55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K55,'Who pays assumptions - ORIGINAL'!K55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L55,'Who pays assumptions - ORIGINAL'!L55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M55,'Who pays assumptions - ORIGINAL'!M55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N55,'Who pays assumptions - ORIGINAL'!N55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O55,'Who pays assumptions - ORIGINAL'!O55)","v":144.78},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P55,'Who pays assumptions - ORIGINAL'!P55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q55,'Who pays assumptions - ORIGINAL'!Q55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R55,'Who pays assumptions - ORIGINAL'!R55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S55,'Who pays assumptions - ORIGINAL'!S55)","v":144.78},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T55,'Who pays assumptions - ORIGINAL'!T55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U55,'Who pays assumptions - ORIGINAL'!U55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V55,'Who pays assumptions - ORIGINAL'!V55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W55,'Who pays assumptions - ORIGINAL'!W55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X55,'Who pays assumptions - ORIGINAL'!X55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y55,'Who pays assumptions - ORIGINAL'!Y55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z55,'Who pays assumptions - ORIGINAL'!Z55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA55,'Who pays assumptions - ORIGINAL'!AA55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB55,'Who pays assumptions - ORIGINAL'!AB55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC55,'Who pays assumptions - ORIGINAL'!AC55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD55,'Who pays assumptions - ORIGINAL'!AD55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE55,'Who pays assumptions - ORIGINAL'!AE55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF55,'Who pays assumptions - ORIGINAL'!AF55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG55,'Who pays assumptions - ORIGINAL'!AG55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH55,'Who pays assumptions - ORIGINAL'!AH55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI55,'Who pays assumptions - ORIGINAL'!AI55)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ55,'Who pays assumptions - ORIGINAL'!AJ55)","v":0}]
[null,"Community nurse visits ","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E56,'Who pays assumptions - ORIGINAL'!E56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F56,'Who pays assumptions - ORIGINAL'!F56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G56,'Who pays assumptions - ORIGINAL'!G56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H56,'Who pays assumptions - ORIGINAL'!H56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I56,'Who pays assumptions - ORIGINAL'!I56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J56,'Who pays assumptions - ORIGINAL'!J56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K56,'Who pays assumptions - ORIGINAL'!K56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L56,'Who pays assumptions - ORIGINAL'!L56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M56,'Who pays assumptions - ORIGINAL'!M56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N56,'Who pays assumptions - ORIGINAL'!N56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O56,'Who pays assumptions - ORIGINAL'!O56)","v":362.55},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P56,'Who pays assumptions - ORIGINAL'!P56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q56,'Who pays assumptions - ORIGINAL'!Q56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R56,'Who pays assumptions - ORIGINAL'!R56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S56,'Who pays assumptions - ORIGINAL'!S56)","v":362.55},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T56,'Who pays assumptions - ORIGINAL'!T56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U56,'Who pays assumptions - ORIGINAL'!U56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V56,'Who pays assumptions - ORIGINAL'!V56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W56,'Who pays assumptions - ORIGINAL'!W56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X56,'Who pays assumptions - ORIGINAL'!X56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y56,'Who pays assumptions - ORIGINAL'!Y56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z56,'Who pays assumptions - ORIGINAL'!Z56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA56,'Who pays assumptions - ORIGINAL'!AA56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB56,'Who pays assumptions - ORIGINAL'!AB56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC56,'Who pays assumptions - ORIGINAL'!AC56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD56,'Who pays assumptions - ORIGINAL'!AD56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE56,'Who pays assumptions - ORIGINAL'!AE56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF56,'Who pays assumptions - ORIGINAL'!AF56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG56,'Who pays assumptions - ORIGINAL'!AG56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH56,'Who pays assumptions - ORIGINAL'!AH56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI56,'Who pays assumptions - ORIGINAL'!AI56)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ56,'Who pays assumptions - ORIGINAL'!AJ56)","v":0}]
[null,"DTOC","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E57,'Who pays assumptions - ORIGINAL'!E57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F57,'Who pays assumptions - ORIGINAL'!F57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G57,'Who pays assumptions - ORIGINAL'!G57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H57,'Who pays assumptions - ORIGINAL'!H57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I57,'Who pays assumptions - ORIGINAL'!I57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J57,'Who pays assumptions - ORIGINAL'!J57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K57,'Who pays assumptions - ORIGINAL'!K57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L57,'Who pays assumptions - ORIGINAL'!L57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M57,'Who pays assumptions - ORIGINAL'!M57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N57,'Who pays assumptions - ORIGINAL'!N57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O57,'Who pays assumptions - ORIGINAL'!O57)","v":465.3},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P57,'Who pays assumptions - ORIGINAL'!P57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q57,'Who pays assumptions - ORIGINAL'!Q57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R57,'Who pays assumptions - ORIGINAL'!R57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S57,'Who pays assumptions - ORIGINAL'!S57)","v":465.3},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T57,'Who pays assumptions - ORIGINAL'!T57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U57,'Who pays assumptions - ORIGINAL'!U57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V57,'Who pays assumptions - ORIGINAL'!V57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W57,'Who pays assumptions - ORIGINAL'!W57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X57,'Who pays assumptions - ORIGINAL'!X57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y57,'Who pays assumptions - ORIGINAL'!Y57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z57,'Who pays assumptions - ORIGINAL'!Z57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA57,'Who pays assumptions - ORIGINAL'!AA57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB57,'Who pays assumptions - ORIGINAL'!AB57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC57,'Who pays assumptions - ORIGINAL'!AC57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD57,'Who pays assumptions - ORIGINAL'!AD57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE57,'Who pays assumptions - ORIGINAL'!AE57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF57,'Who pays assumptions - ORIGINAL'!AF57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG57,'Who pays assumptions - ORIGINAL'!AG57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH57,'Who pays assumptions - ORIGINAL'!AH57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI57,'Who pays assumptions - ORIGINAL'!AI57)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ57,'Who pays assumptions - ORIGINAL'!AJ57)","v":0}]
[null,"Fire-related fatalities","Social Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E58,'Who pays assumptions - ORIGINAL'!E58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F58,'Who pays assumptions - ORIGINAL'!F58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G58,'Who pays assumptions - ORIGINAL'!G58)","v":116.66086956521738},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H58,'Who pays assumptions - ORIGINAL'!H58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I58,'Who pays assumptions - ORIGINAL'!I58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J58,'Who pays assumptions - ORIGINAL'!J58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K58,'Who pays assumptions - ORIGINAL'!K58)","v":116.66086956521738},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L58,'Who pays assumptions - ORIGINAL'!L58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M58,'Who pays assumptions - ORIGINAL'!M58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N58,'Who pays assumptions - ORIGINAL'!N58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O58,'Who pays assumptions - ORIGINAL'!O58)","v":116.66086956521738},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P58,'Who pays assumptions - ORIGINAL'!P58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q58,'Who pays assumptions - ORIGINAL'!Q58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R58,'Who pays assumptions - ORIGINAL'!R58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S58,'Who pays assumptions - ORIGINAL'!S58)","v":116.66086956521738},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T58,'Who pays assumptions - ORIGINAL'!T58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U58,'Who pays assumptions - ORIGINAL'!U58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V58,'Who pays assumptions - ORIGINAL'!V58)","v":103.2},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W58,'Who pays assumptions - ORIGINAL'!W58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X58,'Who pays assumptions - ORIGINAL'!X58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y58,'Who pays assumptions - ORIGINAL'!Y58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z58,'Who pays assumptions - ORIGINAL'!Z58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA58,'Who pays assumptions - ORIGINAL'!AA58)","v":103.2},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB58,'Who pays assumptions - ORIGINAL'!AB58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC58,'Who pays assumptions - ORIGINAL'!AC58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD58,'Who pays assumptions - ORIGINAL'!AD58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE58,'Who pays assumptions - ORIGINAL'!AE58)","v":91.733333333333334},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF58,'Who pays assumptions - ORIGINAL'!AF58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG58,'Who pays assumptions - ORIGINAL'!AG58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH58,'Who pays assumptions - ORIGINAL'!AH58)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI58,'Who pays assumptions - ORIGINAL'!AI58)","v":91.733333333333334},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ58,'Who pays assumptions - ORIGINAL'!AJ58)","v":0}]
[null,"Price",null,null,{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E59,'Who pays assumptions - ORIGINAL'!E59)","v":37544},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F59,'Who pays assumptions - ORIGINAL'!F59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G59,'Who pays assumptions - ORIGINAL'!G59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H59,'Who pays assumptions - ORIGINAL'!H59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I59,'Who pays assumptions - ORIGINAL'!I59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J59,'Who pays assumptions - ORIGINAL'!J59)","v":37544},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K59,'Who pays assumptions - ORIGINAL'!K59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L59,'Who pays assumptions - ORIGINAL'!L59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M59,'Who pays assumptions - ORIGINAL'!M59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N59,'Who pays assumptions - ORIGINAL'!N59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O59,'Who pays assumptions - ORIGINAL'!O59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P59,'Who pays assumptions - ORIGINAL'!P59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q59,'Who pays assumptions - ORIGINAL'!Q59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R59,'Who pays assumptions - ORIGINAL'!R59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S59,'Who pays assumptions - ORIGINAL'!S59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T59,'Who pays assumptions - ORIGINAL'!T59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U59,'Who pays assumptions - ORIGINAL'!U59)","v":22516},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V59,'Who pays assumptions - ORIGINAL'!V59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W59,'Who pays assumptions - ORIGINAL'!W59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X59,'Who pays assumptions - ORIGINAL'!X59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y59,'Who pays assumptions - ORIGINAL'!Y59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z59,'Who pays assumptions - ORIGINAL'!Z59)","v":22516},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA59,'Who pays assumptions - ORIGINAL'!AA59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB59,'Who pays assumptions - ORIGINAL'!AB59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC59,'Who pays assumptions - ORIGINAL'!AC59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD59,'Who pays assumptions - ORIGINAL'!AD59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE59,'Who pays assumptions - ORIGINAL'!AE59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF59,'Who pays assumptions - ORIGINAL'!AF59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG59,'Who pays assumptions - ORIGINAL'!AG59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH59,'Who pays assumptions - ORIGINAL'!AH59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI59,'Who pays assumptions - ORIGINAL'!AI59)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ59,'Who pays assumptions - ORIGINAL'!AJ59)","v":0}]
[]
[]
[null,null,null,null,{"$f":"CONCATENATE($C$63,E63,E64,E67)","v":"HighResidential careSelf funderPerson"},{"$f":"CONCATENATE($C$63,F63,F64,F67)","v":"HighResidential careSelf funderLA"},"HighResidential careSelf funderNHS","HighResidential careSelf funderCentral Govt","HighResidential careFundedPerson","HighResidential careFundedLA","HighResidential careFundedNHS","HighResidential careFundedCentral Govt","HighExtra careSelf funderPerson","HighExtra careSelf funderLA","HighExtra careSelf funderNHS","HighExtra careSelf funderCentral Govt","HighExtra careFundedPerson","HighExtra careFundedLA","HighExtra careFundedNHS","HighExtra careFundedCentral Govt","HighShared LivesSelf funderPerson","HighShared LivesSelf funderLA","HighShared LivesSelf funderNHS","HighShared LivesSelf funderCentral Govt","HighShared LivesFundedPerson","HighShared LivesFundedLA","HighShared LivesFundedNHS","HighShared LivesFundedCentral Govt","HighRetirement housingSelf funderPerson","HighRetirement housingSelf funderLA","HighRetirement housingSelf funderNHS","HighRetirement housingSelf funderCentral Govt","HighRetirement housingFundedPerson","HighRetirement housingFundedLA","HighRetirement housingFundedNHS","HighRetirement housingFundedCentral Govt"]
[null,"Needs assumption\n* Please see needs assumption sheet to understand how needs change costs and benefits","High",null,"Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing"]
[null,null,null,null,"Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded"]
[null,null,null,null,"Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No"]
[null,null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays"]
[null,"Cost detail ","Cost theme","Cost category","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt"]
[null,"Care costs","Care staff costs","Production costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E68,'Who pays assumptions - ORIGINAL'!E68)","v":30846.68},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F68,'Who pays assumptions - ORIGINAL'!F68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G68,'Who pays assumptions - ORIGINAL'!G68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H68,'Who pays assumptions - ORIGINAL'!H68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I68,'Who pays assumptions - ORIGINAL'!I68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J68,'Who pays assumptions - ORIGINAL'!J68)","v":30846.68},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K68,'Who pays assumptions - ORIGINAL'!K68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L68,'Who pays assumptions - ORIGINAL'!L68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M68,'Who pays assumptions - ORIGINAL'!M68)","v":22361.279999999999},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N68,'Who pays assumptions - ORIGINAL'!N68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O68,'Who pays assumptions - ORIGINAL'!O68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P68,'Who pays assumptions - ORIGINAL'!P68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q68,'Who pays assumptions - ORIGINAL'!Q68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R68,'Who pays assumptions - ORIGINAL'!R68)","v":22361.279999999999},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S68,'Who pays assumptions - ORIGINAL'!S68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T68,'Who pays assumptions - ORIGINAL'!T68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U68,'Who pays assumptions - ORIGINAL'!U68)","v":17680},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V68,'Who pays assumptions - ORIGINAL'!V68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W68,'Who pays assumptions - ORIGINAL'!W68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X68,'Who pays assumptions - ORIGINAL'!X68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y68,'Who pays assumptions - ORIGINAL'!Y68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z68,'Who pays assumptions - ORIGINAL'!Z68)","v":17680},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA68,'Who pays assumptions - ORIGINAL'!AA68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB68,'Who pays assumptions - ORIGINAL'!AB68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC68,'Who pays assumptions - ORIGINAL'!AC68)","v":22361.279999999999},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD68,'Who pays assumptions - ORIGINAL'!AD68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE68,'Who pays assumptions - ORIGINAL'!AE68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF68,'Who pays assumptions - ORIGINAL'!AF68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG68,'Who pays assumptions - ORIGINAL'!AG68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH68,'Who pays assumptions - ORIGINAL'!AH68)","v":22361.279999999999},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI68,'Who pays assumptions - ORIGINAL'!AI68)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ68,'Who pays assumptions - ORIGINAL'!AJ68)","v":0}]
[null,"Board and lodgings payment","Running costs","Production costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E69,'Who pays assumptions - ORIGINAL'!E69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F69,'Who pays assumptions - ORIGINAL'!F69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G69,'Who pays assumptions - ORIGINAL'!G69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H69,'Who pays assumptions - ORIGINAL'!H69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I69,'Who pays assumptions - ORIGINAL'!I69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J69,'Who pays assumptions - ORIGINAL'!J69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K69,'Who pays assumptions - ORIGINAL'!K69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L69,'Who pays assumptions - ORIGINAL'!L69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M69,'Who pays assumptions - ORIGINAL'!M69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N69,'Who pays assumptions - ORIGINAL'!N69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O69,'Who pays assumptions - ORIGINAL'!O69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P69,'Who pays assumptions - ORIGINAL'!P69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q69,'Who pays assumptions - ORIGINAL'!Q69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R69,'Who pays assumptions - ORIGINAL'!R69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S69,'Who pays assumptions - ORIGINAL'!S69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T69,'Who pays assumptions - ORIGINAL'!T69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U69,'Who pays assumptions - ORIGINAL'!U69)","v":3484},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V69,'Who pays assumptions - ORIGINAL'!V69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W69,'Who pays assumptions - ORIGINAL'!W69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X69,'Who pays assumptions - ORIGINAL'!X69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y69,'Who pays assumptions - ORIGINAL'!Y69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z69,'Who pays assumptions - ORIGINAL'!Z69)","v":3484},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA69,'Who pays assumptions - ORIGINAL'!AA69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB69,'Who pays assumptions - ORIGINAL'!AB69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC69,'Who pays assumptions - ORIGINAL'!AC69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD69,'Who pays assumptions - ORIGINAL'!AD69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE69,'Who pays assumptions - ORIGINAL'!AE69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF69,'Who pays assumptions - ORIGINAL'!AF69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG69,'Who pays assumptions - ORIGINAL'!AG69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH69,'Who pays assumptions - ORIGINAL'!AH69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI69,'Who pays assumptions - ORIGINAL'!AI69)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ69,'Who pays assumptions - ORIGINAL'!AJ69)","v":0}]
[null,"Housing management cost","Running costs","Production costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E70,'Who pays assumptions - ORIGINAL'!E70)","v":6448},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F70,'Who pays assumptions - ORIGINAL'!F70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G70,'Who pays assumptions - ORIGINAL'!G70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H70,'Who pays assumptions - ORIGINAL'!H70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I70,'Who pays assumptions - ORIGINAL'!I70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J70,'Who pays assumptions - ORIGINAL'!J70)","v":6448},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K70,'Who pays assumptions - ORIGINAL'!K70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L70,'Who pays assumptions - ORIGINAL'!L70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M70,'Who pays assumptions - ORIGINAL'!M70)","v":2743.52},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N70,'Who pays assumptions - ORIGINAL'!N70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O70,'Who pays assumptions - ORIGINAL'!O70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P70,'Who pays assumptions - ORIGINAL'!P70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q70,'Who pays assumptions - ORIGINAL'!Q70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R70,'Who pays assumptions - ORIGINAL'!R70)","v":2743.52},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S70,'Who pays assumptions - ORIGINAL'!S70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T70,'Who pays assumptions - ORIGINAL'!T70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U70,'Who pays assumptions - ORIGINAL'!U70)","v":1456},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V70,'Who pays assumptions - ORIGINAL'!V70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W70,'Who pays assumptions - ORIGINAL'!W70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X70,'Who pays assumptions - ORIGINAL'!X70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y70,'Who pays assumptions - ORIGINAL'!Y70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z70,'Who pays assumptions - ORIGINAL'!Z70)","v":1456},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA70,'Who pays assumptions - ORIGINAL'!AA70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB70,'Who pays assumptions - ORIGINAL'!AB70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC70,'Who pays assumptions - ORIGINAL'!AC70)","v":2250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD70,'Who pays assumptions - ORIGINAL'!AD70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE70,'Who pays assumptions - ORIGINAL'!AE70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF70,'Who pays assumptions - ORIGINAL'!AF70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG70,'Who pays assumptions - ORIGINAL'!AG70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH70,'Who pays assumptions - ORIGINAL'!AH70)","v":2250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI70,'Who pays assumptions - ORIGINAL'!AI70)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ70,'Who pays assumptions - ORIGINAL'!AJ70)","v":0}]
[null,"Running costs","Running costs","Production costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E71,'Who pays assumptions - ORIGINAL'!E71)","v":6448},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F71,'Who pays assumptions - ORIGINAL'!F71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G71,'Who pays assumptions - ORIGINAL'!G71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H71,'Who pays assumptions - ORIGINAL'!H71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I71,'Who pays assumptions - ORIGINAL'!I71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J71,'Who pays assumptions - ORIGINAL'!J71)","v":6448},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K71,'Who pays assumptions - ORIGINAL'!K71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L71,'Who pays assumptions - ORIGINAL'!L71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M71,'Who pays assumptions - ORIGINAL'!M71)","v":2743.52},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N71,'Who pays assumptions - ORIGINAL'!N71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O71,'Who pays assumptions - ORIGINAL'!O71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P71,'Who pays assumptions - ORIGINAL'!P71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q71,'Who pays assumptions - ORIGINAL'!Q71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R71,'Who pays assumptions - ORIGINAL'!R71)","v":2743.52},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S71,'Who pays assumptions - ORIGINAL'!S71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T71,'Who pays assumptions - ORIGINAL'!T71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U71,'Who pays assumptions - ORIGINAL'!U71)","v":4940},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V71,'Who pays assumptions - ORIGINAL'!V71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W71,'Who pays assumptions - ORIGINAL'!W71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X71,'Who pays assumptions - ORIGINAL'!X71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y71,'Who pays assumptions - ORIGINAL'!Y71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z71,'Who pays assumptions - ORIGINAL'!Z71)","v":4940},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA71,'Who pays assumptions - ORIGINAL'!AA71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB71,'Who pays assumptions - ORIGINAL'!AB71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC71,'Who pays assumptions - ORIGINAL'!AC71)","v":2250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD71,'Who pays assumptions - ORIGINAL'!AD71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE71,'Who pays assumptions - ORIGINAL'!AE71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF71,'Who pays assumptions - ORIGINAL'!AF71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG71,'Who pays assumptions - ORIGINAL'!AG71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH71,'Who pays assumptions - ORIGINAL'!AH71)","v":2250},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI71,'Who pays assumptions - ORIGINAL'!AI71)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ71,'Who pays assumptions - ORIGINAL'!AJ71)","v":0}]
[null,"Land costs","Land costs","Capital costs",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E72,'Who pays assumptions - ORIGINAL'!E72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F72,'Who pays assumptions - ORIGINAL'!F72)","v":6396},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G72,'Who pays assumptions - ORIGINAL'!G72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H72,'Who pays assumptions - ORIGINAL'!H72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I72,'Who pays assumptions - ORIGINAL'!I72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J72,'Who pays assumptions - ORIGINAL'!J72)","v":6396},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K72,'Who pays assumptions - ORIGINAL'!K72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L72,'Who pays assumptions - ORIGINAL'!L72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M72,'Who pays assumptions - ORIGINAL'!M72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N72,'Who pays assumptions - ORIGINAL'!N72)","v":6032},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O72,'Who pays assumptions - ORIGINAL'!O72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P72,'Who pays assumptions - ORIGINAL'!P72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q72,'Who pays assumptions - ORIGINAL'!Q72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R72,'Who pays assumptions - ORIGINAL'!R72)","v":6032},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S72,'Who pays assumptions - ORIGINAL'!S72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T72,'Who pays assumptions - ORIGINAL'!T72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U72,'Who pays assumptions - ORIGINAL'!U72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V72,'Who pays assumptions - ORIGINAL'!V72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W72,'Who pays assumptions - ORIGINAL'!W72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X72,'Who pays assumptions - ORIGINAL'!X72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y72,'Who pays assumptions - ORIGINAL'!Y72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z72,'Who pays assumptions - ORIGINAL'!Z72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA72,'Who pays assumptions - ORIGINAL'!AA72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB72,'Who pays assumptions - ORIGINAL'!AB72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC72,'Who pays assumptions - ORIGINAL'!AC72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD72,'Who pays assumptions - ORIGINAL'!AD72)","v":9360},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE72,'Who pays assumptions - ORIGINAL'!AE72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF72,'Who pays assumptions - ORIGINAL'!AF72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG72,'Who pays assumptions - ORIGINAL'!AG72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH72,'Who pays assumptions - ORIGINAL'!AH72)","v":9360},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI72,'Who pays assumptions - ORIGINAL'!AI72)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ72,'Who pays assumptions - ORIGINAL'!AJ72)","v":0}]
[null,"Financial support",null,null,{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E73,'Who pays assumptions - ORIGINAL'!E73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F73,'Who pays assumptions - ORIGINAL'!F73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G73,'Who pays assumptions - ORIGINAL'!G73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H73,'Who pays assumptions - ORIGINAL'!H73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I73,'Who pays assumptions - ORIGINAL'!I73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J73,'Who pays assumptions - ORIGINAL'!J73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K73,'Who pays assumptions - ORIGINAL'!K73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L73,'Who pays assumptions - ORIGINAL'!L73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M73,'Who pays assumptions - ORIGINAL'!M73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N73,'Who pays assumptions - ORIGINAL'!N73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O73,'Who pays assumptions - ORIGINAL'!O73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P73,'Who pays assumptions - ORIGINAL'!P73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q73,'Who pays assumptions - ORIGINAL'!Q73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R73,'Who pays assumptions - ORIGINAL'!R73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S73,'Who pays assumptions - ORIGINAL'!S73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T73,'Who pays assumptions - ORIGINAL'!T73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U73,'Who pays assumptions - ORIGINAL'!U73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V73,'Who pays assumptions - ORIGINAL'!V73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W73,'Who pays assumptions - ORIGINAL'!W73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X73,'Who pays assumptions - ORIGINAL'!X73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y73,'Who pays assumptions - ORIGINAL'!Y73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z73,'Who pays assumptions - ORIGINAL'!Z73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA73,'Who pays assumptions - ORIGINAL'!AA73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB73,'Who pays assumptions - ORIGINAL'!AB73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC73,'Who pays assumptions - ORIGINAL'!AC73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD73,'Who pays assumptions - ORIGINAL'!AD73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE73,'Who pays assumptions - ORIGINAL'!AE73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF73,'Who pays assumptions - ORIGINAL'!AF73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG73,'Who pays assumptions - ORIGINAL'!AG73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH73,'Who pays assumptions - ORIGINAL'!AH73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI73,'Who pays assumptions - ORIGINAL'!AI73)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ73,'Who pays assumptions - ORIGINAL'!AJ73)","v":0}]
[null,"Rental of a room in a Shared Lives scheme - housing benefit","Production cost","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E74,'Who pays assumptions - ORIGINAL'!E74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F74,'Who pays assumptions - ORIGINAL'!F74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G74,'Who pays assumptions - ORIGINAL'!G74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H74,'Who pays assumptions - ORIGINAL'!H74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I74,'Who pays assumptions - ORIGINAL'!I74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J74,'Who pays assumptions - ORIGINAL'!J74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K74,'Who pays assumptions - ORIGINAL'!K74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L74,'Who pays assumptions - ORIGINAL'!L74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M74,'Who pays assumptions - ORIGINAL'!M74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N74,'Who pays assumptions - ORIGINAL'!N74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O74,'Who pays assumptions - ORIGINAL'!O74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P74,'Who pays assumptions - ORIGINAL'!P74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q74,'Who pays assumptions - ORIGINAL'!Q74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R74,'Who pays assumptions - ORIGINAL'!R74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S74,'Who pays assumptions - ORIGINAL'!S74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T74,'Who pays assumptions - ORIGINAL'!T74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U74,'Who pays assumptions - ORIGINAL'!U74)","v":4056},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V74,'Who pays assumptions - ORIGINAL'!V74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W74,'Who pays assumptions - ORIGINAL'!W74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X74,'Who pays assumptions - ORIGINAL'!X74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y74,'Who pays assumptions - ORIGINAL'!Y74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z74,'Who pays assumptions - ORIGINAL'!Z74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA74,'Who pays assumptions - ORIGINAL'!AA74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB74,'Who pays assumptions - ORIGINAL'!AB74)","v":4056},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC74,'Who pays assumptions - ORIGINAL'!AC74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD74,'Who pays assumptions - ORIGINAL'!AD74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE74,'Who pays assumptions - ORIGINAL'!AE74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF74,'Who pays assumptions - ORIGINAL'!AF74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG74,'Who pays assumptions - ORIGINAL'!AG74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH74,'Who pays assumptions - ORIGINAL'!AH74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI74,'Who pays assumptions - ORIGINAL'!AI74)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ74,'Who pays assumptions - ORIGINAL'!AJ74)","v":0}]
[null,"Rental - Housing benefit","Housing benefit","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E75,'Who pays assumptions - ORIGINAL'!E75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F75,'Who pays assumptions - ORIGINAL'!F75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G75,'Who pays assumptions - ORIGINAL'!G75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H75,'Who pays assumptions - ORIGINAL'!H75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I75,'Who pays assumptions - ORIGINAL'!I75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J75,'Who pays assumptions - ORIGINAL'!J75)","v":4056},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K75,'Who pays assumptions - ORIGINAL'!K75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L75,'Who pays assumptions - ORIGINAL'!L75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M75,'Who pays assumptions - ORIGINAL'!M75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N75,'Who pays assumptions - ORIGINAL'!N75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O75,'Who pays assumptions - ORIGINAL'!O75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P75,'Who pays assumptions - ORIGINAL'!P75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q75,'Who pays assumptions - ORIGINAL'!Q75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R75,'Who pays assumptions - ORIGINAL'!R75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S75,'Who pays assumptions - ORIGINAL'!S75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T75,'Who pays assumptions - ORIGINAL'!T75)","v":4056},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U75,'Who pays assumptions - ORIGINAL'!U75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V75,'Who pays assumptions - ORIGINAL'!V75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W75,'Who pays assumptions - ORIGINAL'!W75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X75,'Who pays assumptions - ORIGINAL'!X75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y75,'Who pays assumptions - ORIGINAL'!Y75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z75,'Who pays assumptions - ORIGINAL'!Z75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA75,'Who pays assumptions - ORIGINAL'!AA75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB75,'Who pays assumptions - ORIGINAL'!AB75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC75,'Who pays assumptions - ORIGINAL'!AC75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD75,'Who pays assumptions - ORIGINAL'!AD75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE75,'Who pays assumptions - ORIGINAL'!AE75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF75,'Who pays assumptions - ORIGINAL'!AF75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG75,'Who pays assumptions - ORIGINAL'!AG75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH75,'Who pays assumptions - ORIGINAL'!AH75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI75,'Who pays assumptions - ORIGINAL'!AI75)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ75,'Who pays assumptions - ORIGINAL'!AJ75)","v":4056}]
[null,"Attendance Allowance","Attendance Allowance","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E76,'Who pays assumptions - ORIGINAL'!E76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F76,'Who pays assumptions - ORIGINAL'!F76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G76,'Who pays assumptions - ORIGINAL'!G76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H76,'Who pays assumptions - ORIGINAL'!H76)","v":32540},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I76,'Who pays assumptions - ORIGINAL'!I76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J76,'Who pays assumptions - ORIGINAL'!J76)","v":32540},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K76,'Who pays assumptions - ORIGINAL'!K76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L76,'Who pays assumptions - ORIGINAL'!L76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M76,'Who pays assumptions - ORIGINAL'!M76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N76,'Who pays assumptions - ORIGINAL'!N76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O76,'Who pays assumptions - ORIGINAL'!O76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P76,'Who pays assumptions - ORIGINAL'!P76)","v":32540},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q76,'Who pays assumptions - ORIGINAL'!Q76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R76,'Who pays assumptions - ORIGINAL'!R76)","v":32540},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S76,'Who pays assumptions - ORIGINAL'!S76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T76,'Who pays assumptions - ORIGINAL'!T76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U76,'Who pays assumptions - ORIGINAL'!U76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V76,'Who pays assumptions - ORIGINAL'!V76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W76,'Who pays assumptions - ORIGINAL'!W76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X76,'Who pays assumptions - ORIGINAL'!X76)","v":32540},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y76,'Who pays assumptions - ORIGINAL'!Y76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z76,'Who pays assumptions - ORIGINAL'!Z76)","v":32540},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA76,'Who pays assumptions - ORIGINAL'!AA76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB76,'Who pays assumptions - ORIGINAL'!AB76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC76,'Who pays assumptions - ORIGINAL'!AC76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD76,'Who pays assumptions - ORIGINAL'!AD76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE76,'Who pays assumptions - ORIGINAL'!AE76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF76,'Who pays assumptions - ORIGINAL'!AF76)","v":32540},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG76,'Who pays assumptions - ORIGINAL'!AG76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH76,'Who pays assumptions - ORIGINAL'!AH76)","v":32540},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI76,'Who pays assumptions - ORIGINAL'!AI76)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ76,'Who pays assumptions - ORIGINAL'!AJ76)","v":0}]
[null,"Equipment and adaptions ","Other","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E77,'Who pays assumptions - ORIGINAL'!E77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F77,'Who pays assumptions - ORIGINAL'!F77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G77,'Who pays assumptions - ORIGINAL'!G77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H77,'Who pays assumptions - ORIGINAL'!H77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I77,'Who pays assumptions - ORIGINAL'!I77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J77,'Who pays assumptions - ORIGINAL'!J77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K77,'Who pays assumptions - ORIGINAL'!K77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L77,'Who pays assumptions - ORIGINAL'!L77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M77,'Who pays assumptions - ORIGINAL'!M77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N77,'Who pays assumptions - ORIGINAL'!N77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O77,'Who pays assumptions - ORIGINAL'!O77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P77,'Who pays assumptions - ORIGINAL'!P77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q77,'Who pays assumptions - ORIGINAL'!Q77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R77,'Who pays assumptions - ORIGINAL'!R77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S77,'Who pays assumptions - ORIGINAL'!S77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T77,'Who pays assumptions - ORIGINAL'!T77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U77,'Who pays assumptions - ORIGINAL'!U77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V77,'Who pays assumptions - ORIGINAL'!V77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W77,'Who pays assumptions - ORIGINAL'!W77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X77,'Who pays assumptions - ORIGINAL'!X77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y77,'Who pays assumptions - ORIGINAL'!Y77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z77,'Who pays assumptions - ORIGINAL'!Z77)","v":166.66666666666666},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA77,'Who pays assumptions - ORIGINAL'!AA77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB77,'Who pays assumptions - ORIGINAL'!AB77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC77,'Who pays assumptions - ORIGINAL'!AC77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD77,'Who pays assumptions - ORIGINAL'!AD77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE77,'Who pays assumptions - ORIGINAL'!AE77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF77,'Who pays assumptions - ORIGINAL'!AF77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG77,'Who pays assumptions - ORIGINAL'!AG77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH77,'Who pays assumptions - ORIGINAL'!AH77)","v":166.66666666666666},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI77,'Who pays assumptions - ORIGINAL'!AI77)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ77,'Who pays assumptions - ORIGINAL'!AJ77)","v":0}]
[null,"Disability and Facilities grant ","Other","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E78,'Who pays assumptions - ORIGINAL'!E78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F78,'Who pays assumptions - ORIGINAL'!F78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G78,'Who pays assumptions - ORIGINAL'!G78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H78,'Who pays assumptions - ORIGINAL'!H78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I78,'Who pays assumptions - ORIGINAL'!I78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J78,'Who pays assumptions - ORIGINAL'!J78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K78,'Who pays assumptions - ORIGINAL'!K78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L78,'Who pays assumptions - ORIGINAL'!L78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M78,'Who pays assumptions - ORIGINAL'!M78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N78,'Who pays assumptions - ORIGINAL'!N78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O78,'Who pays assumptions - ORIGINAL'!O78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P78,'Who pays assumptions - ORIGINAL'!P78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q78,'Who pays assumptions - ORIGINAL'!Q78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R78,'Who pays assumptions - ORIGINAL'!R78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S78,'Who pays assumptions - ORIGINAL'!S78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T78,'Who pays assumptions - ORIGINAL'!T78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U78,'Who pays assumptions - ORIGINAL'!U78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V78,'Who pays assumptions - ORIGINAL'!V78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W78,'Who pays assumptions - ORIGINAL'!W78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X78,'Who pays assumptions - ORIGINAL'!X78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y78,'Who pays assumptions - ORIGINAL'!Y78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z78,'Who pays assumptions - ORIGINAL'!Z78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA78,'Who pays assumptions - ORIGINAL'!AA78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB78,'Who pays assumptions - ORIGINAL'!AB78)","v":1000},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC78,'Who pays assumptions - ORIGINAL'!AC78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD78,'Who pays assumptions - ORIGINAL'!AD78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE78,'Who pays assumptions - ORIGINAL'!AE78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF78,'Who pays assumptions - ORIGINAL'!AF78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG78,'Who pays assumptions - ORIGINAL'!AG78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH78,'Who pays assumptions - ORIGINAL'!AH78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI78,'Who pays assumptions - ORIGINAL'!AI78)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ78,'Who pays assumptions - ORIGINAL'!AJ78)","v":1000}]
[null,"Other","Other","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E79,'Who pays assumptions - ORIGINAL'!E79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F79,'Who pays assumptions - ORIGINAL'!F79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G79,'Who pays assumptions - ORIGINAL'!G79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H79,'Who pays assumptions - ORIGINAL'!H79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I79,'Who pays assumptions - ORIGINAL'!I79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J79,'Who pays assumptions - ORIGINAL'!J79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K79,'Who pays assumptions - ORIGINAL'!K79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L79,'Who pays assumptions - ORIGINAL'!L79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M79,'Who pays assumptions - ORIGINAL'!M79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N79,'Who pays assumptions - ORIGINAL'!N79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O79,'Who pays assumptions - ORIGINAL'!O79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P79,'Who pays assumptions - ORIGINAL'!P79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q79,'Who pays assumptions - ORIGINAL'!Q79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R79,'Who pays assumptions - ORIGINAL'!R79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S79,'Who pays assumptions - ORIGINAL'!S79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T79,'Who pays assumptions - ORIGINAL'!T79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U79,'Who pays assumptions - ORIGINAL'!U79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V79,'Who pays assumptions - ORIGINAL'!V79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W79,'Who pays assumptions - ORIGINAL'!W79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X79,'Who pays assumptions - ORIGINAL'!X79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y79,'Who pays assumptions - ORIGINAL'!Y79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z79,'Who pays assumptions - ORIGINAL'!Z79)","v":166.66666666666666},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA79,'Who pays assumptions - ORIGINAL'!AA79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB79,'Who pays assumptions - ORIGINAL'!AB79)","v":1000},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC79,'Who pays assumptions - ORIGINAL'!AC79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD79,'Who pays assumptions - ORIGINAL'!AD79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE79,'Who pays assumptions - ORIGINAL'!AE79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF79,'Who pays assumptions - ORIGINAL'!AF79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG79,'Who pays assumptions - ORIGINAL'!AG79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH79,'Who pays assumptions - ORIGINAL'!AH79)","v":166.66666666666666},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI79,'Who pays assumptions - ORIGINAL'!AI79)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ79,'Who pays assumptions - ORIGINAL'!AJ79)","v":1000}]
[null,"Council tax","Council tax","Financial support",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E80,'Who pays assumptions - ORIGINAL'!E80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F80,'Who pays assumptions - ORIGINAL'!F80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G80,'Who pays assumptions - ORIGINAL'!G80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H80,'Who pays assumptions - ORIGINAL'!H80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I80,'Who pays assumptions - ORIGINAL'!I80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J80,'Who pays assumptions - ORIGINAL'!J80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K80,'Who pays assumptions - ORIGINAL'!K80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L80,'Who pays assumptions - ORIGINAL'!L80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M80,'Who pays assumptions - ORIGINAL'!M80)","v":852.02},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N80,'Who pays assumptions - ORIGINAL'!N80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O80,'Who pays assumptions - ORIGINAL'!O80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P80,'Who pays assumptions - ORIGINAL'!P80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q80,'Who pays assumptions - ORIGINAL'!Q80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R80,'Who pays assumptions - ORIGINAL'!R80)","v":852.02},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S80,'Who pays assumptions - ORIGINAL'!S80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T80,'Who pays assumptions - ORIGINAL'!T80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U80,'Who pays assumptions - ORIGINAL'!U80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V80,'Who pays assumptions - ORIGINAL'!V80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W80,'Who pays assumptions - ORIGINAL'!W80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X80,'Who pays assumptions - ORIGINAL'!X80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y80,'Who pays assumptions - ORIGINAL'!Y80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z80,'Who pays assumptions - ORIGINAL'!Z80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA80,'Who pays assumptions - ORIGINAL'!AA80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB80,'Who pays assumptions - ORIGINAL'!AB80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC80,'Who pays assumptions - ORIGINAL'!AC80)","v":852.02},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD80,'Who pays assumptions - ORIGINAL'!AD80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE80,'Who pays assumptions - ORIGINAL'!AE80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF80,'Who pays assumptions - ORIGINAL'!AF80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG80,'Who pays assumptions - ORIGINAL'!AG80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH80,'Who pays assumptions - ORIGINAL'!AH80)","v":852.02},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI80,'Who pays assumptions - ORIGINAL'!AI80)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ80,'Who pays assumptions - ORIGINAL'!AJ80)","v":0}]
[null,"Benefits",null,null,{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E81,'Who pays assumptions - ORIGINAL'!E81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F81,'Who pays assumptions - ORIGINAL'!F81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G81,'Who pays assumptions - ORIGINAL'!G81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H81,'Who pays assumptions - ORIGINAL'!H81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I81,'Who pays assumptions - ORIGINAL'!I81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J81,'Who pays assumptions - ORIGINAL'!J81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K81,'Who pays assumptions - ORIGINAL'!K81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L81,'Who pays assumptions - ORIGINAL'!L81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M81,'Who pays assumptions - ORIGINAL'!M81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N81,'Who pays assumptions - ORIGINAL'!N81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O81,'Who pays assumptions - ORIGINAL'!O81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P81,'Who pays assumptions - ORIGINAL'!P81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q81,'Who pays assumptions - ORIGINAL'!Q81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R81,'Who pays assumptions - ORIGINAL'!R81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S81,'Who pays assumptions - ORIGINAL'!S81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T81,'Who pays assumptions - ORIGINAL'!T81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U81,'Who pays assumptions - ORIGINAL'!U81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V81,'Who pays assumptions - ORIGINAL'!V81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W81,'Who pays assumptions - ORIGINAL'!W81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X81,'Who pays assumptions - ORIGINAL'!X81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y81,'Who pays assumptions - ORIGINAL'!Y81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z81,'Who pays assumptions - ORIGINAL'!Z81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA81,'Who pays assumptions - ORIGINAL'!AA81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB81,'Who pays assumptions - ORIGINAL'!AB81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC81,'Who pays assumptions - ORIGINAL'!AC81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD81,'Who pays assumptions - ORIGINAL'!AD81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE81,'Who pays assumptions - ORIGINAL'!AE81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF81,'Who pays assumptions - ORIGINAL'!AF81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG81,'Who pays assumptions - ORIGINAL'!AG81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH81,'Who pays assumptions - ORIGINAL'!AH81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI81,'Who pays assumptions - ORIGINAL'!AI81)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ81,'Who pays assumptions - ORIGINAL'!AJ81)","v":0}]
[null,"Falls","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E82,'Who pays assumptions - ORIGINAL'!E82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F82,'Who pays assumptions - ORIGINAL'!F82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G82,'Who pays assumptions - ORIGINAL'!G82)","v":-26.349999999999909},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H82,'Who pays assumptions - ORIGINAL'!H82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I82,'Who pays assumptions - ORIGINAL'!I82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J82,'Who pays assumptions - ORIGINAL'!J82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K82,'Who pays assumptions - ORIGINAL'!K82)","v":-26.349999999999909},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L82,'Who pays assumptions - ORIGINAL'!L82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M82,'Who pays assumptions - ORIGINAL'!M82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N82,'Who pays assumptions - ORIGINAL'!N82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O82,'Who pays assumptions - ORIGINAL'!O82)","v":474.30000000000007},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P82,'Who pays assumptions - ORIGINAL'!P82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q82,'Who pays assumptions - ORIGINAL'!Q82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R82,'Who pays assumptions - ORIGINAL'!R82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S82,'Who pays assumptions - ORIGINAL'!S82)","v":474.30000000000007},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T82,'Who pays assumptions - ORIGINAL'!T82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U82,'Who pays assumptions - ORIGINAL'!U82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V82,'Who pays assumptions - ORIGINAL'!V82)","v":895.90000000000009},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W82,'Who pays assumptions - ORIGINAL'!W82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X82,'Who pays assumptions - ORIGINAL'!X82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y82,'Who pays assumptions - ORIGINAL'!Y82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z82,'Who pays assumptions - ORIGINAL'!Z82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA82,'Who pays assumptions - ORIGINAL'!AA82)","v":895.90000000000009},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB82,'Who pays assumptions - ORIGINAL'!AB82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC82,'Who pays assumptions - ORIGINAL'!AC82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD82,'Who pays assumptions - ORIGINAL'!AD82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE82,'Who pays assumptions - ORIGINAL'!AE82)","v":600.53488372093034},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF82,'Who pays assumptions - ORIGINAL'!AF82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG82,'Who pays assumptions - ORIGINAL'!AG82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH82,'Who pays assumptions - ORIGINAL'!AH82)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI82,'Who pays assumptions - ORIGINAL'!AI82)","v":600.53488372093034},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ82,'Who pays assumptions - ORIGINAL'!AJ82)","v":0}]
[null,"Reduction in loneliness","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E83,'Who pays assumptions - ORIGINAL'!E83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F83,'Who pays assumptions - ORIGINAL'!F83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G83,'Who pays assumptions - ORIGINAL'!G83)","v":34.825000000000017},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H83,'Who pays assumptions - ORIGINAL'!H83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I83,'Who pays assumptions - ORIGINAL'!I83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J83,'Who pays assumptions - ORIGINAL'!J83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K83,'Who pays assumptions - ORIGINAL'!K83)","v":34.825000000000017},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L83,'Who pays assumptions - ORIGINAL'!L83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M83,'Who pays assumptions - ORIGINAL'!M83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N83,'Who pays assumptions - ORIGINAL'!N83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O83,'Who pays assumptions - ORIGINAL'!O83)","v":213.92500000000001},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P83,'Who pays assumptions - ORIGINAL'!P83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q83,'Who pays assumptions - ORIGINAL'!Q83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R83,'Who pays assumptions - ORIGINAL'!R83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S83,'Who pays assumptions - ORIGINAL'!S83)","v":213.92500000000001},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T83,'Who pays assumptions - ORIGINAL'!T83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U83,'Who pays assumptions - ORIGINAL'!U83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V83,'Who pays assumptions - ORIGINAL'!V83)","v":189.05},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W83,'Who pays assumptions - ORIGINAL'!W83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X83,'Who pays assumptions - ORIGINAL'!X83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y83,'Who pays assumptions - ORIGINAL'!Y83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z83,'Who pays assumptions - ORIGINAL'!Z83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA83,'Who pays assumptions - ORIGINAL'!AA83)","v":189.05},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB83,'Who pays assumptions - ORIGINAL'!AB83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC83,'Who pays assumptions - ORIGINAL'!AC83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD83,'Who pays assumptions - ORIGINAL'!AD83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE83,'Who pays assumptions - ORIGINAL'!AE83)","v":121.8875},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF83,'Who pays assumptions - ORIGINAL'!AF83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG83,'Who pays assumptions - ORIGINAL'!AG83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH83,'Who pays assumptions - ORIGINAL'!AH83)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI83,'Who pays assumptions - ORIGINAL'!AI83)","v":121.8875},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ83,'Who pays assumptions - ORIGINAL'!AJ83)","v":0}]
[null,"Hospital admissions","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E84,'Who pays assumptions - ORIGINAL'!E84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F84,'Who pays assumptions - ORIGINAL'!F84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G84,'Who pays assumptions - ORIGINAL'!G84)","v":5055},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H84,'Who pays assumptions - ORIGINAL'!H84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I84,'Who pays assumptions - ORIGINAL'!I84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J84,'Who pays assumptions - ORIGINAL'!J84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K84,'Who pays assumptions - ORIGINAL'!K84)","v":5055},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L84,'Who pays assumptions - ORIGINAL'!L84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M84,'Who pays assumptions - ORIGINAL'!M84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N84,'Who pays assumptions - ORIGINAL'!N84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O84,'Who pays assumptions - ORIGINAL'!O84)","v":6318.75},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P84,'Who pays assumptions - ORIGINAL'!P84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q84,'Who pays assumptions - ORIGINAL'!Q84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R84,'Who pays assumptions - ORIGINAL'!R84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S84,'Who pays assumptions - ORIGINAL'!S84)","v":6318.75},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T84,'Who pays assumptions - ORIGINAL'!T84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U84,'Who pays assumptions - ORIGINAL'!U84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V84,'Who pays assumptions - ORIGINAL'!V84)","v":4177.395833333333},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W84,'Who pays assumptions - ORIGINAL'!W84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X84,'Who pays assumptions - ORIGINAL'!X84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y84,'Who pays assumptions - ORIGINAL'!Y84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z84,'Who pays assumptions - ORIGINAL'!Z84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA84,'Who pays assumptions - ORIGINAL'!AA84)","v":4177.395833333333},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB84,'Who pays assumptions - ORIGINAL'!AB84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC84,'Who pays assumptions - ORIGINAL'!AC84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD84,'Who pays assumptions - ORIGINAL'!AD84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE84,'Who pays assumptions - ORIGINAL'!AE84)","v":4212.5},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF84,'Who pays assumptions - ORIGINAL'!AF84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG84,'Who pays assumptions - ORIGINAL'!AG84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH84,'Who pays assumptions - ORIGINAL'!AH84)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI84,'Who pays assumptions - ORIGINAL'!AI84)","v":4212.5},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ84,'Who pays assumptions - ORIGINAL'!AJ84)","v":0}]
[null,"GP visits","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E85,'Who pays assumptions - ORIGINAL'!E85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F85,'Who pays assumptions - ORIGINAL'!F85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G85,'Who pays assumptions - ORIGINAL'!G85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H85,'Who pays assumptions - ORIGINAL'!H85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I85,'Who pays assumptions - ORIGINAL'!I85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J85,'Who pays assumptions - ORIGINAL'!J85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K85,'Who pays assumptions - ORIGINAL'!K85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L85,'Who pays assumptions - ORIGINAL'!L85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M85,'Who pays assumptions - ORIGINAL'!M85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N85,'Who pays assumptions - ORIGINAL'!N85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O85,'Who pays assumptions - ORIGINAL'!O85)","v":180.97499999999999},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P85,'Who pays assumptions - ORIGINAL'!P85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q85,'Who pays assumptions - ORIGINAL'!Q85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R85,'Who pays assumptions - ORIGINAL'!R85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S85,'Who pays assumptions - ORIGINAL'!S85)","v":180.97499999999999},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T85,'Who pays assumptions - ORIGINAL'!T85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U85,'Who pays assumptions - ORIGINAL'!U85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V85,'Who pays assumptions - ORIGINAL'!V85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W85,'Who pays assumptions - ORIGINAL'!W85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X85,'Who pays assumptions - ORIGINAL'!X85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y85,'Who pays assumptions - ORIGINAL'!Y85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z85,'Who pays assumptions - ORIGINAL'!Z85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA85,'Who pays assumptions - ORIGINAL'!AA85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB85,'Who pays assumptions - ORIGINAL'!AB85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC85,'Who pays assumptions - ORIGINAL'!AC85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD85,'Who pays assumptions - ORIGINAL'!AD85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE85,'Who pays assumptions - ORIGINAL'!AE85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF85,'Who pays assumptions - ORIGINAL'!AF85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG85,'Who pays assumptions - ORIGINAL'!AG85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH85,'Who pays assumptions - ORIGINAL'!AH85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI85,'Who pays assumptions - ORIGINAL'!AI85)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ85,'Who pays assumptions - ORIGINAL'!AJ85)","v":0}]
[null,"Community nurse visits ","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E86,'Who pays assumptions - ORIGINAL'!E86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F86,'Who pays assumptions - ORIGINAL'!F86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G86,'Who pays assumptions - ORIGINAL'!G86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H86,'Who pays assumptions - ORIGINAL'!H86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I86,'Who pays assumptions - ORIGINAL'!I86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J86,'Who pays assumptions - ORIGINAL'!J86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K86,'Who pays assumptions - ORIGINAL'!K86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L86,'Who pays assumptions - ORIGINAL'!L86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M86,'Who pays assumptions - ORIGINAL'!M86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N86,'Who pays assumptions - ORIGINAL'!N86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O86,'Who pays assumptions - ORIGINAL'!O86)","v":453.1875},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P86,'Who pays assumptions - ORIGINAL'!P86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q86,'Who pays assumptions - ORIGINAL'!Q86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R86,'Who pays assumptions - ORIGINAL'!R86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S86,'Who pays assumptions - ORIGINAL'!S86)","v":453.1875},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T86,'Who pays assumptions - ORIGINAL'!T86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U86,'Who pays assumptions - ORIGINAL'!U86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V86,'Who pays assumptions - ORIGINAL'!V86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W86,'Who pays assumptions - ORIGINAL'!W86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X86,'Who pays assumptions - ORIGINAL'!X86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y86,'Who pays assumptions - ORIGINAL'!Y86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z86,'Who pays assumptions - ORIGINAL'!Z86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA86,'Who pays assumptions - ORIGINAL'!AA86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB86,'Who pays assumptions - ORIGINAL'!AB86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC86,'Who pays assumptions - ORIGINAL'!AC86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD86,'Who pays assumptions - ORIGINAL'!AD86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE86,'Who pays assumptions - ORIGINAL'!AE86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF86,'Who pays assumptions - ORIGINAL'!AF86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG86,'Who pays assumptions - ORIGINAL'!AG86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH86,'Who pays assumptions - ORIGINAL'!AH86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI86,'Who pays assumptions - ORIGINAL'!AI86)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ86,'Who pays assumptions - ORIGINAL'!AJ86)","v":0}]
[null,"DTOC","NHS Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E87,'Who pays assumptions - ORIGINAL'!E87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F87,'Who pays assumptions - ORIGINAL'!F87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G87,'Who pays assumptions - ORIGINAL'!G87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H87,'Who pays assumptions - ORIGINAL'!H87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I87,'Who pays assumptions - ORIGINAL'!I87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J87,'Who pays assumptions - ORIGINAL'!J87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K87,'Who pays assumptions - ORIGINAL'!K87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L87,'Who pays assumptions - ORIGINAL'!L87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M87,'Who pays assumptions - ORIGINAL'!M87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N87,'Who pays assumptions - ORIGINAL'!N87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O87,'Who pays assumptions - ORIGINAL'!O87)","v":581.625},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P87,'Who pays assumptions - ORIGINAL'!P87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q87,'Who pays assumptions - ORIGINAL'!Q87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R87,'Who pays assumptions - ORIGINAL'!R87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S87,'Who pays assumptions - ORIGINAL'!S87)","v":581.625},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T87,'Who pays assumptions - ORIGINAL'!T87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U87,'Who pays assumptions - ORIGINAL'!U87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V87,'Who pays assumptions - ORIGINAL'!V87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W87,'Who pays assumptions - ORIGINAL'!W87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X87,'Who pays assumptions - ORIGINAL'!X87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y87,'Who pays assumptions - ORIGINAL'!Y87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z87,'Who pays assumptions - ORIGINAL'!Z87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA87,'Who pays assumptions - ORIGINAL'!AA87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB87,'Who pays assumptions - ORIGINAL'!AB87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC87,'Who pays assumptions - ORIGINAL'!AC87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD87,'Who pays assumptions - ORIGINAL'!AD87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE87,'Who pays assumptions - ORIGINAL'!AE87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF87,'Who pays assumptions - ORIGINAL'!AF87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG87,'Who pays assumptions - ORIGINAL'!AG87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH87,'Who pays assumptions - ORIGINAL'!AH87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI87,'Who pays assumptions - ORIGINAL'!AI87)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ87,'Who pays assumptions - ORIGINAL'!AJ87)","v":0}]
[null,"Fire-related fatalities","Social Benefits","Benefits",{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E88,'Who pays assumptions - ORIGINAL'!E88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F88,'Who pays assumptions - ORIGINAL'!F88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G88,'Who pays assumptions - ORIGINAL'!G88)","v":149.32591304347827},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H88,'Who pays assumptions - ORIGINAL'!H88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I88,'Who pays assumptions - ORIGINAL'!I88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J88,'Who pays assumptions - ORIGINAL'!J88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K88,'Who pays assumptions - ORIGINAL'!K88)","v":149.32591304347827},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L88,'Who pays assumptions - ORIGINAL'!L88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M88,'Who pays assumptions - ORIGINAL'!M88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N88,'Who pays assumptions - ORIGINAL'!N88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O88,'Who pays assumptions - ORIGINAL'!O88)","v":149.32591304347827},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P88,'Who pays assumptions - ORIGINAL'!P88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q88,'Who pays assumptions - ORIGINAL'!Q88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R88,'Who pays assumptions - ORIGINAL'!R88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S88,'Who pays assumptions - ORIGINAL'!S88)","v":149.32591304347827},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T88,'Who pays assumptions - ORIGINAL'!T88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U88,'Who pays assumptions - ORIGINAL'!U88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V88,'Who pays assumptions - ORIGINAL'!V88)","v":132.096},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W88,'Who pays assumptions - ORIGINAL'!W88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X88,'Who pays assumptions - ORIGINAL'!X88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y88,'Who pays assumptions - ORIGINAL'!Y88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z88,'Who pays assumptions - ORIGINAL'!Z88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA88,'Who pays assumptions - ORIGINAL'!AA88)","v":132.096},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB88,'Who pays assumptions - ORIGINAL'!AB88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC88,'Who pays assumptions - ORIGINAL'!AC88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD88,'Who pays assumptions - ORIGINAL'!AD88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE88,'Who pays assumptions - ORIGINAL'!AE88)","v":117.41866666666667},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF88,'Who pays assumptions - ORIGINAL'!AF88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG88,'Who pays assumptions - ORIGINAL'!AG88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH88,'Who pays assumptions - ORIGINAL'!AH88)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI88,'Who pays assumptions - ORIGINAL'!AI88)","v":117.41866666666667},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ88,'Who pays assumptions - ORIGINAL'!AJ88)","v":0}]
[null,"Price",null,null,{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!E89,'Who pays assumptions - ORIGINAL'!E89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!F89,'Who pays assumptions - ORIGINAL'!F89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!G89,'Who pays assumptions - ORIGINAL'!G89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!H89,'Who pays assumptions - ORIGINAL'!H89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!I89,'Who pays assumptions - ORIGINAL'!I89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!J89,'Who pays assumptions - ORIGINAL'!J89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!K89,'Who pays assumptions - ORIGINAL'!K89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!L89,'Who pays assumptions - ORIGINAL'!L89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!M89,'Who pays assumptions - ORIGINAL'!M89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!N89,'Who pays assumptions - ORIGINAL'!N89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!O89,'Who pays assumptions - ORIGINAL'!O89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!P89,'Who pays assumptions - ORIGINAL'!P89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Q89,'Who pays assumptions - ORIGINAL'!Q89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!R89,'Who pays assumptions - ORIGINAL'!R89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!S89,'Who pays assumptions - ORIGINAL'!S89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!T89,'Who pays assumptions - ORIGINAL'!T89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!U89,'Who pays assumptions - ORIGINAL'!U89)","v":25220},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!V89,'Who pays assumptions - ORIGINAL'!V89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!W89,'Who pays assumptions - ORIGINAL'!W89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!X89,'Who pays assumptions - ORIGINAL'!X89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Y89,'Who pays assumptions - ORIGINAL'!Y89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!Z89,'Who pays assumptions - ORIGINAL'!Z89)","v":25220},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AA89,'Who pays assumptions - ORIGINAL'!AA89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AB89,'Who pays assumptions - ORIGINAL'!AB89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AC89,'Who pays assumptions - ORIGINAL'!AC89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AD89,'Who pays assumptions - ORIGINAL'!AD89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AE89,'Who pays assumptions - ORIGINAL'!AE89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AF89,'Who pays assumptions - ORIGINAL'!AF89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AG89,'Who pays assumptions - ORIGINAL'!AG89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AH89,'Who pays assumptions - ORIGINAL'!AH89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AI89,'Who pays assumptions - ORIGINAL'!AI89)","v":0},{"$f":"IF('User inputs'!$L$33=\"User\",'Who pays assumptions - USER'!AJ89,'Who pays assumptions - ORIGINAL'!AJ89)","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"IF($C$94=\"Low\",E2,IF($C$94=\"Medium\",E32,E62))","v":"MediumResidential careSelf funderPerson"},"MediumResidential careSelf funderLA","MediumResidential careSelf funderNHS","MediumResidential careSelf funderCentral Govt","MediumResidential careFundedPerson","MediumResidential careFundedLA","MediumResidential careFundedNHS","MediumResidential careFundedCentral Govt","MediumExtra careSelf funderPerson","MediumExtra careSelf funderLA","MediumExtra careSelf funderNHS","MediumExtra careSelf funderCentral Govt","MediumExtra careFundedPerson","MediumExtra careFundedLA","MediumExtra careFundedNHS","MediumExtra careFundedCentral Govt","MediumShared LivesSelf funderPerson","MediumShared LivesSelf funderLA","MediumShared LivesSelf funderNHS","MediumShared LivesSelf funderCentral Govt","MediumShared LivesFundedPerson","MediumShared LivesFundedLA","MediumShared LivesFundedNHS","MediumShared LivesFundedCentral Govt","MediumRetirement housingSelf funderPerson","MediumRetirement housingSelf funderLA","MediumRetirement housingSelf funderNHS","MediumRetirement housingSelf funderCentral Govt","MediumRetirement housingFundedPerson","MediumRetirement housingFundedLA","MediumRetirement housingFundedNHS","MediumRetirement housingFundedCentral Govt"]
[null,"Needs assumption\n* Please see needs assumption sheet to understand how needs change costs and benefits",{"$f":"'User inputs'!D33","v":"Medium"},null,"Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Residential care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Extra care","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Shared Lives","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing","Retirement housing"]
[null,null,null,null,"Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded","Self funder","Self funder","Self funder","Self funder","Funded","Funded","Funded","Funded"]
[null,null,null,null,"Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No","Yes","Yes","Yes","Yes","No","No","No","No"]
[null,null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who Pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays",null,null,null,"Who pays"]
[null,"Cost detail ","Cost theme","Cost category","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt","Person","LA","NHS","Central Govt"]
[null,"Care costs","Care staff costs","Production costs",{"$f":"IF($C$94=\"Low\",E8,IF($C$94=\"Medium\",E38,E68))","v":23575},null,null,null,null,{"$f":"IF($C$94=\"Low\",J8,IF($C$94=\"Medium\",J38,J68))","v":23575},null,null,{"$f":"IF($C$94=\"Low\",M8,IF($C$94=\"Medium\",M38,M68))","v":15089.6},0,null,{"$f":"IF($C$94=\"Low\",P8,IF($C$94=\"Medium\",P38,P68))","v":0},null,{"$f":"IF($C$94=\"Low\",R8,IF($C$94=\"Medium\",R38,R68))","v":15089.6},null,null,{"$f":"IF($C$94=\"Low\",U8,IF($C$94=\"Medium\",U38,U68))","v":14976},null,null,null,null,{"$f":"IF($C$94=\"Low\",Z8,IF($C$94=\"Medium\",Z38,Z68))","v":14976},null,null,{"$f":"IF($C$94=\"Low\",AC8,IF($C$94=\"Medium\",AC38,AC68))","v":15089.6},null,null,null,null,{"$f":"IF($C$94=\"Low\",AH8,IF($C$94=\"Medium\",AH38,AH68))","v":15089.6}]
[null,"Board and lodgings payment","Running costs","Production costs",null,null,null,null,null,{"$f":"IF($C$94=\"Low\",J9,IF($C$94=\"Medium\",J39,J69))","v":0},null,null,0,0,null,{"$f":"IF($C$94=\"Low\",P9,IF($C$94=\"Medium\",P39,P69))","v":0},null,{"$f":"IF($C$94=\"Low\",R9,IF($C$94=\"Medium\",R39,R69))","v":0},null,null,{"$f":"IF($C$94=\"Low\",U9,IF($C$94=\"Medium\",U39,U69))","v":3484},null,null,null,null,{"$f":"IF($C$94=\"Low\",Z9,IF($C$94=\"Medium\",Z39,Z69))","v":3484},null,null,{"$f":"IF($C$94=\"Low\",AC9,IF($C$94=\"Medium\",AC39,AC69))","v":0},{"$f":"IF($C$94=\"Low\",AD9,IF($C$94=\"Medium\",AD39,AD69))","v":0},null,{"$f":"IF($C$94=\"Low\",AF9,IF($C$94=\"Medium\",AF39,AF69))","v":0},null,{"$f":"IF($C$94=\"Low\",AH9,IF($C$94=\"Medium\",AH39,AH69))","v":0}]
[null,"Housing management cost","Running costs","Production costs",{"$f":"IF($C$94=\"Low\",E10,IF($C$94=\"Medium\",E40,E70))","v":6448},null,null,null,null,{"$f":"IF($C$94=\"Low\",J10,IF($C$94=\"Medium\",J40,J70))","v":6448},null,null,2743.52,0,null,{"$f":"IF($C$94=\"Low\",P10,IF($C$94=\"Medium\",P40,P70))","v":0},null,{"$f":"IF($C$94=\"Low\",R10,IF($C$94=\"Medium\",R40,R70))","v":2743.52},null,null,{"$f":"IF($C$94=\"Low\",U10,IF($C$94=\"Medium\",U40,U70))","v":1456},null,null,null,null,{"$f":"IF($C$94=\"Low\",Z10,IF($C$94=\"Medium\",Z40,Z70))","v":1456},null,null,{"$f":"IF($C$94=\"Low\",AC10,IF($C$94=\"Medium\",AC40,AC70))","v":2250},{"$f":"IF($C$94=\"Low\",AD10,IF($C$94=\"Medium\",AD40,AD70))","v":0},null,null,null,{"$f":"IF($C$94=\"Low\",AH10,IF($C$94=\"Medium\",AH40,AH70))","v":2250}]
[null,"Running costs","Running costs","Production costs",{"$f":"IF($C$94=\"Low\",E11,IF($C$94=\"Medium\",E41,E71))","v":6448},{"$f":"IF($C$94=\"Low\",F11,IF($C$94=\"Medium\",F41,F71))","v":0},null,{"$f":"IF($C$94=\"Low\",H11,IF($C$94=\"Medium\",H41,H71))","v":0},null,{"$f":"IF($C$94=\"Low\",J11,IF($C$94=\"Medium\",J41,J71))","v":6448},null,null,2743.52,0,null,{"$f":"IF($C$94=\"Low\",P11,IF($C$94=\"Medium\",P41,P71))","v":0},null,{"$f":"IF($C$94=\"Low\",R11,IF($C$94=\"Medium\",R41,R71))","v":2743.52},null,{"$f":"IF($C$94=\"Low\",T11,IF($C$94=\"Medium\",T41,T71))","v":0},{"$f":"IF($C$94=\"Low\",U11,IF($C$94=\"Medium\",U41,U71))","v":4940},{"$f":"IF($C$94=\"Low\",V11,IF($C$94=\"Medium\",V41,V71))","v":0},null,{"$f":"IF($C$94=\"Low\",X11,IF($C$94=\"Medium\",X41,X71))","v":0},null,{"$f":"IF($C$94=\"Low\",Z11,IF($C$94=\"Medium\",Z41,Z71))","v":4940},null,{"$f":"IF($C$94=\"Low\",AB11,IF($C$94=\"Medium\",AB41,AB71))","v":0},{"$f":"IF($C$94=\"Low\",AC11,IF($C$94=\"Medium\",AC41,AC71))","v":2250},{"$f":"IF($C$94=\"Low\",AD11,IF($C$94=\"Medium\",AD41,AD71))","v":0},null,{"$f":"IF($C$94=\"Low\",AF11,IF($C$94=\"Medium\",AF41,AF71))","v":0},null,{"$f":"IF($C$94=\"Low\",AH11,IF($C$94=\"Medium\",AH41,AH71))","v":2250},null,{"$f":"IF($C$94=\"Low\",AJ11,IF($C$94=\"Medium\",AJ41,AJ71))","v":0}]
[null,"Land costs","Land costs","Capital costs",null,{"$f":"IF($C$94=\"Low\",F12,IF($C$94=\"Medium\",F42,F72))","v":6396},null,null,null,{"$f":"IF($C$94=\"Low\",J12,IF($C$94=\"Medium\",J42,J72))","v":6396},null,null,0,6032,null,{"$f":"IF($C$94=\"Low\",P12,IF($C$94=\"Medium\",P42,P72))","v":0},null,{"$f":"IF($C$94=\"Low\",R12,IF($C$94=\"Medium\",R42,R72))","v":6032},null,null,{"$f":"IF($C$94=\"Low\",U12,IF($C$94=\"Medium\",U42,U72))","v":0},{"$f":"IF($C$94=\"Low\",V12,IF($C$94=\"Medium\",V42,V72))","v":0},null,{"$f":"IF($C$94=\"Low\",X12,IF($C$94=\"Medium\",X42,X72))","v":0},null,{"$f":"IF($C$94=\"Low\",Z12,IF($C$94=\"Medium\",Z42,Z72))","v":0},null,null,null,{"$f":"IF($C$94=\"Low\",AD12,IF($C$94=\"Medium\",AD42,AD72))","v":9360},null,null,null,{"$f":"IF($C$94=\"Low\",AH12,IF($C$94=\"Medium\",AH42,AH72))","v":9360}]
[null,"Financial support"]
[null,"Rental of a room in a Shared Lives scheme - housing benefit","Production cost","Financial support",null,null,null,{"$f":"IF($C$94=\"Low\",H14,IF($C$94=\"Medium\",H44,H74))","v":0},null,{"$f":"IF($C$94=\"Low\",J14,IF($C$94=\"Medium\",J44,J74))","v":0},null,null,{"$f":"IF($C$94=\"Low\",M14,IF($C$94=\"Medium\",M44,M74))","v":0},{"$f":"IF($C$94=\"Low\",N14,IF($C$94=\"Medium\",N44,N74))","v":0},null,{"$f":"IF($C$94=\"Low\",P14,IF($C$94=\"Medium\",P44,P74))","v":0},null,{"$f":"IF($C$94=\"Low\",R14,IF($C$94=\"Medium\",R44,R74))","v":0},null,{"$f":"IF($C$94=\"Low\",T14,IF($C$94=\"Medium\",T44,T74))","v":0},4056,0,null,{"$f":"IF($C$94=\"Low\",X14,IF($C$94=\"Medium\",X44,X74))","v":0},null,{"$f":"IF($C$94=\"Low\",Z14,IF($C$94=\"Medium\",Z44,Z74))","v":0},null,{"$f":"IF($C$94=\"Low\",AB14,IF($C$94=\"Medium\",AB44,AB74))","v":4056},0,0,null,{"$f":"IF($C$94=\"Low\",AF14,IF($C$94=\"Medium\",AF44,AF74))","v":0},null,{"$f":"IF($C$94=\"Low\",AH14,IF($C$94=\"Medium\",AH44,AH74))","v":0},null,{"$f":"IF($C$94=\"Low\",AJ14,IF($C$94=\"Medium\",AJ44,AJ74))","v":0}]
[null,"Rental - Housing benefit","Housing benefit","Financial support",null,null,null,0,null,{"$f":"IF($C$94=\"Low\",J15,IF($C$94=\"Medium\",J45,J75))","v":4056},null,null,{"$f":"IF($C$94=\"Low\",M15,IF($C$94=\"Medium\",M45,M75))","v":0},{"$f":"IF($C$94=\"Low\",N15,IF($C$94=\"Medium\",N45,N75))","v":0},null,0,null,{"$f":"IF($C$94=\"Low\",R15,IF($C$94=\"Medium\",R45,R75))","v":0},null,4056,0,0,null,0,null,{"$f":"IF($C$94=\"Low\",Z15,IF($C$94=\"Medium\",Z45,Z75))","v":0},null,0,0,0,null,0,null,{"$f":"IF($C$94=\"Low\",AH15,IF($C$94=\"Medium\",AH45,AH75))","v":0},null,{"$f":"IF($C$94=\"Low\",AJ15,IF($C$94=\"Medium\",AJ45,AJ75))","v":4056}]
[null,"Attendance Allowance","Attendance Allowance","Financial support",null,null,null,21791,null,{"$f":"IF($C$94=\"Low\",J16,IF($C$94=\"Medium\",J46,J76))","v":21791},null,null,null,null,null,21791,null,{"$f":"IF($C$94=\"Low\",R16,IF($C$94=\"Medium\",R46,R76))","v":21791},null,null,null,null,null,21791,null,{"$f":"IF($C$94=\"Low\",Z16,IF($C$94=\"Medium\",Z46,Z76))","v":21791},null,null,null,null,null,21791,null,{"$f":"IF($C$94=\"Low\",AH16,IF($C$94=\"Medium\",AH46,AH76))","v":21791}]
[null,"Equipment and adaptions ","Other","Financial support",null,null,null,0,null,null,null,null,{"$f":"IF($C$94=\"Low\",M17,IF($C$94=\"Medium\",M47,M77))","v":0},0,null,0,null,null,null,null,{"$f":"IF($C$94=\"Low\",U17,IF($C$94=\"Medium\",U47,U77))","v":0},0,null,0,null,{"$f":"IF($C$94=\"Low\",Z17,IF($C$94=\"Medium\",Z47,Z77))","v":125},null,null,{"$f":"IF($C$94=\"Low\",AC17,IF($C$94=\"Medium\",AC47,AC77))","v":0},0,null,0,null,{"$f":"IF($C$94=\"Low\",AH17,IF($C$94=\"Medium\",AH47,AH77))","v":125}]
[null,"Disability and Facilities grant ","Other","Financial support",null,null,null,0,null,null,null,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,{"$f":"IF($C$94=\"Low\",AB18,IF($C$94=\"Medium\",AB48,AB78))","v":750},0,0,null,0,null,null,null,{"$f":"IF($C$94=\"Low\",AJ18,IF($C$94=\"Medium\",AJ48,AJ78))","v":750}]
[null,"Other","Other","Financial support",null,null,null,0,null,{"$f":"IF($C$94=\"Low\",J19,IF($C$94=\"Medium\",J49,J79))","v":0},null,null,0,0,null,0,null,{"$f":"IF($C$94=\"Low\",R19,IF($C$94=\"Medium\",R49,R79))","v":0},null,{"$f":"IF($C$94=\"Low\",T19,IF($C$94=\"Medium\",T49,T79))","v":0},0,0,null,0,null,{"$f":"IF($C$94=\"Low\",Z19,IF($C$94=\"Medium\",Z49,Z79))","v":125},null,{"$f":"IF($C$94=\"Low\",AB19,IF($C$94=\"Medium\",AB49,AB79))","v":750},0,0,null,0,null,{"$f":"IF($C$94=\"Low\",AH19,IF($C$94=\"Medium\",AH49,AH79))","v":125},null,{"$f":"IF($C$94=\"Low\",AJ19,IF($C$94=\"Medium\",AJ49,AJ79))","v":750}]
[null,"Council tax","Council tax","Financial support",null,null,null,0,null,{"$f":"IF($C$94=\"Low\",J20,IF($C$94=\"Medium\",J50,J80))","v":0},null,null,852.02,0,null,0,null,{"$f":"IF($C$94=\"Low\",R20,IF($C$94=\"Medium\",R50,R80))","v":852.02},null,null,0,0,null,0,null,{"$f":"SUMIFS(Database!$L:$L,Database!$F:$F,$B111,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,Z$5)+SUMIFS(Database!$L:$L,Database!$F:$F,$B111,Database!$C:$C,Z$3,Database!$P:$P,$C$3,Database!$N:$N,\"n/a\")","v":0},null,{"$f":"IF($C$94=\"Low\",AB20,IF($C$94=\"Medium\",AB50,AB80))","v":0},852.02,0,null,0,null,{"$f":"IF($C$94=\"Low\",AH20,IF($C$94=\"Medium\",AH50,AH80))","v":852.02}]
[null,"Benefits"]
[null,"Falls","NHS Benefits","Benefits",null,null,{"$f":"IF($C$94=\"Low\",G22,IF($C$94=\"Medium\",G52,G82))","v":-21.079999999999927},null,null,null,{"$f":"IF($C$94=\"Low\",K22,IF($C$94=\"Medium\",K52,K82))","v":-21.079999999999927},null,{"$f":"IF($C$94=\"Low\",M22,IF($C$94=\"Medium\",#REF!,M82))","v":{"$error":"#REF!"}},null,{"$f":"IF($C$94=\"Low\",O22,IF($C$94=\"Medium\",O52,O82))","v":379.44000000000005},null,null,null,{"$f":"IF($C$94=\"Low\",S22,IF($C$94=\"Medium\",S52,S82))","v":379.44000000000005},null,null,{"$f":"IF($C$94=\"Low\",V22,IF($C$94=\"Medium\",V52,V82))","v":716.72},null,null,null,null,{"$f":"IF($C$94=\"Low\",AA22,IF($C$94=\"Medium\",AA52,AA82))","v":716.72},null,null,null,{"$f":"IF($C$94=\"Low\",AE22,IF($C$94=\"Medium\",AE52,AE82))","v":480.42790697674423},null,null,null,{"$f":"IF($C$94=\"Low\",AI22,IF($C$94=\"Medium\",AI52,AI82))","v":480.42790697674423}]
[null,"Reduction in loneliness","NHS Benefits","Benefits",null,null,27.860000000000014,null,null,null,27.860000000000014,null,{"$f":"IF($C$94=\"Low\",M23,IF($C$94=\"Medium\",M53,M83))","v":0},null,171.14000000000001,null,null,null,171.14000000000001,null,null,151.24,null,null,null,null,151.24,null,null,null,97.51,null,null,null,97.51]
[null,"Hospital admissions","NHS Benefits","Benefits",null,null,4044,null,null,null,4044,null,0,null,5055,null,null,null,5055,null,null,3341.9166666666665,null,null,null,null,3341.9166666666665,null,null,null,3370,null,null,null,3370]
[null,"GP visits","NHS Benefits","Benefits",null,null,0,null,null,null,0,null,0,null,144.78,null,null,null,144.78,null,{"$f":"IF($C$94=\"Low\",U25,IF($C$94=\"Medium\",U55,U85))","v":0},0,null,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Community nurse visits ","NHS Benefits","Benefits",null,null,0,null,null,null,0,null,0,null,362.55,null,null,null,362.55,null,{"$f":"IF($C$94=\"Low\",U26,IF($C$94=\"Medium\",U56,U86))","v":0},0,null,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"DTOC","NHS Benefits","Benefits",null,null,0,null,null,null,0,null,0,null,465.3,null,null,null,465.3,null,{"$f":"IF($C$94=\"Low\",U27,IF($C$94=\"Medium\",U57,U87))","v":0},0,null,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Fire-related fatalities","Social Benefits","Benefits",null,null,116.66086956521738,null,null,null,116.66086956521738,null,0,null,116.66086956521738,null,null,null,116.66086956521738,null,null,103.2,null,null,null,null,103.2,null,null,null,91.733333333333334,null,null,null,91.733333333333334]
[null,"Price",null,null,{"$f":"IF($C$94=\"Low\",E29,IF($C$94=\"Medium\",E59,E89))","v":37544},null,null,null,null,{"$f":"IF($C$94=\"Low\",J29,IF($C$94=\"Medium\",J59,J89))","v":37544},null,null,0,null,null,null,null,{"$f":"IF($C$94=\"Low\",R29,IF($C$94=\"Medium\",R59,R89))","v":0},null,null,{"$f":"IF($C$94=\"Low\",U29,IF($C$94=\"Medium\",U59,U89))","v":22516},null,null,null,null,{"$f":"IF($C$94=\"Low\",Z29,IF($C$94=\"Medium\",Z59,Z89))","v":22516},null,null,{"$f":"IF($C$94=\"Low\",AC29,IF($C$94=\"Medium\",AC59,AC89))","v":0},null,null,null,null,{"$f":"IF($C$94=\"Low\",AH29,IF($C$94=\"Medium\",AH59,AH89))","v":0}]

