{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Transition Matrices","Parameters","Sheet3","Sheet1","Sheet2"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":35,"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":"Transition Matrices","index":0,"n_rows":87,"n_cols":48,"rows_kept":87,"cut":false,"hidden":false,"merged":[[84,5,85,6],[18,26,18,40],[18,7,18,21],[19,14,19,17],[19,9,19,12],[19,28,19,31],[19,18,19,21],[19,33,19,36],[19,37,19,40]]}
["Model Inputs",null,null,null,null,null,null,"Transition Matrix: Treatment A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition Matrix: Treatment B"]
[null,null,null,null,null,null,null,null,null,"SILENT","ACTIVE","COMPL","DEAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SILENT","ACTIVE","COMPL","DEAD"]
[null,null,null,null,null,null,null,null,"SILENT",{"$f":"1-K4-L4-M4","v":0.90400000000000003},{"$f":"p_active_A","v":8.7999999999999995E-2},{"$f":"p_compl_sil_A","v":8.0000000000000002E-3},{"$f":"p_dead_sil_A","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SILENT",{"$f":"1-AD4-AE4-AF4","v":{"$error":"#VALUE!"}},{"$f":"p_active_B","v":"NA"},{"$f":"p_compl_sil_B","v":0.12307692307692308},{"$f":"p_dead_sil_B","v":1.5384615384615385E-2}]
[null,null,null,null,null,null,null,null,"ACTIVE",{"$f":"p_success_A","v":0.2119047619047619},{"$f":"1-J5-L5-M5","v":0.68928571428571428},{"$f":"p_compl_act_A","v":9.7619047619047619E-2},{"$f":"p_dead_act_A","v":1.1904761904761906E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACTIVE",{"$f":"p_success_B","v":0.2119047619047619},{"$f":"1-AC5-AE5-AF5","v":0.68928571428571428},{"$f":"p_compl_act_B","v":9.7619047619047619E-2},{"$f":"p_dead_act_B","v":1.1904761904761906E-3}]
[null,null,null,null,null,null,null,null,"COMPL",0,0,{"$f":"1-M6","v":0.99650593990216629},{"$f":"p_dead_cmp_A","v":3.4940600978336828E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMPL",0,0,{"$f":"1-AF6","v":0.99650593990216629},{"$f":"p_dead_cmp_B","v":3.4940600978336828E-3},null,null,null,null,null,null,null,null,null,null,"Incremental analysis"]
[null,null,null,null,null,null,null,null,"DEAD",0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEAD",0,0,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSTS","OUTCOMES","NET BENEFIT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treatment A",null,{"$f":"$R$87","v":14179.827380299264},{"$f":"$V$87","v":1.0278976468606502},{"$f":"AU10*lambda-AT10","v":16657.102025520246}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treatment B",null,{"$f":"$AK$87","v":{"$error":"#VALUE!"}},{"$f":"$AO$87","v":{"$error":"#VALUE!"}},{"$f":"AU11*lambda-AT11","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incremental",null,{"$f":"AT11-AT10","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for",{"$f":"AU11-AU10","v":{"$error":"#VALUE!"}},"QALYs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICER",null,{"$f":"AT14/AU15","v":{"$error":"#VALUE!"}},"per QALY"]
[]
[null,null,null,null,null,null,null,"TREATMENT A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TREATMENT B"]
[null,null,null,null,null,null,null,null,null,"PROBABILITIES",null,null,null,null,"COSTS",null,null,null,"OUTCOMES",null,null,null,null,null,null,null,null,null,"PROBABILITIES",null,null,null,null,"COSTS",null,null,null,"OUTCOMES"]
["PROBABILITIES","Treatment A","Treatment B",null,null,null,null,"YEARS","PERIOD","SILENT","ACTIVE","COMPL","DEAD","discount","SILENT","ACTIVE","COMPL","DEAD","SILENT","ACTIVE","COMPL","DEAD",null,null,null,null,"YEARS","PERIOD","SILENT","ACTIVE","COMPL","DEAD","discount","SILENT","ACTIVE","COMPL","DEAD","SILENT","ACTIVE","COMPL","DEAD"]