{"sheet":"Savings analysis","index":9,"n_rows":116,"n_cols":34,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"Funders - what % (on average) do they contribute themselves?"]
[null,null,null,null,"Low need","Medium need","High need",null,"Low need",{"$f":"'User inputs'!C14","v":0.3}]
[null,"Model 1 (desired model)",{"$f":"'User inputs'!C5","v":"Extra Care"},"Need",{"$f":"'User inputs'!G13","v":0},{"$f":"'User inputs'!H13","v":40000},{"$f":"'User inputs'!I13","v":0},null,"Medium need",{"$f":"'User inputs'!D14","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,"Model 2 (comparison model)",{"$f":"'User inputs'!D5","v":"Residential Care"},"Self funder",{"$f":"'User inputs'!G14","v":0},{"$f":"'User inputs'!H14","v":12000},{"$f":"'User inputs'!I14","v":0},null,"High need",{"$f":"'User inputs'!E14","v":0.3},null,null,null,"Value of contribution - Model 1",null,null,"Value of contribution - Model  2",null,null,"Difference in value of contributions - Choosing Model 1 over Model 2",null,null,null,null,"Difference in value of contributions - Choosing Model 1 over Model 2",null,null,null,null,null,null,null,null,"No"]
[null,null,null,"Funded",{"$f":"'User inputs'!G15","v":0},{"$f":"'User inputs'!H15","v":28000},{"$f":"'User inputs'!I15","v":0},null,"If funders do make a partial contribution, would this be applied to:",null,"Low need","Medium need","High need","Low need","Medium need","High need","Low need","Medium need","High need","Low need","Medium need","High need",null,null,"Person","LA","NHS","Central Govt"]
[null,null,null,"Eligible for Attendance Allowance",{"$f":"'User inputs'!G16","v":0},{"$f":"'User inputs'!H16","v":4000},{"$f":"'User inputs'!I16","v":0},null,"Care costs","Yes",{"$f":"IF($J6=\"Yes\",$J$2,0%)","v":0.3},{"$f":"IF($J6=\"Yes\",$J$3,0%)","v":0.3},{"$f":"IF($J6=\"Yes\",$J$4,0%)","v":0.3},{"$f":"K6*(D47)","v":0},{"$f":"L6*(F47)","v":126752640},{"$f":"M6*(H47)","v":0},{"$f":"K6*(M47)","v":0},{"$f":"L6*(O47)","v":198030000},{"$f":"M6*(Q47)","v":0},{"$f":"Q6-N6","v":0},71277360,0,null,null,{"$f":"SUM(T6:V6)","v":71277360},{"$f":"-Y6","v":-71277360}]
[null,null,null,"AA Self funders","N/A",{"$f":"F6*'User inputs'!D16","v":0},{"$f":"G6*'User inputs'!E16","v":0},null,"Running costs","Yes",0.3,0.3,0.3,{"$f":"K7*(D48)","v":0},{"$f":"L7*(F48)","v":23045568},{"$f":"M7*(H48)","v":0},{"$f":"K7*(M48)","v":0},{"$f":"L7*(O48)","v":54163200},{"$f":"M7*(Q48)","v":0},0,31117632,0,null,null,31117632,{"$f":"-Y7","v":-31117632}]
[null,null,null,null,null,null,null,null,"Land costs","No",0,0,0,{"$f":"K8*(D49)","v":0},{"$f":"L8*(F49)","v":0},{"$f":"M8*(H49)","v":0},{"$f":"K8*(M49)","v":0},{"$f":"L8*(O49)","v":0},{"$f":"M8*(Q49)","v":0},0,0,0,null,null,0,{"$f":"-Y8","v":0}]
[null,null,null,null,null,null,null,null,"Rental - housing benefit","No",0,0,0,{"$f":"K9*(D54)","v":0},{"$f":"M9*(E54)","v":0},{"$f":"M9*(F54)","v":0},{"$f":"K9*(M54)","v":0},{"$f":"L9*(O54)","v":0},{"$f":"M9*(Q54)","v":0},0,0,0,null,null,0,{"$f":"-Y9","v":0}]
[null,null,null,null,null,null,null,null,"Rental of a room in a Shared Lives scheme - housing benefit","Yes",0.3,0.3,0.3,{"$f":"K10*(D107)","v":0},{"$f":"L10*(F107)","v":0},{"$f":"M10*(H107)","v":0},{"$f":"K10*(M107)","v":0},{"$f":"L10*(O107)","v":0},{"$f":"M10*(Q107)","v":0},0,0,0,null,null,0,null,null,{"$f":"-Y10","v":0}]
[null,null,null,null,null,null,null,null,"Council tax","Yes",0.3,0.3,0.3,{"$f":"K11*(D56)","v":0},{"$f":"M11*(E56)","v":0},{"$f":"M11*(F56)","v":7156968},{"$f":"K11*(M56)","v":0},{"$f":"L11*(O56)","v":0},{"$f":"M11*(Q56)","v":0},0,0,-7156968,null,null,-7156968,{"$f":"-Y11","v":7156968}]
[null,null,null,null,null,null,null,null,"Attendance Allowance","No",0,0,0,{"$f":"K12*(D57)","v":0},{"$f":"M12*(E57)","v":0},{"$f":"M12*(F57)","v":0},{"$f":"K12*(M57)","v":0},{"$f":"L12*(O57)","v":0},{"$f":"M12*(Q57)","v":0},0,0,0,null,null,0,{"$f":"-Y12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y6:Y12)","v":95238024},{"$f":"SUM(Z6:Z12)","v":-95238024},null,{"$f":"SUM(AB6:AB12)","v":0}]
[]
[]
[null,"Model 1 (desired model)",null,null,null,null,null,null,null,null,"Model 2 (comparison model)"]
[null,{"$f":"$C$3","v":"Extra Care"},"Person",null,null,null,null,null,null,null,{"$f":"$C$4","v":"Residential Care"},"Person"]
[null,null,"Low","Low","Medium","Medium","High","High","Total",null,null,"Low","Low","Medium","Medium","High","High","Total"]
[null,null,"Self funder","Funded","Self funder","Funded","Self funder","Funded",null,null,null,"Self funder","Funded","Self funder","Funded","Self funder","Funded"]
[null,"COSTS",null,null,null,null,null,null,{"$f":"SUM(I21:I22)","v":213997440},null,"COSTS",null,null,null,null,null,null,{"$f":"SUM(R21:R22)","v":360276000}]
[null,"Care costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B21,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B21,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B21,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":181075200},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B21,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B21,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B21,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C21:H21)","v":181075200},null,"Care costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B21,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B21,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B21,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":282900000},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B21,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B21,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B21,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L21:Q21)","v":282900000}]
[null,"Running costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B22,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B22,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B22,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":32922240},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B22,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B22,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B22,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C22:H22)","v":32922240},null,"Running costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B22,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B22,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B22,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":77376000},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B22,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B22,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B22,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L22:Q22)","v":77376000}]
[null,"Land costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B23,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B23,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B23,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B23,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B23,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B23,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C23:H23)","v":0},null,"Land costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B23,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B23,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B23,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B23,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B23,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B23,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L23:Q23)","v":0}]
[]
[null,"PRICE",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B25,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B25,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B25,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B25,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B25,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B25,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C25:H25)","v":0},null,"PRICE",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B25,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B25,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B25,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":450528000},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B25,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B25,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B25,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L25:Q25)","v":450528000}]
[]
[null,"FINANCIAL SUPPORT COSTS",null,null,null,null,null,null,{"$f":"SUM(I28:I32)","v":10224240},null,"FINANCIAL SUPPORT COSTS",null,null,null,null,null,null,{"$f":"SUM(R28:R32)","v":0}]
[null,"Rental - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B28,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B28,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B28,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B28,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B28,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B28,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C28:H28)","v":0},null,"Rental - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B28,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B28,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B28,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B28,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B28,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B28,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L28:Q28)","v":0}]
[null,"Rental of a room in a Shared Lives scheme - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B29,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B29,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B29,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B29,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B29,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B29,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C29:H29)","v":0},null,"Rental of a room in a Shared Lives scheme - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B29,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B29,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B29,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B29,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B29,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B29,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L29:Q29)","v":0}]
[null,"Council tax",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B30,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B30,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B30,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":10224240},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B30,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B30,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B30,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C30:H30)","v":10224240},null,"Council tax",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B30,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B30,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B30,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B30,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B30,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B30,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L30:Q30)","v":0}]
[null,"Attendance Allowance",{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B31,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B31,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$7*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B31,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"($F$6-$F$7)*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B31,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$7*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B31,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"($G$6-$G$7)*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B31,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C31:H31)","v":0},null,"Attendance Allowance",{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B31,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B31,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$7*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B31,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"($F$6-$F$7)*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B31,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$7*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B31,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"($G$6-$G$7)*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B31,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L31:Q31)","v":0}]
[null,"Other",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B32,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B32,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B32,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B32,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B32,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B32,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C32:H32)","v":0},null,"Other",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B32,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B32,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B32,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B32,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B32,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B32,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L32:Q32)","v":0}]
[]
[null,"BENEFITS",null,null,null,null,null,null,{"$f":"SUM(I35:I36)","v":0},null,"BENEFITS",null,null,null,null,null,null,{"$f":"SUM(R35:R36)","v":0}]
[null,"Hospital admissions",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B35,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B35,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B35,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B35,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B35,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B35,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C35:H35)","v":0},null,"Hospital admissions",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B35,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B35,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B35,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B35,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B35,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B35,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L35:Q35)","v":0}]
[null,"Falls",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B36,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B36,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B36,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B36,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B36,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B36,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C36:H36)","v":0},null,"Falls",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B36,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B36,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$38,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B36,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B36,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$38,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B36,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B36,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$38,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L36:Q36)","v":0}]
[]
[null,null,{"$f":"CONCATENATE(C18,$B17,C19,$C17)","v":"LowExtra CareSelf funderPerson"},{"$f":"CONCATENATE(D18,$B17,D19,$C17)","v":"LowExtra CareFundedPerson"},"MediumExtra CareSelf funderPerson","MediumExtra CareFundedPerson","HighExtra CareSelf funderPerson","HighExtra CareFundedPerson",null,null,null,{"$f":"CONCATENATE(L18,$K17,L19,$L17)","v":"LowResidential CareSelf funderPerson"},{"$f":"CONCATENATE(M18,$K17,M19,$L17)","v":"LowResidential CareFundedPerson"},"MediumResidential CareSelf funderPerson","MediumResidential CareFundedPerson","HighResidential CareSelf funderPerson","HighResidential CareFundedPerson"]
[]
[]
[]
[null,"Model 1 (desired model)",null,null,null,null,null,null,null,null,"Model 2 (comparison model)"]
[null,{"$f":"$C$3","v":"Extra Care"},"LA",null,null,null,null,null,null,null,{"$f":"$C$4","v":"Residential Care"},"LA",null,null,null,null,null,"Total"]
[null,null,"Low","Low","Medium","Medium","High","High","Total",null,null,"Low","Low","Medium","Medium","High","High"]
[null,null,"Self funder","Funded","Self funder","Funded","Self funder","Funded",null,null,null,"Self funder","Funded","Self funder","Funded","Self funder","Funded"]
[null,"COSTS",null,null,null,null,null,null,{"$f":"SUM(I47:I48)","v":499327360},null,"COSTS",null,null,null,null,null,null,{"$f":"SUM(R47:R48)","v":840644000}]
[null,"Care costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B47,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B47,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B47,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B47,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":422508800},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B47,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B47,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C47:H47)","v":422508800},null,"Care costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B47,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B47,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B47,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B47,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":660100000},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B47,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B47,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L47:Q47)","v":660100000}]
[null,"Running costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B48,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B48,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B48,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B48,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":76818560},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B48,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B48,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C48:H48)","v":76818560},null,"Running costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B48,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B48,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B48,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B48,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":180544000},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B48,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B48,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L48:Q48)","v":180544000}]
[null,"Land costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B49,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B49,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B49,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":72384000},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B49,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":168896000},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B49,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B49,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C49:H49)","v":241280000},null,"Land costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B49,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B49,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B49,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":76752000},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B49,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":179088000},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B49,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B49,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L49:Q49)","v":255840000}]
[]
[null,"PRICE",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B51,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B51,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B51,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B51,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B51,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B51,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C51:H51)","v":0},null,"PRICE",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B51,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B51,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B51,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B51,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":1051232000},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B51,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B51,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L51:Q51)","v":1051232000}]
[]
[null,"FINANCIAL SUPPORT COSTS",null,null,null,null,null,null,{"$f":"SUM(I54:I58)","v":23856560},null,"FINANCIAL SUPPORT COSTS",null,null,null,null,null,null,{"$f":"SUM(R54:R58)","v":113568000}]
[null,"Rental - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B54,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B54,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B54,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B54,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B54,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B54,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C54:H54)","v":0},null,"Rental - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B54,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B54,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B54,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B54,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":113568000},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B54,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B54,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L54:Q54)","v":113568000}]
[null,"Rental of a room in a Shared Lives scheme - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B55,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B55,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B55,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B55,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B55,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B55,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C55:H55)","v":0},null,"Rental of a room in a Shared Lives scheme - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B55,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B55,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B55,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B55,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B55,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B55,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L55:Q55)","v":0}]
[null,"Council tax",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B56,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B56,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B56,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B56,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":23856560},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B56,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B56,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C56:H56)","v":23856560},null,"Council tax",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B56,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B56,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B56,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B56,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B56,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B56,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L56:Q56)","v":0}]
[null,"Attendance Allowance",{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B57,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B57,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$7*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B57,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"($G$6-$G$7)*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B57,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$7*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B57,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"($G$6-$G$7)*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B57,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C57:H57)","v":0},null,"Attendance Allowance",{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B57,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B57,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$7*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B57,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"($G$6-$G$7)*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B57,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$7*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B57,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"($G$6-$G$7)*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B57,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L57:Q57)","v":0}]
[null,"Other",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B58,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B58,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B58,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B58,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B58,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B58,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C58:H58)","v":0},null,"Other",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B58,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B58,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B58,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B58,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B58,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B58,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L58:Q58)","v":0}]
[]
[null,"BENEFITS",null,null,null,null,null,null,{"$f":"SUM(I61:I62)","v":0},null,"BENEFITS",null,null,null,null,null,null,{"$f":"SUM(R61:R62)","v":0}]
[null,"Hospital admissions",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B61,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B61,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B61,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B61,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B61,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B61,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C61:H61)","v":0},null,"Hospital admissions",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B61,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B61,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B61,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B61,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B61,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B61,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L61:Q61)","v":0}]
[null,"Falls",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B62,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B62,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B62,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B62,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B62,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B62,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C62:H62)","v":0},null,"Falls",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B62,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B62,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$64,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B62,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B62,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$64,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B62,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B62,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$64,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L62:Q62)","v":0}]
[]
[null,null,{"$f":"CONCATENATE(C44,$B43,C45,$C43)","v":"LowExtra CareSelf funderLA"},{"$f":"CONCATENATE(D44,$B43,D45,$C43)","v":"LowExtra CareFundedLA"},"MediumExtra CareSelf funderLA","MediumExtra CareFundedLA","HighExtra CareSelf funderLA","HighExtra CareFundedLA",null,null,null,{"$f":"CONCATENATE(L44,$K43,L45,$L43)","v":"LowResidential CareSelf funderLA"},{"$f":"CONCATENATE(M44,$K43,M45,$L43)","v":"LowResidential CareFundedLA"},"MediumResidential CareSelf funderLA","MediumResidential CareFundedLA","HighResidential CareSelf funderLA","HighResidential CareFundedLA"]
[]
[]
[]
[null,"Model 1 (desired model)",null,null,null,null,null,null,null,null,"Model 2 (comparison model)"]
[null,{"$f":"$C$3","v":"Extra Care"},"NHS",null,null,null,null,null,null,null,{"$f":"$C$4","v":"Residential Care"},"NHS"]
[null,null,"Low","Low","Medium","Medium","High","High","Total",null,null,"Low","Low","Medium","Medium","High","High","Total"]
[null,null,"Self funder","Funded","Self funder","Funded","Self funder","Funded",null,null,null,"Self funder","Funded","Self funder","Funded","Self funder","Funded"]
[null,"COSTS",null,null,null,null,null,null,{"$f":"SUM(I73:I74)","v":0},null,"COSTS",null,null,null,null,null,null,{"$f":"SUM(R73:R74)","v":0}]
[null,"Care costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B73,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B73,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B73,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B73,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B73,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B73,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C73:H73)","v":0},null,"Care costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B73,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B73,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B73,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B73,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B73,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B73,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L73:Q73)","v":0}]
[null,"Running costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B74,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B74,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B74,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B74,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B74,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B74,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C74:H74)","v":0},null,"Running costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B74,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B74,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B74,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B74,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B74,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B74,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L74:Q74)","v":0}]
[null,"Land costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B75,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B75,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B75,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B75,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B75,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B75,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C75:H75)","v":0},null,"Land costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B75,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B75,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B75,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B75,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B75,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B75,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L75:Q75)","v":0}]
[]
[null,"PRICE",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B77,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B77,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B77,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B77,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B77,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B77,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C77:H77)","v":0},null,"PRICE",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B77,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B77,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B77,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B77,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B77,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B77,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L77:Q77)","v":0}]
[]
[null,"FINANCIAL SUPPORT COSTS",null,null,null,null,null,null,{"$f":"SUM(I80:I84)","v":0},null,"FINANCIAL SUPPORT COSTS",null,null,null,null,null,null,{"$f":"SUM(R80:R84)","v":0}]
[null,"Rental - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B80,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B80,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B80,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B80,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B80,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B80,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C80:H80)","v":0},null,"Rental - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B80,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B80,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B80,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B80,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B80,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B80,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L80:Q80)","v":0}]
[null,"Rental of a room in a Shared Lives scheme - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B81,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B81,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B81,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B81,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B81,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B81,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C81:H81)","v":0},null,"Rental of a room in a Shared Lives scheme - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B81,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B81,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B81,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B81,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B81,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B81,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L81:Q81)","v":0}]
[null,"Council tax",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B82,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B82,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B82,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B82,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B82,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B82,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C82:H82)","v":0},null,"Council tax",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B82,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B82,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B82,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B82,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B82,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B82,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L82:Q82)","v":0}]
[null,"Attendance Allowance",{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B83,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B83,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$7*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B83,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"($F$6-$F$7)*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B83,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$7*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B83,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"($G$6-$G$7)*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B83,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C83:H83)","v":0},null,"Attendance Allowance",{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B83,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B83,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$7*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B83,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"($F$6-$F$7)*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B83,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$7*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B83,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"($G$6-$G$7)*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B83,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L83:Q83)","v":0}]
[null,"Other",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B84,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B84,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B84,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B84,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B84,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B84,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C84:H84)","v":0},null,"Other",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B84,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B84,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B84,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B84,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B84,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B84,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L84:Q84)","v":0}]
[]
[null,"BENEFITS",null,null,null,null,null,null,{"$f":"SUM(I87:I88)","v":217377600},null,"BENEFITS",null,null,null,null,null,null,{"$f":"SUM(R87:R88)","v":160916800}]
[null,"Hospital admissions",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B87,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B87,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B87,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":60660000},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B87,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":141540000},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B87,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B87,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C87:H87)","v":202200000},null,"Hospital admissions",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B87,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B87,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B87,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":48528000},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B87,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":113232000},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B87,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B87,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L87:Q87)","v":161760000}]
[null,"Falls",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B88,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B88,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B88,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":4553280.0000000009},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B88,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":10624320.000000002},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B88,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B88,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C88:H88)","v":15177600.000000004},null,"Falls",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B88,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B88,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$90,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B88,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":-252959.99999999913},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B88,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$90,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":-590239.9999999979},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B88,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B88,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$90,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L88:Q88)","v":-843199.99999999697}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L89:Q89)","v":0}]
[null,null,{"$f":"CONCATENATE(C70,$B69,C71,$C69)","v":"LowExtra CareSelf funderNHS"},{"$f":"CONCATENATE(D70,$B69,D71,$C69)","v":"LowExtra CareFundedNHS"},"MediumExtra CareSelf funderNHS","MediumExtra CareFundedNHS","HighExtra CareSelf funderNHS","HighExtra CareFundedNHS",null,null,null,{"$f":"CONCATENATE(L70,$K69,L71,$L69)","v":"LowResidential CareSelf funderNHS"},{"$f":"CONCATENATE(M70,$K69,M71,$L69)","v":"LowResidential CareFundedNHS"},"MediumResidential CareSelf funderNHS","MediumResidential CareFundedNHS","HighResidential CareSelf funderNHS","HighResidential CareFundedNHS"]
[]
[]
[]
[null,"Model 1 (desired model)",null,null,null,null,null,null,null,null,"Model 2 (comparison model)"]
[null,{"$f":"$C$3","v":"Extra Care"},"Central Govt",null,null,null,null,null,null,null,{"$f":"$C$4","v":"Residential Care"},"Central Govt"]
[null,null,"Low","Low","Medium","Medium","High","High","Total",null,null,"Low","Low","Medium","Medium","High","High","Total"]
[null,null,"Self funder","Funded","Self funder","Funded","Self funder","Funded",null,null,null,"Self funder","Funded","Self funder","Funded","Self funder","Funded"]
[null,"COSTS",null,null,null,null,null,null,{"$f":"SUM(I99:I100)","v":0},null,"COSTS",null,null,null,null,null,null,{"$f":"SUM(R99:R100)","v":0}]
[null,"Care costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B99,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B99,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B99,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B99,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B99,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B99,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C99:H99)","v":0},null,"Care costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B99,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B99,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B99,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B99,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B99,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B99,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L99:Q99)","v":0}]
[null,"Running costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B100,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B100,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B100,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B100,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B100,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B100,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C100:H100)","v":0},null,"Running costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B100,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B100,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B100,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B100,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B100,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B100,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L100:Q100)","v":0}]
[null,"Land costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B101,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B101,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B101,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B101,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B101,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B101,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C101:H101)","v":0},null,"Land costs",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B101,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B101,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B101,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B101,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B101,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B101,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L101:Q101)","v":0}]
[]
[null,"PRICE",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B103,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B103,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B103,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B103,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B103,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B103,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C103:H103)","v":0},null,"PRICE",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B103,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B103,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B103,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B103,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B103,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B103,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L103:Q103)","v":0}]
[]
[null,"FINANCIAL SUPPORT COSTS",null,null,null,null,null,null,{"$f":"SUM(I106:I110)","v":200732000},null,"FINANCIAL SUPPORT COSTS",null,null,null,null,null,null,{"$f":"SUM(R106:R110)","v":87164000}]
[null,"Rental - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B106,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B106,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B106,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B106,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":113568000},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B106,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B106,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C106:H106)","v":113568000},null,"Rental - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B106,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B106,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B106,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B106,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B106,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B106,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L106:Q106)","v":0}]
[null,"Rental of a room in a Shared Lives scheme - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B107,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B107,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B107,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B107,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B107,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B107,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C107:H107)","v":0},null,"Rental of a room in a Shared Lives scheme - housing benefit",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B107,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B107,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B107,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B107,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B107,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B107,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L107:Q107)","v":0}]
[null,"Council tax",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B108,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B108,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B108,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B108,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B108,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B108,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C108:H108)","v":0},null,"Council tax",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B108,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B108,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B108,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B108,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B108,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B108,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L108:Q108)","v":0}]
[null,"Attendance Allowance",{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B109,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B109,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$6*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B109,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":87164000},{"$f":"($F$6-$F$7)*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B109,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$7*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B109,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"($G$6-$G$7)*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B109,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C109:H109)","v":87164000},null,"Attendance Allowance",{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B109,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$6*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B109,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$6*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B109,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":87164000},{"$f":"($F$6-$F$7)*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B109,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$7*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B109,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"($G$6-$G$7)*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B109,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L109:Q109)","v":87164000}]
[null,"Other",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B110,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B110,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B110,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B110,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B110,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B110,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C110:H110)","v":0},null,"Other",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B110,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B110,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B110,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B110,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B110,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B110,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L110:Q110)","v":0}]
[]
[null,"BENEFITS",null,null,null,null,null,null,{"$f":"SUM(I113:I114)","v":0},null,"BENEFITS",null,null,null,null,null,null,{"$f":"SUM(R113:R114)","v":0}]
[null,"Hospital admissions",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B113,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B113,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B113,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B113,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B113,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B113,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C113:H113)","v":0},null,"Hospital admissions",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B113,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B113,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B113,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B113,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B113,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B113,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L113:Q113)","v":0}]
[null,"Falls",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B114,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!C$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B114,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!D$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B114,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!E$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B114,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!F$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B114,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!G$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B114,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!H$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(C114:H114)","v":0},null,"Falls",{"$f":"$E$4*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B114,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!L$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$E$5*INDEX('Who pays assumptions - merged'!$B$2:$AJ$29,MATCH('Savings analysis'!$B114,'Who pays assumptions - merged'!$B$2:$B$29,0),MATCH('Savings analysis'!M$116,'Who pays assumptions - merged'!$B$2:$AJ$2,0))","v":0},{"$f":"$F$4*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B114,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!N$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$F$5*INDEX('Who pays assumptions - merged'!$B$32:$AJ$59,MATCH('Savings analysis'!$B114,'Who pays assumptions - merged'!$B$32:$B$59,0),MATCH('Savings analysis'!O$116,'Who pays assumptions - merged'!$B$32:$AJ$32,0))","v":0},{"$f":"$G$4*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B114,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!P$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"$G$5*INDEX('Who pays assumptions - merged'!$B$62:$AJ$89,MATCH('Savings analysis'!$B114,'Who pays assumptions - merged'!$B$62:$B$89,0),MATCH('Savings analysis'!Q$116,'Who pays assumptions - merged'!$B$62:$AJ$62,0))","v":0},{"$f":"SUM(L114:Q114)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L115:Q115)","v":0}]
[null,null,{"$f":"CONCATENATE(C96,$B95,C97,$C95)","v":"LowExtra CareSelf funderCentral Govt"},{"$f":"CONCATENATE(D96,$B95,D97,$C95)","v":"LowExtra CareFundedCentral Govt"},"MediumExtra CareSelf funderCentral Govt","MediumExtra CareFundedCentral Govt","HighExtra CareSelf funderCentral Govt","HighExtra CareFundedCentral Govt",null,null,null,{"$f":"CONCATENATE(L96,$K95,L97,$L95)","v":"LowResidential CareSelf funderCentral Govt"},{"$f":"CONCATENATE(M96,$K95,M97,$L95)","v":"LowResidential CareFundedCentral Govt"},"MediumResidential CareSelf funderCentral Govt","MediumResidential CareFundedCentral Govt","HighResidential CareSelf funderCentral Govt","HighResidential CareFundedCentral Govt"]

{"sheet":"Price assumptions","index":10,"n_rows":10,"n_cols":6,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Price assumptions"]
[null,"Add in local information on the price paid for providing one person care in the following housing models"]
[]
[null,null,"Residential care","Extra care","Shared Lives","Retirement housing"]
[null,"Need"]
[null,"Low",null,null,{"$f":"389*52","v":20228}]
[null,"Medium",{"$f":"Database!$L$506","v":37544},null,{"$f":"433*52","v":22516}]
[null,"High",null,null,{"$f":"485*52","v":25220}]
[null,null,null,null,"Source: Shared Lives - National and regional fair pay guidance for Shared Lives carers in England - 2020"]

{"sheet":"National Projections","index":11,"n_rows":38,"n_cols":17,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,2021,{"$f":"G7+1","v":2022},{"$f":"H7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031]
[null,null,null,null,null,"No needs",0.41,{"$f":"($Q8-$G8)/10+G8","v":0.39899999999999997},{"$f":"($Q8-$G8)/10+H8","v":0.38799999999999996},0.37699999999999995,0.36599999999999994,0.35499999999999993,0.34399999999999992,0.33299999999999991,0.3219999999999999,0.31099999999999989,0.3]
[null,null,null,null,null,"Low needs",0.36,{"$f":"($Q9-$G9)/10+G9","v":0.36399999999999999},0.36799999999999999,0.372,0.376,0.38,0.38400000000000001,0.38800000000000001,0.39200000000000002,0.39600000000000002,0.4]
[null,null,null,null,null,"Medium needs",0.16,{"$f":"($Q10-$G10)/10+G10","v":0.16400000000000001},0.16800000000000001,0.17200000000000001,0.17600000000000002,0.18000000000000002,0.18400000000000002,0.18800000000000003,0.19200000000000003,0.19600000000000004,0.2]
[null,null,null,null,null,"High needs",7.0000000000000007E-2,{"$f":"($Q11-$G11)/10+G11","v":7.3000000000000009E-2},7.6000000000000012E-2,7.9000000000000015E-2,8.2000000000000017E-2,8.500000000000002E-2,8.8000000000000023E-2,9.1000000000000025E-2,9.4000000000000028E-2,9.7000000000000031E-2,0.1]
[]
[null,null,null,null,null,"Total",{"$f":"SUM(G8:G11)","v":1},{"$f":"SUM(H8:H11)","v":1},1,1,1,1,1,1,1,1,0.99999999999999989]
[]
[null,"Constant yearly growth rate of 1.3%",null,null,null,"Retirement housing",730000,{"$f":"G15*(1+$E$26)","v":743073.34995049948},{"$f":"H15*(1+$E$26)","v":756380.82658446231},769926.62280608795,783715.00660903344,797750.32242116751,812036.99247340823,826579.51819307392,841382.481622188,856450.54686118325,871788.46153846115]
[null,null,null,null,null,"Extra Care",49000,{"$f":"G16*(1+$E$26)","v":49877.526229554074},50770.767811833764,51680.006188353844,52605.527840880321,53547.624381694797,54506.592645475335,55482.734782822758,56476.358355461925,57487.776433147905,58517.307692307659]
[null,null,null,null,null,"Residential Care",6561,{"$f":"G17*(1+$E$26)","v":6678.4989712674342},6798.1021961926808,6919.8473592201954,7043.7728196737917,7169.917623842849,7298.3215172849741,7429.0249573489828,7562.0691259221576,7697.4959424057852,7835.3480769230737]
[null,null,null,null,null,"Shared Lives",150,{"$f":"G18*(1+$E$26)","v":152.6863047843492},155.42071779132786,158.20410057659339,161.03733012514382,163.92129912763713,166.85691626165919,169.84510647802887,172.88681129223039,175.98298908106503,179.13461538461527]
[]
[]
[]
[null,null,"Total population","Proportion of 65+ (%)","Number of 65+",null,"Calculation (if we assume all housing units are at full capacity and if we align housing demand to popt increase)"]
[null,"England General population increases by 5% in 10 years",{"$f":"C24*1.05","v":69583500},20.7,{"$f":"D23/100*C23","v":14403784.5},null,null,2028]
[null,"UK population in 2018",66270000,18.2,{"$f":"D24/100*C24","v":12061140},null,null,2018]
[null,null,null,{"$f":"D23/D24","v":1.1373626373626373},{"$f":"E23/E24","v":1.1942307692307692},null,null,"multiplier"]
[null,null,null,{"$f":"D25^(1/10)-1","v":1.29544011882059E-2},{"$f":"E25^(1/10)-1","v":1.7908698562328018E-2},null,null,"% population need per year increase for future projections "]
[null,null,null,null,null,null,null,"https://www.ons.gov.uk/peoplepopulationandcommunity/populationandmigration/populationprojections/bulletins/subnationalpopulationprojectionsforengland/2018based"]
[null,"England population",56700000,"in 2020",null,null,null,"A common measure of ageing is the proportion of people aged 65 years and over. In England as a whole, this is projected to increase from 18.2% to 20.7% of the total population between mid-2018 and mid-2028."]
[null,"England population projected",59600000,"in 2030"]
[null,"Growth rate",{"$f":"C29/C28-1","v":5.1146384479717755E-2}]
[]
[]
[null,null,null,null,null,"Aligned to population increase"]
[null,null,null,null,null,null,2021,{"$f":"G34+1","v":2022},{"$f":"H34+1","v":2023},{"$f":"I34+1","v":2024},{"$f":"J34+1","v":2025},{"$f":"K34+1","v":2026},{"$f":"L34+1","v":2027},{"$f":"M34+1","v":2028},{"$f":"N34+1","v":2029},{"$f":"O34+1","v":2030},{"$f":"P34+1","v":2031}]
[null,null,null,null,null,"No needs",0.41,{"$f":"G35*(1+$E$26)","v":0.41734256641055445},{"$f":"H35*(1+$E$26)","v":0.42481662862962943},0.43242454157602189,0.44016870234205974,0.44805155094887478,0.45607557111520175,0.46424329103994549,0.47255728419876297,0.481020170154911,0.48963461538461506]
[null,null,null,null,null,"Low needs",0.36,{"$f":"G36*(1+$E$26)","v":0.36644713148243807},{"$f":"H36*(1+$E$26)","v":0.37300972269918686},0.37968984138382417,0.38648959230034519,0.3934111179063291,0.40045659902798203,0.40762825554726922,0.4149283471013529,0.42235917379455606,{"$f":"P36*(1+$E$26)","v":0.42992307692307669}]
[null,null,null,null,null,"Medium needs",0.16,{"$f":"G37*(1+$E$26)","v":0.16286539176997247},{"$f":"H37*(1+$E$26)","v":0.16578209897741636},0.16875104061503293,0.17177315213348673,0.17484938573614625,0.17798071067910312,0.18116811357656409,0.18441259871171239,0.18771518835313603,0.19107692307692298]
[null,null,null,null,null,"High needs",7.0000000000000007E-2,{"$f":"G38*(1+$E$26)","v":7.1253608899362969E-2},{"$f":"H38*(1+$E$26)","v":7.2529668302619671E-2},7.3828580269076918E-2,7.5150754058400451E-2,7.649660625956399E-2,7.7866560922107614E-2,7.9261049689746788E-2,8.0680511936374169E-2,8.2125394904496996E-2,8.3596153846153778E-2]

{"sheet":"Suggested housing","index":12,"n_rows":59,"n_cols":14,"rows_kept":59,"cut":false,"hidden":true,"merged":[[24,1,24,2],[11,1,11,2],[20,1,20,3],[21,1,21,2],[22,1,22,2],[23,1,23,2]]}
["Supporting commissioners make decisions about what to invest in – strategic level"]
["Understanding need (age and census on need) – “how many (old) people are currently in your area?”, “how many people with low/medium/high need are there in your area?”. Add national numbers on this, which can be used as proxy for an area. Provide option for local areas to add own information (total pop, and percentages)"]
["Understanding future need– “how many (old) people will be in your area in 1/3/5/10/20 years?”, “how many people with low/medium/high need will there be in your area in 1/3/5/10/20 years?”. Add national numbers based on projections which can be used as proxy for growth. Provide option for local areas to add own information"]
["Understanding demand for different types of housing – current numbers of different types of housing (broad categories e.g. Shared Lives, res care, extra care – as otherwise too much complexity around definitions. Will need to frame in terms of limitations – we acknowledge this isn’t a perfect methodology)). Do we have national numbers on ‘split’ of types of housing? YES (but with limitations), but not going to be helpful to extrapolate that to local areas. Instead, want to put in an empty box/placeholders at the locality level for ‘number of units’ in different housing ‘types’. "]
["Understanding future demand for different types of housing – “what is the future number of additional units I need?”. Starting from the ‘current’ numbers in each housing ‘type’, you either 1) ask commissioners to input additional absolute numbers in each type, or 2) add in a ‘straight line’ change based on demographic growth, and link to percentage increase, and therefore absolute number increases"]
["Understanding cost implication of changes to housing type – High level summary of cost here, but bring in from the project level cost tab"]
[]
[null,"Needs approach - suggested or custom","Custom"," "]
[]
[null,"Current need ","Year ","Suggested Value ","Custom value","Final value","Population number",null,null,null,null,null,null,"Suggested"]
[null,"Total population age 65+ living in local area ",2021,1000,{"$f":"D41","v":465.74211326048476},{"$f":"IF($C$8=\"Suggested\",$D11,$E11)","v":465.74211326048476},"Put in proxy example but this can be adjusted ",null,null,null,null,null,null,"Custom"]
[null,"Percentage level of need based on total population "]
[null,"No needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing'!$B13,#REF!,0),MATCH('Suggested housing'!$C$11,#REF!,0))","v":{"$error":"#REF!"}},0.41,{"$f":"IF($C$8=\"Suggested\",$D13,$E13)","v":0.41},{"$f":"$E13*$E$11","v":190.95426643679875}]
[null,"Low needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing'!$B14,#REF!,0),MATCH('Suggested housing'!$C$11,#REF!,0))","v":{"$error":"#REF!"}},0.36,0.36,{"$f":"$E14*$E$11","v":167.6671607737745}]
[null,"Medium needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing'!$B15,#REF!,0),MATCH('Suggested housing'!$C$11,#REF!,0))","v":{"$error":"#REF!"}},0.16,0.16,74.518738121677558]
[null,"High needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing'!$B16,#REF!,0),MATCH('Suggested housing'!$C$11,#REF!,0))","v":{"$error":"#REF!"}},7.0000000000000007E-2,7.0000000000000007E-2,32.601947928233933]
[null,null,null,null,null,null,null,null,null,null,"Drop downs"]
[null,null,null,null,null,null,null,null,null,null,"Put in proxy example that can be adjusted "]
[null,"Future need","Year ","Suggested Value ","Custom value","Final value",null,"Options",null,null,"Leave blank "]
[null,"Estimated total population living in local area",2022,null,null,{"$f":"IF($C$8=\"Suggested\",$D20,$E20)","v":0},null,"(+) 1 year",null,null,"Formula generated"]
[null,"Percentage level of need based on total population ",null,null,null,null,null,"(+) 5 year",null,"Fixed"]
[null,"No needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing'!$B22,#REF!,0),MATCH('Suggested housing'!$C$20,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"IF($C$8=\"Suggested\",$D22,$E22)","v":0},{"$f":"$E22*$E$11","v":0},"(+) 10 year"]
[null,"Low needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing'!$B23,#REF!,0),MATCH('Suggested housing'!$C$20,#REF!,0))","v":{"$error":"#REF!"}},null,0,{"$f":"$E23*$E$11","v":0},"(+) 20 year"]
[null,"Medium needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing'!$B24,#REF!,0),MATCH('Suggested housing'!$C$20,#REF!,0))","v":{"$error":"#REF!"}},null,0,0]
[null,"High needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing'!$B25,#REF!,0),MATCH('Suggested housing'!$C$20,#REF!,0))","v":{"$error":"#REF!"}},null,0,0]
[]
[null,"National numbers","Units of housing","People","People per unit"]
[null,"Retirement housing",730000,{"$f":"C28*2","v":1460000},{"$f":"D28/C28","v":2},"ASSUMPTION","https://www.mha.org.uk/news/policy-influencing/facts-stats/"]
[null,"Extra Care",49000,86075,{"$f":"D29/C29","v":1.7566326530612244},null,"https://www.housinglin.org.uk/Topics/browse/HousingExtraCare/ExtraCareProvision/Statistics/"]
[null,"Residential Care",6561,418000,{"$f":"D30/C30","v":63.709800335314739},null,"https://assets.publishing.service.gov.uk/media/5a32947be5274a1fee16bb9b/appendices-and-glossary-care-homes-market-study-final-report.pdf ","Supporting 12,800 people https://sharedlivesplus.org.uk/resilient-shared-lives-should-be-at-the-heart-of-a-rebuilt-care-system/"]
[null,"Shared Lives",150,12800,{"$f":"D31/C31","v":85.333333333333329},null,"https://sharedlivesplus.org.uk/",null,"Housing growth",0.02]
[null,"Population",null,{"$f":"SUM(D28:D31)","v":1976875}]
[]
[null,null,null,null,null,null,"england",42696,75000]
[null,null,null,null,null,null,"UK",49000,{"$f":"H35*I34/H34","v":86073.636874648684}]
[null,"Current demand for different types of housing (local)","Number of units/schemes","Total amount of people concerned"]
[null,"Retirement housing",4,{"$f":"C37*E28","v":8},{"$f":"467/4","v":116.75}]
[null,"Extra Care",30,{"$f":"C38*E29","v":52.698979591836732},467]
[null,"Residential Care",1,63.709800335314739,467]
[null,"Shared Lives",4,341.33333333333331,467]
[null,null,null,{"$f":"SUM(D37:D40)","v":465.74211326048476}]
[null,"Future housing requirements - based on housing growth","Number of units/schemes","either 1) ask commissioners to input additional absolute numbers in each type, or 2) add in a ‘straight line’ change based on demographic growth, and link to percentage increase, and therefore absolute number increases"]
[null,"Retirement housing",{"$f":"ROUNDUP(C37*(1+$J$31)^($C$20-$C$11),0)","v":5}]
[null,"Extra Care",{"$f":"ROUNDUP(C38*(1+$J$31)^($C$20-$C$11),0)","v":31}]
[null,"Residential Care",{"$f":"ROUNDUP(C39*(1+$J$31)^($C$20-$C$11),0)","v":2}]
[null,"Shared Lives",{"$f":"ROUNDUP(C40*(1+$J$31)^($C$20-$C$11),0)","v":5}]
[null,null,"The below assumes an equal distribution of people","The below assumes a distribution skewed to cells d37 to d40"]
[null,"Overall cost implications for current housing requirements","Value (£/per year) - total pop approach","Value (£/per year) - total unit approach"]
[null,"Retirement housing",{"$f":"1/4*$E$11*(INDEX(#REF!,1,MATCH($B49,#REF!,0))*$E$13+INDEX(#REF!,1,MATCH($B49,#REF!,0))*$E$14+INDEX(#REF!,1,MATCH($B49,#REF!,0))*$E$15+INDEX(#REF!,1,MATCH($B49,#REF!,0))*$E$16)","v":{"$error":"#REF!"}},{"$f":"$D37*(INDEX(#REF!,1,MATCH($B49,#REF!,0))*$E$13+INDEX(#REF!,1,MATCH($B49,#REF!,0))*$E$14+INDEX(#REF!,1,MATCH($B49,#REF!,0))*$E$15+INDEX(#REF!,1,MATCH($B49,#REF!,0))*$E$16)","v":{"$error":"#REF!"}}]
[null,"Extra Care",{"$f":"1/4*$E$11*(INDEX(#REF!,1,MATCH($B50,#REF!,0))*$E$13+INDEX(#REF!,1,MATCH($B50,#REF!,0))*$E$14+INDEX(#REF!,1,MATCH($B50,#REF!,0))*$E$15+INDEX(#REF!,1,MATCH($B50,#REF!,0))*$E$16)","v":{"$error":"#REF!"}},{"$f":"$D38*(INDEX(#REF!,1,MATCH($B50,#REF!,0))*$E$13+INDEX(#REF!,1,MATCH($B50,#REF!,0))*$E$14+INDEX(#REF!,1,MATCH($B50,#REF!,0))*$E$15+INDEX(#REF!,1,MATCH($B50,#REF!,0))*$E$16)","v":{"$error":"#REF!"}}]
[null,"Residential Care",{"$f":"1/4*$E$11*(INDEX(#REF!,1,MATCH($B51,#REF!,0))*$E$13+INDEX(#REF!,1,MATCH($B51,#REF!,0))*$E$14+INDEX(#REF!,1,MATCH($B51,#REF!,0))*$E$15+INDEX(#REF!,1,MATCH($B51,#REF!,0))*$E$16)","v":{"$error":"#REF!"}},{"$f":"$D39*(INDEX(#REF!,1,MATCH($B51,#REF!,0))*$E$13+INDEX(#REF!,1,MATCH($B51,#REF!,0))*$E$14+INDEX(#REF!,1,MATCH($B51,#REF!,0))*$E$15+INDEX(#REF!,1,MATCH($B51,#REF!,0))*$E$16)","v":{"$error":"#REF!"}}]
[null,"Shared Lives",{"$f":"1/4*$E$11*(INDEX(#REF!,1,MATCH($B52,#REF!,0))*$E$13+INDEX(#REF!,1,MATCH($B52,#REF!,0))*$E$14+INDEX(#REF!,1,MATCH($B52,#REF!,0))*$E$15+INDEX(#REF!,1,MATCH($B52,#REF!,0))*$E$16)","v":{"$error":"#REF!"}},{"$f":"$D40*(INDEX(#REF!,1,MATCH($B52,#REF!,0))*$E$13+INDEX(#REF!,1,MATCH($B52,#REF!,0))*$E$14+INDEX(#REF!,1,MATCH($B52,#REF!,0))*$E$15+INDEX(#REF!,1,MATCH($B52,#REF!,0))*$E$16)","v":{"$error":"#REF!"}}]
[null,null,{"$f":"SUM(C49:C52)","v":{"$error":"#REF!"}},{"$f":"SUM(D49:D52)","v":{"$error":"#REF!"}}]
[]
[null,"Overall cost implications for future housing requirements","Value (£/per year)"]
[null,"Retirement housing"]
[null,"Extra Care"]
[null,"Residential Care"]
[null,"Shared Lives"]