["p_active",{"$f":"Parameters!D22","v":8.7999999999999995E-2},{"$f":"Parameters!D32","v":"NA"},null,null,null,null,{"$f":"TEXT((I22-MOD(I22-1,12))/12,\"0\")&\".\"&TEXT(MOD(I22-1,12), \"00\")","v":"0.00"},1,0,1,0,0,1,{"$f":"c_sil_A*J22*N22","v":0},{"$f":"c_act_A*K22*N22","v":122.42955170295855},{"$f":"c_compl_A*L22*N22","v":0},{"$f":"c_dead_A*M22*N22","v":0},{"$f":"u_sil*J22*N22","v":0},{"$f":"u_act*K22*N22","v":5.4416666666666669E-2},{"$f":"u_compl*L22*N22","v":0},{"$f":"u_dead*M22*N22","v":0},null,null,null,null,{"$f":"TEXT((AB22-MOD(AB22-1,12))/12,\"0\")&\".\"&TEXT(MOD(AB22-1,12), \"00\")","v":"0.00"},1,0,1,0,0,1,{"$f":"c_sil_B*AC22*AG22","v":0},{"$f":"c_act_B*AD22*AG22","v":484.42955170295852},{"$f":"c_compl_B*AE22*AG22","v":0},{"$f":"c_dead_B*AF22*AG22","v":0},{"$f":"u_sil*AC22*AG22","v":0},{"$f":"u_act*AD22*AG22","v":5.4416666666666669E-2},{"$f":"u_compl*AE22*AG22","v":0},{"$f":"u_dead*AF22*AG22","v":0}]
["p_success",{"$f":"Parameters!D36","v":0.2119047619047619},{"$f":"Parameters!D36","v":0.2119047619047619},null,null,null,null,{"$f":"TEXT((I23-MOD(I23-1,12))/12,\"0\")&\".\"&TEXT(MOD(I23-1,12), \"00\")","v":"0.01"},{"$f":"1+I22","v":2},{"$f":"MMULT(J22:M22,J$4:M$7)","v":0.2119047619047619},0.68928571428571428,9.7619047619047619E-2,1.1904761904761906E-3,{"$f":"N22","v":1},{"$f":"c_sil_A*J23*N23","v":13.036296607124466},84.388940995253563,38.754433536955929,0,1.4462499999999998E-2,3.7508630952380953E-2,-1.114484126984127E-3,0,null,null,null,null,{"$f":"TEXT((AB23-MOD(AB23-1,12))/12,\"0\")&\".\"&TEXT(MOD(AB23-1,12), \"00\")","v":"0.01"},{"$f":"1+AB22","v":2},{"$f":"MMULT(AC22:AF22,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AG22","v":1},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["p_compl_sil",{"$f":"Parameters!D23","v":8.0000000000000002E-3},{"$f":"Parameters!D33","v":0.12307692307692308},null,null,null,null,"0.02",{"$f":"1+I23","v":3},{"$f":"MMULT(J23:M23,J$4:M$7)","v":0.33762482993197279},0.49376241496598638,0.16626061386119786,2.3521412408429483E-3,{"$f":"N23","v":1},20.770545151322739,60.451111112055905,66.004904440801468,0,2.304289464285714E-2,2.6868904747732427E-2,-1.8981420082486756E-3,0,null,null,null,null,"0.02",{"$f":"1+AB23","v":3},{"$f":"MMULT(AC23:AF23,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AG23","v":1},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["p_compl_act",{"$f":"Parameters!D38","v":9.7619047619047619E-2},{"$f":"Parameters!D38","v":9.7619047619047619E-2},null,null,null,null,"0.03",4,{"$f":"MMULT(J24:M24,J$4:M$7)","v":0.40984345323939103},0.37005436392128277,0.21658130462298048,3.520878216345725E-3,1,25.21340611174243,45.305589880606128,85.9820494061115,0,2.7971815683588433E-2,2.0137124970049804E-2,-2.4726365611123604E-3,0,null,null,null,null,"0.03",4,{"$f":"MMULT(AC24:AF24,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["p_dead_sil",{"$f":"Parameters!D24","v":0},{"$f":"Parameters!D34","v":1.5384615384615385E-2},null,null,null,null,"0.04",5,{"$f":"MMULT(J25:M25,J$4:M$7)","v":0.44891476360696703},0.29113941044509345,0.25522765872774378,4.7181672201957415E-3,1,27.617057573853778,35.644067503856441,101.32452198834221,0,3.0638432616175496E-2,1.5842836251720501E-2,-2.9138491038084081E-3,0,null,null,null,null,"0.04",5,{"$f":"MMULT(AC25:AF25,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["p_dead_act",{"$f":"Parameters!D39","v":1.1904761904761906E-3},{"$f":"Parameters!D39","v":1.1904761904761906E-3},null,null,null,null,"0.05",6,{"$f":"MMULT(J26:M26,J$4:M$7)","v":0.46751277375215849},0.24018273568278109,0.28634794803039643,5.9565425346640227E-3,1,28.761199755349406,29.405464656433075,113.67917216006921,0,3.1907746808584811E-2