{"sheet":"Suggested housing (2)","index":13,"n_rows":66,"n_cols":14,"rows_kept":66,"cut":false,"hidden":true,"merged":[[16,1,16,2],[9,1,9,2],[46,1,46,2]]}
[]
[null,"Purpose of this page: To allow commissioners to understand their current costs based on units of housing, to enable commissioners to understand the current and projected levels of need among their local area population, to provide insight on future demand"]
[null,"Table 2 is derived from table 1, table 4 is derived from table 2 and table 3 and individual costs associated for each level of need in specific housing "]
[]
[1,"National occupancy","Units of housing","Total occupancy (over 65+)","People per unit /scheme",null,"Sources for national numbers "]
[null,"Retirement housing",730000,{"$f":"C6*2","v":1460000},{"$f":"D6/C6","v":2},null,"https://www.mha.org.uk/news/policy-influencing/facts-stats/"]
[null,"Extra Care",49000,86075,{"$f":"D7/C7","v":1.7566326530612244},null,"https://www.housinglin.org.uk/Topics/browse/HousingExtraCare/ExtraCareProvision/Statistics/"]
[null,"Residential Care",6561,418000,{"$f":"D8/C8","v":63.709800335314739},null,"https://assets.publishing.service.gov.uk/media/5a32947be5274a1fee16bb9b/appendices-and-glossary-care-homes-market-study-final-report.pdf "]
[null,"Shared Lives",150,1760,{"$f":"D9/C9","v":11.733333333333333},null,"https://www.caremanagementmatters.co.uk/wp-content/uploads/2016/05/The_State_of__Shared_Lives_in_England_-_2016.pdf and shared lives plus for scheme number "]
[null,"Total population over 65+ living in supported housing ",null,{"$f":"SUM(D6:D9)","v":1965835}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed"]
[2,"Current demand for different types of housing (local)","Please adjust for number of units/schemes","Total amount of people concerned",null,null,null,null,"Drop downs",null,null,null,null,"Customisable"]
[null,"Retirement housing",{"$f":"'Project costs + benefits'!#REF!","v":{"$error":"#REF!"}},{"$f":"C13*E$6","v":{"$error":"#REF!"}},null,null,null,null,"Put in proxy example that can be adjusted "]
[null,"Extra Care",{"$f":"'Project costs + benefits'!#REF!","v":{"$error":"#REF!"}},{"$f":"C14*E$7","v":{"$error":"#REF!"}},null,null,null,null,"Leave blank "]
[null,"Residential Care",{"$f":"'Project costs + benefits'!#REF!","v":{"$error":"#REF!"}},{"$f":"C15*E$8","v":{"$error":"#REF!"}},null,null,null,null,"Formula generated"]
[null,"Shared Lives",{"$f":"'Project costs + benefits'!#REF!","v":{"$error":"#REF!"}},{"$f":"C16*E$9","v":{"$error":"#REF!"}},null,null,null,null,"Fixed"]
[null,"Total demand for supported housing",null,{"$f":"SUM(D13:D16)","v":{"$error":"#REF!"}}]
[]
[null,"Current level of need across the local population "]
[3,"Needs approach please select fixed or custom","Fixed"]
[null,"Year",2021]
[]
[null,"Total population age 65+ living in local area ",{"$f":"D17","v":{"$error":"#REF!"}}]
[null,"Percentage level of need based on total local population ",null,"Fixed Value ","Customisable value","Values selected"]
[null,"No needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing (2)'!$B25,#REF!,0),MATCH('Suggested housing (2)'!$C$21,#REF!,0))","v":{"$error":"#REF!"}},0.41,{"$f":"IF($C$20=\"Fixed\",$D25,$E25)","v":{"$error":"#REF!"}}]
[null,"Low needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing (2)'!$B26,#REF!,0),MATCH('Suggested housing (2)'!$C$21,#REF!,0))","v":{"$error":"#REF!"}},0.36,{"$f":"IF($C$20=\"Fixed\",$D26,$E26)","v":{"$error":"#REF!"}}]
[null,"Medium needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing (2)'!$B27,#REF!,0),MATCH('Suggested housing (2)'!$C$21,#REF!,0))","v":{"$error":"#REF!"}},0.16,{"$f":"IF($C$20=\"Fixed\",$D27,$E27)","v":{"$error":"#REF!"}}]
[null,"High needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing (2)'!$B28,#REF!,0),MATCH('Suggested housing (2)'!$C$21,#REF!,0))","v":{"$error":"#REF!"}},7.0000000000000007E-2,{"$f":"IF($C$20=\"Fixed\",$D28,$E28)","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"SUM(D25:D28)","v":{"$error":"#REF!"}},{"$f":"SUM(E25:E28)","v":1}]
[null,null,null,null,{"$f":"IF(E29<>1,\"Error\",\"OK\")","v":"OK"}]
[4,"Overall cost implications for current housing requirements based on levels of need","Value (£/per year) - total unit approach"]
[null,"Retirement housing",{"$f":"$D13*(INDEX(#REF!,1,MATCH($B32,#REF!,0))*$F$25+INDEX(#REF!,1,MATCH($B32,#REF!,0))*$F$26+INDEX(#REF!,1,MATCH($B32,#REF!,0))*$F$27+INDEX(#REF!,1,MATCH($B32,#REF!,0))*$F$28)","v":{"$error":"#REF!"}}]
[null,"Extra Care",{"$f":"$D14*(INDEX(#REF!,1,MATCH($B33,#REF!,0))*$F$25+INDEX(#REF!,1,MATCH($B33,#REF!,0))*$F$26+INDEX(#REF!,1,MATCH($B33,#REF!,0))*$F$27+INDEX(#REF!,1,MATCH($B33,#REF!,0))*$F$28)","v":{"$error":"#REF!"}}]
[null,"Residential Care",{"$f":"$D15*(INDEX(#REF!,1,MATCH($B34,#REF!,0))*$F$25+INDEX(#REF!,1,MATCH($B34,#REF!,0))*$F$26+INDEX(#REF!,1,MATCH($B34,#REF!,0))*$F$27+INDEX(#REF!,1,MATCH($B34,#REF!,0))*$F$28)","v":{"$error":"#REF!"}}]
[null,"Shared Lives",{"$f":"$D16*(INDEX(#REF!,1,MATCH($B35,#REF!,0))*$F$25+INDEX(#REF!,1,MATCH($B35,#REF!,0))*$F$26+INDEX(#REF!,1,MATCH($B35,#REF!,0))*$F$27+INDEX(#REF!,1,MATCH($B35,#REF!,0))*$F$28)","v":{"$error":"#REF!"}}]
[null,"Total (£/per year)",{"$f":"SUM(C32:C35)","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,"FUTURE "]
[]
[null,"Future demand for different types of housing (local)","Please adjust for number of units/schemes","Total amount of people concerned"]
[null,"Retirement housing",2,{"$f":"C43*E$6","v":4}]
[null,"Extra Care",30,{"$f":"C44*E$7","v":52.698979591836732}]
[null,"Residential Care",1,{"$f":"C45*E$8","v":63.709800335314739}]
[null,"Shared Lives",4,{"$f":"C46*E$9","v":46.93333333333333}]
[null,"Total demand for supported housing",null,{"$f":"SUM(D43:D46)","v":167.34211326048481}]
[]
[null,"Current level of need across the local population "]
[null,"Needs approach please select fixed or custom","Fixed"]
[null,"Enter selected year",2027]
[]
[null,"Total population age 65+ living in local area ",{"$f":"_xlfn.ANCHORARRAY(D47)","v":167.34211326048481}]
[null,"Percentage level of need based on total local population ",null,"Fixed Value ","Customisable value","Values selected"]
[null,"No needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing (2)'!$B55,#REF!,0),MATCH('Suggested housing (2)'!$C$51,#REF!,0))","v":{"$error":"#REF!"}},0.41,{"$f":"IF($C$20=\"Fixed\",$D55,$E55)","v":{"$error":"#REF!"}}]
[null,"Low needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing (2)'!$B56,#REF!,0),MATCH('Suggested housing (2)'!$C$51,#REF!,0))","v":{"$error":"#REF!"}},0.36,{"$f":"IF($C$20=\"Fixed\",$D56,$E56)","v":{"$error":"#REF!"}}]
[null,"Medium needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing (2)'!$B57,#REF!,0),MATCH('Suggested housing (2)'!$C$51,#REF!,0))","v":{"$error":"#REF!"}},0.16,{"$f":"IF($C$20=\"Fixed\",$D57,$E57)","v":{"$error":"#REF!"}}]
[null,"High needs",null,{"$f":"INDEX(#REF!,MATCH('Suggested housing (2)'!$B58,#REF!,0),MATCH('Suggested housing (2)'!$C$51,#REF!,0))","v":{"$error":"#REF!"}},7.0000000000000007E-2,{"$f":"IF($C$20=\"Fixed\",$D58,$E58)","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"SUM(D55:D58)","v":{"$error":"#REF!"}},{"$f":"SUM(E55:E58)","v":1}]
[null,null,null,null,{"$f":"IF(E59<>1,\"Error\",\"OK\")","v":"OK"}]
[null,"Future cost implications for current housing requirements based on levels of need","Value (£/per year) - total unit approach"]
[null,"Retirement housing",{"$f":"$D43*(INDEX(#REF!,1,MATCH($B62,#REF!,0))*$F$55+INDEX(#REF!,1,MATCH($B62,#REF!,0))*$F$56+INDEX(#REF!,1,MATCH($B62,#REF!,0))*$F$57+INDEX(#REF!,1,MATCH($B62,#REF!,0))*$F$58)","v":{"$error":"#REF!"}}]
[null,"Extra Care",{"$f":"$D44*(INDEX(#REF!,1,MATCH($B63,#REF!,0))*$F$55+INDEX(#REF!,1,MATCH($B63,#REF!,0))*$F$56+INDEX(#REF!,1,MATCH($B63,#REF!,0))*$F$57+INDEX(#REF!,1,MATCH($B63,#REF!,0))*$F$58)","v":{"$error":"#REF!"}}]
[null,"Residential Care",{"$f":"$D45*(INDEX(#REF!,1,MATCH($B64,#REF!,0))*$F$55+INDEX(#REF!,1,MATCH($B64,#REF!,0))*$F$56+INDEX(#REF!,1,MATCH($B64,#REF!,0))*$F$57+INDEX(#REF!,1,MATCH($B64,#REF!,0))*$F$58)","v":{"$error":"#REF!"}}]
[null,"Shared Lives",{"$f":"$D46*(INDEX(#REF!,1,MATCH($B65,#REF!,0))*$F$55+INDEX(#REF!,1,MATCH($B65,#REF!,0))*$F$56+INDEX(#REF!,1,MATCH($B65,#REF!,0))*$F$57+INDEX(#REF!,1,MATCH($B65,#REF!,0))*$F$58)","v":{"$error":"#REF!"}}]
[null,"Total (£/per year)",{"$f":"SUM(C62:C65)","v":{"$error":"#REF!"}}]

{"sheet":"Analysis overview - backup","index":14,"n_rows":32,"n_cols":27,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
["Options","Selection ",null,null,"Data keys"]
["Level of need (None, Low, Medium, High)","Medium",null,null,null,"Data not yet determined"]
["Self funder (Yes/No)","No",null,null,null,"Data gap"]
["Regional variation (London/Blank)","London",null,null,null,"Data not applicable "]
["Funding model (Renting/Owning)","Renting"]
["Include land costs (Yes/No)","Yes"]
[null,"Costs (£/person/year)",null,"Residential Care","Shared Lives","Extra Care","Retirement housing","Comments "]
[null,"Running costs",null,{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B8,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B8,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":6448},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B8,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B8,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":4940},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B8,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B8,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":2743.52},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B8,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B8,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":2250},"Shared Lives running costs is the highest here because it includes not only operational running costs for the shared lives management team but also two forms of payment to shared lives carers (board and lodgings and rental payment) (assuming the resident cannot self fund for these payments). "]
[null,"Land costs ",null,{"$f":"IF($B$6=\"No\",0,)","v":0},{"$f":"IF($B$6=\"No\",0,)","v":0},{"$f":"IF($B$6=\"No\",0,)","v":0},{"$f":"IF($B$6=\"No\",0,)","v":0},"Land cost varies here as significantly more space is required per person for residents in extra care facilities and retirement housing facilities. For extra care facilities, land costs per person considers shared spaces. "]
[null,"Care staff costs",null,{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B10,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B10,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":23575},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B10,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B10,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":14976},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B10,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B10,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":6000},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B10,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B10,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":15089.6},"Full Time Equivilent requirements were used to approach care staff costs for extra care and residential care. Home care costs (calculated per hour and varied for level of need) were used for retirement housing. Shared Lives NHS bands were used to calculate shared lives staff care payments. "]
[null,"Benefits and entitlements",null,{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B11,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B11,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B11,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B11,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B11,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B11,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B11,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B11,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":0},"Retirement housing and Shared Lives costs are significantly higher in this category because of the Disability and Facilities Grant, with council tax support also playing a role for retirement housing. "]
[null,"Funding model",null,{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B12,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\",Database!$M:$M,$B$5)+SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B12,Database!$P:$P,$B$2,Database!$N:$N,$B$3,Database!$M:$M,$B$5)","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B12,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\",Database!$M:$M,$B$5)+SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B12,Database!$P:$P,$B$2,Database!$N:$N,$B$3,Database!$M:$M,$B$5)","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B12,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\",Database!$M:$M,$B$5)+SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B12,Database!$P:$P,$B$2,Database!$N:$N,$B$3,Database!$M:$M,$B$5)","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B12,Database!$P:$P,$B$2,Database!$N:$N,\"n/a\",Database!$M:$M,$B$5)+SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B12,Database!$P:$P,$B$2,Database!$N:$N,$B$3,Database!$M:$M,$B$5)","v":0},"If residents are renting retirement housing and extra care facilities, they may be entitled to housing benefit. "]
[null,"Total",null,{"$f":"SUM(D8:D12)","v":30023},{"$f":"SUM(E8:E12)","v":19916},8743.52,17339.599999999999]
[]
[]
[null,"Benefits (£/person/year)","Cashable","Residential Care","Shared Lives","Extra Care","Retirement housing ","Comments"]
[null,"Savings to the NHS","No",{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B17,Database!$P:$P,'Analysis overview - backup'!$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B17,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":4050.78},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B17,Database!$P:$P,'Analysis overview - backup'!$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B17,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":4209.876666666667},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B17,Database!$P:$P,'Analysis overview - backup'!$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B17,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":6578.21},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B17,Database!$P:$P,'Analysis overview - backup'!$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B17,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":3947.9379069767442},"Benefits for extra care are slighly higher in this category because there was data available for savings to GP visits, nurse visits and DTOC that were considered in addition to the three other NHS related benefits that applied for all housing models (Reduction in falls, hospital admissions and loneliness)"]
[null,"Savings to Local authority ","Yes",{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B18,Database!$P:$P,'Analysis overview - backup'!$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B18,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B18,Database!$P:$P,'Analysis overview - backup'!$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B18,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B18,Database!$P:$P,'Analysis overview - backup'!$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B18,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":0},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B18,Database!$P:$P,'Analysis overview - backup'!$B$2,Database!$N:$N,\"n/a\")+SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B18,Database!$P:$P,$B$2,Database!$N:$N,$B$3)","v":0},"Council tax contributions were included for extra care and retirement housing, which have increased benefits for these housing models. Moreover, savings on the disability and facilities grant have been applied for residential care and extra care which further increase benefits for these housing models. Council tax, equipment and adaption grants and the disability and facilities grant were assumed to not apply for shared lives models. Home-care savings were applied for residential care, extra care and shared lives. "]
[null,"Societal benefits","No",{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,D$7,Database!$E:$E,$B19,Database!$P:$P,'Analysis overview - backup'!$B$2,Database!$N:$N,\"n/a\")","v":116.66086956521738},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,E$7,Database!$E:$E,$B19,Database!$P:$P,'Analysis overview - backup'!$B$2,Database!$N:$N,\"n/a\")","v":103.2},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,F$7,Database!$E:$E,$B19,Database!$P:$P,'Analysis overview - backup'!$B$2,Database!$N:$N,\"n/a\")","v":116.66086956521738},{"$f":"SUMIFS(Database!$L:$L,Database!$C:$C,G$7,Database!$E:$E,$B19,Database!$P:$P,'Analysis overview - backup'!$B$2,Database!$N:$N,\"n/a\")","v":91.733333333333334},"The societal value of reducing fire-related fatalities was considered and applied to all housing models. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"None"]
[null,"Total",null,{"$f":"SUM(D17:D19)","v":4167.4408695652173},4313.0766666666668,6694.8708695652176,{"$f":"SUM(G17:G19)","v":4039.6712403100773},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High"]
[null,"Benefit assumptions"]
[null,"The DFG grant is not required for residential care residents or extra care residents. "]
[null,"The equipment and modifications grant is only required for shared lives."]
[null,"If individuals feel lonely, they wil visit their GP."]
[null,"According to Shared Lives outcome data, 85% of people report that shared lives placements improve their physical health. Therefore, it is assumed that 15% may still be at risk of falls in a shared lives placement. "]
[]
[null,"Cost assumptions "]
[null,"Care staff costs were assumed for each housing model, the NHS bands were used to assume costs for level of need in Shared Lives settings. Full Time Equivilent requirements were assumed for residential care and extra care. Home care costs is assumed to represent care costs for retirement housing. "]
[null,"Residents of all housing models receive the Disability Living Allowance. "]
[null,"Residents of retirement housing receive the mid-point of council tax support for housing. "]

{"sheet":"Summary with medium filter","index":15,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["Level Need","Medium"]
["Age tranche","Age 65-75"]
[]
[null,null,"Residential Care","Shared Lives","Extra Care","Retirement housing"]
[null,"Running costs",{"$f":"SUMIFS(#REF!,#REF!,C$4,#REF!,$B5,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D$4,#REF!,$B5,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,E$4,#REF!,$B5,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,F$4,#REF!,$B5,#REF!,$B$1)","v":{"$error":"#REF!"}}]
[null,"Land costs ",{"$f":"SUMIFS(#REF!,#REF!,C$4,#REF!,$B6,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D$4,#REF!,$B6,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,E$4,#REF!,$B6,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,F$4,#REF!,$B6,#REF!,$B$1)","v":{"$error":"#REF!"}}]
[null,"Building materials ",{"$f":"SUMIFS(#REF!,#REF!,C$4,#REF!,$B7,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D$4,#REF!,$B7,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,E$4,#REF!,$B7,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,F$4,#REF!,$B7,#REF!,$B$1)","v":{"$error":"#REF!"}}]
[null,"Building maintenance",{"$f":"SUMIFS(#REF!,#REF!,C$4,#REF!,$B8,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D$4,#REF!,$B8,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,E$4,#REF!,$B8,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,F$4,#REF!,$B8,#REF!,$B$1)","v":{"$error":"#REF!"}}]
[null,"Staff costs ",{"$f":"SUMIFS(#REF!,#REF!,C$4,#REF!,$B9,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D$4,#REF!,$B9,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,E$4,#REF!,$B9,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,F$4,#REF!,$B9,#REF!,$B$1)","v":{"$error":"#REF!"}}]
[null,"Utilities ",{"$f":"SUMIFS(#REF!,#REF!,C$4,#REF!,$B10,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D$4,#REF!,$B10,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,E$4,#REF!,$B10,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,F$4,#REF!,$B10,#REF!,$B$1)","v":{"$error":"#REF!"}}]
[null,"Funding streams",{"$f":"SUMIFS(#REF!,#REF!,C$4,#REF!,$B11,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D$4,#REF!,$B11,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,E$4,#REF!,$B11,#REF!,$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,F$4,#REF!,$B11,#REF!,$B$1)","v":{"$error":"#REF!"}}]
[null,"Total",{"$f":"SUM(C5:C11)","v":{"$error":"#REF!"}},{"$f":"SUM(D5:D11)","v":{"$error":"#REF!"}},{"$f":"SUM(E5:E11)","v":{"$error":"#REF!"}},{"$f":"SUM(F5:F11)","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"Residential Care","Shared Lives","Extra Care","Retirement housing "]
[null,"Savings to the NHS",{"$f":"SUMIFS(#REF!,#REF!,C$4,#REF!,$B16,#REF!,'Summary with medium filter'!$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D$4,#REF!,$B16,#REF!,'Summary with medium filter'!$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,E$4,#REF!,$B16,#REF!,'Summary with medium filter'!$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,F$4,#REF!,$B16,#REF!,'Summary with medium filter'!$B$1)","v":{"$error":"#REF!"}}]
[null,"Savings to Local authority ",{"$f":"SUMIFS(#REF!,#REF!,C$4,#REF!,$B17,#REF!,'Summary with medium filter'!$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D$4,#REF!,$B17,#REF!,'Summary with medium filter'!$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,E$4,#REF!,$B17,#REF!,'Summary with medium filter'!$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,F$4,#REF!,$B17,#REF!,'Summary with medium filter'!$B$1)","v":{"$error":"#REF!"}}]
[null,"Other social benefits ",{"$f":"SUMIFS(#REF!,#REF!,C$4,#REF!,$B18,#REF!,'Summary with medium filter'!$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D$4,#REF!,$B18,#REF!,'Summary with medium filter'!$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,E$4,#REF!,$B18,#REF!,'Summary with medium filter'!$B$1)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,F$4,#REF!,$B18,#REF!,'Summary with medium filter'!$B$1)","v":{"$error":"#REF!"}}]
[null,"Total",{"$f":"SUM(C16:C18)","v":{"$error":"#REF!"}},{"$f":"SUM(D16:D18)","v":{"$error":"#REF!"}},{"$f":"SUM(E16:E18)","v":{"$error":"#REF!"}},{"$f":"SUM(F16:F18)","v":{"$error":"#REF!"}}]
[]
[null,"Cost inputs ","Residential Care","Shared Lives","Extra Care","Retirement housing "]
[null,"Occupancy rate ","91% (private) 92% (public) "]