,1.3069943866738005E-2,-3.2691390733470258E-3,0,null,null,null,null,"0.05",6,{"$f":"MMULT(AC26:AF26,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["p_dead_cmp",{"$f":"Parameters!D42","v":3.4940600978336828E-3},{"$f":"Parameters!D42","v":3.4940600978336828E-3},null,null,null,null,"0.06",7,{"$f":"MMULT(J27:M27,J$4:M$7)","v":0.47352741289044542},0.20669565261439263,0.31253394319299466,7.2429913021673708E-3,1,29.131217961107179,25.30565608853054,124.07492415601419,0,3.2318245929772893E-2,1.1247688429766532E-2,-3.5680958514533556E-3,0,null,null,null,null,"0.06",7,{"$f":"MMULT(AC27:AF27,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"0.07",8,{"$f":"MMULT(J28:M28,J$4:M$7)","v":0.47186857430696488},0.1841427728864227,0.33540758287120342,8.5810699354090039E-3,1,29.029166871725273,22.544517133824442,133.15568216665119,0,3.2205030196450352E-2,1.0020435891236169E-2,-3.8292365711129059E-3,0,null,null,null,null,"0.07",8,{"$f":"MMULT(AC28:AF28,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["COSTS","Treatment A","Treatment B",null,null,null,null,"0.08",9,{"$f":"MMULT(J29:M29,J$4:M$7)","v":0.46558992161847634},0.16845141727858284,0.3559864393289412,9.9722217739996715E-3,1,28.642906657445412,20.623431501144903,141.32541895787901,0,3.1776512150461005E-2,9.166564623576217E-3,-4.0641785156720787E-3,0,null,null,null,null,"0.08",9,{"$f":"MMULT(AC29:AF29,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SILENT",{"$f":"Parameters!D7+Parameters!D10","v":61.51960196620535},{"$f":"Parameters!D7+Parameters!D11","v":423.51960196620536},null,null,null,null,"0.09",10,{"$f":"MMULT(J30:M30,J$4:M$7)","v":0.45658894661404043},0.1570830685837348,0.37491138761367393,1.1416597188550939E-2,1,28.089170257864751,19.231609666831744,148.83855976778685,0,3.1162195606408254E-2,8.5479369820982351E-3,-4.2802383419227779E-3,0,null,null,null,null,"0.09",10,{"$f":"MMULT(AC30:AF30,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["ACTIVE",{"$f":"Parameters!D8+Parameters!D10","v":122.42955170295855},{"$f":"Parameters!D8+Parameters!D11","v":484.42955170295852},null,null,null,null,"0.10",11,{"$f":"MMULT(J31:M31,J$4:M$7)","v":0.44604305798659827},0.14845494243296706,0.39258843581912362,1.291356376131121E-2,1,27.440391387124578,18.175272050156675,155.85628844386537,0,3.0442438707585329E-2,8.0784231173939569E-3,-4.4820513089349947E-3,0,null,null,null,null,"0.10",11,{"$f":"MMULT(AC31:AF31,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["COMPL",{"$f":"Parameters!D9","v":396.99663623223148},{"$f":"Parameters!E9","v":396.99663623223148},null,null,null,null,"0.11",12,{"$f":"MMULT(J32:M32,J$4:M$7)","v":0.43468123364972783},0.14157966013697293,0.40927708278919667,1.446202342410271E-2,1,26.741416476310363,17.333534320826825,162.48162515425159,0,2.966699419659392E-2,7.7042931724536105E-3,-4.6725800285099955E-3,0,null,null,null,null,"0.11",12,{"$f":"MMULT(AC32:AF32,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["DEAD",0,0,null,null,null,null,"1.00",13,{"$f":"MMULT(J33:M33,J$4:M$7)","v":0.4229532393912363},0.1358407857270181,0.42514536551926274,1.6060609362482992E-2,{"$f":"N22/(1+disc)","v":0.96618357487922713},25.140014432527561,16.068528018875824,163.07370050325591,0,2.7890394771451089E-2,7.1420316489325952E-3,-4.6896066889000809E-3,0,null,null,null,null,"1.00",13,{"$f":"MMULT(AC33:AF33,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AG22/(1+disc)","v":0.96618357487922713},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"1.01",14,{"$f":"MMULT(J34:M34,J$4:M$7)","v":0.41113503776611715},0.13085299808540912,0.4403041561074475,1.7707808041026358E-2,0.96618357487922713,24.437549640321095,15.478525502014236,168.88818250601742,0,2.7111078577330913E-2,6.8797912842006575E-3,-4.8568171808953554E-3,0,null,null,null,null,"1.01",14,{"$f":"MMULT(AC34:AF34,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.96618357487922713,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["UTILITIES","Value per month (converted)","Value per year (reference)",null,null,null,null,"1.02",15,{"$f":"MMULT(J35:M35,J$4:M$7)","v":0.3993944475443828},0.12637498557514673,0.45482853227800579,1.940203460246483E-2,0.96618357487922713,23.739698010089771,14.948823990756587,174.45932113701571,0,2.6336880236622343E-2,6.6443531063261532E-3,-5.0170297038717223E-3,0,null,null,null,null,"1.02",15,{"$f":"MMULT(AC35:AF35,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.96618357487922713,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SILENT",{"$f":"C37/12","v":6.8249999999999991E-2},{"$f":"Parameters!D15","v":0.81899999999999995},null,null,null,null,"1.03",16,{"$f":"MMULT(J36:M36,J$4:M$7)","v":0.38783204180914127},0.12225518358391753,0.46877109536708872,2.1141679239852655E-2,0.96618357487922713,23.052437528346942,14.461494994726493,179.80729277645685,0,2.5574431742486848E-2,6.4277483800562118E-3,-5.170824481907501E-3,0,null,null,null,null,"1.03",16,{"$f":"MMULT(AC36:AF36,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.96618357487922713,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["ACTIVE",{"$f":"C38/12","v":5.4416666666666669E-2},{"$f":"Parameters!D16","v":0.65300000000000002},null,null,null,null,"1.04",17,{"$f":"MMULT(J37:M37,J$4:M$7)","v":0.37650662136443669},0.11839797122097616,0.48217027191017575,2.2925135504411536E-2,0.96618357487922713,22.379263269546797,14.005227574032753,184.9468367531596,0,2.4827610539249086E-2,6.224949694629423E-3,-5.3186253825840647E-3,0,null,null,null,null,"1.04",17,{"$f":"MMULT(AC37:AF37,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.96618357487922713,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["COMPL",-1.1416666666666667E-2,{"$f":"Parameters!D17","v":-0.13700000000000001},null,null,null,null,"1.05",18,{"$f":"MMULT(J38:M38,J$4:M$7)","v":0.36545107961503859},0.11474261284310042,0.49505549016426742,2.4750817377593756E-2,0.96618357487922713,21.722130392306472,13.572837344547748,189.88924091160652,0,2.4098585684759793E-2,6.0327637831356345E-3,-5.4607570171098744E-3,0,null,null,null,null,"1.05",18,{"$f":"MMULT(AC38:AF38,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.96618357487922713,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["DEAD",0,0,null,null,null,null,"1.06",19,{"$f":"MMULT(J39:M39,J$4:M$7)","v":0.35468228202684238},0.11125013885868903,0.5074504097538558,2.6617169360612956E-2,0.96618357487922713,21.082041366914719,13.159714615807912,194.64358041251043,0,2.3388469322059895E-2,5.8491417612499159E-3,-5.5974803652397943E-3,0,null,null,null,null,"1.06",19,{"$f":"MMULT(AC39:AF39,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.96618357487922713,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"1.07",20,{"$f":"MMULT(J40:M40,J$4:M$7)","v":0.34420721713898772},0.1078951722459585,0.51937493838459226,2.8522672230461694E-2,0.96618357487922713,20.459411586749511,12.762857554576035,199.21749128696194,0,2.2697722289599914E-2,5.6727493942520862E-3,-5.7290150208284332E-3,0,null,null,null,null,"1.07",20,{"$f":"MMULT(AC40:AF40,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.96618357487922713,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Other