{"sheet":"Database","index":16,"n_rows":506,"n_cols":22,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["Index","Reference","Housing type ","Cost / Benefit","Metric type ","Metric sub-type ","Raw Data","Data unit","Description ","Year","Source ","£/per item/ per year ","Renting / Owning ","Self funded?","Rationale for input","Level of need","Age tranche ","Comment"]
[1.01,{"$f":"D2&E2&F2","v":"CostLand costsLand costs"},"Extra Care","Cost","Land costs","Land costs",116,"£/per person/per week","Based on detailed valuations for the buildings and the land provided by\nthe housing associations operating the extra-care schemes. For properties\nconstructed before 2008, capital values were obtained from the BCIS, and\nadjusted using the All-In Tender Price Index. Includes the cost of land,\nworks including site development and landscaping, equipment and\nfurniture, professional fees (architects, design and surveyors’ fees)",2016,"https://www.pssru.ac.uk/pub/uc/uc2016/full.pdf",{"$f":"G2*52","v":6032},"n/a","n/a","Land costs for extra care were included as land costs was considered as part of this analysis","Medium"]
[{"$f":"A2+0.01","v":1.02},{"$f":"D3&E3&F3","v":"CostLand costsLand costs"},"Extra Care","Cost","Land costs","Land costs",116,"£/per person/per week","Based on detailed valuations for the buildings and the land provided by\nthe housing associations operating the extra-care schemes. For properties\nconstructed before 2008, capital values were obtained from the BCIS, and\nadjusted using the All-In Tender Price Index. Includes the cost of land,\nworks including site development and landscaping, equipment and\nfurniture, professional fees (architects, design and surveyors’ fees)",2016,"https://www.pssru.ac.uk/pub/uc/uc2016/full.pdf",{"$f":"G3*52","v":6032},"n/a","n/a","Land costs for extra care were included as land costs was considered as part of this analysis","None"]
[{"$f":"A3+0.01","v":1.03},"CostLand costsLand costs","Extra Care","Cost","Land costs","Land costs",116,"£/per person/per week","Based on detailed valuations for the buildings and the land provided by\nthe housing associations operating the extra-care schemes. For properties\nconstructed before 2008, capital values were obtained from the BCIS, and\nadjusted using the All-In Tender Price Index. Includes the cost of land,\nworks including site development and landscaping, equipment and\nfurniture, professional fees (architects, design and surveyors’ fees)",2016,"https://www.pssru.ac.uk/pub/uc/uc2016/full.pdf",{"$f":"G4*52","v":6032},"n/a","n/a","Land costs for extra care were included as land costs was considered as part of this analysis","Low"]
[1.04,"CostLand costsLand costs","Extra Care","Cost","Land costs","Land costs",116,"£/per person/per week","Based on detailed valuations for the buildings and the land provided by\nthe housing associations operating the extra-care schemes. For properties\nconstructed before 2008, capital values were obtained from the BCIS, and\nadjusted using the All-In Tender Price Index. Includes the cost of land,\nworks including site development and landscaping, equipment and\nfurniture, professional fees (architects, design and surveyors’ fees)",2016,"https://www.pssru.ac.uk/pub/uc/uc2016/full.pdf",{"$f":"G5*52","v":6032},"n/a","n/a","Land costs for extra care were included as land costs was considered as part of this analysis","High"]
[1.05,"CostRunning costsHousing management cost","Extra Care","Cost","Running costs","Housing management cost",52.76,"£/per person/per week","Housing management cost per person",2011,"https://www.pssru.ac.uk/pub/uc/uc2011/baumker.pdf",{"$f":"G6*52","v":2743.52},"n/a","n/a","Housing management costs in a form of running cost, which was considered as part of this analysis. ","Medium",null,"Changed from n/a to housing management costs in sub type"]
[1.06,"CostRunning costsHousing management cost","Extra Care","Cost","Running costs","Housing management cost",52.76,"£/per person/per week","Housing management cost per person",2011,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",{"$f":"G7*52","v":2743.52},"n/a","n/a","Housing management costs in a form of running cost, which was considered as part of this analysis. ","None",null,"Changed from n/a to housing management costs in sub type"]
[1.07,"CostRunning costsHousing management cost","Extra Care","Cost","Running costs","Housing management cost",52.76,"£/per person/per week","Housing management cost per person",2011,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",2743.52,"n/a","n/a","Housing management costs in a form of running cost, which was considered as part of this analysis. ","Low",null,"Changed from n/a to housing management costs in sub type"]
[1.08,"CostRunning costsHousing management cost","Extra Care","Cost","Running costs","Housing management cost",52.76,"£/per person/per week","Housing management cost per person",2011,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",2743.52,"n/a","n/a","Housing management costs in a form of running cost, which was considered as part of this analysis. ","High",null,"Changed from n/a to housing management costs in sub type"]
[1.0900000000000001,"CostCare staff costsCare costs","Extra Care","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP(\"Extra Care Core Staff Costs\",'Care staff costs'!$D$21:$H$24,5,0)","v":6000},"£/Per year","1 FTE",2017,"https://www.knightfrank.com/research/article/2018-10-09-care-home-trading-performance-review-2018-staffing-costs-profitability-research",{"$f":"G10","v":6000},"n/a","n/a","Residents in extra care facilities may have care requirements, depending on level of need.","Medium",null,"Changed from n/a to care costs in sub type"]
[1.1000000000000001,"CostCare staff costsCare costs","Extra Care","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP(\"Extra Care - Total staff costs - Low Need\",'Care staff costs'!$D$21:$H$28,5,0)","v":10544.8},"£/Per year","No FTE requirements",2017,"https://www.knightfrank.com/research/article/2018-10-09-care-home-trading-performance-review-2018-staffing-costs-profitability-research",10544.8,"n/a","n/a","Residents in extra care facilities may have care requirements, depending on level of need.","None",null,"Changed from n/a to care costs in sub type"]
[1.1100000000000001,"CostCare staff costsCare costs","Extra Care","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP(\"Extra Care - Total staff costs - Medium Need\",'Care staff costs'!$D$21:$H$28,5,0)","v":15089.6},"£/Per year","0.5 FTE",2017,"https://www.knightfrank.com/research/article/2018-10-09-care-home-trading-performance-review-2018-staffing-costs-profitability-research",15089.6,"n/a","n/a","Residents in extra care facilities may have care requirements, depending on level of need.","Low",null,"Changed from n/a to care costs in sub type"]
[1.1200000000000001,"CostCare staff costsCare costs","Extra Care","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP(\"Extra Care - Total staff costs - High Need\",'Care staff costs'!$D$21:$H$28,5,0)","v":22361.279999999999},"£/Per year","1.25 FTE",2017,"https://www.knightfrank.com/research/article/2018-10-09-care-home-trading-performance-review-2018-staffing-costs-profitability-research",22361.279999999999,"n/a","n/a","Residents in extra care facilities may have care requirements, depending on level of need.","High",null,"Changed from n/a to care costs in sub type"]
[1.1300000000000001,"BenefitSavings to the NHSFalls","Extra Care","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C14&\" \"&$P14,'NHS I Falls '!$A:$D,4,0)","v":379.44000000000005},"£/per person/per year","Cost savings per person / per year on falls residing in extra care housing - compared to general community population (see tab falls)",null,null,379.44000000000005,"n/a","n/a","Residents in extra care facilities are less likely to fall in extra care settings, due to additional supervision and a supportive living environment. This is therefore a cost avoided. ","Medium"]
[1.1400000000000001,"BenefitSavings to the NHSFalls","Extra Care","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C15&\" \"&$P15,'NHS I Falls '!$A:$D,4,0)","v":474.30000000000007},"£/per person/per year","Cost savings per person / per year on falls residing in extra care housing - compared to general community population (see tab falls)",null,null,474.30000000000007,"n/a","n/a","Residents in extra care facilities are less likely to fall in extra care settings, due to additional supervision and a supportive living environment. This is therefore a cost avoided. ","None"]
[1.1500000000000001,"BenefitSavings to the NHSFalls","Extra Care","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C16&\" \"&$P16,'NHS I Falls '!$A:$D,4,0)","v":569.16000000000008},"£/per person/per year","Cost savings per person / per year on falls residing in extra care housing - compared to general community population (see tab falls)",null,null,569.16000000000008,"n/a","n/a","Residents in extra care facilities are less likely to fall in extra care settings, due to additional supervision and a supportive living environment. This is therefore a cost avoided. ","Low"]
[1.1600000000000001,"BenefitSavings to the NHSFalls","Extra Care","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C17&\" \"&$P17,'NHS I Falls '!$A:$D,4,0)","v":474.30000000000007},"£/per person/per year","Cost savings per person / per year on falls residing in extra care housing - compared to general community population (see tab falls)",null,null,474.30000000000007,"n/a","n/a","Residents in extra care facilities are less likely to fall in extra care settings, due to additional supervision and a supportive living environment. This is therefore a cost avoided. ","High"]
[1.1700000000000002,"BenefitSavings to the NHSFalls","Retirement housing","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C18&\" \"&$P18,'NHS I Falls '!$A:$D,4,0)","v":480.42790697674423},"£/per person/per year","Cost savings per person / per year on falls residing in specialist retirement  housing - compared to general community population (see tab falls)",null,null,480.42790697674423,"n/a","n/a","Residents in retirement housing are less likely to fall in the retirement housing setting, due to the improving living environment. ","Medium"]
[1.1800000000000002,"BenefitSavings to the NHSFalls","Retirement housing","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C19&\" \"&$P19,'NHS I Falls '!$A:$D,4,0)","v":120.10697674418606},"£/per person/per year","Cost savings per person / per year on falls residing in specialist retirement  housing - compared to general community population (see tab falls)",null,null,120.10697674418606,"n/a","n/a","Residents in retirement housing are less likely to fall in the retirement housing setting, due to the improving living environment. ","None"]
[1.1900000000000002,"BenefitSavings to the NHSFalls","Retirement housing","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C20&\" \"&$P20,'NHS I Falls '!$A:$D,4,0)","v":240.21395348837211},"£/per person/per year","Cost savings per person / per year on falls residing in specialist retirement  housing - compared to general community population (see tab falls)",null,null,240.21395348837211,"n/a","n/a","Residents in retirement housing are less likely to fall in the retirement housing setting, due to the improving living environment. ","Low"]
[1.2000000000000002,"BenefitSavings to the NHSFalls","Retirement housing","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C21&\" \"&$P21,'NHS I Falls '!$A:$D,4,0)","v":600.53488372093034},"£/per person/per year","Cost savings per person / per year on falls residing in specialist retirement  housing - compared to general community population (see tab falls)",null,null,600.53488372093034,"n/a","n/a","Residents in retirement housing are less likely to fall in the retirement housing setting, due to the improving living environment. ","High"]
[1.2100000000000002,"BenefitSavings to the NHSFalls","Residential Care","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C22&\" \"&$P22,'NHS I Falls '!$A:$D,4,0)","v":-21.079999999999927},"£/per person/per year","Cost savings per person / per year on falls residing in residential care - compared to general community population (see tab falls)",null,null,-21.079999999999927,"n/a","n/a","While falls reductions are seen as a cost avoidance for models of supported housing residents in residential care experience more falls than their age equivilient in the general population. ","Medium"]
[1.2200000000000002,"BenefitSavings to the NHSFalls","Residential Care","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C23&\" \"&$P23,'NHS I Falls '!$A:$D,4,0)","v":-5.2699999999999818},"£/per person/per year","Cost savings per person / per year on falls residing in residential care - compared to general community population (see tab falls)",null,null,-5.2699999999999818,"n/a","n/a","While falls reductions are seen as a cost avoidance for models of supported housing residents in residential care experience more falls than their age equivilient in the general population. ","None"]
[1.2300000000000002,"BenefitSavings to the NHSFalls","Residential Care","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C24&\" \"&$P24,'NHS I Falls '!$A:$D,4,0)","v":-10.539999999999964},"£/per person/per year","Cost savings per person / per year on falls residing in residential care - compared to general community population (see tab falls)",null,null,-10.539999999999964,"n/a","n/a","While falls reductions are seen as a cost avoidance for models of supported housing residents in residential care experience more falls than their age equivilient in the general population. ","Low"]
[1.2400000000000002,"BenefitSavings to the NHSFalls","Residential Care","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C25&\" \"&$P25,'NHS I Falls '!$A:$D,4,0)","v":-26.349999999999909},"£/per person/per year","Cost savings per person / per year on falls residing in residential care - compared to general community population (see tab falls)",null,null,-26.349999999999909,"n/a","n/a","While falls reductions are seen as a cost avoidance for models of supported housing residents in residential care experience more falls than their age equivilient in the general population. ","High"]
[1.2500000000000002,"CostRunning costsHousing management cost","Residential Care","Cost","Running costs","Housing management cost",124,"£/per person/per week ","Includes: catering, cleaning, laundry, management, admin, reception staff, non staff current expenses (food, utilities, maintainence capital)",2001,"https://www.jrf.org.uk/report/calculating-operating-costs-care-homes",{"$f":"G26*52","v":6448},"n/a","n/a","This metric is included as housing management costs is a form of running costs. ","Medium",null,"Changed from n/a to housing management costs in sub type"]
[1.2600000000000002,"CostRunning costsHousing management cost","Residential Care","Cost","Running costs","Housing management cost",124,"£/per person/per week ","Includes: catering, cleaning, laundry, management, admin, reception staff, non staff current expenses (food, utilities, maintainence capital)",2001,"https://www.jrf.org.uk/report/calculating-operating-costs-care-homes",6448,"n/a","n/a","This metric is included as housing management costs is a form of running costs. ","None",null,"Changed from n/a to housing management costs in sub type"]
[1.2700000000000002,"CostRunning costsHousing management cost","Residential Care","Cost","Running costs","Housing management cost",124,"£/per person/per week ","Includes: catering, cleaning, laundry, management, admin, reception staff, non staff current expenses (food, utilities, maintainence capital)",2001,"https://www.jrf.org.uk/report/calculating-operating-costs-care-homes",6448,"n/a","n/a","This metric is included as housing management costs is a form of running costs. ","Low",null,"Changed from n/a to housing management costs in sub type"]
[1.2800000000000002,"CostRunning costsHousing management cost","Residential Care","Cost","Running costs","Housing management cost",124,"£/per person/per week ","Includes: catering, cleaning, laundry, management, admin, reception staff, non staff current expenses (food, utilities, maintainence capital)",2001,"https://www.jrf.org.uk/report/calculating-operating-costs-care-homes",6448,"n/a","n/a","This metric is included as housing management costs is a form of running costs. ","High",null,"Changed from n/a to housing management costs in sub type"]
[1.2900000000000003,"CostLand costsLand costs","Residential Care","Cost","Land costs","Land costs",123,"£/per person/per week","This refers to both building and oncosts and land costs. Based on the new-build and land requirements for local authority residential\ncare establishments. These allow for 57.3 square metres per person.2 Capital\ncosts have been annuitised over 60 years at a discount rate of 3.5 per cent,\ndeclining to 3 per cent after 30 years.",2019,"Building and oncosts AND land costs https://www.pssru.ac.uk/pub/uc/uc2019/services.pdf",6396,"n/a","n/a","Land costs for residential care were included as land costs was considered as part of this analysis","Medium"]
[1.3000000000000003,"CostLand costsLand costs","Residential Care","Cost","Land costs","Land costs",123,"£/per person/per week","This refers to both building and oncosts and land costs. Based on the new-build and land requirements for local authority residential\ncare establishments. These allow for 57.3 square metres per person.2 Capital\ncosts have been annuitised over 60 years at a discount rate of 3.5 per cent,\ndeclining to 3 per cent after 30 years.",2019,"Building and oncosts AND land costs https://www.pssru.ac.uk/pub/uc/uc2019/services.pdf",6396,"n/a","n/a","Land costs for residential care were included as land costs was considered as part of this analysis","None"]
[1.3100000000000003,"CostLand costsLand costs","Residential Care","Cost","Land costs","Land costs",123,"£/per person/per week","This refers to both building and oncosts and land costs. Based on the new-build and land requirements for local authority residential\ncare establishments. These allow for 57.3 square metres per person.2 Capital\ncosts have been annuitised over 60 years at a discount rate of 3.5 per cent,\ndeclining to 3 per cent after 30 years.",2019,"Building and oncosts AND land costs https://www.pssru.ac.uk/pub/uc/uc2019/services.pdf",6396,"n/a","n/a","Land costs for residential care were included as land costs was considered as part of this analysis","Low"]
[1.3200000000000003,"CostLand costsLand costs","Residential Care","Cost","Land costs","Land costs",123,"£/per person/per week","This refers to both building and oncosts and land costs. Based on the new-build and land requirements for local authority residential\ncare establishments. These allow for 57.3 square metres per person.2 Capital\ncosts have been annuitised over 60 years at a discount rate of 3.5 per cent,\ndeclining to 3 per cent after 30 years.",2019,"Building and oncosts AND land costs https://www.pssru.ac.uk/pub/uc/uc2019/services.pdf",6396,"n/a","n/a","Land costs for residential care were included as land costs was considered as part of this analysis","High"]
[1.3300000000000003,"BenefitSavings to Local authority Home-care costs","Residential Care","Benefit","Savings to Local authority ","Home-care costs",{"$f":"VLOOKUP($C34&\" \"&$P34,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","Medium"]
[1.3400000000000003,"BenefitSavings to Local authority Home-care costs","Residential Care","Benefit","Savings to Local authority ","Home-care costs",{"$f":"VLOOKUP($C35&\" \"&$P35,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","None"]
[1.3500000000000003,"BenefitSavings to Local authority Home-care costs","Residential Care","Benefit","Savings to Local authority ","Home-care costs",{"$f":"VLOOKUP($C36&\" \"&$P36,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","Low",null,"sub-tab home care costs "]
[1.3600000000000003,"BenefitSavings to Local authority Home-care costs","Residential Care","Benefit","Savings to Local authority ","Home-care costs",{"$f":"VLOOKUP($C37&\" \"&$P37,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","High"]
[1.3700000000000003,"BenefitSavings to Local authority Home-care costs","Shared Lives","Benefit","Savings to Local authority ","Home-care costs",{"$f":"VLOOKUP($C38&\" \"&$P38,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","Medium"]
[1.3800000000000003,"BenefitSavings to Local authority Home-care costs","Shared Lives","Benefit","Savings to Local authority ","Home-care costs",{"$f":"VLOOKUP($C39&\" \"&$P39,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","None"]
[1.3900000000000003,"BenefitSavings to Local authority Home-care costs","Shared Lives","Benefit","Savings to Local authority ","Home-care costs",{"$f":"VLOOKUP($C40&\" \"&$P40,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","Low",null,"sub-tab home care costs "]
[1.4000000000000004,"BenefitSavings to Local authority Home-care costs","Shared Lives","Benefit","Savings to Local authority ","Home-care costs",{"$f":"VLOOKUP($C41&\" \"&$P41,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","High"]
[1.4100000000000004,"BenefitSavings to Local authority Home-care costs","Extra Care","Benefit","Savings to Local authority ","Home-care costs",{"$f":"VLOOKUP($C42&\" \"&$P42,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","Medium"]
[1.4200000000000004,"BenefitSavings to Local authority Home-care costs","Extra Care","Benefit","Savings to Local authority ","Home-care costs",{"$f":"VLOOKUP($C43&\" \"&$P43,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","None"]
[1.4300000000000004,"BenefitSavings to Local authority Home-care costs","Extra Care","Benefit","Savings to Local authority ","Home-care costs",{"$f":"VLOOKUP($C44&\" \"&$P44,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","Low",null,"sub-tab home care costs "]
[1.4400000000000004,"BenefitSavings to Local authority Home-care costs","Extra Care","Benefit","Savings to Local authority ","Home-care costs",{"$f":"VLOOKUP($C45&\" \"&$P45,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","High"]
[1.4500000000000004,"BenefitSavings to Local authority Home-care costs","Retirement housing","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  \nTABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","Medium"]
[1.4600000000000004,"BenefitSavings to Local authority Home-care costs","Retirement housing","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  \nTABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","None"]
[1.4700000000000004,"BenefitSavings to Local authority Home-care costs","Retirement housing","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  \nTABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","No","N/A","Low",null,"sub-tab home care costs "]
[1.4800000000000004,"BenefitSavings to Local authority Home-care costs","Retirement housing","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  \nTABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","High"]
[1.4900000000000004,"CostRunning costsHousing management cost","Retirement housing","Cost","Running costs","Housing management cost",2250,"£/per person/per year","Annual running costs (cleaning and general upkeep, communal or structural repairs, scheme manager service, emergency alarm, management fees)",2020,"https://www.ageuk.org.uk/globalassets/age-uk/documents/factsheets/fs2_buying_retirement_housing_fcs.pdf",{"$f":"G50","v":2250},"n/a","n/a","Housing management costs in a form of running cost, which was considered as part of this analysis. ","Medium",null,"Changed from n/a to housing management costs in sub type"]
[1.5000000000000004,"CostRunning costsHousing management cost","Retirement housing","Cost","Running costs","Housing management cost",2250,"£/per person/per year","Annual running costs (cleaning and general upkeep, communal or structural repairs, scheme manager service, emergency alarm, management fees)",2020,"https://www.ageuk.org.uk/globalassets/age-uk/documents/factsheets/fs2_buying_retirement_housing_fcs.pdf",2250,"n/a","n/a","Housing management costs in a form of running cost, which was considered as part of this analysis. ","None",null,"Changed from n/a to housing management costs in sub type"]
[1.5100000000000005,"CostRunning costsHousing management cost","Retirement housing","Cost","Running costs","Housing management cost",2250,"£/per person/per year","Annual running costs (cleaning and general upkeep, communal or structural repairs, scheme manager service, emergency alarm, management fees)",2020,"https://www.ageuk.org.uk/globalassets/age-uk/documents/factsheets/fs2_buying_retirement_housing_fcs.pdf",2250,"n/a","n/a","Housing management costs in a form of running cost, which was considered as part of this analysis. ","Low",null,"Changed from n/a to housing management costs in sub type"]
[1.5200000000000005,"CostRunning costsHousing management cost","Retirement housing","Cost","Running costs","Housing management cost",2250,"£/per person/per year","Annual running costs (cleaning and general upkeep, communal or structural repairs, scheme manager service, emergency alarm, management fees)",2020,"https://www.ageuk.org.uk/globalassets/age-uk/documents/factsheets/fs2_buying_retirement_housing_fcs.pdf",2250,"n/a","n/a","Housing management costs in a form of running cost, which was considered as part of this analysis. ","High",null,"Changed from n/a to housing management costs in sub type"]
[1.5300000000000005,"BenefitSavings to Local authority Council tax","Retirement housing","Benefit","Savings to Local authority ","Council tax",{"$f":"42601/50","v":852.02},"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",852.02,"n/a","Yes","Individuals that live in retirement housing are eligible to pay council tax","Medium"]
[1.5400000000000005,"BenefitSavings to Local authority Council tax","Retirement housing","Benefit","Savings to Local authority ","Council tax",852.02,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",852.02,"n/a","Yes","Individuals that live in retirement housing are eligible to pay council tax","None"]
[1.5500000000000005,"BenefitSavings to Local authority Council tax","Retirement housing","Benefit","Savings to Local authority ","Council tax",852.02,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",852.02,"n/a","Yes","Individuals that live in retirement housing are eligible to pay council tax","Low"]
[1.5600000000000005,"BenefitSavings to Local authority Council tax","Retirement housing","Benefit","Savings to Local authority ","Council tax",852.02,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",852.02,"n/a","Yes","Individuals that live in retirement housing are eligible to pay council tax","High"]
[1.5700000000000005,"BenefitSavings to Local authority Council tax","Extra Care","Benefit","Savings to Local authority ","Council tax",852.02,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",852.02,"n/a","Yes","Individuals that live in extra care settings are eligible to pay council tax","Medium"]
[1.5800000000000005,"BenefitSavings to Local authority Council tax","Extra Care","Benefit","Savings to Local authority ","Council tax",852.02,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",852.02,"n/a","Yes","Individuals that live in extra care settings are eligible to pay council tax","None"]
[1.5900000000000005,"BenefitSavings to Local authority Council tax","Extra Care","Benefit","Savings to Local authority ","Council tax",852.02,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",852.02,"n/a","Yes","Individuals that live in extra care settings are eligible to pay council tax","Low"]
[1.6000000000000005,"BenefitSavings to Local authority Council tax","Extra Care","Benefit","Savings to Local authority ","Council tax",852.02,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",852.02,"n/a","Yes","Individuals that live in extra care settings are eligible to pay council tax","High"]
[1.6100000000000005,"BenefitWeekly income effect ","Retirement housing","Benefit",null,"Weekly income effect ",{"$f":"VLOOKUP($C62&\" \"&$P62,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Weekly local income effect per service user (a scheme on average houses 55 older adults)",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","Medium",null,"Not included in analysis"]
[1.6200000000000006,"BenefitWeekly income effect ","Retirement housing","Benefit",null,"Weekly income effect ",{"$f":"VLOOKUP($C63&\" \"&$P63,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Weekly local income effect per service user (a scheme on average houses 55 older adults)",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","None",null,"Not included in analysis"]
[1.6300000000000006,"BenefitWeekly income effect ","Retirement housing","Benefit",null,"Weekly income effect ",{"$f":"VLOOKUP($C64&\" \"&$P64,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Weekly local income effect per service user (a scheme on average houses 55 older adults)",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","Low",null,"Not included in analysis"]
[1.6400000000000006,"BenefitWeekly income effect ","Retirement housing","Benefit",null,"Weekly income effect ",{"$f":"VLOOKUP($C65&\" \"&$P65,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Weekly local income effect per service user (a scheme on average houses 55 older adults)",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","High",null,"Not included in analysis"]
[1.6500000000000006,"BenefitWeekly income effect ","Extra Care","Benefit",null,"Weekly income effect ",{"$f":"VLOOKUP($C66&\" \"&$P66,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Weekly local income effect per service user (a scheme on average houses 45 older adults)",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","Medium",null,"Not included in analysis"]
[1.6600000000000006,{"$f":"D67&E67&F67","v":"BenefitWeekly income effect "},"Extra Care","Benefit",null,"Weekly income effect ",{"$f":"VLOOKUP($C67&\" \"&$P67,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Weekly local income effect per service user (a scheme on average houses 45 older adults)",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","None",null,"Not included in analysis"]
[{"$f":"A67+0.01","v":1.6700000000000006},"BenefitWeekly income effect ","Extra Care","Benefit",null,"Weekly income effect ",{"$f":"VLOOKUP($C68&\" \"&$P68,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Weekly local income effect per service user (a scheme on average houses 45 older adults)",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","Low",null,"Not included in analysis"]
[1.6800000000000006,"BenefitWeekly income effect ","Extra Care","Benefit",null,"Weekly income effect ",{"$f":"VLOOKUP($C69&\" \"&$P69,#REF!,4,0)","v":{"$error":"#REF!"}},"£/per person/per week","Weekly local income effect per service user (a scheme on average houses 45 older adults)",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","High",null,"Not included in analysis"]
[1.6900000000000006,"BenefitWeekly income effect ","Retirement housing","Benefit",null,"Weekly income effect ",549.6,"£/per person/per week","Scheme manager local income effect weekly ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","Medium",null,"Not included in analysis"]
[1.7000000000000006,"BenefitWeekly income effect ","Retirement housing","Benefit",null,"Weekly income effect ",549.6,"£/per person/per week","Scheme manager local income effect weekly ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","None",null,"Not included in analysis"]
[1.7100000000000006,"BenefitWeekly income effect ","Retirement housing","Benefit",null,"Weekly income effect ",549.6,"£/per person/per week","Scheme manager local income effect weekly ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","Low",null,"Not included in analysis"]
[1.7200000000000006,"BenefitWeekly income effect ","Retirement housing","Benefit",null,"Weekly income effect ",549.6,"£/per person/per week","Scheme manager local income effect weekly ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","High",null,"Not included in analysis"]
[1.7300000000000006,"BenefitWeekly income effect ","Extra Care","Benefit",null,"Weekly income effect ",549.6,"£/per person/per week","Scheme manager local income effect weekly ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","Medium",null,"Not included in analysis"]
[1.7400000000000007,"BenefitWeekly income effect ","Extra Care","Benefit",null,"Weekly income effect ",549.6,"£/per person/per week","Scheme manager local income effect weekly ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","None",null,"Not included in analysis"]
[1.7500000000000007,"BenefitWeekly income effect ","Extra Care","Benefit",null,"Weekly income effect ",549.6,"£/per person/per week","Scheme manager local income effect weekly ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","Low",null,"Not included in analysis"]
[1.7600000000000007,"BenefitWeekly income effect ","Extra Care","Benefit",null,"Weekly income effect ",549.6,"£/per person/per week","Scheme manager local income effect weekly ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf","n/a","n/a","n/a","N/A","High",null,"Not included in analysis"]
[1.7700000000000007,"BenefitMeans-tested financial supportEquipment and adaptions ","Retirement housing","Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C78&\" \"&$P78,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":125},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",{"$f":"G78","v":125},"n/a","No","Retirement housing may require minor equipment and adaptions, therefore residents in this form of housing are eligible to receive this payment.","Medium",null,"Applicable for a self-funder"]
[1.7800000000000007,"BenefitMeans-tested financial supportEquipment and adaptions ","Retirement housing","Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C79&\" \"&$P79,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":0},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",{"$f":"G79","v":0},"n/a","No","Retirement housing may require minor equipment and adaptions, therefore residents in this form of housing are eligible to receive this payment.","None",null,"Applicable for a self-funder"]
[1.7900000000000007,"BenefitMeans-tested financial supportEquipment and adaptions ","Retirement housing","Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C80&\" \"&$P80,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":83.333333333333329},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",83.333333333333329,"n/a","No","Retirement housing may require minor equipment and adaptions, therefore residents in this form of housing are eligible to receive this payment.","Low",null,"Applicable for a self-funder"]
[1.8000000000000007,"BenefitMeans-tested financial supportEquipment and adaptions ","Retirement housing","Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C81&\" \"&$P81,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":166.66666666666666},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",166.66666666666666,"n/a","No","Retirement housing may require minor equipment and adaptions, therefore residents in this form of housing are eligible to receive this payment.","High",null,"Applicable for a self-funder"]
[1.8100000000000007,"CostRunning costsHousing management cost","Shared Lives","Cost","Running costs","Housing management cost",28,"£/per person/per week","Includes: Direct staff costs (non-care), related expenses, direct overheads, indirect overheads, capital",2015,"https://www.pssru.ac.uk/pub/uc/uc2014/brookes-callaghan.pdf",{"$f":"G82*52","v":1456},"n/a","n/a","Housing management costs in a form of running cost, which was considered as part of this analysis. ","Medium",null,"Changed from n/a to housing management costs in sub type"]
[1.8200000000000007,"CostRunning costsHousing management cost","Shared Lives","Cost","Running costs","Housing management cost",28,"£/per person/per week","Includes: Direct staff costs (non-care), related expenses, direct overheads, indirect overheads, capital",2015,"https://www.pssru.ac.uk/pub/uc/uc2014/brookes-callaghan.pdf",{"$f":"G83*52","v":1456},"n/a","n/a","Housing management costs in a form of running cost, which was considered as part of this analysis. ","None",null,"Changed from n/a to housing management costs in sub type"]
[1.8300000000000007,"CostRunning costsHousing management cost","Shared Lives","Cost","Running costs","Housing management cost",28,"£/per person/per week","Includes: Direct staff costs (non-care), related expenses, direct overheads, indirect overheads, capital",2015,"https://www.pssru.ac.uk/pub/uc/uc2014/brookes-callaghan.pdf",1456,"n/a","n/a","Housing management costs in a form of running cost, which was considered as part of this analysis. ","Low",null,"Changed from n/a to housing management costs in sub type"]
[1.8400000000000007,"CostRunning costsHousing management cost","Shared Lives","Cost","Running costs","Housing management cost",28,"£/per person/per week","Includes: Direct staff costs (non-care), related expenses, direct overheads, indirect overheads, capital",2015,"https://www.pssru.ac.uk/pub/uc/uc2014/brookes-callaghan.pdf",1456,"n/a","n/a","Housing management costs in a form of running cost, which was considered as part of this analysis. ","High",null,"Changed from n/a to housing management costs in sub type"]
[1.8500000000000008,"CostLand costsLand costs","Shared Lives","Cost","Land costs","Land costs",0,"£/per person/per week",null,null,null,{"$f":"G86","v":0},"n/a","n/a","N/A","Medium"]
[1.8600000000000008,"CostLand costsLand costs","Shared Lives","Cost","Land costs","Land costs",0,"£/per person/per week",null,null,null,0,"n/a","n/a","N/A","None"]
[1.8700000000000008,"CostLand costsLand costs","Shared Lives","Cost","Land costs","Land costs",0,"£/per person/per week",null,null,null,0,"n/a","n/a","N/A","Low"]
[1.8800000000000008,"CostLand costsLand costs","Shared Lives","Cost","Land costs","Land costs",0,"£/per person/per week",null,null,null,0,"n/a","n/a","N/A","High"]
[1.8900000000000008,"CostCare staff costsCare costs","Shared Lives","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP($C90&\" - Total staff costs - \"&$P90&\" Need\",'Care staff costs'!$D$3:$H$33,5,0)","v":14976},"£/per person/per year"," Band 3 25324 Annual payment to Shared Lives carer (who receives 4 weeks fo paid breaks per year) -",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",14976,"n/a","n/a","Residents in shared lives schemes, may have care requirements, depending on level of need. ","Medium",null,"Changes sub type from n/a to \"care costs\""]
[1.9000000000000008,"CostCare staff costsCare costs","Shared Lives","Cost","Care staff costs","Care costs",0,"£/per person/per year","Band 1  20332\n",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",0,"n/a","n/a","Residents in shared lives schemes, may have care requirements, depending on level of need. ","None",null,"Changes sub type from n/a to \"care costs\""]
[1.9100000000000008,"CostCare staff costsCare costs","Shared Lives","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP($C92&\" - Total staff costs - \"&$P92&\" Need\",'Care staff costs'!$D$3:$H$33,5,0)","v":12688},"£/per person/per year","Band 2 - 22620\n",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",12688,"n/a","n/a","Residents in shared lives schemes, may have care requirements, depending on level of need. ","Low",null,"Changes sub type from n/a to \"care costs\""]
[1.9200000000000008,"CostCare staff costsCare costs","Shared Lives","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP($C93&\" - Total staff costs - \"&$P93&\" Need\",'Care staff costs'!$D$3:$H$33,5,0)","v":17680},"£/per person/per year","Based on percentage increase between band 1,2,3 - Band 3*111%",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",{"$f":"G93","v":17680},"n/a","n/a","Residents in shared lives schemes, may have care requirements, depending on level of need. ","High",null,"Changes sub type from n/a to \"care costs\""]
[1.9300000000000008,"CostMeans-tested financial supportRental of a room in a Shared Lives scheme - housing benefit","Shared Lives","Cost","Means-tested financial support","Rental of a room in a Shared Lives scheme - housing benefit",78,"£/per person/per week ","The second part of Shared Lives carers' pay is for the rent of a room in their house. Rent is paid by the individual using Shared Lives to their carer.",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",{"$f":"G94*52","v":4056},"n/a","No","Participants of Shared Lives schemes are required to pay rent to the Shared Lives host. This is usually equivilent to weekly housing benefit payments. ","Medium"]
[1.9400000000000008,"CostMeans-tested financial supportRental of a room in a Shared Lives scheme - housing benefit","Shared Lives","Cost","Means-tested financial support","Rental of a room in a Shared Lives scheme - housing benefit",78,"£/per person/per week ","The second part of Shared Lives carers' pay is for the rent of a room in their house. Rent is paid by the individual using Shared Lives to their carer.",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",4056,"n/a","No","Participants of Shared Lives schemes are required to pay rent to the Shared Lives host. This is usually equivilent to weekly housing benefit payments. ","None"]
[1.9500000000000008,"CostMeans-tested financial supportRental of a room in a Shared Lives scheme - housing benefit","Shared Lives","Cost","Means-tested financial support","Rental of a room in a Shared Lives scheme - housing benefit",78,"£/per person/per week ","The second part of Shared Lives carers' pay is for the rent of a room in their house. Rent is paid by the individual using Shared Lives to their carer.",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",4056,"n/a","No","Participants of Shared Lives schemes are required to pay rent to the Shared Lives host. This is usually equivilent to weekly housing benefit payments. ","Low"]
[1.9600000000000009,"CostMeans-tested financial supportRental of a room in a Shared Lives scheme - housing benefit","Shared Lives","Cost","Means-tested financial support","Rental of a room in a Shared Lives scheme - housing benefit",78,"£/per person/per week ","The second part of Shared Lives carers' pay is for the rent of a room in their house. Rent is paid by the individual using Shared Lives to their carer.",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",4056,"n/a","No","Participants of Shared Lives schemes are required to pay rent to the Shared Lives host. This is usually equivilent to weekly housing benefit payments. ","High"]
[1.9700000000000009,"CostMeans-tested financial supportRental - Housing benefit","Extra Care","Cost","Means-tested financial support","Rental - Housing benefit",78,"£/per person/per week ","Housing benefit (if renting)",2020,"https://www.ageuk.org.uk/information-advice/care/housing-options/assisted-living-and-extra-care-housing/",4056,"Renting","n/a","If renting, residents are eligible for housing benefit","Medium"]
[1.9800000000000009,"CostMeans-tested financial supportRental - Housing benefit","Extra Care","Cost","Means-tested financial support","Rental - Housing benefit",78,"£/per person/per week ","Housing benefit (if renting)",2020,"https://www.ageuk.org.uk/information-advice/care/housing-options/assisted-living-and-extra-care-housing/",4056,"Renting","n/a","If renting, residents are eligible for housing benefit","None"]
[1.9900000000000009,"CostMeans-tested financial supportRental - Housing benefit","Extra Care","Cost","Means-tested financial support","Rental - Housing benefit",78,"£/per person/per week ","Housing benefit (if renting)",2020,"https://www.ageuk.org.uk/information-advice/care/housing-options/assisted-living-and-extra-care-housing/",4056,"Renting","n/a","If renting, residents are eligible for housing benefit","Low"]
[2.0000000000000009,"CostMeans-tested financial supportRental - Housing benefit","Extra Care","Cost","Means-tested financial support","Rental - Housing benefit",78,"£/per person/per week ","Housing benefit (if renting)",2020,"https://www.ageuk.org.uk/information-advice/care/housing-options/assisted-living-and-extra-care-housing/",4056,"Renting","n/a","If renting, residents are eligible for housing benefit","High"]
[2.0100000000000007,"CostMeans-tested financial supportRental - Housing benefit","Retirement housing","Cost","Means-tested financial support","Rental - Housing benefit",78,"£/per person/per week ","Housing benefit",2020,"https://www.ageuk.org.uk/information-advice/care/housing-options/sheltered-housing/",4056,"Renting","n/a","If renting, residents are eligible for housing benefit","Medium"]
[2.0200000000000005,"CostMeans-tested financial supportRental - Housing benefit","Retirement housing","Cost","Means-tested financial support","Rental - Housing benefit",78,"£/per person/per week ","Housing benefit",2020,"https://www.ageuk.org.uk/information-advice/care/housing-options/sheltered-housing/",4056,"Renting","n/a","If renting, residents are eligible for housing benefit","None"]
[2.0300000000000002,"CostMeans-tested financial supportRental - Housing benefit","Retirement housing","Cost","Means-tested financial support","Rental - Housing benefit",78,"£/per person/per week ","Housing benefit",2020,"https://www.ageuk.org.uk/information-advice/care/housing-options/sheltered-housing/",{"$f":"G104*52","v":4056},"Renting","n/a","If renting, residents are eligible for housing benefit","Low"]
[2.04,"CostMeans-tested financial supportRental - Housing benefit","Retirement housing","Cost","Means-tested financial support","Rental - Housing benefit",78,"£/per person/per week ","Housing benefit",2020,"https://www.ageuk.org.uk/information-advice/care/housing-options/sheltered-housing/",4056,"Renting","n/a","If renting, residents are eligible for housing benefit","High"]
[2.0499999999999998,"CostMeans-tested financial supportPersonal expenses allowance","Residential Care","Cost","Means-tested financial support","Personal expenses allowance",24.9,"£/per person/per week ","The local authority must let the older person keep a Personal Expenses Allowance\n(PEA) of at least £24.90 a week.",2020,"https://www.ageuk.org.uk/globalassets/age-uk/documents/factsheets/fs10_paying_for_permanent_residential_care_fcs.pdf",0,"n/a","n/a","This is non-applicable as this payment is for the resident's personal use","Medium"]
[2.0599999999999996,"CostMeans-tested financial supportPersonal expenses allowance","Residential Care","Cost","Means-tested financial support","Personal expenses allowance",24.9,"£/per person/per week ","The local authority must let the older person keep a Personal Expenses Allowance\n(PEA) of at least £24.90 a week.",2020,"https://www.ageuk.org.uk/globalassets/age-uk/documents/factsheets/fs10_paying_for_permanent_residential_care_fcs.pdf",0,"n/a","n/a","This is non-applicable as this payment is for the resident's personal use","None"]
[2.0699999999999994,"CostMeans-tested financial supportPersonal expenses allowance","Residential Care","Cost","Means-tested financial support","Personal expenses allowance",24.9,"£/per person/per week ","The local authority must let the older person keep a Personal Expenses Allowance\n(PEA) of at least £24.90 a week.",2020,"https://www.ageuk.org.uk/globalassets/age-uk/documents/factsheets/fs10_paying_for_permanent_residential_care_fcs.pdf",0,"n/a","n/a","This is non-applicable as this payment is for the resident's personal use","Low"]
[2.0799999999999992,"CostMeans-tested financial supportPersonal expenses allowance","Residential Care","Cost","Means-tested financial support","Personal expenses allowance",24.9,"£/per person/per week ","The local authority must let the older person keep a Personal Expenses Allowance\n(PEA) of at least £24.90 a week.",2020,"https://www.ageuk.org.uk/globalassets/age-uk/documents/factsheets/fs10_paying_for_permanent_residential_care_fcs.pdf",0,"n/a","n/a","This is non-applicable as this payment is for the resident's personal use","High"]
[2.089999999999999,"CostCare staff costsCare costs","Retirement housing","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP($C110&\" - Total staff costs - \"&$P110&\" Need\",'Care staff costs'!$D$3:$H$33,5,0)","v":15089.6},"£/per person/per year","Home care costs",2020,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - \nestimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178) for medium care package ",{"$f":"G110","v":15089.6},"n/a","n/a","Residents in retirement housing schemes, may have care costs, depending on level of need. ","Medium"]
[2.0999999999999988,"CostCare staff costsCare costs","Retirement housing","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP($C111&\" Core Staff Costs\",'Care staff costs'!$D$3:$H$33,5,0)","v":6000},"£/per person/per year","Home care costs",2020,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - \nestimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178) for medium care package ",{"$f":"G111","v":6000},"n/a","n/a","Residents in retirement housing schemes, may have care costs, depending on level of need. ","None"]
[2.1099999999999985,"CostCare staff costsCare costs","Retirement housing","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP($C112&\" - Total staff costs - \"&$P112&\" Need\",'Care staff costs'!$D$3:$H$33,5,0)","v":10544.8},"£/per person/per year","Home care costs",2020,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - \nestimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178) for medium care package ",10544.8,"n/a","n/a","Residents in retirement housing schemes, may have care costs, depending on level of need. ","Low"]
[2.1199999999999983,"CostCare staff costsCare costs","Retirement housing","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP($C113&\" - Total staff costs - \"&$P113&\" Need\",'Care staff costs'!$D$3:$H$33,5,0)","v":22361.279999999999},"£/per person/per year","Home care costs",2020,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - \nestimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178) for medium care package ",22361.279999999999,"n/a","n/a","Residents in retirement housing schemes, may have care costs, depending on level of need. ","High"]
[2.1299999999999981,"CostEntitlementsAttendance Allowance","Extra Care","Cost","Entitlements","Attendance Allowance",59.7,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",21791,"n/a","Yes","Residents in extra care are entitled to attendance allowance. ","Medium",null,"Removed as only applicable for up to age 64"]
[2.1399999999999979,"CostEntitlementsAttendance Allowance","Extra Care","Cost","Entitlements","Attendance Allowance","n/a","£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","Yes","Residents in extra care are entitled to attendance allowance. ","None",null,"Removed as only applicable for up to age 64"]
[2.1499999999999977,"CostEntitlementsAttendance Allowance","Extra Care","Cost","Entitlements","Attendance Allowance",23.6,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","Yes","Residents in extra care are entitled to attendance allowance. ","Low",null,"Removed as only applicable for up to age 64"]
[2.1599999999999975,"CostEntitlementsAttendance Allowance","Extra Care","Cost","Entitlements","Attendance Allowance",89.15,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",32540,"n/a","Yes","Residents in extra care are entitled to attendance allowance. ","High",null,"Removed as only applicable for up to age 64"]
[null,"CostEntitlementsAttendance Allowance","Extra Care","Cost","Entitlements","Attendance Allowance",59.7,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",21791,"n/a","No","Residents in extra care are entitled to attendance allowance. ","Medium"]
[null,"CostEntitlementsAttendance Allowance","Extra Care","Cost","Entitlements","Attendance Allowance","n/a","£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","No","Residents in extra care are entitled to attendance allowance. ","None"]
[null,"CostEntitlementsAttendance Allowance","Extra Care","Cost","Entitlements","Attendance Allowance",23.6,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","No","Residents in extra care are entitled to attendance allowance. ","Low"]
[null,"CostEntitlementsAttendance Allowance","Extra Care","Cost","Entitlements","Attendance Allowance",89.15,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",32540,"n/a","No","Residents in extra care are entitled to attendance allowance. ","High"]
[null,"CostEntitlementsAttendance Allowance","Retirement housing","Cost","Entitlements","Attendance Allowance",59.7,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",21791,"n/a","Yes","Residents in retirement housing are entitled to attendance allowance. ","Medium",null,"Removed as only applicable for up to age 64"]
[null,"CostEntitlementsAttendance Allowance","Retirement housing","Cost","Entitlements","Attendance Allowance","n/a","£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","Yes","Residents in retirement housing are entitled to attendance allowance. ","None",null,"Removed as only applicable for up to age 64"]
[null,"CostEntitlementsAttendance Allowance","Retirement housing","Cost","Entitlements","Attendance Allowance",23.6,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","Yes","Residents in retirement housing are entitled to attendance allowance. ","Low",null,"Removed as only applicable for up to age 64"]
[null,"CostEntitlementsAttendance Allowance","Retirement housing","Cost","Entitlements","Attendance Allowance",89.15,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",32540,"n/a","Yes","Residents in retirement housing are entitled to attendance allowance. ","High",null,"Removed as only applicable for up to age 64"]
[{"$f":"A117+0.01","v":2.1699999999999973},"CostEntitlementsAttendance Allowance","Retirement housing","Cost","Entitlements","Attendance Allowance",59.7,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",21791,"n/a","No","Residents in retirement housing are entitled to attendance allowance. ","Medium"]
[2.1799999999999971,"CostEntitlementsAttendance Allowance","Retirement housing","Cost","Entitlements","Attendance Allowance","n/a","£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","No","Residents in retirement housing are entitled to attendance allowance. ","None"]
[2.1899999999999968,"CostEntitlementsAttendance Allowance","Retirement housing","Cost","Entitlements","Attendance Allowance",23.6,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","No","Residents in retirement housing are entitled to attendance allowance. ","Low"]
[2.1999999999999966,"CostEntitlementsAttendance Allowance","Retirement housing","Cost","Entitlements","Attendance Allowance",89.15,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",32540,"n/a","No","Residents in retirement housing are entitled to attendance allowance. ","High"]
[2.2099999999999964,"CostMeans-tested financial supportEquipment and adaptions ","Shared Lives","Cost","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C130&\" \"&$P130,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":125},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",{"$f":"G130","v":125},"n/a","No","Shared Lives residents may require minor equipment and adaptions, therefore residents in this form of housing are eligible to receive this payment.","Medium"]
[2.2199999999999962,{"$f":"D131&E131&F131","v":"CostMeans-tested financial supportEquipment and adaptions "},"Shared Lives","Cost","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C131&\" \"&$P131,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":0},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","No","Shared Lives residents may require minor equipment and adaptions, therefore residents in this form of housing are eligible to receive this payment.","None"]
[2.229999999999996,"CostMeans-tested financial supportEquipment and adaptions ","Shared Lives","Cost","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C132&\" \"&$P132,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":83.333333333333329},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",83.333333333333329,"n/a","No","Shared Lives residents may require minor equipment and adaptions, therefore residents in this form of housing are eligible to receive this payment.","Low"]
[2.2399999999999958,"CostMeans-tested financial supportEquipment and adaptions ","Shared Lives","Cost","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C133&\" \"&$P133,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":166.66666666666666},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",166.66666666666666,"n/a","No","Shared Lives residents may require minor equipment and adaptions, therefore residents in this form of housing are eligible to receive this payment.","High"]
[2.2499999999999956,"BenefitSavings to the NHSReduction in loneliness","Extra Care","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$134&\" \"&$P134,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":171.14000000000001},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",171.14000000000001,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a extra care setting, this is therefore seen as a benefit.","Medium"]
[2.2599999999999953,"BenefitSavings to the NHSReduction in loneliness","Extra Care","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$134&\" \"&$P135,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":42.785000000000004},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",42.785000000000004,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a extra care setting, this is therefore seen as a benefit.","None"]
[2.2699999999999951,"BenefitSavings to the NHSReduction in loneliness","Extra Care","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$134&\" \"&$P136,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":85.570000000000007},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",85.570000000000007,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a extra care setting, this is therefore seen as a benefit.","Low"]
[2.2799999999999949,"BenefitSavings to the NHSReduction in loneliness","Extra Care","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$134&\" \"&$P137,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":213.92500000000001},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",213.92500000000001,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a extra care setting, this is therefore seen as a benefit.","High"]
[2.2899999999999947,"BenefitSavings to the NHSReduction in loneliness","Retirement housing","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$138&\" \"&$P138,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":97.51},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",97.51,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a retirement housing setting, this is therefore seen as a benefit.","Medium"]
[2.2999999999999945,"BenefitSavings to the NHSReduction in loneliness","Retirement housing","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$138&\" \"&$P139,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":24.377500000000001},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",24.377500000000001,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a retirement housing setting, this is therefore seen as a benefit.","None"]
[{"$f":"A139+0.01","v":2.3099999999999943},"BenefitSavings to the NHSReduction in loneliness","Retirement housing","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$138&\" \"&$P140,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":48.755000000000003},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",48.755000000000003,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a retirement housing setting, this is therefore seen as a benefit.","Low"]
[2.3199999999999941,"BenefitSavings to the NHSReduction in loneliness","Retirement housing","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$138&\" \"&$P141,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":121.8875},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",121.8875,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a retirement housing setting, this is therefore seen as a benefit.","High"]
[2.3299999999999939,"BenefitSavings to the NHSReduction in loneliness","Residential Care","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$142&\" \"&$P142,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":27.860000000000014},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",27.860000000000014,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a residential care setting, this is therefore seen as a benefit.","Medium"]
[2.3399999999999936,"BenefitSavings to the NHSReduction in loneliness","Residential Care","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$142&\" \"&$P143,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":6.9650000000000034},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",6.9650000000000034,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a residential care setting, this is therefore seen as a benefit.","None"]
[2.3499999999999934,"BenefitSavings to the NHSReduction in loneliness","Residential Care","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$142&\" \"&$P144,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":13.930000000000007},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",13.930000000000007,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a residential care setting, this is therefore seen as a benefit.","Low"]
[2.3599999999999932,"BenefitSavings to the NHSReduction in loneliness","Residential Care","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$142&\" \"&$P145,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":34.825000000000017},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",34.825000000000017,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a residential care setting, this is therefore seen as a benefit.","High"]
[2.369999999999993,"BenefitSavings to the NHSReduction in loneliness","Shared Lives","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$146&\" \"&$P146,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":151.24},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",151.24,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a shared lives setting, this is therefore seen as a benefit.","Medium"]
[2.3799999999999928,"BenefitSavings to the NHSReduction in loneliness","Shared Lives","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$146&\" \"&$P147,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":37.81},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",37.81,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a shared lives setting, this is therefore seen as a benefit.","None"]
[2.3899999999999926,"BenefitSavings to the NHSReduction in loneliness","Shared Lives","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$146&\" \"&$P148,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":75.62},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",75.62,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a shared lives setting, this is therefore seen as a benefit.","Low"]
[2.3999999999999924,"BenefitSavings to the NHSReduction in loneliness","Shared Lives","Benefit","Savings to the NHS","Reduction in loneliness",{"$f":"VLOOKUP(C$146&\" \"&$P149,'NHS I Loneliness'!$A$9:$D$51,4,0)","v":189.05},"£/per person/per year","Reduction in annual cost of loneliness for housing type per person per year compared to general housing population of the same age category",null,"See sub-tab 'societal , wellbeing' ",189.05,"n/a","n/a","Residents that may be isolated in the home environment will have more opportunities to socialise in a shared lives setting, this is therefore seen as a benefit.","High"]
[2.4099999999999921,"CostCare staff costsCare costs","Residential Care","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP($C150&\" - Total staff costs - \"&$P150&\" Need\",'Care staff costs'!$D$3:$H$33,5,0)","v":23575},"£/per person/per year","1 FTE",2018,"https://www.knightfrank.com/research/article/2018-10-09-care-home-trading-performance-review-2018-staffing-costs-profitability-research",23575,"n/a","n/a","Residents in residential care, depending on level of need, may have care needs. ","Medium"]
[2.4199999999999919,"CostCare staff costsCare costs","Residential Care","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP($C151&\" Core Staff Costs\",'Care staff costs'!$D$3:$H$33,5,0)","v":14485.4},"£/per person/per year",".25 FTE",2018,"https://www.knightfrank.com/research/article/2018-10-09-care-home-trading-performance-review-2018-staffing-costs-profitability-research",14485.4,"n/a","n/a","Residents in residential care, depending on level of need, may have care needs. ","None"]
[2.4299999999999917,"CostCare staff costsCare costs","Residential Care","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP($C152&\" - Total staff costs - \"&$P152&\" Need\",'Care staff costs'!$D$3:$H$33,5,0)","v":19030.2},"£/per person/per year",".5 FTE",2018,"https://www.knightfrank.com/research/article/2018-10-09-care-home-trading-performance-review-2018-staffing-costs-profitability-research",19030.2,"n/a","n/a","Residents in residential care, depending on level of need, may have care needs. ","Low"]
[2.4399999999999915,"CostCare staff costsCare costs","Residential Care","Cost","Care staff costs","Care costs",{"$f":"VLOOKUP($C153&\" - Total staff costs - \"&$P153&\" Need\",'Care staff costs'!$D$3:$H$33,5,0)","v":30846.68},"£/per person/per year","1.5 FTE",2018,"https://www.knightfrank.com/research/article/2018-10-09-care-home-trading-performance-review-2018-staffing-costs-profitability-research",30846.68,"n/a","n/a","Residents in residential care, depending on level of need, may have care needs. ","High"]
[2.4499999999999913,"CostMeans-tested financial supportDisability and Facilities grant ","Retirement housing","Cost","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP(C$154&\" \"&P154,'EQUIP&DFG'!$A$37:$G$61,4,0)","v":750},"£/per person/per year","1.5 FTE",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",{"$f":"G154","v":750},"n/a","No","Residents in retirement housing may require significant adaptions and are therefore eligible for the DFG. ","Medium"]
[2.4599999999999911,"CostMeans-tested financial supportDisability and Facilities grant ","Retirement housing","Cost","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP(C$154&\" \"&P155,'EQUIP&DFG'!$A$37:$G$61,4,0)","v":0},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",{"$f":"G155","v":0},"n/a","No","Residents in retirement housing may require significant adaptions and are therefore eligible for the DFG. ","None"]
[2.4699999999999909,"CostMeans-tested financial supportDisability and Facilities grant ","Retirement housing","Cost","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP(C$154&\" \"&P156,'EQUIP&DFG'!$A$37:$G$61,4,0)","v":250},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",250,"n/a","No","Residents in retirement housing may require significant adaptions and are therefore eligible for the DFG. ","Low"]
[2.4799999999999907,"CostMeans-tested financial supportDisability and Facilities grant ","Retirement housing","Cost","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP(C$154&\" \"&P157,'EQUIP&DFG'!$A$37:$G$61,4,0)","v":1000},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",1000,"n/a","No","Residents in retirement housing may require significant adaptions and are therefore eligible for the DFG. ","High"]
[2.4899999999999904,"BenefitSavings to the NHSHospital admissions","Retirement housing","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C158&\" \"&P158,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":3370},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",3370,"n/a","n/a","Residents in retirement housing may not require the same frequency of admission to hospital when compared to those living in the home environment. ","Medium"]
[2.4999999999999902,"BenefitSavings to the NHSHospital admissions","Retirement housing","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C159&\" \"&P159,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":842.5},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",842.5,"n/a","n/a","Residents in retirement housing may not require the same frequency of admission to hospital when compared to those living in the home environment. ","None"]
[2.50999999999999,"BenefitSavings to the NHSHospital admissions","Retirement housing","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C160&\" \"&P160,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":1685},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",1685,"n/a","n/a","Residents in retirement housing may not require the same frequency of admission to hospital when compared to those living in the home environment. ","Low"]
[2.5199999999999898,"BenefitSavings to the NHSHospital admissions","Retirement housing","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C161&\" \"&P161,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":4212.5},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",4212.5,"n/a","n/a","Residents in retirement housing may not require the same frequency of admission to hospital when compared to those living in the home environment. ","High"]
[2.5299999999999896,"BenefitSavings to the NHSHospital admissions","Extra Care","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C162&\" \"&P162,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":5055},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",5055,"n/a","n/a","Residents in extra care may not require the same frequency of admission to hospital when compared to those living in the home environment. ","Medium",null,null,null,null,null,"a"]
[2.5399999999999894,"BenefitSavings to the NHSHospital admissions","Extra Care","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C163&\" \"&P163,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":1263.75},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",1263.75,"n/a","n/a","Residents in extra care may not require the same frequency of admission to hospital when compared to those living in the home environment. ","None",null,null,null,null,null," "]
[2.5499999999999892,"BenefitSavings to the NHSHospital admissions","Extra Care","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C164&\" \"&P164,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":2527.5},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",2527.5,"n/a","n/a","Residents in extra care may not require the same frequency of admission to hospital when compared to those living in the home environment. ","Low",null,null,null,null,null,{"$f":"V162&V163","v":"a "}]
[2.559999999999989,"BenefitSavings to the NHSHospital admissions","Extra Care","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C165&\" \"&P165,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":6318.75},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",6318.75,"n/a","n/a","Residents in extra care may not require the same frequency of admission to hospital when compared to those living in the home environment. ","High",null,null,null,null,null,{"$f":"C162&\" \"&P162","v":"Extra Care Medium"}]
[2.5699999999999887,"BenefitSavings to the NHSHospital admissions","Residential Care","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C166&\" \"&P166,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":4044},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",4044,"n/a","n/a","Residents in residential care may not require the same frequency of admission to hospital when compared to those living in the home environment. ","Medium",null,null,null,null,null,{"$f":"C162&\" \"&P162","v":"Extra Care Medium"}]
[2.5799999999999885,"BenefitSavings to the NHSHospital admissions","Residential Care","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C167&\" \"&P167,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":1011},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",1011,"n/a","n/a","Residents in residential care may not require the same frequency of admission to hospital when compared to those living in the home environment. ","None"]
[2.5899999999999883,"BenefitSavings to the NHSHospital admissions","Residential Care","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C168&\" \"&P168,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":2022},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",2022,"n/a","n/a","Residents in residential care may not require the same frequency of admission to hospital when compared to those living in the home environment. ","Low"]
[2.5999999999999881,"BenefitSavings to the NHSHospital admissions","Residential Care","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C169&\" \"&P169,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":5055},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",5055,"n/a","n/a","Residents in residential care may not require the same frequency of admission to hospital when compared to those living in the home environment. ","High"]
[2.6099999999999879,"BenefitSavings to the NHSHospital admissions","Shared Lives","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C170&\" \"&P170,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":3341.9166666666665},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",3341.9166666666665,"n/a","n/a","Shared Lives participants may not require the same frequency of admission to hospital when compared to those living in the home environment. ","Medium"]
[2.6199999999999877,"BenefitSavings to the NHSHospital admissions","Shared Lives","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C171&\" \"&P171,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":835.47916666666663},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",835.47916666666663,"n/a","n/a","Shared Lives participants may not require the same frequency of admission to hospital when compared to those living in the home environment. ","None"]
[2.6299999999999875,"BenefitSavings to the NHSHospital admissions","Shared Lives","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C172&\" \"&P172,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":1670.9583333333333},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",1670.9583333333333,"n/a","n/a","Shared Lives participants may not require the same frequency of admission to hospital when compared to those living in the home environment. ","Low"]
[2.6399999999999872,"BenefitSavings to the NHSHospital admissions","Shared Lives","Benefit","Savings to the NHS","Hospital admissions",{"$f":"VLOOKUP(C173&\" \"&P173,'NHS I Hospital admissions'!$A$2:$E$39,4,0)","v":4177.395833333333},"£/per person/per year","Annual savings per person per year on hospital admissions ",null,"See sub-tab 'hospital admissions' ",4177.395833333333,"n/a","n/a","Shared Lives participants may not require the same frequency of admission to hospital when compared to those living in the home environment. ","High"]
[2.649999999999987,"BenefitSavings to the NHSFalls","Shared Lives","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C174&\" \"&$P174,'NHS I Falls '!$A$9:$D$65,4,0)","v":716.72},"£/per person/per year","Cost savings per person / per year on falls residing in shared lives placement - compared to general community population (see tab falls)",null,null,716.72,"n/a","n/a","Residents in Shared Lives schemes have a reduced frequency of falls.","Medium"]
[2.6599999999999868,"BenefitSavings to the NHSFalls","Shared Lives","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C175&\" \"&$P175,'NHS I Falls '!$A$9:$D$65,4,0)","v":179.18},"£/per person/per year","Cost savings per person / per year on falls residing in shared lives placement - compared to general community population (see tab falls)",null,null,179.18,"n/a","n/a","Residents in Shared Lives schemes have a reduced frequency of falls.","None"]
[2.6699999999999866,"BenefitSavings to the NHSFalls","Shared Lives","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C176&\" \"&$P176,'NHS I Falls '!$A$9:$D$65,4,0)","v":358.36},"£/per person/per year","Cost savings per person / per year on falls residing in shared lives placement - compared to general community population (see tab falls)",null,null,358.36,"n/a","n/a","Residents in Shared Lives schemes have a reduced frequency of falls.","Low"]
[2.6799999999999864,"BenefitSavings to the NHSFalls","Shared Lives","Benefit","Savings to the NHS","Falls",{"$f":"VLOOKUP($C177&\" \"&$P177,'NHS I Falls '!$A$9:$D$65,4,0)","v":895.90000000000009},"£/per person/per year","Cost savings per person / per year on falls residing in shared lives placement - compared to general community population (see tab falls)",null,null,895.90000000000009,"n/a","n/a","Residents in Shared Lives schemes have a reduced frequency of falls.","High"]
[2.6899999999999862,"BenefitSavings to the NHSGP visits","Extra Care","Benefit","Savings to the NHS","GP visits",{"$f":"VLOOKUP($C178&\" \"&$P178,'Savings to NHS - Extra Care'!$A$3:$D$17,4,0)","v":144.78},"£/per person/per year","Annual savings per person per year GP visits ",2019,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf",144.78,"n/a","n/a","Residents in an extra care scheme may not require the same volume of GP appointments.","Medium"]
[2.699999999999986,"BenefitSavings to the NHSGP visits","Extra Care","Benefit","Savings to the NHS","GP visits",{"$f":"VLOOKUP($C179&\" \"&$P179,'Savings to NHS - Extra Care'!$A$3:$D$17,4,0)","v":36.195},"£/per person/per year","Annual savings per person per year GP visits ",2019,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf",36.195,"n/a","n/a","Residents in an extra care scheme may not require the same volume of GP appointments.","None"]
[2.7099999999999858,"BenefitSavings to the NHSGP visits","Extra Care","Benefit","Savings to the NHS","GP visits",{"$f":"VLOOKUP($C180&\" \"&$P180,'Savings to NHS - Extra Care'!$A$3:$D$17,4,0)","v":72.39},"£/per person/per year","Annual savings per person per year GP visits ",2019,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf",72.39,"n/a","n/a","Residents in an extra care scheme may not require the same volume of GP appointments.","Low"]
[2.7199999999999855,"BenefitSavings to the NHSGP visits","Extra Care","Benefit","Savings to the NHS","GP visits",{"$f":"VLOOKUP($C181&\" \"&$P181,'Savings to NHS - Extra Care'!$A$3:$D$17,4,0)","v":180.97499999999999},"£/per person/per year","Annual savings per person per year GP visits ",2019,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf",180.97499999999999,"n/a","n/a","Residents in an extra care scheme may not require the same volume of GP appointments.","High"]
[2.7299999999999853,"BenefitSavings to the NHSCommunity nurse visits ","Extra Care","Benefit","Savings to the NHS","Community nurse visits ",{"$f":"VLOOKUP($C182&\" \"&$P182,'Savings to NHS - Extra Care'!$A$9:$D$12,4,0)","v":362.55},"£/per person/per year","Annual savings per person per year on community nurse visits",2019,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf",362.55,"n/a","n/a","Residents in an extra care scheme may not require the same volume of community nurse visits. ","Medium"]
[2.7399999999999851,"BenefitSavings to the NHSCommunity nurse visits ","Extra Care","Benefit","Savings to the NHS","Community nurse visits ",{"$f":"VLOOKUP($C183&\" \"&$P183,'Savings to NHS - Extra Care'!$A$9:$D$12,4,0)","v":90.637500000000003},"£/per person/per year","Annual savings per person per year on community nurse visits",2019,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf",90.637500000000003,"n/a","n/a","Residents in an extra care scheme may not require the same volume of community nurse visits. ","None"]
[2.7499999999999849,"BenefitSavings to the NHSCommunity nurse visits ","Extra Care","Benefit","Savings to the NHS","Community nurse visits ",{"$f":"VLOOKUP($C184&\" \"&$P184,'Savings to NHS - Extra Care'!$A$9:$D$12,4,0)","v":181.27500000000001},"£/per person/per year","Annual savings per person per year on community nurse visits",2019,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf",181.27500000000001,"n/a","n/a","Residents in an extra care scheme may not require the same volume of community nurse visits. ","Low"]
[2.7599999999999847,"BenefitSavings to the NHSCommunity nurse visits ","Extra Care","Benefit","Savings to the NHS","Community nurse visits ",{"$f":"VLOOKUP($C185&\" \"&$P185,'Savings to NHS - Extra Care'!$A$9:$D$12,4,0)","v":453.1875},"£/per person/per year","Annual savings per person per year on community nurse visits",2019,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf",453.1875,"n/a","n/a","Residents in an extra care scheme may not require the same volume of community nurse visits. ","High"]
[2.7699999999999845,"BenefitSavings to the NHSDTOC","Extra Care","Benefit","Savings to the NHS","DTOC",{"$f":"VLOOKUP($C186&\" \"&$P186,'Savings to NHS - Extra Care'!$A$14:$D$17,4,0)","v":465.3},"£/per person/per year","Annual savings per person per year on DTOC",2019,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf",465.3,"n/a","n/a","DTOC is reduced for residents in extra care schemes. ","Medium"]
[2.7799999999999843,"BenefitSavings to the NHSDTOC","Extra Care","Benefit","Savings to the NHS","DTOC",{"$f":"VLOOKUP($C187&\" \"&$P187,'Savings to NHS - Extra Care'!$A$14:$D$17,4,0)","v":116.325},"£/per person/per year","Annual savings per person per year on DTOC",2019,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf",116.325,"n/a","n/a","DTOC is reduced for residents in extra care schemes. ","None"]
[2.789999999999984,"BenefitSavings to the NHSDTOC","Extra Care","Benefit","Savings to the NHS","DTOC",{"$f":"VLOOKUP($C188&\" \"&$P188,'Savings to NHS - Extra Care'!$A$14:$D$17,4,0)","v":232.65},"£/per person/per year","Annual savings per person per year on DTOC",2019,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf",232.65,"n/a","n/a","DTOC is reduced for residents in extra care schemes. ","Low"]
[2.7999999999999838,"BenefitSavings to the NHSDTOC","Extra Care","Benefit","Savings to the NHS","DTOC",{"$f":"VLOOKUP($C189&\" \"&$P189,'Savings to NHS - Extra Care'!$A$14:$D$17,4,0)","v":581.625},"£/per person/per year","Annual savings per person per year on DTOC",2019,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf",581.625,"n/a","n/a","DTOC is reduced for residents in extra care schemes. ","High"]
[2.8099999999999836,"CostMeans-tested financial supportCouncil tax support","Retirement housing","Cost","Means-tested financial support","Council tax support",{"$f":"15%*6390","v":958.5},"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",958.5,"n/a","No","Residents who live in retirement housing are required to pay council tax, based on means-testing, they may be eligible for a council tax reduction. ","Medium"]
[2.8199999999999834,"CostMeans-tested financial supportCouncil tax support","Retirement housing","Cost","Means-tested financial support","Council tax support",{"$f":"15%*6390","v":958.5},"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",958.5,"n/a","No","Residents who live in retirement housing are required to pay council tax, based on means-testing, they may be eligible for a council tax reduction. ","None"]
[2.8299999999999832,"CostMeans-tested financial supportCouncil tax support","Retirement housing","Cost","Means-tested financial support","Council tax support",{"$f":"15%*6390","v":958.5},"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",958.5,"n/a","No","Residents who live in retirement housing are required to pay council tax, based on means-testing, they may be eligible for a council tax reduction. ","Low"]
[2.839999999999983,"CostMeans-tested financial supportCouncil tax support","Retirement housing","Cost","Means-tested financial support","Council tax support",{"$f":"15%*6390","v":958.5},"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",958.5,"n/a","No","Residents who live in retirement housing are required to pay council tax, based on means-testing, they may be eligible for a council tax reduction. ","High"]
[2.8499999999999828,"BenefitMeans-tested financial supportEquipment and adaptions ","Extra Care","Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C194&\" \"&$P194,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":125},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",{"$f":"G194","v":125},"n/a","No","Extra Care residents may require minor equipment and adaptions, therefore residents in this form of housing are eligible to receive this payment.","Medium",null,"Applicable for a self-funder"]
[2.8599999999999826,{"$f":"D195&E195&F195","v":"BenefitMeans-tested financial supportEquipment and adaptions "},"Extra Care","Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C195&\" \"&$P195,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":0},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","No","Extra Care residents may require minor equipment and adaptions, therefore residents in this form of housing are eligible to receive this payment.","None",null,"Applicable for a self-funder"]
[2.8699999999999823,"BenefitMeans-tested financial supportEquipment and adaptions ","Extra Care","Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C196&\" \"&$P196,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":83.333333333333329},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",83.333333333333329,"n/a","No","Extra Care residents may require minor equipment and adaptions, therefore residents in this form of housing are eligible to receive this payment.","Low",null,"Applicable for a self-funder"]
[2.8799999999999821,"BenefitMeans-tested financial supportEquipment and adaptions ","Extra Care","Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C197&\" \"&$P197,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":166.66666666666666},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",166.66666666666666,"n/a","No","Extra Care residents may require minor equipment and adaptions, therefore residents in this form of housing are eligible to receive this payment.","High",null,"Applicable for a self-funder"]
[2.8899999999999819,"BenefitMeans-tested financial supportEquipment and adaptions ","Residential Care","Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C198&\" \"&$P198,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":125},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","No","It is assumed that a resdiential care facility has the necessary equipment and adaptions for staff.","Medium",null,"Applicable for a self-funder"]
[2.8999999999999817,"BenefitMeans-tested financial supportEquipment and adaptions ","Residential Care","Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C199&\" \"&$P199,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":0},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","No","It is assumed that a resdiential care facility has the necessary equipment and adaptions for staff.","None",null,"Applicable for a self-funder"]
[2.9099999999999815,"BenefitMeans-tested financial supportEquipment and adaptions ","Residential Care","Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C200&\" \"&$P200,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":83.333333333333329},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","No","It is assumed that a resdiential care facility has the necessary equipment and adaptions for staff.","Low",null,"Applicable for a self-funder"]
[2.9199999999999813,"BenefitMeans-tested financial supportEquipment and adaptions ","Residential Care","Benefit","Means-tested financial support","Equipment and adaptions ",{"$f":"VLOOKUP($C201&\" \"&$P201,'EQUIP&DFG'!$A$9:$D$30,4,0)","v":166.66666666666666},"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","No","It is assumed that a resdiential care facility has the necessary equipment and adaptions for staff.","High",null,"Applicable for a self-funder"]
[2.9299999999999811,"BenefitMeans-tested financial supportDisability and Facilities grant ","Residential Care","Benefit","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP($C202&\" \"&$P202,'EQUIP&DFG'!$A$36:$G$63,4,0)","v":750},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","No","It is assumed that a resdiential care facility has significant adaptions and access facilities in place so this grant is not required. ","Medium"]
[2.9399999999999809,"BenefitMeans-tested financial supportDisability and Facilities grant ","Residential Care","Benefit","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP($C203&\" \"&$P203,'EQUIP&DFG'!$A$36:$G$63,4,0)","v":0},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","No","It is assumed that a resdiential care facility has significant adaptions and access facilities in place so this grant is not required. ","None"]
[{"$f":"A203+0.01","v":2.9499999999999806},"BenefitMeans-tested financial supportDisability and Facilities grant ","Residential Care","Benefit","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP($C204&\" \"&$P204,'EQUIP&DFG'!$A$36:$G$63,4,0)","v":250},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","No","It is assumed that a resdiential care facility has significant adaptions and access facilities in place so this grant is not required. ","Low"]
[2.9599999999999804,"BenefitMeans-tested financial supportDisability and Facilities grant ","Residential Care","Benefit","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP($C205&\" \"&$P205,'EQUIP&DFG'!$A$36:$G$63,4,0)","v":1000},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","No","It is assumed that a resdiential care facility has significant adaptions and access facilities in place so this grant is not required. ","High"]
[2.9699999999999802,"BenefitMeans-tested financial supportDisability and Facilities grant ","Extra Care","Benefit","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP($C206&\" \"&$P206,'EQUIP&DFG'!$A$36:$G$63,4,0)","v":750},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","No","It is assumed that a extra care facility has significant adaptions and access facilities in place so this grant is not required. ","Medium"]
[2.97999999999998,"BenefitMeans-tested financial supportDisability and Facilities grant ","Extra Care","Benefit","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP($C207&\" \"&$P207,'EQUIP&DFG'!$A$36:$G$63,4,0)","v":0},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","No","It is assumed that a extra care facility has significant adaptions and access facilities in place so this grant is not required. ","None"]
[2.9899999999999798,"BenefitMeans-tested financial supportDisability and Facilities grant ","Extra Care","Benefit","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP($C208&\" \"&$P208,'EQUIP&DFG'!$A$36:$G$63,4,0)","v":250},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","No","It is assumed that a extra care facility has significant adaptions and access facilities in place so this grant is not required. ","Low"]
[2.9999999999999796,"BenefitMeans-tested financial supportDisability and Facilities grant ","Extra Care","Benefit","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP($C209&\" \"&$P209,'EQUIP&DFG'!$A$36:$G$63,4,0)","v":1000},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","No","It is assumed that a extra care facility has significant adaptions and access facilities in place so this grant is not required. ","High"]
[3.0099999999999794,"CostEntitlementsAttendance Allowance","Shared Lives","Cost","Entitlements","Attendance Allowance",59.7,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",21791,"n/a","Yes","Residents in Shared Lives schemes are entitled to attendance allowance","Medium",null,"Removed as only applicable for up to age 64"]
[3.0199999999999791,"CostEntitlementsAttendance Allowance","Shared Lives","Cost","Entitlements","Attendance Allowance","n/a","£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","Yes","Residents in Shared Lives schemes are entitled to attendance allowance","None",null,"Removed as only applicable for up to age 64"]
[3.0299999999999789,"CostEntitlementsAttendance Allowance","Shared Lives","Cost","Entitlements","Attendance Allowance",23.6,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","Yes","Residents in Shared Lives schemes are entitled to attendance allowance","Low",null,"Removed as only applicable for up to age 64"]
[3.0399999999999787,"CostEntitlementsAttendance Allowance","Shared Lives","Cost","Entitlements","Attendance Allowance",89.15,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",32540,"n/a","Yes","Residents in Shared Lives schemes are entitled to attendance allowance","High",null,"Removed as only applicable for up to age 64"]
[3.0499999999999785,"CostEntitlementsAttendance Allowance","Shared Lives","Cost","Entitlements","Attendance Allowance",59.7,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",21791,"n/a","No","Residents in Shared Lives schemes are entitled to attendance allowance","Medium"]
[3.0599999999999783,"CostEntitlementsAttendance Allowance","Shared Lives","Cost","Entitlements","Attendance Allowance","n/a","£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","No","Residents in Shared Lives schemes are entitled to attendance allowance","None"]
[3.0699999999999781,"CostEntitlementsAttendance Allowance","Shared Lives","Cost","Entitlements","Attendance Allowance",23.6,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","No","Residents in Shared Lives schemes are entitled to attendance allowance","Low"]
[3.0799999999999779,"CostEntitlementsAttendance Allowance","Shared Lives","Cost","Entitlements","Attendance Allowance",89.15,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",32540,"n/a","No","Residents in Shared Lives schemes are entitled to attendance allowance","High"]
[3.0899999999999777,"CostMeans-tested financial supportAttendance Allowance","Residential Care","Cost","Means-tested financial support","Attendance Allowance","N/A","£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",21791,"n/a","Yes","Residential care residents are eligible to receive attendance allowance. ","Medium"]
[3.0999999999999774,"CostMeans-tested financial supportAttendance Allowance","Residential Care","Cost","Means-tested financial support","Attendance Allowance","n/a","£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","Yes","Residential care residents are eligible to receive attendance allowance. ","None"]
[3.1099999999999772,"CostMeans-tested financial supportAttendance Allowance","Residential Care","Cost","Means-tested financial support","Attendance Allowance","N/A","£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","Yes","Residential care residents are eligible to receive attendance allowance. ","Low"]
[3.119999999999977,"CostMeans-tested financial supportAttendance Allowance","Residential Care","Cost","Means-tested financial support","Attendance Allowance","N/A","£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",32540,"n/a","Yes","Residential care residents are eligible to receive attendance allowance. ","High"]
[3.1299999999999768,"CostMeans-tested financial supportDisability and Facilities grant ","Shared Lives","Cost","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP($C222&\" \"&$P222,'EQUIP&DFG'!$A$36:$G$63,4,0)","v":750},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",{"$f":"G222","v":750},"n/a","No","Participants of Shared Lives schemes may require significant adaption and access facilities, and therefore are eligible to receive this grant. ","Medium"]
[3.1399999999999766,"CostMeans-tested financial supportDisability and Facilities grant ","Shared Lives","Cost","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP($C223&\" \"&$P223,'EQUIP&DFG'!$A$36:$G$63,4,0)","v":0},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","No","Participants of Shared Lives schemes may require significant adaption and access facilities, and therefore are eligible to receive this grant. ","None"]
[3.1499999999999764,"CostMeans-tested financial supportDisability and Facilities grant ","Shared Lives","Cost","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP($C224&\" \"&$P224,'EQUIP&DFG'!$A$36:$G$63,4,0)","v":250},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",250,"n/a","No","Participants of Shared Lives schemes may require significant adaption and access facilities, and therefore are eligible to receive this grant. ","Low"]
[3.1599999999999762,"CostMeans-tested financial supportDisability and Facilities grant ","Shared Lives","Cost","Means-tested financial support","Disability and Facilities grant ",{"$f":"VLOOKUP($C225&\" \"&$P225,'EQUIP&DFG'!$A$36:$G$63,4,0)","v":1000},"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",1000,"n/a","No","Participants of Shared Lives schemes may require significant adaption and access facilities, and therefore are eligible to receive this grant. ","High"]
[3.1699999999999759,"CostLand costsLand costs","Retirement housing","Cost","Land costs","Land costs",180,"£/per person/per week","Building and oncosts and land costs",2010,"Building and oncosts AND land costs https://www.pssru.ac.uk/pub/uc/uc2010/uc2010_s01.pdf",{"$f":"G226*52","v":9360},"n/a","n/a","Land costs was considered as part of this analysis.","Medium"]
[3.1799999999999757,"CostLand costsLand costs","Retirement housing","Cost","Land costs","Land costs",180,"£/per person/per week","Building and oncosts and land costs",2010,"Building and oncosts AND land costs https://www.pssru.ac.uk/pub/uc/uc2010/uc2010_s01.pdf",{"$f":"G227*52","v":9360},"n/a","n/a","Land costs was considered as part of this analysis.","None"]
[3.1899999999999755,"CostLand costsLand costs","Retirement housing","Cost","Land costs","Land costs",180,"£/per person/per week","Building and oncosts and land costs",2010,"Building and oncosts AND land costs https://www.pssru.ac.uk/pub/uc/uc2010/uc2010_s01.pdf",9360,"n/a","n/a","Land costs was considered as part of this analysis.","Low"]
[3.1999999999999753,"CostLand costsLand costs","Retirement housing","Cost","Land costs","Land costs",180,"£/per person/per week","Building and oncosts and land costs",2010,"Building and oncosts AND land costs https://www.pssru.ac.uk/pub/uc/uc2010/uc2010_s01.pdf",9360,"n/a","n/a","Land costs was considered as part of this analysis.","High"]
[3.2099999999999751,"CostMeans-tested financial supportCouncil tax support","Extra Care","Cost","Means-tested financial support","Council tax support",{"$f":"15%*6390","v":958.5},"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",{"$f":"G230","v":958.5},"n/a","No","Residents of extra care facilities are required to pay council tax and are therefore eligible to receive council tax reduction. ","Medium"]
[3.2199999999999749,"CostMeans-tested financial supportCouncil tax support","Extra Care","Cost","Means-tested financial support","Council tax support",{"$f":"15%*6390","v":958.5},"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",958.5,"n/a","No","Residents of extra care facilities are required to pay council tax and are therefore eligible to receive council tax reduction. ","None"]
[3.2299999999999747,"CostMeans-tested financial supportCouncil tax support","Extra Care","Cost","Means-tested financial support","Council tax support",{"$f":"15%*6390","v":958.5},"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",958.5,"n/a","No","Residents of extra care facilities are required to pay council tax and are therefore eligible to receive council tax reduction. ","Low"]
[3.2399999999999745,"CostMeans-tested financial supportCouncil tax support","Extra Care","Cost","Means-tested financial support","Council tax support",{"$f":"15%*6390","v":958.5},"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",958.5,"n/a","No","Residents of extra care facilities are required to pay council tax and are therefore eligible to receive council tax reduction. ","High"]
[3.2499999999999742,"CostRunning costsRental of a room in a Shared Lives scheme - housing benefit","Shared Lives","Cost","Running costs","Rental of a room in a Shared Lives scheme - housing benefit",78,"£/per person/per week ","The second part of Shared Lives carers' pay is for the rent of a room in their house. Rent is paid by the individual using Shared Lives to their carer.",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",{"$f":"G234*52","v":4056},"n/a","Yes","Rental of room in a scheme is a form of payment in a shared lives scheme. This is usually equivilent to the housing benefit payment. ","Medium"]
[3.259999999999974,"CostRunning costsRental of a room in a Shared Lives scheme - housing benefit","Shared Lives","Cost","Running costs","Rental of a room in a Shared Lives scheme - housing benefit",78,"£/per person/per week ","The second part of Shared Lives carers' pay is for the rent of a room in their house. Rent is paid by the individual using Shared Lives to their carer.",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",4056,"n/a","Yes","Rental of room in a scheme is a form of payment in a shared lives scheme. This is usually equivilent to the housing benefit payment. ","None"]
[3.2699999999999738,"CostRunning costsRental of a room in a Shared Lives scheme - housing benefit","Shared Lives","Cost","Running costs","Rental of a room in a Shared Lives scheme - housing benefit",78,"£/per person/per week ","The second part of Shared Lives carers' pay is for the rent of a room in their house. Rent is paid by the individual using Shared Lives to their carer.",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",4056,"n/a","Yes","Rental of room in a scheme is a form of payment in a shared lives scheme. This is usually equivilent to the housing benefit payment. ","Low"]
[3.2799999999999736,"CostRunning costsRental of a room in a Shared Lives scheme - housing benefit","Shared Lives","Cost","Running costs","Rental of a room in a Shared Lives scheme - housing benefit",78,"£/per person/per week ","The second part of Shared Lives carers' pay is for the rent of a room in their house. Rent is paid by the individual using Shared Lives to their carer.",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",4056,"n/a","Yes","Rental of room in a scheme is a form of payment in a shared lives scheme. This is usually equivilent to the housing benefit payment. ","High"]
[3.2899999999999734,"CostRunning costsBoard and lodgings payment","Shared Lives","Cost","Running costs","Board and lodgings payment",67,"£/per person/per week ","Average board and lodgings payment to shared lives carer",null,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",{"$f":"G238*52","v":3484},"n/a","No","Board and lodgings is a form of payment in a Shared Lives scheme. ","Medium"]
[3.2999999999999732,"CostRunning costsBoard and lodgings payment","Shared Lives","Cost","Running costs","Board and lodgings payment",67,"£/per person/per week ","Average board and lodgings payment to shared lives carer",null,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",{"$f":"G239*52","v":3484},"n/a","No","Board and lodgings is a form of payment in a Shared Lives scheme. ","None"]
[3.309999999999973,"CostRunning costsBoard and lodgings payment","Shared Lives","Cost","Running costs","Board and lodgings payment",67,"£/per person/per week ","Average board and lodgings payment to shared lives carer",null,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",3484,"n/a","No","Board and lodgings is a form of payment in a Shared Lives scheme. ","Low"]
[3.3199999999999728,"CostRunning costsBoard and lodgings payment","Shared Lives","Cost","Running costs","Board and lodgings payment",67,"£/per person/per week ","Average board and lodgings payment to shared lives carer",null,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",3484,"n/a","No","Board and lodgings is a form of payment in a Shared Lives scheme. ","High"]
[3.3299999999999725,"CostRunning costsBoard and lodgings payment","Shared Lives","Cost","Running costs","Board and lodgings payment",67,"£/per person/per week ","Average board and lodgings payment to shared lives carer",null,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",3484,"n/a","Yes","Board and lodgings is a form of payment in a Shared Lives scheme. ","Medium"]
[3.3399999999999723,"CostRunning costsBoard and lodgings payment","Shared Lives","Cost","Running costs","Board and lodgings payment",67,"£/per person/per week ","Average board and lodgings payment to shared lives carer",null,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",3484,"n/a","Yes","Board and lodgings is a form of payment in a Shared Lives scheme. ","None"]
[3.3499999999999721,"CostRunning costsBoard and lodgings payment","Shared Lives","Cost","Running costs","Board and lodgings payment",67,"£/per person/per week ","Average board and lodgings payment to shared lives carer",null,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",3484,"n/a","Yes","Board and lodgings is a form of payment in a Shared Lives scheme. ","Low"]
[3.3599999999999719,"CostRunning costsBoard and lodgings payment","Shared Lives","Cost","Running costs","Board and lodgings payment",67,"£/per person/per week ","Average board and lodgings payment to shared lives carer",null,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",3484,"n/a","Yes","Board and lodgings is a form of payment in a Shared Lives scheme. ","High"]
[3.3699999999999717,"BenefitSavings to Local authority Home-care costs","Residential Care","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","Medium"]
[3.3799999999999715,"BenefitSavings to Local authority Home-care costs","Residential Care","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","None"]
[3.3899999999999713,"BenefitSavings to Local authority Home-care costs","Residential Care","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","Low","sub-tab home care costs "]
[3.399999999999971,"BenefitSavings to Local authority Home-care costs","Residential Care","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","High"]
[3.4099999999999708,"BenefitSavings to Local authority Home-care costs","Shared Lives","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","Medium"]
[3.4199999999999706,"BenefitSavings to Local authority Home-care costs","Shared Lives","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","None"]
[3.4299999999999704,"BenefitSavings to Local authority Home-care costs","Shared Lives","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","Low","sub-tab home care costs "]
[3.4399999999999702,"BenefitSavings to Local authority Home-care costs","Shared Lives","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per week","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","High"]
[3.44999999999997,"BenefitSavings to Local authority Home-care costs","Extra Care","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","Medium"]
[3.4599999999999698,"BenefitSavings to Local authority Home-care costs","Extra Care","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","None"]
[3.4699999999999696,"BenefitSavings to Local authority Home-care costs","Extra Care","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","Low","sub-tab home care costs "]
[3.4799999999999693,"BenefitSavings to Local authority Home-care costs","Extra Care","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  TABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","High"]
[3.4899999999999691,"BenefitSavings to Local authority Home-care costs","Retirement housing","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  \nTABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","Medium"]
[3.4999999999999689,{"$f":"D259&E259&F259","v":"BenefitSavings to Local authority Home-care costs"},"Retirement housing","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  \nTABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","None"]
[3.5099999999999687,"BenefitSavings to Local authority Home-care costs","Retirement housing","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  \nTABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","Low","sub-tab home care costs "]
[3.5199999999999685,"BenefitSavings to Local authority Home-care costs","Retirement housing","Benefit","Savings to Local authority ","Home-care costs",0,"£/per person/per year","Non-applicable",2019,"https://digital.nhs.uk/data-and-information/publications/statistical/adult-social-care-activity-and-finance-report/2019-20  \nTABLE 51 - based on 7 hour work week The weekly rate has been derived by multiplying the average hourly rate for local authority provision by the estimated number of service hours per user, estimated to be 7 hours per week by PSSRU 2018 (pg.178).",0,"n/a","Yes","N/A","High"]
[3.5299999999999683,"CostMeans-tested financial supportCouncil tax support","Retirement housing","Cost","Means-tested financial support","Council tax support",0,"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",{"$f":"G262","v":0},"n/a","Yes","Residents of retirement housing facilities are required to pay council tax and are therefore eligible to receive council tax reduction. ","Medium","Applcable for self-funders"]
[3.5399999999999681,"CostMeans-tested financial supportCouncil tax support","Retirement housing","Cost","Means-tested financial support","Council tax support",0,"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",0,"n/a","Yes","Residents of retirement housing facilities are required to pay council tax and are therefore eligible to receive council tax reduction. ","None","Applcable for self-funders"]
[3.5499999999999678,"CostMeans-tested financial supportCouncil tax support","Retirement housing","Cost","Means-tested financial support","Council tax support",0,"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",0,"n/a","Yes","Residents of retirement housing facilities are required to pay council tax and are therefore eligible to receive council tax reduction. ","Low","Applcable for self-funders"]
[3.5599999999999676,"CostMeans-tested financial supportCouncil tax support","Retirement housing","Cost","Means-tested financial support","Council tax support",0,"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",0,"n/a","Yes","Residents of retirement housing facilities are required to pay council tax and are therefore eligible to receive council tax reduction. ","High","Applcable for self-funders"]
[3.5699999999999674,"CostMeans-tested financial supportCouncil tax support","Extra Care","Cost","Means-tested financial support","Council tax support",0,"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",0,"n/a","Yes","Residents of extra care facilities are required to pay council tax and are therefore eligible to receive council tax reduction. ","Medium","Applcable for self-funders"]
[3.5799999999999672,"CostMeans-tested financial supportCouncil tax support","Extra Care","Cost","Means-tested financial support","Council tax support",0,"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",0,"n/a","Yes","Residents of extra care facilities are required to pay council tax and are therefore eligible to receive council tax reduction. ","None","Applcable for self-funders"]
[3.589999999999967,"CostMeans-tested financial supportCouncil tax support","Extra Care","Cost","Means-tested financial support","Council tax support",0,"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",0,"n/a","Yes","Residents of extra care facilities are required to pay council tax and are therefore eligible to receive council tax reduction. ","Low","Applcable for self-funders"]
[3.5999999999999668,"CostMeans-tested financial supportCouncil tax support","Extra Care","Cost","Means-tested financial support","Council tax support",0,"£/per person/per year","Mid-point council tax support of 15% for £42,601 per annum council tax ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf & https://www.independentage.org/get-advice/housing-options/types-of-housing/sheltered-housing",0,"n/a","Yes","Residents of extra care facilities are required to pay council tax and are therefore eligible to receive council tax reduction. ","High","Applcable for self-funders"]
[3.6099999999999666,"BenefitSavings to Local authority Council tax","Retirement housing","Benefit","Savings to Local authority ","Council tax",0,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","No","N/A","Medium","Applicable for a self-funder"]
[3.6199999999999664,"BenefitSavings to Local authority Council tax","Retirement housing","Benefit","Savings to Local authority ","Council tax",0,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","No","N/A","None","Applicable for a self-funder"]
[{"$f":"A271+0.01","v":3.6299999999999661},"BenefitSavings to Local authority Council tax","Retirement housing","Benefit","Savings to Local authority ","Council tax",0,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","No","N/A","Low","Applicable for a self-funder"]
[3.6399999999999659,"BenefitSavings to Local authority Council tax","Retirement housing","Benefit","Savings to Local authority ","Council tax",0,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","No","N/A","High","Applicable for a self-funder"]
[3.6499999999999657,"BenefitSavings to Local authority Council tax","Extra Care","Benefit","Savings to Local authority ","Council tax",0,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","No","N/A","Medium","Applicable for a self-funder"]
[3.6599999999999655,"BenefitSavings to Local authority Council tax","Extra Care","Benefit","Savings to Local authority ","Council tax",0,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","No","N/A","None","Applicable for a self-funder"]
[3.6699999999999653,"BenefitSavings to Local authority Council tax","Extra Care","Benefit","Savings to Local authority ","Council tax",0,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","No","N/A","Low","Applicable for a self-funder"]
[3.6799999999999651,"BenefitSavings to Local authority Council tax","Extra Care","Benefit","Savings to Local authority ","Council tax",0,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","No","N/A","High","Applicable for a self-funder"]
[3.6899999999999649,"CostMeans-tested financial supportDisability and Facilities grant ","Retirement housing","Cost","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","Medium"]
[3.6999999999999647,"CostMeans-tested financial supportDisability and Facilities grant ","Retirement housing","Cost","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","None"]
[3.7099999999999644,"CostMeans-tested financial supportDisability and Facilities grant ","Retirement housing","Cost","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","Low"]
[3.7199999999999642,"CostMeans-tested financial supportDisability and Facilities grant ","Retirement housing","Cost","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","High"]
[3.729999999999964,"BenefitMeans-tested financial supportDisability and Facilities grant ","Residential Care","Benefit","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","Medium"]
[3.7399999999999638,"BenefitMeans-tested financial supportDisability and Facilities grant ","Residential Care","Benefit","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","None"]
[3.7499999999999636,"BenefitMeans-tested financial supportDisability and Facilities grant ","Residential Care","Benefit","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","Low"]
[3.7599999999999634,"BenefitMeans-tested financial supportDisability and Facilities grant ","Residential Care","Benefit","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","High"]
[3.7699999999999632,"BenefitMeans-tested financial supportDisability and Facilities grant ","Extra Care","Benefit","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","Medium"]
[3.7799999999999629,"BenefitMeans-tested financial supportDisability and Facilities grant ","Extra Care","Benefit","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","None"]
[3.7899999999999627,"BenefitMeans-tested financial supportDisability and Facilities grant ","Extra Care","Benefit","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","Low"]
[3.7999999999999625,"BenefitMeans-tested financial supportDisability and Facilities grant ","Extra Care","Benefit","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","High"]
[3.8099999999999623,"CostMeans-tested financial supportDisability and Facilities grant ","Shared Lives","Cost","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","Medium"]
[3.8199999999999621,"CostMeans-tested financial supportDisability and Facilities grant ","Shared Lives","Cost","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","None"]
[3.8299999999999619,"CostMeans-tested financial supportDisability and Facilities grant ","Shared Lives","Cost","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","Low"]
[3.8399999999999617,"CostMeans-tested financial supportDisability and Facilities grant ","Shared Lives","Cost","Means-tested financial support","Disability and Facilities grant ",0,"£/per person/per year","Disabilities facilities grant, required from the local authority for home modifications - mid-point of max funding from local authority for major adaptions",2018,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/762920/Independent_Review_of_the_Disabled_Facilities_Grant.pdf",0,"n/a","Yes","N/A","High"]
[3.8499999999999615,"BenefitMeans-tested financial supportEquipment and adaptions ","Retirement housing","Benefit","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","Medium","Applicable for a self-funder"]
[3.8599999999999612,"BenefitMeans-tested financial supportEquipment and adaptions ","Retirement housing","Benefit","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","None","Applicable for a self-funder"]
[3.869999999999961,"BenefitMeans-tested financial supportEquipment and adaptions ","Retirement housing","Benefit","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","Low","Applicable for a self-funder"]
[3.8799999999999608,"BenefitMeans-tested financial supportEquipment and adaptions ","Retirement housing","Benefit","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","High","Applicable for a self-funder"]
[3.8899999999999606,"CostMeans-tested financial supportEquipment and adaptions ","Shared Lives","Cost","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","Medium"]
[3.8999999999999604,"CostMeans-tested financial supportEquipment and adaptions ","Shared Lives","Cost","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","None"]
[3.9099999999999602,"CostMeans-tested financial supportEquipment and adaptions ","Shared Lives","Cost","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","Low"]
[3.91999999999996,"CostMeans-tested financial supportEquipment and adaptions ","Shared Lives","Cost","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","High"]
[3.9299999999999597,"BenefitMeans-tested financial supportEquipment and adaptions ","Extra Care","Benefit","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","Medium","Applicable for a self-funder"]
[3.9399999999999595,"BenefitMeans-tested financial supportEquipment and adaptions ","Extra Care","Benefit","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","None","Applicable for a self-funder"]
[3.9499999999999593,"BenefitMeans-tested financial supportEquipment and adaptions ","Extra Care","Benefit","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","Low","Applicable for a self-funder"]
[3.9599999999999591,"BenefitMeans-tested financial supportEquipment and adaptions ","Extra Care","Benefit","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","High","Applicable for a self-funder"]
[3.9699999999999589,"BenefitMeans-tested financial supportEquipment and adaptions ","Residential Care","Benefit","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","Medium","Applicable for a self-funder"]
[3.9799999999999587,"BenefitMeans-tested financial supportEquipment and adaptions ","Residential Care","Benefit","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","None","Applicable for a self-funder"]
[3.9899999999999585,"BenefitMeans-tested financial supportEquipment and adaptions ","Residential Care","Benefit","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","Low","Applicable for a self-funder"]
[3.9999999999999583,"BenefitMeans-tested financial supportEquipment and adaptions ","Residential Care","Benefit","Means-tested financial support","Equipment and adaptions ",0,"£/per person/per year","Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf",0,"n/a","Yes","N/A","High","Applicable for a self-funder"]
[4.009999999999958,"CostMeans-tested financial supportRental - Housing benefit","Extra Care","Cost","Means-tested financial support","Rental - Housing benefit",0,"£/per person/per week ","Housing benefit (if renting)",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",0,"Owning","n/a","N/A","Medium"]
[4.0199999999999578,"CostMeans-tested financial supportRental - Housing benefit","Extra Care","Cost","Means-tested financial support","Rental - Housing benefit",0,"£/per person/per week ","Housing benefit (if renting)",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",0,"Owning","n/a","N/A","None"]
[4.0299999999999576,"CostMeans-tested financial supportRental - Housing benefit","Extra Care","Cost","Means-tested financial support","Rental - Housing benefit",0,"£/per person/per week ","Housing benefit (if renting)",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",0,"Owning","n/a","N/A","Low"]
[4.0399999999999574,"CostMeans-tested financial supportRental - Housing benefit","Extra Care","Cost","Means-tested financial support","Rental - Housing benefit",0,"£/per person/per week ","Housing benefit (if renting)",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",0,"Owning","n/a","N/A","High"]
[4.0499999999999572,"CostMeans-tested financial supportRental - Housing benefit","Retirement housing","Cost","Means-tested financial support","Rental - Housing benefit",0,"£/per person/per week ","Housing benefit",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",0,"Owning","n/a","N/A","Medium"]
[4.059999999999957,"CostMeans-tested financial supportRental - Housing benefit","Retirement housing","Cost","Means-tested financial support","Rental - Housing benefit",0,"£/per person/per week ","Housing benefit",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",0,"Owning","n/a","N/A","None"]
[4.0699999999999568,"CostMeans-tested financial supportRental - Housing benefit","Retirement housing","Cost","Means-tested financial support","Rental - Housing benefit",0,"£/per person/per week ","Housing benefit",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",0,"Owning","n/a","N/A","Low"]
[4.0799999999999566,"CostMeans-tested financial supportRental - Housing benefit","Retirement housing","Cost","Means-tested financial support","Rental - Housing benefit",0,"£/per person/per week ","Housing benefit",2020,"2.25-National-and-regional-fair-pay-guidance-for-Shared-Lives-carers-in-England-2020 (002)",0,"Owning","n/a","N/A","High"]
[4.0899999999999563,"BenefitSocietal benefitsFire-related fatalities","Extra Care","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C318&\" \"&$P318,'Societal benefits'!$A$16:$D$40,4,0)","v":116.66086956521738},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,{"$f":"G318","v":116.66086956521738},"n/a","n/a","Fire-related fatalities is a form of societal benefit.","Medium"]
[4.0999999999999561,"BenefitSocietal benefitsFire-related fatalities","Extra Care","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C319&\" \"&$P319,'Societal benefits'!$A$16:$D$40,4,0)","v":69.996521739130429},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,{"$f":"G319","v":69.996521739130429},"n/a","n/a","Fire-related fatalities is a form of societal benefit.","None"]
[4.1099999999999559,"BenefitSocietal benefitsFire-related fatalities","Extra Care","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C320&\" \"&$P320,'Societal benefits'!$A$16:$D$40,4,0)","v":93.328695652173906},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,93.328695652173906,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","Low"]
[4.1199999999999557,"BenefitSocietal benefitsFire-related fatalities","Extra Care","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C321&\" \"&$P321,'Societal benefits'!$A$16:$D$40,4,0)","v":149.32591304347827},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,149.32591304347827,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","High"]
[4.1299999999999555,"BenefitSocietal benefitsFire-related fatalities","Retirement housing","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C322&\" \"&$P322,'Societal benefits'!$A$16:$D$40,4,0)","v":91.733333333333334},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,91.733333333333334,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","Medium"]
[4.1399999999999553,{"$f":"D323&E323&F323","v":"BenefitSocietal benefitsFire-related fatalities"},"Retirement housing","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C323&\" \"&$P323,'Societal benefits'!$A$16:$D$40,4,0)","v":55.040000000000006},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,55.040000000000006,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","None"]
[4.1499999999999551,"BenefitSocietal benefitsFire-related fatalities","Retirement housing","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C324&\" \"&$P324,'Societal benefits'!$A$16:$D$40,4,0)","v":73.386666666666656},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,73.386666666666656,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","Low"]
[4.1599999999999548,"BenefitSocietal benefitsFire-related fatalities","Retirement housing","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C325&\" \"&$P325,'Societal benefits'!$A$16:$D$40,4,0)","v":117.41866666666667},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,117.41866666666667,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","High"]
[4.1699999999999546,"BenefitSocietal benefitsFire-related fatalities","Residential Care","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C326&\" \"&$P326,'Societal benefits'!$A$16:$D$40,4,0)","v":116.66086956521738},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,116.66086956521738,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","Medium"]
[4.1799999999999544,"BenefitSocietal benefitsFire-related fatalities","Residential Care","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C327&\" \"&$P327,'Societal benefits'!$A$16:$D$40,4,0)","v":69.996521739130429},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,69.996521739130429,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","None"]
[4.1899999999999542,"BenefitSocietal benefitsFire-related fatalities","Residential Care","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C328&\" \"&$P328,'Societal benefits'!$A$16:$D$40,4,0)","v":93.328695652173906},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,93.328695652173906,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","Low"]
[4.199999999999954,"BenefitSocietal benefitsFire-related fatalities","Residential Care","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C329&\" \"&$P329,'Societal benefits'!$A$16:$D$40,4,0)","v":149.32591304347827},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,149.32591304347827,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","High"]
[4.2099999999999538,"BenefitSocietal benefitsFire-related fatalities","Shared Lives","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C330&\" \"&$P330,'Societal benefits'!$A$16:$D$40,4,0)","v":103.2},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,103.2,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","Medium"]
[4.2199999999999536,"BenefitSocietal benefitsFire-related fatalities","Shared Lives","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C331&\" \"&$P331,'Societal benefits'!$A$16:$D$40,4,0)","v":61.92},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,61.92,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","None"]
[4.2299999999999534,"BenefitSocietal benefitsFire-related fatalities","Shared Lives","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C332&\" \"&$P332,'Societal benefits'!$A$16:$D$40,4,0)","v":82.56},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,82.56,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","Low"]
[4.2399999999999531,"BenefitSocietal benefitsFire-related fatalities","Shared Lives","Benefit","Societal benefits","Fire-related fatalities",{"$f":"VLOOKUP($C333&\" \"&$P333,'Societal benefits'!$A$16:$D$40,4,0)","v":132.096},"£/per person/per year","Cost saving from fire-related fatalities",2020,null,132.096,"n/a","n/a","Fire-related fatalities is a form of societal benefit.","High"]
[4.2499999999999529,"CostMeans-tested financial supportAttendance Allowance","Residential Care","Cost","Means-tested financial support","Attendance Allowance","n/a","£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","No","Residents in residential care are eligible for attendance allowance. ","None"]
[4.2599999999999527,"CostMeans-tested financial supportAttendance Allowance","Residential Care","Cost","Means-tested financial support","Attendance Allowance",23.6,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","No","Residents in residential care are eligible for attendance allowance. ","Low"]
[{"$f":"A335+0.01","v":4.2699999999999525},"CostMeans-tested financial supportAttendance Allowance","Residential Care","Cost","Means-tested financial support","Attendance Allowance",89.15,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","No","Residents in residential care are eligible for attendance allowance. ","High"]
[4.2799999999999523,"CostMeans-tested financial supportAttendance Allowance","Residential Care","Cost","Means-tested financial support","Attendance Allowance",59.7,"£/per person/per day",null,2020,"https://www.gov.uk/Attendance Allowance-disability-living-allowance-benefit/Attendance Allowance-rates",0,"n/a","No","Residents in residential care are eligible for attendance allowance. ","Medium"]
[null,"CostCare staff costsCare staff costs: Other","Residential Care","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostCare staff costsCare staff costs: Other","Residential Care","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostCare staff costsCare staff costs: Other","Residential Care","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostCare staff costsCare staff costs: Other","Residential Care","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostCare staff costsCare staff costs: Other","Shared Lives","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostCare staff costsCare staff costs: Other","Shared Lives","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostCare staff costsCare staff costs: Other","Shared Lives","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostCare staff costsCare staff costs: Other","Shared Lives","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostCare staff costsCare staff costs: Other","Retirement housing","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostCare staff costsCare staff costs: Other","Retirement housing","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostCare staff costsCare staff costs: Other","Retirement housing","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostCare staff costsCare staff costs: Other","Retirement housing","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostCare staff costsCare staff costs: Other","Extra Care","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostCare staff costsCare staff costs: Other","Extra Care","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostCare staff costsCare staff costs: Other","Extra Care","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostCare staff costsCare staff costs: Other","Extra Care","Cost","Care staff costs","Care staff costs: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostLand costsLand costs: Other","Residential Care","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostLand costsLand costs: Other","Residential Care","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostLand costsLand costs: Other","Residential Care","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostLand costsLand costs: Other","Residential Care","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostLand costsLand costs: Other","Shared Lives","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostLand costsLand costs: Other","Shared Lives","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostLand costsLand costs: Other","Shared Lives","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostLand costsLand costs: Other","Shared Lives","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostLand costsLand costs: Other","Retirement housing","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostLand costsLand costs: Other","Retirement housing","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostLand costsLand costs: Other","Retirement housing","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostLand costsLand costs: Other","Retirement housing","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostLand costsLand costs: Other","Extra Care","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostLand costsLand costs: Other","Extra Care","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostLand costsLand costs: Other","Extra Care","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostLand costsLand costs: Other","Extra Care","Cost","Land costs","Land costs: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Residential Care","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Residential Care","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Residential Care","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Residential Care","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Shared Lives","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Shared Lives","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Shared Lives","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Shared Lives","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Retirement housing","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Retirement housing","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Retirement housing","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Retirement housing","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Extra Care","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Extra Care","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Extra Care","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostMeans-tested financial supportMeans-tested financial support: Other","Extra Care","Cost","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostRunning costsRunning costs: Other","Residential Care","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,{"$f":"D387&E387&F387","v":"CostRunning costsRunning costs: Other"},"Residential Care","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostRunning costsRunning costs: Other","Residential Care","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostRunning costsRunning costs: Other","Residential Care","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostRunning costsRunning costs: Other","Shared Lives","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostRunning costsRunning costs: Other","Shared Lives","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostRunning costsRunning costs: Other","Shared Lives","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostRunning costsRunning costs: Other","Shared Lives","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostRunning costsRunning costs: Other","Retirement housing","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostRunning costsRunning costs: Other","Retirement housing","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostRunning costsRunning costs: Other","Retirement housing","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostRunning costsRunning costs: Other","Retirement housing","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"CostRunning costsRunning costs: Other","Extra Care","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"CostRunning costsRunning costs: Other","Extra Care","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"CostRunning costsRunning costs: Other","Extra Care","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"CostRunning costsRunning costs: Other","Extra Care","Cost","Running costs","Running costs: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Residential Care","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Residential Care","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Residential Care","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Residential Care","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Shared Lives","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Shared Lives","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Shared Lives","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Shared Lives","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Retirement housing","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Retirement housing","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Retirement housing","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Retirement housing","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Extra Care","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Extra Care","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Extra Care","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitMeans-tested financial supportMeans-tested financial support: Other","Extra Care","Benefit","Means-tested financial support","Means-tested financial support: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Residential Care","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Residential Care","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Residential Care","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Residential Care","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Shared Lives","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Shared Lives","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Shared Lives","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Shared Lives","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Retirement housing","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Retirement housing","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Retirement housing","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Retirement housing","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Extra Care","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Extra Care","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Extra Care","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitSavings to Local authority Savings to Local authority : Other","Extra Care","Benefit","Savings to Local authority ","Savings to Local authority : Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Residential Care","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Residential Care","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Residential Care","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Residential Care","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Shared Lives","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Shared Lives","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Shared Lives","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Shared Lives","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Retirement housing","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Retirement housing","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Retirement housing","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Retirement housing","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Extra Care","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Extra Care","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Extra Care","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitSavings to the NHSSavings to the NHS: Other","Extra Care","Benefit","Savings to the NHS","Savings to the NHS: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Residential Care","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,{"$f":"D451&E451&F451","v":"BenefitSocietal benefitsSocietal benefits: Other"},"Residential Care","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Residential Care","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Residential Care","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Shared Lives","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Shared Lives","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Shared Lives","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Shared Lives","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Retirement housing","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Retirement housing","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Retirement housing","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Retirement housing","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Extra Care","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"None"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Extra Care","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"Low"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Extra Care","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"High"]
[null,"BenefitSocietal benefitsSocietal benefits: Other","Extra Care","Benefit","Societal benefits","Societal benefits: Other",null,null,null,null,null,0,null,null,null,"Medium"]
[null,"BenefitSavings to Local authority Council tax","Shared Lives","Benefit","Savings to Local authority ","Council tax",42601,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","Yes","N/A","Medium"]
[null,"BenefitSavings to Local authority Council tax","Shared Lives","Benefit","Savings to Local authority ","Council tax",42601,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","Yes","N/A","None"]
[null,"BenefitSavings to Local authority Council tax","Shared Lives","Benefit","Savings to Local authority ","Council tax",42601,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","Yes","N/A","Low"]
[null,"BenefitSavings to Local authority Council tax","Shared Lives","Benefit","Savings to Local authority ","Council tax",42601,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","Yes","N/A","High"]
[null,{"$f":"D470&E470&F470","v":"BenefitSavings to Local authority Council tax"},"Shared Lives","Benefit","Savings to Local authority ","Council tax",0,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","No","N/A","Medium"]
[null,"BenefitSavings to Local authority Council tax","Shared Lives","Benefit","Savings to Local authority ","Council tax",42601,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","No","N/A","None"]
[null,"BenefitSavings to Local authority Council tax","Shared Lives","Benefit","Savings to Local authority ","Council tax",42601,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","No","N/A","Low"]
[null,"BenefitSavings to Local authority Council tax","Shared Lives","Benefit","Savings to Local authority ","Council tax",42601,"£/per person/per year","Annual council tax contribution received for a 1 bedroom in a scheme ",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf",0,"n/a","No","N/A","High"]
[null,"BenefitEntitlementsAttendance Allowance","Extra Care","Benefit","Entitlements","Attendance Allowance",59.7,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","Medium",null,"AA is only a benefit to res care"]
[null,"BenefitEntitlementsAttendance Allowance","Extra Care","Benefit","Entitlements","Attendance Allowance","n/a","£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","None",null,"AA is only a benefit to res care"]
[null,"BenefitEntitlementsAttendance Allowance","Extra Care","Benefit","Entitlements","Attendance Allowance",23.6,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","Low",null,"AA is only a benefit to res care"]
[null,"BenefitEntitlementsAttendance Allowance","Extra Care","Benefit","Entitlements","Attendance Allowance",89.15,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","High",null,"AA is only a benefit to res care"]
[null,"BenefitEntitlementsAttendance Allowance","Extra Care","Benefit","Entitlements","Attendance Allowance",59.7,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","Medium",null,"AA is only a benefit to res care"]
[null,"BenefitEntitlementsAttendance Allowance","Extra Care","Benefit","Entitlements","Attendance Allowance","n/a","£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","None",null,"AA is only a benefit to res care"]
[null,"BenefitEntitlementsAttendance Allowance","Extra Care","Benefit","Entitlements","Attendance Allowance",23.6,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","Low",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Extra Care","Benefit","Entitlements","Attendance Allowance",89.15,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","High",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Retirement housing","Benefit","Entitlements","Attendance Allowance",59.7,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","Medium",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Retirement housing","Benefit","Entitlements","Attendance Allowance","n/a","£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","None",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Retirement housing","Benefit","Entitlements","Attendance Allowance",23.6,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","Low",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Retirement housing","Benefit","Entitlements","Attendance Allowance",89.15,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","High",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Retirement housing","Benefit","Entitlements","Attendance Allowance",59.7,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","Medium",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Retirement housing","Benefit","Entitlements","Attendance Allowance","n/a","£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","None",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Retirement housing","Benefit","Entitlements","Attendance Allowance",23.6,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","Low",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Retirement housing","Benefit","Entitlements","Attendance Allowance",89.15,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","High",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Shared Lives","Benefit","Entitlements","Attendance Allowance",59.7,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","Medium",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Shared Lives","Benefit","Entitlements","Attendance Allowance","n/a","£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","None",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Shared Lives","Benefit","Entitlements","Attendance Allowance",23.6,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","Low",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Shared Lives","Benefit","Entitlements","Attendance Allowance",89.15,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","High",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Shared Lives","Benefit","Entitlements","Attendance Allowance",59.7,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","Medium",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Shared Lives","Benefit","Entitlements","Attendance Allowance","n/a","£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","None",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Shared Lives","Benefit","Entitlements","Attendance Allowance",23.6,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","Low",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"BenefitEntitlementsAttendance Allowance","Shared Lives","Benefit","Entitlements","Attendance Allowance",89.15,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","High",null,"AA is only a benefit to res care https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf"]
[null,"CostEntitlementsAttendance Allowance","Residential Care","Cost","Entitlements","Attendance Allowance","N/A","£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","Medium"]
[null,"CostEntitlementsAttendance Allowance","Residential Care","Cost","Entitlements","Attendance Allowance","n/a","£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","None"]
[null,"CostEntitlementsAttendance Allowance","Residential Care","Cost","Entitlements","Attendance Allowance","N/A","£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","Low"]
[null,"CostEntitlementsAttendance Allowance","Residential Care","Cost","Entitlements","Attendance Allowance","N/A","£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","Yes","Attendance allowance is an applicable entitlement for this housing model. ","High"]
[null,"CostEntitlementsAttendance Allowance","Residential Care","Cost","Entitlements","Attendance Allowance","n/a","£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","None"]
[null,"CostEntitlementsAttendance Allowance","Residential Care","Cost","Entitlements","Attendance Allowance",23.6,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",0,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","Low"]
[null,"CostEntitlementsAttendance Allowance","Residential Care","Cost","Entitlements","Attendance Allowance",89.15,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",32540,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","High"]
[null,"CostEntitlementsAttendance Allowance","Residential Care","Cost","Entitlements","Attendance Allowance",59.7,"£/per person/per day","Lower rate - £60\tFrequent help or constant supervision during the day, or supervision at night\nHigher rate - £89.60\tHelp or supervision throughout both day and night, or you’re terminally ill",2020," https://www.carehomeselection.co.uk/factsheets/benefits-and-allowances-for-people-living-in-care-homes/, https://www.housinglin.org.uk/_assets/Resources/Housing/Housing_advice/Attendence_allowancet.pdf",21791,"n/a","No","Attendance allowance is an applicable entitlement for this housing model. ","Medium"]
[null,"PRICE","Residential Care","Price",null,null,1115,"£/per person/per week",null,2020,"https://www.pssru.ac.uk/pub/uc/uc2020/1-services.pdf PAGE 32 Total local authority expenditure (minus capital)",37544]

{"sheet":"Reference data","index":17,"n_rows":48,"n_cols":11,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["Housing type ","Cost/Benefit/Assumption ","Metric type","Raw data","Raw data unit ","Description ","Year","Source ","£/year ","Comments"]
["N/A","Benefit ","Falls",220160,"incidents/year ","Public Health Outcomes Framework ( PHOF ) reported that in 2017 to 2018 there were around 220,160 emergency hospital admissions related to falls among patients aged 65 and over",2018,"https://www.gov.uk/government/publications/falls-applying-all-our-health/falls-applying-all-our-health#:~:text=the%20Public%20Health%20Outcomes%20Framework,patients%20aged%2080%20and%20over"]
["Extra Care","Benefit ","Savings to the NHS ",0.38,"% saved Per year","A study into the wellbeing of 162 new residents into an ExtraCare Trust - NHS costs were cut by 38% over 12 months",2015,"Collaborative Research between Aston Research Centre for Healthy Ageing\n(ARCHA) and the ExtraCare Charitable Trust (Holland et al) 2016"]
["Extra Care","Benefit ","GP visits",0.46,"% saved Per year","A study into the wellbeing of 162 new residents into an ExtraCare Trust - Routine GP appointments fell 46% after a year.",2015,"Collaborative Research between Aston Research Centre for Healthy Ageing\n(ARCHA) and the ExtraCare Charitable Trust (Holland et al) 2017"]
["Extra Care","Benefit ","Quality of life / wellbeing ",0.64300000000000002,"TBD"," Numbers of people with clinical levels of depression fell by 64.3% over 18\nmonths.",2015,"Collaborative Research between Aston Research Centre for Healthy Ageing\n(ARCHA) and the ExtraCare Charitable Trust (Holland et al) 2018"]
["Extra Care","Benefit ","Quality of life / wellbeing ",0.19,"TBD","Of the residents who arrived in a ‘pre-frail’ condition, 19% had returned to a ‘resilient’\nstate 18 months later",2015,"Collaborative Research between Aston Research Centre for Healthy Ageing\n(ARCHA) and the ExtraCare Charitable Trust (Holland et al) 2019"]
["Extra Care","Benefit ","Quality of life / wellbeing ",0.1,"TBD","After 18 months, residents experienced a 10% improvement in their autobiographical\nmemory – the ability to recall events, objects and people.",2015,"Collaborative Research between Aston Research Centre for Healthy Ageing\n(ARCHA) and the ExtraCare Charitable Trust (Holland et al) 2020"]
["Extra Care","Benefit ","Savings to Local authority ",0.5,"% saved Per year"," a study by Kneale and Smith (2013)\nfound that extra care housing residents aged 80 years and older are approximately\nhalf as likely to enter residential care compared with older people in the community\nin receipt of domiciliary care",2013,"https://www.socialcarestrategies.co.uk/wp-content/uploads/2018/01/Extra-Care-Housing-Report-Burton-on-Trent-v4.pdf"]
["Retirement housing ","Benefit ","Savings to Local authority ",0.1,"% saved Per year","Amicus Horizon (now Optivo) calculate that around 10% of their 1,200 sheltered\nresidents would require residential care if sheltered housing wasn’t available",2010,"Source: Comas-Herrera A and\nWittenberg R (2010) Expected lifetime costs of social care for people aged 65 and\nover in England, PSSRU"]
["Retirement housing ","Benefit ","Other social benefits - local economy ",0.39,"per person/per week","% of local spend (after leakage)\nretained\nlocally",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf"]
["Extra Care","Benefit ","Other social benefits - local economy ",0.38,"per person/per week","% of local spend (after leakage)\nretained\nlocally",2014,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Final_McCarthy_and_Stone_EIA_report_-_March_20141.pdf"]
["N/A","Benefit ","Falls",0.33,"% risk/per year","Older people aged 65+ have a 33% probability  of experiencing a fall each year",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf"]
["N/A","Benefit ","Falls",2108,"£/incident","Average cost of a fall to the NHS is £2,108",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf"]
["Retirement housing ","Assumption ","Falls","1.5 and 2.8 (2.15)","N/A","Older people in a specialist retirement housing unit are between 1.5 and 2.8 (2.15) times less likely to fall in a given year",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf"]
["Retirement housing ","Benefit ","Savings to Local authority ",0.1,"N/A","(Can use this data point to estimate the potential savings from specialist retirement housing in relation to demand for health and care services) Research from the Strategic Society Centre found that out of around 8.6 million older people in\nEngland living at home, around 10% (850,000) received paid home care, whether funded by a local authority\nor privately. As such, there is a one-in-ten chance of an older people living at home being in receipt of paid\nhome care. ",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf"]
["Retirement housing ","Assumption ","Savings to Local authority ",0.15,"N/A","Given older people living in specialist housing typically move into such accommodation at a later age, we can reasonably assume a higher probability of receiving home care of 15%.",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf"]
["Retirement housing ","Benefit - Assumption ","Savings to Local authority ",0.8,null,"Used to calculate reduction on future public expenditure on housing benefit: Assuming 4 times out of 5 that when an older person moves into retirement housing this results in a first time buyer entering the property ladder",2016,"https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf"]
["Extra Care","Benefit ","Community nurse visits ",0.13,"N/A","Mean change from 12 months - 60 months of living in an extra care placement - practice nurse, unplanned visit ",2019,"https://www.extracare.org.uk/media/1169231/full-report-final.pdf"]
["N/A","Benefit ","GP visits",36,"£/per person","Cost per GP visit ",2019,"https://www.extracare.org.uk/media/1169231/full-report-final.pdf"]
["N/A","Benefit ","Community nurse visits ",7,"£/per person","Cost of practice nurse visit ",2019,"https://www.extracare.org.uk/media/1169231/full-report-final.pdf"]
["N/A","Benefit ","Medication prescription ",28,"£/per person/per prescribed medication ","Cost per prescribed medication ",2019,"https://www.extracare.org.uk/media/1169231/full-report-final.pdf"]
["N/A","Benefit ","Non-elective admissions ",163,"£/per person","Cost per hospital admission ",2019,"https://www.extracare.org.uk/media/1169231/full-report-final.pdf"]
["N/A","Benefit ","Non-elective admissions ",222,"£/per person/per day","Daily cost of hospital stay (duration of stay)",2019,"https://www.extracare.org.uk/media/1169231/full-report-final.pdf"]
["N/A","Benefit ","Outpatient visits",166,"£/per person/per visit ","Average outpatient visit cost (per visit)",2019,"https://www.extracare.org.uk/media/1169231/full-report-final.pdf"]
["Extra Care","Benefit ","Non-elective admissions ","3 days","N/A","Over a 5 year period, residents spent an average of 3 days less per year in hospital than they did previously",2019,"https://www.extracare.org.uk/media/1169231/full-report-final.pdf"]
["N/A","Benefit ","Reduced loneliness",398,"£/Per person/per year","Annual cost of lonliness for over 65s ",2017,"https://www.demos.co.uk/wp-content/uploads/2017/06/Sheltered-Housing-paper-June-2017.pdf"]
["Retirement housing ","Benefit ","Reduced loneliness",0.5,"N/A","Residents in sheltered housing are 50% less likely to report feeling lonely as their counterparts of the same age in the general\npopulation. ",2017,"https://www.demos.co.uk/wp-content/uploads/2017/06/Sheltered-Housing-paper-June-2017.pdf"]
["N/A ","Benefit ","Falls",{"$f":"D13*D2","v":464097280},"£/year ","Cost to the NHS of falls in the over 65s per year ","N/A ","Cost of fall per person * volume / year "]
["Extra Care","Benefit ","Falls",0.31,"% volume / year ","Falls reported in extra care housing ",2017,"https://www.housinglin.org.uk/_assets/Resources/Housing/Support_materials/Reports/HLIN_Keepmoat_Report_FINAL.pdf"]
["Extra Care","Benefit ","Falls",0.49,"% volume / year ","Falls reported in matched sample population of over 65s in the general community ",2017,"https://www.housinglin.org.uk/_assets/Resources/Housing/Support_materials/Reports/HLIN_Keepmoat_Report_FINAL.pdf"]
["Residential care ","Benefit ","Falls",0.5,"% volume / year ","50% of patients fell at least once indoors in a residential care setting in Sweden ",2005,"https://www.researchgate.net/publication/10678816_Predicting_falls_in_residential_care_by_a_risk_assessment_tool_staff_judgement_and_history_of_falls"]
["Residential care ","Cost","Occupancy rate ",0.91,"N/A","The occupancy level in England for private and voluntary sector care homes for\nolder people in 2016/2017 was 91 per cent.",2019,"https://www.pssru.ac.uk/pub/uc/uc2019/services.pdf"]
["Residential care ","Cost","Occupancy rate ",0.92600000000000005,"N/A","Based on information reported by Laing & Buisson, occupancy rates for the notfor-profit sector care homes without nursing in 2015 (provisional) were 92.6%",2019,"https://www.pssru.ac.uk/pub/uc/uc2019/services.pdf"]
["Shared lives ","Benefit ","Reduced loneliness",0.11,null,"11% of people in shared lives placements experience lonliness ",2019,"https://www.thinklocalactpersonal.org.uk/innovations-in-community-centred-support/directory/Community-alternative-to-residential-care/",null,"This assumes that if people feel they are part of a community they do not experience lonliness. "]
["Extra Care","Benefit ","Reduced loneliness",0.06,null,"Six per cent reported that they never met up with friends (within and beyond the scheme).",2013,"https://www.housinglin.org.uk/_assets/Resources/Housing/Support_materials/Reports/HLIN_Report_Isolation.pdf",null,"This assumes that not meeting with friends means a person is experiencing loneliness "]
["Residential care ","Benefit ","Reduced loneliness",0.42,null,"29% to 55% of older adults living in residential care settings reported feeling lonely",2016,"https://globalageing.org/how-to-combat-loneliness-in-residential-care-settings/"]
["N/A ","Benefit ","Reduced loneliness",0.49,null,"Nearly half of older people (49% of 65+ UK) say that television or pets are their main form of\ncompany.",2015,"https://www.ageuk.org.uk/globalassets/age-uk/documents/reports-and-publications/reports-and-briefings/health--wellbeing/rb_june15_lonelines_in_later_life_evidence_review.pdf",null,"This assumes that if an older person does not have a main form of human company, they are likely to experience loneliness. "]
["Residential Care","Cost","Running costs",null,25,"£/per person/per week ","External services - Consists of nursing, GP services and other external services ",2018,"https://www.pssru.ac.uk/pub/uc/uc2018/services.pdf",{"$f":"E38*52","v":1300},"Medium"]
["Residential Care","Cost ","GP visits ",11,"£/per person/per week ","https://www.pssru.ac.uk/pub/uc/uc2018/services.pdf",2018,null,{"$f":"D39*52","v":572}]
["N/A ","Benefit","Unplanned admissions ",0.22,"% volume / year ","% of hospital admissions for age 75 years and older",2020,"https://www.gov.uk/government/publications/older-peoples-hospital-admissions-in-the-last-year-of-life/older-peoples-hospital-admissions-in-the-last-year-of-life#:~:text=In%20England%20in%202017%2C%20there,representing%208.2%25%20of%20the%20population."]
["Residential care","Benefit","Unplanned admissions ",{"$f":"D40+45%","v":0.67},"% volume / year ","% of hospital admissions for age 75 years and older",2015,"https://www.health.org.uk/sites/default/files/QualityWatch_FocusOnHospitalAdmissionsFromCareHomes.pdf"]
["Extra Care","Benefit","Unplanned admissions "]
["Shared lives ","Benefit","Unplanned admissions "]
["Retirement housing ","Benefit","Unplanned admissions "]
["Retirement housing ","Benefit ","Falls",0.19,"% volume / year ","Sonnet - Anchor paper used this preventative falls statement to assess reduction in falls for retirement housing -> The NHS confederation estimates that an effective fall prevention strategy, such as the\nprocedures outlined above which targets physical wellbeing, mental wellbeing and\nIndependent living, has the potential to reduce the rate of falls by up to 30%. Taking this statement with general population falls percentage - we can assume the percentage falls would be 19% for sheltered housing (49% - 30% = 19%)",2012,"https://www.nhsconfed.org/-/media/Confederation/Files/Publications/Documents/Falls_prevention_briefing_final_for_website_30_April.pdf"]
["Retirement housing","Benefit ","Reducing hospital admissions ",337,"£/per person/per year","cost to the NHS per day spent in\nhospital is £337",2020,"Sonnet Social Impact Report 2020"]
["General population ","Benefit ","Reducing hospital admissions ","17 days","days / per person / per year ","average 75 year old in the general popt will require a 17 day stay in hospital ",2020,"Sonnet Social Impact Report 2021"]
["Retirement housing","Benefit ","Reducing hospital admissions ","7 days","days / per person / per year ","average 75 year olf in retirement housing ",2020,"Sonnet Social Impact Report 2022"]