parameters","Values",null,null,null,null,null,"1.08",21,{"$f":"MMULT(J41:M41,J$4:M$7)","v":0.33402682507909803},0.1046608359777666,0.53084649283102325,3.0465846112112265E-2,0.96618357487922713,19.854296932271897,12.38026978706748,203.61765411554939,0,2.2026406581302841E-2,5.5026993473012561E-3,-5.8555531012761831E-3,0,null,null,null,null,"1.08",21,{"$f":"MMULT(AC41:AF41,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.96618357487922713,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["discount rate",3.5000000000000003E-2,null,null,null,null,null,"1.09",22,{"$f":"MMULT(J42:M42,J$4:M$7)","v":0.32413837940012658},0.10153557969163546,0.54188078901414305,3.2445251894094959E-2,0.96618357487922713,19.266535345571636,12.010585027581596,207.85009707969306,0,2.1374342409718489E-2,5.3383843428855045E-3,-5.9772679625553623E-3,0,null,null,null,null,"1.09",22,{"$f":"MMULT(AC42:AF42,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.96618357487922713,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["value per QALY",30000,null,null,null,null,null,"1.10",23,{"$f":"MMULT(J43:M43,J$4:M$7)","v":0.31453696781713242},9.8511201960374148E-2,0.55249233859561253,3.4459491626881E-2,0.96618357487922713,18.695834844219448,11.652833134036927,211.9203864410988,0,2.0741205848810906E-2,5.179373178753971E-3,-6.0943196769403319E-3,0,null,null,null,null,"1.10",23,{"$f":"MMULT(AC43:AF43,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.96618357487922713,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["default value per QALY",30000,null,null,null,null,null,"1.11",24,{"$f":"MMULT(J44:M44,J$4:M$7)","v":0.30521641170305275},9.5581617376308395E-2,0.56269476261868323,3.6507208301955765E-2,0.96618357487922713,18.141828175386731,11.30629426707744,215.83374684551811,0,2.0126589467375215E-2,5.0253459055337674E-3,-6.2068584926537529E-3,0,null,null,null,null,"1.11",24,{"$f":"MMULT(AC44:AF44,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.96618357487922713,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"2.00",25,{"$f":"MMULT(J45:M45,J$4:M$7)","v":0.29616983605215835},9.2742087635681203E-2,0.57250099105314511,3.85870852590154E-2,0.93351070036640305,17.008798738196997,10.59942795699591,212.16921532611494,0,1.8869603781240925E-2,4.7111627051661907E-3,-6.1014753961026623E-3,0,null,null,null,null,"2.00",25,{"$f":"MMULT(AC45:AF45,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.93351070036640305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"2.01",26,{"$f":"MMULT(J46:M46,J$4:M$7)","v":0.28739002179014078},8.9988741692898763E-2,0.5819233911419508,4.069784537500977E-2,0.93351070036640305,16.504580970000273,10.284749986020614,215.66116252720727,0,1.8310223330464757E-2,4.5712967494739593E-3,-6.2018953835132114E-3,0,null,null,null,null,"2.01",26,{"$f":"MMULT(AC46:AF46,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.93351070036640305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"2.02",27,{"$f":"MMULT(J47:M47,J$4:M$7)","v":0.27886962258083015},8.7318276012994744E-2,0.59097385127578406,4.2838250130391234E-2,0.93351070036640305,16.01526120249115,9.9795443419880474,219.01526855487253,0,1.7767370758843059E-2,4.435640990181457E-3,-6.2983513909140179E-3,0,null,null,null,null,"2.02",27,{"$f":"MMULT(AC47:AF47,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.93351070036640305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"2.03",28,{"$f":"MMULT(J48:M48,J$4:M$7)","v":0.27060129730153842},8.4727767038927287E-2,0.59966383704795057,4.5007098611583946E-2,0.93351070036640305,15.540417840817238,9.68347689362046,222.23578256496012,0,1.7240578347994116E-2,4.3040469148575636E-3,-6.390965613788672E-3,0,null,null,null,null,"2.03",28,{"$f":"MMULT(AC48:AF48,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.93351070036640305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