{"sheet":"Benefit assumptions -->","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"NHS I Falls ","index":19,"n_rows":51,"n_cols":5,"rows_kept":51,"cut":false,"hidden":false,"merged":[[2,2,7,2]]}
[null,"Housing models","Weighting","Values"]
[null,"Extra care "]
[null,"Cost per person / per fall ","N/A",{"$f":"'Reference data'!D13","v":2108}]
[null,"% reported fall extra care / per year ",null,{"$f":"'Reference data'!D29","v":0.31}]
[null,"% reported fall general population sample / per year ",null,{"$f":"'Reference data'!D30","v":0.49}]
[]
[null,"Cost of falls - extra care housing per person/  per year ",null,{"$f":"D3*D4","v":653.48}]
[null,"Cost of falls - general population per person / per year ",null,{"$f":"D3*D5","v":1032.92}]
["Extra care Medium","Cost savings per person / per fall for extra care housing ","N/A",{"$f":"D8-D7","v":379.44000000000005}]
["Extra care None","Cost savings per person / per fall for extra care housing ",0.25,{"$f":"$D$9+($D$9*C10)","v":474.30000000000007}]
["Extra Care Low","Cost savings per person / per fall for extra care housing ",0.5,{"$f":"$D$9+($D$9*C11)","v":569.16000000000008}]
["Extra Care High","Cost savings per person / per fall for extra care housing ",1.25,{"$f":"D9*C12","v":474.30000000000007}]
[]
[]
[null,"Retirement housing "]
[null,"Cost per person / per fall ",null,{"$f":"'Reference data'!$D$13","v":2108}]
[null,"Older people in a specialist retirement housing unit are 2.15 times less likely to fall in a given year",null,2.15]
[null,"% reported fall general population sample / per year ",null,{"$f":"$D$5","v":0.49}]
[]
[null,"Cost of fall (general population sample over 65s) / per person ",null,{"$f":"$D$16*$D$18","v":1032.92}]
["Retirement housing Medium","Cost of fall / per person residing in retirement housing ",null,{"$f":"$D$20/$D$17","v":480.42790697674423},"baseline savings"]
["Retirement housing None","Cost savings per person / per fall for retirement housing ",0.25,{"$f":"$C22*$D$21","v":120.10697674418606}]
["Retirement housing Low","Cost savings per person / per fall for retirement housing ",0.5,{"$f":"$C23*$D$21","v":240.21395348837211}]
["Retirement housing High","Cost savings per person / per fall for retirement housing ",1.25,{"$f":"$C24*$D$21","v":600.53488372093034}]
[]
[]
[null,"Residential Care "]
[null,"Cost per person / per fall ",null,{"$f":"D16","v":2108}]
[null,"% reported fall residential care / per year ",null,{"$f":"'Reference data'!D31","v":0.5}]
[null,"% reported fall general population sample / per year ",null,{"$f":"D18","v":0.49}]
[]
[null,"Cost of falls - residential care housing per person/  per year ",null,{"$f":"D28*D29","v":1054}]
[null,"Cost of falls - general population per person / per year ",null,{"$f":"D28*D30","v":1032.92}]
["Residential Care Medium","Cost savings per person / per fall for residential care housing ",null,{"$f":"D33-D32","v":-21.079999999999927}]
["Residential Care None","Cost savings per person / per fall for residential care housing ",0.25,{"$f":"$D$34*C35","v":-5.2699999999999818}]
["Residential Care Low","Cost savings per person / per fall for residential care housing ",0.5,{"$f":"$D$34*C36","v":-10.539999999999964}]
["Residential Care High","Cost savings per person / per fall for residential care housing ",1.25,-26.349999999999909]
[]
[]
[]
[null,"Shared Lives "]
[null,"Cost per person / per fall ",null,{"$f":"'Reference data'!$D$13","v":2108}]
[null,"15% liklihood of falls occuring in shared lives placement ('My Shared Lives data up to 1st November 2020' - see assumptions)",null,0.15,"According to Shared Lives outcome data, 85% of people report that shared lives placements improve their physical health. Therefore, we assume that 15% may still be at risk of falls in a shared lives placement. "]
[null,"% reported fall general population sample / per year ",null,{"$f":"$D$5","v":0.49}]
[]
[null,"Cost of fall (general population sample over 65s) / per person ",null,{"$f":"$D$16*D44","v":1032.92}]
[null,"Cost of fall / per person residing in shared lives",null,{"$f":"D42*D43","v":316.2}]
["Shared Lives Medium","Cost savings per person / per fall for shared lives ",null,{"$f":"D46-D47","v":716.72}]
["Shared Lives None","Cost savings per person / per fall for shared lives ",0.25,{"$f":"$D$48*C49","v":179.18}]
["Shared Lives Low","Cost savings per person / per fall for shared lives ",0.5,{"$f":"$D$48*C50","v":358.36}]
["Shared Lives High","Cost savings per person / per fall for shared lives ",1.25,895.90000000000009]

{"sheet":"Savings to NHS - Extra Care","index":20,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[null,"Housing models","Weighting ","Value","Source "]
[null,"Extra Care"]
["Extra care None","GP visits savings",0.25,{"$f":"$D$5*C3","v":36.195}]
["Extra care Low","GP visits savings",0.5,{"$f":"$D$5*C4","v":72.39}]
["Extra Care Medium","GP visits savings","Baseline figure",144.78,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf"]
["Extra Care High","GP visits savings",1.25,{"$f":"D5*C6","v":180.97499999999999}]
[]
[]
["Extra care None","Community nurse visits savings",0.25,{"$f":"$D$11*C9","v":90.637500000000003}]
["Extra care Low","Community nurse visits savings",0.5,{"$f":"$D$11*C10","v":181.27500000000001}]
["Extra Care Medium","Community nurse visits savings","Baseline figure",362.55,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf"]
["Extra Care High","Community nurse visits savings",1.25,{"$f":"D11*C12","v":453.1875}]
[]
["Extra care None","DTOC savings",0.25,{"$f":"$D$16*C14","v":116.325}]
["Extra care Low","DTOC savings",0.5,{"$f":"$D$16*C15","v":232.65}]
["Extra Care Medium","DTOC savings","Baseline figure",465.3,"https://www.local.gov.uk/sites/default/files/documents/GM_Housing_LIN_Extra_Care_Resource_Pack_FINAL_Jan2020%20270120.pdf"]
["Extra Care High","DTOC savings",1.25,{"$f":"D16*C17","v":581.625}]

{"sheet":"NHS I Hospital admissions","index":21,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[[11,1,11,4],[33,6,33,7]]}
[null,"Housing models","Weighting ","Value"]
[null,"Retirement housing ",null,null,"Source "]
[null,"Cost of hospital admission per person / per day",null,{"$f":"'Reference data'!$D$46","v":337},"Sonnet Social Impact Report 2020"]
[null,"Duration of hospital admission days / per person / per year general popt ",null,17,"Sonnet Social Impact Report 2021"]
[null,"Duration of hospital admission days / per person / per year retirement housing ",null,7,"Sonnet Social Impact Report 2022"]
["Retirement housing Medium","Cost saving on hospital admissions from residing in sheltered housing ",null,{"$f":"(D3*D4) - (D3*D5)","v":3370}]
["Retirement housing None","Cost saving on hospital admissions from residing in sheltered housing ",0.25,{"$f":"$D$6*C7","v":842.5}]
["Retirement housing Low","Cost saving on hospital admissions from residing in sheltered housing ",0.5,{"$f":"$D$6*C8","v":1685}]
["Retirement housing High","Cost saving on hospital admissions from residing in sheltered housing ",1.25,{"$f":"$D$6*C9","v":4212.5}]
[]
[]
[null,"Extra Care "]
[null,"Cost of hospital admission per person / per day",null,{"$f":"'Reference data'!$D$46","v":337},"Sonnet Social Impact Report 2020"]
[null,"Duration of hospital admission days / per person / per year general popt ",null,17,"Sonnet Social Impact Report 2021"]
[null,"Duration of hospital admission days / per person / per year  extra care",null,2,"https://www.housinglin.org.uk/_assets/Resources/Housing/Support_materials/Reports/HLIN_Keepmoat_Report_FINAL.pdf"]
["Extra care Medium","Cost saving on hospital admissions ",null,{"$f":"(D13*D14) - (D13*D15)","v":5055}]
["Extra care None","Cost saving on hospital admissions ",0.25,{"$f":"$D$16*C17","v":1263.75}]
["Extra Care Low","Cost saving on hospital admissions ",0.5,{"$f":"$D$16*C18","v":2527.5}]
["Extra Care High","Cost saving on hospital admissions ",1.25,6318.75]
[]
[]
[null,"Residential Care "]
[null,"Cost of hospital admission per person / per day",null,{"$f":"'Reference data'!$D$46","v":337},"Sonnet Social Impact Report 2020"]
[null,"Duration of hospital admission days / per person / per year general popt ",null,17,"Sonnet Social Impact Report 2021"]
[null,"Duration of hospital admission days / per person / per year residential  ",null,5,"https://pubmed.ncbi.nlm.nih.gov/20484883/"]
["Residential Care Medium","Cost saving on hospital admissions ",null,{"$f":"(D23*D24) - (D23*D25)","v":4044}]
["Residential Care None","Cost saving on hospital admissions ",0.25,{"$f":"$D$26*C27","v":1011}]
["Residential Care Low","Cost saving on hospital admissions ",0.5,{"$f":"$D$26*C28","v":2022}]
["Residential Care High","Cost saving on hospital admissions ",1.25,5055]
[]
[]
[null,"Shared Lives "]
[null,"Cost of hospital admission per person / per day",null,{"$f":"'Reference data'!$D$46","v":337},"Sonnet Social Impact Report 2020"]
[null,"Duration of hospital admission days / per person / per year general popt ",null,17,"Sonnet Social Impact Report 2021",null,"Shared Lives Source: https://www.ndti.org.uk/assets/files/FINALShared_Lives_Report_20th_June_2019.pdf"]
[null,"Percentage reduction of hospital stay in Shared Lives admission ",null,{"$f":"G37","v":0.41666666666666669},"https://www.ndti.org.uk/assets/files/FINALShared_Lives_Report_20th_June_2019.pdf",null,12,"weeks of reablement required if shared lives service was not available "]
["Shared Lives Medium","Cost saving on hospital admission ",null,{"$f":"(D33*D34) - (D33*D34*D35)","v":3341.9166666666665},null,null,7,"because shared lives service was available"]
["Shared Lives None","Cost saving on hospital admission ",0.25,{"$f":"$D$36*C37","v":835.47916666666663},null,null,{"$f":"(G35-G36)/G35","v":0.41666666666666669},"Percentage difference "]
["Shared Lives Low","Cost saving on hospital admission ",0.5,{"$f":"$D$36*C38","v":1670.9583333333333}]
["Shared Lives High","Cost saving on hospital admission ",1.25,4177.395833333333]

{"sheet":"NHS I Loneliness","index":22,"n_rows":51,"n_cols":5,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,"Housing model","Weightings","Values"]
[null,"Shared Lives "]
[null,"Cost per person / loneliness ",null,{"$f":"'Reference data'!$D$26","v":398}]
[null,"% reported lonliness / per year (shared lived placement) ",null,{"$f":"'Reference data'!$D$34","v":0.11}]
[null,"% reported lonliness / per year (general population) ",null,{"$f":"'Reference data'!$D$37","v":0.49}]
[]
[null,"Cost of loneliness - general population per person / per year",null,{"$f":"D3*D5","v":195.02}]
[null,"Cost of loneliness - shared lives placement per person  / per year",null,{"$f":"D3*D4","v":43.78}]
["Shared Lives Medium","Benefit - Shared lives per person / per year",null,{"$f":"D7-D8","v":151.24}]
["Shared Lives None","Benefit - Shared lives per person / per year",0.25,{"$f":"$D$9*C10","v":37.81}]
["Shared Lives Low","Benefit - Shared lives per person / per year",0.5,{"$f":"$D$9*C11","v":75.62}]
["Shared Lives High","Benefit - Shared lives per person / per year",1.25,189.05]
[]
[]
[null,"Residential Care "]
[null,"Cost per person / loneliness ",null,{"$f":"'Reference data'!$D$26","v":398}]
[null,"% reported lonliness / per year (residential care) ",null,{"$f":"'Reference data'!D36","v":0.42}]
[null,"% reported lonliness / per year (general population) ",null,{"$f":"'Reference data'!$D$37","v":0.49}]
[]
[null,"Cost of loneliness - general population per person / per year",null,{"$f":"D16*D18","v":195.02}]
[null,"Cost of loneliness - residential care per person  / per year",null,{"$f":"D16*D17","v":167.16}]
["Residential Care Medium","Benefit - Residential care per person / per year",null,{"$f":"D20-D21","v":27.860000000000014}]
["Residential Care None","Benefit - Residential care per person / per year",0.25,{"$f":"$D$22*C23","v":6.9650000000000034}]
["Residential Care Low","Benefit - Residential care per person / per year",0.5,{"$f":"$D$22*C24","v":13.930000000000007}]
["Residential Care High","Benefit - Residential care per person / per year",1.25,34.825000000000017]
[]
[]
[null,"Extra Care"]
[null,"Cost per person / loneliness ",null,{"$f":"'Reference data'!$D$26","v":398}]
[null,"% reported lonliness / per year extra care",null,{"$f":"'Reference data'!D35","v":0.06}]
[null,"% reported lonliness / per year (general population) ",null,{"$f":"'Reference data'!$D$37","v":0.49}]
[]
[null,"Cost of loneliness - general population per person / per year",null,{"$f":"D29*D31","v":195.02}]
[null,"Cost of loneliness - extra care per person  / per year",null,{"$f":"D29*D30","v":23.88}]
["Extra care Medium","Benefit - Extra Care per person / per year",null,{"$f":"D33-D34","v":171.14000000000001}]
["Extra care None","Benefit - Extra Care per person / per year",0.25,{"$f":"$D$35*C36","v":42.785000000000004}]
["Extra Care Low","Benefit - Extra Care per person / per year",0.5,{"$f":"$D$35*C37","v":85.570000000000007}]
["Extra Care High","Benefit - Extra Care per person / per year",1.25,213.92500000000001]
[]
[]
[null,"Retirement housing "]
[null,"Cost per person / loneliness ",null,{"$f":"'Reference data'!$D$26","v":398}]
[null,"% reported lonliness / per year retirement housing ",null,{"$f":"D44/2","v":0.245},{"$f":"'Reference data'!F27","v":"Residents in sheltered housing are 50% less likely to report feeling lonely as their counterparts of the same age in the general\npopulation. "}]
[null,"% reported lonliness / per year (general population) ",null,{"$f":"'Reference data'!$D$37","v":0.49}]
[]
[null,"Cost of loneliness - general population per person / per year",null,{"$f":"D42*D44","v":195.02}]
[null,"Cost of loneliness - retirement housing per person  / per year",null,{"$f":"D42*D43","v":97.51}]
["Retirement housing Medium","Benefit - Retirement housing per person / per year",null,{"$f":"D46-D47","v":97.51}]
["Retirement housing None","Benefit - Retirement housing per person / per year",0.25,{"$f":"$D$48*C49","v":24.377500000000001}]
["Retirement housing Low","Benefit - Retirement housing per person / per year",0.5,{"$f":"$D$48*C50","v":48.755000000000003}]
["Retirement housing High","Benefit - Retirement housing per person / per year",1.25,121.8875]

{"sheet":"Societal benefits","index":23,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":false,"merged":[[15,1,18,1],[22,1,25,1],[29,1,32,1],[36,1,39,1]]}
["Reduced likelihood of domestic fire-related fatalities","Housing model","Weightings","Values","Source"]
[]
[null,"Cost per person / fire service call out",null,412.8,"https://www.london-fire.gov.uk/about-us/services-and-facilities/services-we-offer/incident-reports/"]
[null,"% reported fire call outs / per year (general population over 65) ",null,0.46]
[null,null,"Medium",0.5]
[null,null,"None",0.3]
[null,null,"Low",0.4]
[null,null,"High",0.64,{"$f":"AVERAGE($D$5:$D$8)","v":0.46000000000000008},{"$f":"IF(E8=D4,\"OK\",\"Change percentages\")","v":"OK"}]
[null,"Cost of fire-related dwelling fatalities - general population per person / per year",null,{"$f":"D3*D4","v":189.88800000000001}]
[null,null,"Medium",{"$f":"$D$3*D5","v":206.4}]
[null,null,"None",{"$f":"$D$3*D6","v":123.84}]
[null,null,"Low",165.12]
[null,null,"High",264.19200000000001]
[]
[null,"Shared Lives"]
["Shared Lives Medium","Estimated % call out and resulting cost saving for level of need ",{"$f":"D5/2","v":0.25},{"$f":"$D$10-C16*$D$3","v":103.2},{"$f":"RANK(D16,$D$16:$D$19,0)","v":2}]
["Shared Lives None",null,{"$f":"D6/2","v":0.15},{"$f":"$D$11-C17*$D$3","v":61.92},{"$f":"RANK(D17,$D$16:$D$19,0)","v":4}]
["Shared Lives Low",null,0.2,{"$f":"$D$12-C18*$D$3","v":82.56},{"$f":"RANK(D18,$D$16:$D$19,0)","v":3}]
["Shared Lives High",null,0.32,{"$f":"$D$13-C19*$D$3","v":132.096},1]
[null,"Estimated % call out overall  ",{"$f":"AVERAGE(C16:C19)","v":0.23000000000000004}]
[]
[null,"Residential Care "]
["Residential Care Medium","Estimated % call out and resulting cost saving for level of need ",{"$f":"D5/2.3","v":0.21739130434782611},{"$f":"$D$10-C23*$D$3","v":116.66086956521738}]
["Residential Care None",null,{"$f":"D6/2.3","v":0.13043478260869565},{"$f":"$D$11-C24*$D$3","v":69.996521739130429}]
["Residential Care Low",null,0.17391304347826089,{"$f":"$D$12-C25*$D$3","v":93.328695652173906}]
["Residential Care High",null,0.27826086956521739,{"$f":"$D$13-C26*$D$3","v":149.32591304347827}]
[null,"Estimated % call out overall  ",{"$f":"AVERAGE(C23:C26)","v":0.2}]
[]
[null,"Extra Care"]
["Extra care Medium","Estimated % call out and resulting cost saving for level of need ",{"$f":"D5/2.3","v":0.21739130434782611},{"$f":"$D$10-C30*$D$3","v":116.66086956521738}]
["Extra care None",null,{"$f":"D6/2.3","v":0.13043478260869565},{"$f":"$D$11-C31*$D$3","v":69.996521739130429}]
["Extra Care Low",null,0.17391304347826089,{"$f":"$D$12-C32*$D$3","v":93.328695652173906}]
["Extra Care High",null,0.27826086956521739,{"$f":"$D$13-C33*$D$3","v":149.32591304347827}]
[null,"Estimated % call out overall  ",{"$f":"AVERAGE(C30:C33)","v":0.2}]
[]
[null,"Retirement housing "]
["Retirement housing Medium","Estimated % call out and resulting cost saving for level of need",{"$f":"D5/1.8","v":0.27777777777777779},{"$f":"$D$10-C37*$D$3","v":91.733333333333334}]
["Retirement housing None",null,{"$f":"D6/1.8","v":0.16666666666666666},{"$f":"$D$11-C38*$D$3","v":55.040000000000006}]
["Retirement housing Low",null,0.22222222222222224,{"$f":"$D$12-C39*$D$3","v":73.386666666666656}]
["Retirement housing High",null,0.35555555555555557,{"$f":"$D$13-C40*$D$3","v":117.41866666666667}]
[null,"Estimated % call out overall  ",{"$f":"AVERAGE(C37:C40)","v":0.25555555555555554}]

{"sheet":"Cost assumptions -->","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Care staff costs","index":25,"n_rows":43,"n_cols":13,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Weighting (FTE requirements)","Weighting hours of care (per week)","Value (£/person/year)","Source "]
[null,null,null,"Residential Care"]
[null,null,null,"Residential Care Core Staff Costs",null,null,"N/A",{"$f":"K4","v":14485.4},null,null,17.48,"Average hourly rate for planned care (assumed to be the same as cost for home care)","Source: LGA: Adult Social Care Use of Resources Report for Tower Hamlets 2019/20 (December 20) "]
[null,null,null,"Residential Care Planned Care - Low Need",null,null,{"$f":"'User inputs'!$C$10","v":5},{"$f":"G4*52*$K$3","v":4544.8},null,null,{"$f":"K5-H5","v":14485.4},"Core Staff costs - annual (24 hours care not including planned care element)"]
[null,null,null,"Residential Care Planned Care - Medium Need",null,null,{"$f":"'User inputs'!$D$10","v":10},{"$f":"G5*52*$K$3","v":9089.6},null,null,23575,"Cost of Total Staff Costs for residential care - assuming medium need - annual","Source: Knight Frank, Care Home Trading Performance Review 2018: Staffing Costs & Profitability"]
[null,null,null,"Residential Care Planned Care - High Need",null,null,{"$f":"'User inputs'!$E$10","v":18},{"$f":"G6*52*$K$3","v":16361.28}]
["Residential Care","Low",null,"Residential Care - Total staff costs - Low Need",null,null,{"$f":"'User inputs'!$C$10","v":5},{"$f":"$H$3+H4","v":19030.2}]
["Residential Care","Medium",null,"Residential Care - Total staff costs - Medium Need",null,null,{"$f":"'User inputs'!$D$10","v":10},{"$f":"$H$3+H5","v":23575}]
["Residential Care","High",null,"Residential Care - Total staff costs - High Need",null,null,{"$f":"'User inputs'!$E$10","v":18},{"$f":"$H$3+H6","v":30846.68}]
[]
[null,null,null,"Retirement housing "]
[null,null,null,"Retirement Housing Core Staff Costs",null,null,"N/A",{"$f":"K13","v":6000},null,null,17.48,"Average hourly rate for planned care (assumed to be the same as cost for home care)","Source: LGA: Adult Social Care Use of Resources Report for Tower Hamlets 2019/20 (December 20) "]
[null,null,null,"Retirement Housing Planned Care - Low Need",null,0.5,{"$f":"'User inputs'!$C$10","v":5},{"$f":"G13*52*$K$12","v":4544.8},null,null,6000,"Core Staff costs - annual (24 hours care not including planned care element)"]
[null,null,null,"Retirement Housing Planned Care - Medium Need",null,1,{"$f":"'User inputs'!$D$10","v":10},{"$f":"G14*52*$K$12","v":9089.6},null,null,{"$f":"K13+(G13*52*$K$22)","v":10544.8},"Cost of Total Staff Costs for retirement housing - assuming medium need - annual"]
[null,null,null,"Retirement Housing Planned Care - High Need",null,1.5,{"$f":"'User inputs'!$E$10","v":18},{"$f":"G15*52*$K$12","v":16361.28}]
["Retirement Housing","Low",null,"Retirement Housing - Total staff costs - Low Need",null,null,{"$f":"'User inputs'!$C$10","v":5},{"$f":"$H$12+H13","v":10544.8}]
["Retirement Housing","Medium",null,"Retirement Housing - Total staff costs - Medium Need",null,null,{"$f":"'User inputs'!$D$10","v":10},{"$f":"$H$12+H14","v":15089.6}]
["Retirement Housing","High",null,"Retirement Housing - Total staff costs - High Need",null,null,{"$f":"'User inputs'!$E$10","v":18},{"$f":"$H$12+H15","v":22361.279999999999}]
[]
[null,null,null,"Extra Care "]
[null,null,null,"Extra Care Core Staff Costs",null,null,"N/A",{"$f":"K23","v":6000}]
[null,null,null,"Extra Care Planned Care - Low Need",null,0.5,{"$f":"'User inputs'!$C$10","v":5},{"$f":"G22*52*$K$22","v":4544.8},null,null,17.48,"Average hourly rate for planned care (assumed to be the same as cost for home care)","Source: LGA: Adult Social Care Use of Resources Report for Tower Hamlets 2019/20 (December 20) "]
[null,null,null,"Extra Care Planned Care - Medium Need",null,1,{"$f":"'User inputs'!$D$10","v":10},{"$f":"G23*52*$K$22","v":9089.6},null,null,6000,"Core Staff costs - annual (24 hours care not including planned care element)"]
[null,null,null,"Extra Care Planned Care - High Need",null,1.5,{"$f":"'User inputs'!$E$10","v":18},{"$f":"G24*52*$K$22","v":16361.28},null,null,{"$f":"K23+(G23*52*$K$22)","v":15089.6},"Cost of Total Staff Costs for extra care - assuming medium need - annual"]
["Extra Care","Low",null,"Extra Care - Total staff costs - Low Need",null,null,{"$f":"'User inputs'!$C$10","v":5},{"$f":"$H$21+H22","v":10544.8}]
["Extra Care","Medium",null,"Extra Care - Total staff costs - Medium Need",null,null,{"$f":"'User inputs'!$D$10","v":10},{"$f":"$H$21+H23","v":15089.6}]
["Extra Care","High",null,"Extra Care - Total staff costs - High Need",null,null,{"$f":"'User inputs'!$E$10","v":18},{"$f":"$H$21+H24","v":22361.279999999999}]
[]
[null,null,null,"Shared Lives "]
["Shared Lives","Low",null,"Shared Lives - Total staff costs - Low Need",null,null,null,12688,"Band 1"]
["Shared Lives","Medium",null,"Shared Lives - Total staff costs - Medium Need",null,null,null,14976,"Band 2"]
["Shared Lives","High",null,"Shared Lives - Total staff costs - High Need",null,null,null,17680,"Band 3"]
[null,null,null,"Shared Lives ",null,null,1.1100000000000001,{"$f":"H32*G33","v":19624.800000000003},"Band 3* 111%  (calculated based on % increase between Band 1 -2, 2-3. ",null,"Housing Lin"]
[null,null,null,null,null,null,null,null,null,null,"Care needs"]
[null,null,null,null,null,null,null,null,null,null,"No","No req"]
[null,null,null,null,null,null,null,null,null,null,"Low",5]
[null,null,null,null,null,null,null,null,null,null,"Medium ",10]
[null,null,null,null,null,"Band 1",244,{"$f":"G38*52","v":12688},null,null,"High",18]
[null,null,null,null,null,"Band 2",288,{"$f":"G39*52","v":14976}]
[null,null,null,null,null,"Band 3",340,{"$f":"G40*52","v":17680}]
[null,null,null,null,null,"Band 3+",{"$f":"G40*111%","v":377.40000000000003},{"$f":"G41*52","v":19624.800000000003}]
[]
[null,null,null,null,null,null,"Therefore for low need, the difference in ‘direct care’ hours is 5 hours (10 minus 5), so we take off the cost of 5 hours per week, which will be about £2k. For high need, the difference in ‘direct care’ hours is 8 hours (18 hours minus 10), so we add on the cost of 8 hours per week, which is about £3.5k. Therefore our care staff costs will be approx. £21.5k (low need), £23.5k (medium need), and £27k (high need). This I think captures Kathryn’s point that there is a broad ‘base’ of staff costs that you cannot change for the various staff who are on call and managing etc. but that we still have some element of variable cost."]

{"sheet":"EQUIP&DFG","index":26,"n_rows":61,"n_cols":7,"rows_kept":61,"cut":false,"hidden":false,"merged":[[34,1,34,6],[41,1,41,6],[48,1,48,6],[55,1,55,6],[20,5,23,5],[20,6,23,6],[26,5,29,5],[26,6,29,6],[5,1,5,6],[8,5,11,5],[8,6,11,6],[14,5,17,5],[14,6,17,6]]}
[]
[null,"TO NOTE"]
[null,"An assumption that equipment lasts on average for 6 years has been applied to the annual values highlighted below for both equipment and adaptions and the DFG. This assumption was taken from a research paper which looked at the business case for investing in equipment and adaptive technologies in England - https://www.ilp-ltd.co.uk/uploads/userfiles/Building%20a%20business%20case%20for%20investing%20in%20adaptive%20technologies%20in%20England(1).pdf"]
[]
[]
[null,"Equipment and adaptions"]
[null,"Need level ","Weighting ","Annual amount","Total cost","Description ","Source "]
["BENEFIT","Retirement housing"]
["Retirement housing Medium","Medium needs",0.75,{"$f":"E9/6","v":125},750,"Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested\n","https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf"]
["Retirement housing None","No needs",0,{"$f":"E10/6","v":0},0]
["Retirement housing Low","Low needs",0.5,83.333333333333329,500]
["Retirement housing High","High needs","N/A Max means testing amount ",166.66666666666666,1000]
[]
["COST","Shared Lives"]
["Shared Lives Medium","Medium needs",0.75,{"$f":"E15/6","v":125},750,"Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested","https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf"]
["Shared Lives None","No needs",0,{"$f":"E16/6","v":0},0]
["Shared Lives Low","Low needs",0.5,83.333333333333329,500]
["Shared Lives High","High needs","N/A Max means testing amount ",166.66666666666666,1000]
[]
["BENEFIT","Residential Care "]
["Residential Care Medium","Medium needs",0.75,{"$f":"E21/6","v":125},750,"Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested","https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf"]
["Residential Care None","No needs",0,{"$f":"E22/6","v":0},0]
["Residential Care Low","Low needs",0.5,83.333333333333329,500]
["Residential Care High","High needs","N/A Max means testing amount ",166.66666666666666,1000]
[]
["BENEFIT","Extra Care"]
["Extra care Medium","Medium needs",0.75,{"$f":"E27/6","v":125},750,"Used to calculate equipment and adaption savings to local authorities from moving older people from their home to specialist retirement housing -  local authorities may provide older people with\nequipment and adaptions, up to £1,000 of which are non-means tested","https://www.housinglin.org.uk/_assets/Resources/Housing/OtherOrganisation/Valuing-Retirement-Housing.pdf"]
["Extra care None","No needs",0,{"$f":"E28/6","v":0},0]
["Extra Care Low","Low needs",0.5,83.333333333333329,500]
["Extra Care High","High needs","N/A Max means testing amount ",166.66666666666666,1000]
[]
[]
[]
["COST","Retirement housing"]
[null,"Disability and Facilities Grant "]
[null,"Need level ","Weighting ","Annual amount","Total cost (DFG)","Description ","Source "]
["Retirement housing Medium","Medium needs",0.75,{"$f":"D40*C37","v":750},{"$f":"E40*C37","v":4500}]
["Retirement housing None","No needs",0,{"$f":"D40*C38","v":0},{"$f":"E40*C38","v":0}]
["Retirement housing Low","Low needs",0.25,{"$f":"D40*C39","v":250},{"$f":"E40*C39","v":1500}]
["Retirement housing High","High needs","N/A Max amount ",{"$f":"E40/6","v":1000},6000,null,"https://www.gov.uk/disabled-facilities-grants/what-youll-get"]
[]
["COST","Disability and Facilities Grant "]
["Shared Lives","Need level ","Weighting ","Annual amount","Total cost (DFG)","Description ","Source "]
["Shared Lives Medium","Medium needs",0.75,{"$f":"D47*C44","v":750},{"$f":"E47*C44","v":4500}]
["Shared Lives None","No needs",0,{"$f":"D47*C45","v":0},{"$f":"E47*C45","v":0}]
["Shared Lives Low","Low needs",0.25,{"$f":"D47*C46","v":250},{"$f":"E47*C46","v":1500}]
["Shared Lives High","High needs","N/A Max amount ",{"$f":"E47/6","v":1000},6000,null,"https://www.gov.uk/disabled-facilities-grants/what-youll-get"]
[]
["BENEFIT","Disability and Facilities Grant "]
[null,"Need level ","Weighting ","Annual amount","Total cost (DFG)","Description ","Source "]
["Residential Care Medium","Medium needs",0.75,{"$f":"D54*C51","v":750},{"$f":"E54*C51","v":4500}]
["Residential Care None","No needs",0,{"$f":"D54*C52","v":0},{"$f":"E54*C52","v":0}]
["Residential Care Low","Low needs",0.25,{"$f":"D54*C53","v":250},{"$f":"E54*C53","v":1500}]
["Residential Care High","High needs","N/A Max amount ",{"$f":"E54/6","v":1000},6000,null,"https://www.gov.uk/disabled-facilities-grants/what-youll-get"]
[]
["BENEFIT","Disability and Facilities Grant "]
[null,"Need level ","Weighting ","Annual amount","Total cost (DFG)","Description ","Source "]
["Extra care Medium","Medium needs",0.75,{"$f":"D61*C58","v":750},{"$f":"E61*C58","v":4500}]
["Extra care None","No needs",0,{"$f":"D61*C59","v":0},{"$f":"E61*C59","v":0}]
["Extra Care Low","Low needs",0.25,{"$f":"D61*C60","v":250},{"$f":"E61*C60","v":1500}]
["Extra Care High","High needs","N/A Max amount ",{"$f":"E61/6","v":1000},6000,"Based on Fernandez study the assumption that interventions cost approximately 6000 on average and last for approximately 6 years https://www.ilp-ltd.co.uk/uploads/userfiles/Building%20a%20business%20case%20for%20investing%20in%20adaptive%20technologies%20in%20England(1).pdf","https://www.gov.uk/disabled-facilities-grants/what-youll-get"]

{"sheet":"Commissioner inputs (2)","index":27,"n_rows":80,"n_cols":23,"rows_kept":80,"cut":false,"hidden":true,"merged":[[68,1,68,4],[68,6,68,9],[28,7,28,8],[27,6,27,10],[28,9,28,10],[61,6,61,7],[64,1,64,9],[65,1,65,4],[65,6,65,9],[66,1,66,4],[66,6,66,9],[45,2,45,4],[45,7,45,9],[52,1,52,12],[53,1,53,12],[54,1,54,12],[55,6,55,9],[55,11,55,12],[27,1,27,4],[13,1,13,12],[14,1,14,12],[15,1,15,12],[22,6,22,7],[25,1,25,9],[26,1,26,5],[26,6,26,10],[35,2,35,5],[36,2,36,5],[35,7,35,10]]}
[]
[null,"KEYS"]
[null,null,"Drop downs"]
[null,null,"Any orange cell can be changed"]
[null,null,"Any blue cell is dependent on inputs, it is not changeable "]
[null,null,"Any grey cell is fixed and cannot be changed"]
[]
[]
[]
[]
[]
[]
[]
[null,"Planning for current investment in different types of housing "]
[]
[null,"INPUTS "]
[null,"Table 1: Tailoring the model for your local area",null,null,null,null,"Table 2: Understanding your current demand for housing",null,null,null,null,"Table 3: What is the need mix of your current population? "]
[null,"Considerations for costs and benefits ","Please tailor the information below for your local area",null,null,null,"What is the current demand of the housing types below in your local area?*","Please adjust for number of units/schemes",null,"Your current housing population",null,"How many older people with no / low/ medium high needs are there in your local area?  ","National evidence provided below. If required, please changethe needs approach to customisable to  tailor for your local area."]
[null,"Self funder (Yes/No)","No",null,null,null,"Retirement housing",2,null,{"$f":"H19*#REF!","v":{"$error":"#REF!"}},null,"No needs",0.41,null,null,null,null,null,null,null,null,null,"Fixed"]
[null,"Regional variation (London/Blank)",null,null,null,null,"Extra Care",1,null,{"$f":"H20*#REF!","v":{"$error":"#REF!"}},null,"Low needs",0.36,null,null,null,null,null,null,null,null,null,"Customisable"]
[null,"Tenure (Renting/Owning/ Shared Ownership)","Owning",null,null,null,"Residential Care",1,null,{"$f":"H21*#REF!","v":{"$error":"#REF!"}},null,"Medium needs",0.16]
[null,"Include land costs (Yes/No)","Yes",null,null,null,"Shared Lives",1,null,{"$f":"H22*#REF!","v":{"$error":"#REF!"}},null,"High needs",7.0000000000000007E-2]
[null,"The level of need mix across your local population (no needs / low needs / medium needs / high needs)\nPlease select fixed or customisable (fixed is based on national evidence)","Customisable",null,"Please note, if fixed is selected and need values are modified on table 3 this will not be taken into account in the costs / cost savings outlined below",null,"Total",null,null,{"$f":"SUM(J19:J22)","v":{"$error":"#REF!"}},null,"Please note the breakdown of your population must equal 100%",{"$f":"SUM(M19:M22)","v":1},{"$f":"IF(M23<>1,\"Error\",\"OK\")","v":"OK"}]
[]
[]
[null,"OUTPUTS "]
[null,"Table 6: The outputs below describe the associated costs and cost savings comparing extra care and residential care based on your parameters from table 1. ",null,null,null,null,"Table 7: The outputs below describe the associated costs and cost savings comparing Shared Lives and Retirement Housing based on your parameters from table 1. "]
[null,"Extra Care and Residential Care",null,null,null,null,"Shared Lives and Retirement housing"]
[null,"COST","Extra Care",null,"Residential Care",null,"COST","Shared Lives",null,"Retirement housing"]
[null,"Production costs","FIXED","CUSTOM","FIXED","CUSTOM","Production costs","FIXED","CUSTOM","FIXED","CUSTOM"]
[null,"Running costs",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B31,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B31,#REF!,0))","v":{"$error":"#REF!"}},null,"Running costs",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($G31,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($G31,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Care staff costs",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B32,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B32,#REF!,0))","v":{"$error":"#REF!"}},null,"Care staff costs",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($G32,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($G32,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Land costs ",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B33,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B33,#REF!,0))","v":{"$error":"#REF!"}},null,"Land costs ",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($G33,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($G33,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Means-tested financial support",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B34,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B34,#REF!,0))","v":{"$error":"#REF!"}},null,"Means-tested financial support",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($G34,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($G34,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Total costs",{"$f":"SUM(C31:C34)","v":{"$error":"#REF!"}},null,{"$f":"SUM(E31:E34)","v":{"$error":"#REF!"}},null,"Total costs",{"$f":"SUM(H31:H34)","v":{"$error":"#REF!"}},null,{"$f":"SUM(J31:J34)","v":{"$error":"#REF!"}}]
[null,"Cost difference (FIXED)",{"$f":"E35-C35","v":{"$error":"#REF!"}},null,null,null,"Cost difference",{"$f":"H35-J35","v":{"$error":"#REF!"}}]
[null,"Cost difference (CUSTOM)",null,null,null,null,"Cost difference (CUSTOM)"]
[]
[null,"COST SAVING ","Extra Care",null,"Residential Care",null,"COST SAVING ","Shared Lives",null,"Retirement housing"]
[null,null,"FIXED","CUSTOM","FIXED","CUSTOM",null,"FIXED","CUSTOM","FIXED","CUSTOM"]
[null,"Savings to the NHS",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B41,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B41,#REF!,0))","v":{"$error":"#REF!"}},null,"Savings to the NHS",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($G41,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($G41,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Means-tested financial support",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B42,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B42,#REF!,0))","v":{"$error":"#REF!"}},null,"Means-tested financial support",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($G42,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($G42,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Savings to Local authority ",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B43,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B43,#REF!,0))","v":{"$error":"#REF!"}},null,"Savings to Local authority ",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($G43,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($G43,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Societal benefits",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B44,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B44,#REF!,0))","v":{"$error":"#REF!"}},null,"Societal benefits",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($G44,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($G44,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Total savings ",{"$f":"SUM(C41:C44)","v":{"$error":"#REF!"}},null,{"$f":"SUM(E41:E44)","v":{"$error":"#REF!"}},null,"Total savings ",{"$f":"SUM(H41:H44)","v":{"$error":"#REF!"}},null,{"$f":"SUM(J41:J44)","v":{"$error":"#REF!"}}]
[null,"Savings difference (FIXED)",{"$f":"E45-C45","v":{"$error":"#REF!"}},null,null,null,"Savings difference",{"$f":"H45-J45","v":{"$error":"#REF!"}}]
[null,"Savings difference (FIXED)"]
[]
[]
[]
[]
[]
[null,"Additional costs for future units"]
[null,"This section will estimate, based on your inputs, the additional cost and cost savings associated with future units of housing required. "]
[null,"INPUTS "]
[null,"Table 1: Tailoring the model for your local area",null,null,null,null,"Table 2: What will be your local areas future housing requirements?",null,null,null,null,"Table 3: What is the need mix of the current population? "]
[null,"Considerations for costs and benefits ","Please tailor the below for your local area",null,null,null,"What will be the future demand for the housing types below in your local area? ","Please adjust for number of units/schemes",null,"How many (on average) people this represents",null,"How many older people with no / low/ medium high needs will  there be your local area?  ","National evidence provided below. If required, please changethe needs approach to customisable to  tailor for your local area."]
[null,"Self funder (Yes/No) - Please note this will impact the means-tested financial support figure","No",null,null,null,"Retirement housing",2,null,{"$f":"H58*#REF!","v":{"$error":"#REF!"}},null,"No needs",0.41]
[null,"Regional variation (London/Blank)","Yes",null,null,null,"Extra Care",30,null,{"$f":"H59*#REF!","v":{"$error":"#REF!"}},null,"Low needs",0.36]
[null,"Funding model (Renting/Owning)","Renting",null,null,null,"Residential Care",1,null,{"$f":"H60*#REF!","v":{"$error":"#REF!"}},null,"Medium needs",0.16]
[null,"Include land costs (Yes/No)","Yes",null,null,null,"Shared Lives",4,null,{"$f":"H61*#REF!","v":{"$error":"#REF!"}},null,"High needs",7.0000000000000007E-2]
[null,"Needs approach please select fixed or custom","Customisable",null,"Please note, if fixed is selected and need values are modified on table 3 this will not be taken into account in the costs / cost savings outlined below",null,"Total",null,null,{"$f":"SUM(J58:J61)","v":{"$error":"#REF!"}},null,"Please note the breakdown of your population must equal 100%",{"$f":"SUM(M58:M61)","v":1},{"$f":"IF(M62<>1,\"Error\",\"OK\")","v":"OK"}]
[null,"Year (please enter year up to 2031)",2021]
[]
[null,"OUTPUTS"]
[null,"Table 6: The outputs below describe the additional costs and cost savings comparing extra care and residential care based on your parameters from table 1. ",null,null,null,null,"Table 7: The outputs below describe the additional costs and cost savings comparing Shared Lives and Retirement Housing based on your parameters from table 1. "]
[null,"Extra Care and Residential Care",null,null,null,null,"Shared Lives and Retirement housing"]
[null,"COST","Extra Care",null,"Residential Care",null,"COST","Shared Lives",null,"Retirement housing"]
[null,"Production costs",null,null,null,null,"Production costs"]
[null,"Running costs",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B70,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B70,#REF!,0))","v":{"$error":"#REF!"}},null,"Running costs",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($G70,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($G70,#REF!,0))","v":{"$error":"#REF!"}},null," "]
[null,"Care staff costs",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B71,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B71,#REF!,0))","v":{"$error":"#REF!"}},null,"Care staff costs",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($G71,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($G71,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Land costs ",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B72,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B72,#REF!,0))","v":{"$error":"#REF!"}},null,"Land costs ",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($G72,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($G72,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Means-tested financial support",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B73,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B73,#REF!,0))","v":{"$error":"#REF!"}},null,"Means-tested financial support",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($G73,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($G73,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Total additional costs",{"$f":"SUM(C70:C73)","v":{"$error":"#REF!"}},null,{"$f":"SUM(E70:E73)","v":{"$error":"#REF!"}},null,"Total additional costs",{"$f":"SUM(H70:H73)","v":{"$error":"#REF!"}},null,{"$f":"SUM(J70:J73)","v":{"$error":"#REF!"}}]
[null,"COST SAVING ","Extra Care",null,"Residential Care",null,"COST SAVING ","Shared Lives",null,"Retirement housing"]
[null,"Savings to the NHS",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B76,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B76,#REF!,0))","v":{"$error":"#REF!"}},null,"Savings to the NHS",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($B76,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($B76,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Means-tested financial support",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B77,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B77,#REF!,0))","v":{"$error":"#REF!"}},null,"Means-tested financial support",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($B77,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($B77,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Savings to Local authority ",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B78,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B78,#REF!,0))","v":{"$error":"#REF!"}},null,"Savings to Local authority ",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($B78,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($B78,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Societal benefits",{"$f":"INDEX(#REF!,MATCH(C$29,#REF!,0),MATCH($B79,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(E$29,#REF!,0),MATCH($B79,#REF!,0))","v":{"$error":"#REF!"}},null,"Societal benefits",{"$f":"INDEX(#REF!,MATCH(H$29,#REF!,0),MATCH($B79,#REF!,0))","v":{"$error":"#REF!"}},null,{"$f":"INDEX(#REF!,MATCH(J$29,#REF!,0),MATCH($B79,#REF!,0))","v":{"$error":"#REF!"}}]
[null,"Total additional savings ",{"$f":"SUM(C76:C79)","v":{"$error":"#REF!"}},null,{"$f":"SUM(E76:E79)","v":{"$error":"#REF!"}},null,"Total additional savings ",{"$f":"SUM(H76:H79)","v":{"$error":"#REF!"}},null,{"$f":"SUM(J76:J79)","v":{"$error":"#REF!"}}]