"2.04",29,{"$f":"MMULT(J49:M49,J$4:M$7)","v":0.26257779006169674},8.2214553585795963E-2,0.60800442986644843,4.7203226486059083E-2,0.93351070036640305,15.079634184939126,9.3962434959675729,225.32681133401084,0,1.6729383809853955E-2,4.17637933919304E-3,-6.4798561531349188E-3,0,null,null,null,null,"2.04",29,{"$f":"MMULT(AC49:AF49,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.93351070036640305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"2.05",30,{"$f":"MMULT(J50:M50,J$4:M$7)","v":0.25479197761847827},7.977616281849581E-2,0.61600635459071007,4.9425504972316077E-2,0.93351070036640305,14.632501152672022,9.1175615304447462,228.29232950145035,0,1.6233333307625514E-2,4.0525126467733799E-3,-6.5651373100054687E-3,0,null,null,null,null,"2.05",30,{"$f":"MMULT(AC50:AF50,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.93351070036640305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"2.06",31,{"$f":"MMULT(J51:M51,J$4:M$7)","v":0.24723689655483325},7.7410263401746407E-2,0.62368000022511416,5.1672839818306435E-2,0.93351070036640305,14.19861884049871,8.8471645503827414,231.1361872386172,0,1.5751983187348474E-2,3.9323284091686631E-3,-6.6469198060507559E-3,0,null,null,null,null,"2.06",31,{"$f":"MMULT(AC51:AF51,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.93351070036640305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"2.07",32,{"$f":"MMULT(J52:M52,J$4:M$7)","v":0.23990575792070123},7.5114635598743387E-2,0.63103543618416746,5.3944170296388178E-2,0.93351070036640305,13.777597364402769,8.5847988636236519,233.86211627664915,0,1.5284900910721703E-2,3.8157138669886841E-3,-6.725310956866435E-3,0,null,null,null,null,"2.07",32,{"$f":"MMULT(AC52:AF52,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.93351070036640305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"2.08",33,{"$f":"MMULT(J53:M53,J$4:M$7)","v":0.23279195413242859},7.2887151949012685E-2,0.63808242569904405,5.6238468219514948E-2,0.93351070036640305,{"$f":"c_sil_A*J54*N54","v":13.369057256096657},{"$f":"c_act_A*K54*N54","v":8.3302213242064411},{"$f":"c_compl_A*L54*N54","v":236.47373487495466},{"$f":"c_dead_A*M54*N54","v":0},{"$f":"u_sil*J54*N54","v":1.4831665494679689E-2},{"$f":"u_act*K54*N54","v":3.702560948346153E-3},{"$f":"u_compl*L54*N54","v":-6.8004148148746403E-3},{"$f":"u_dead*M54*N54","v":0},null,null,null,null,"2.08",33,{"$f":"MMULT(AC53:AF53,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.93351070036640305,{"$f":"c_sil_B*AC54*AG54","v":{"$error":"#VALUE!"}},{"$f":"c_act_B*AD54*AG54","v":{"$error":"#VALUE!"}},{"$f":"c_compl_B*AE54*AG54","v":{"$error":"#VALUE!"}},{"$f":"c_dead_B*AF54*AG54","v":{"$error":"#VALUE!"}},{"$f":"u_sil*AC54*AG54","v":{"$error":"#VALUE!"}},{"$f":"u_act*AD54*AG54","v":{"$error":"#VALUE!"}},{"$f":"u_compl*AE54*AG54","v":{"$error":"#VALUE!"}},{"$f":"u_dead*AF54*AG54","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"2.09",34,{"$f":"MMULT(J54:M54,J$4:M$7)","v":0.22588906111538717},7.0725764557080323E-2,0.64483043734626688,5.8554736981265822E-2,0.93351070036640305,12.972629586070578,8.0831978795979733,238.97455209374937,0,1.4391867647903265E-2,3.5927656231396652E-3,-6.8723322921918498E-3,0,null,null,null,null,"2.09",34,{"$f":"MMULT(AC54:AF54,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.93351070036640305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"2.10",35,{"$f":"MMULT(J55:M55,J$4:M$7)","v":0.21919083754731036},6.8628496519284432E-2,0.65128865531238089,6.0892010621024485E-2,0.93351070036640305,12.587955920137892,7.8435025908693738,241.36797159815026,0,1.3965109722610966E-2,3.4862274675482694E-3,-6.9411612700254538E-3,0,null,null,null,null,"2.10",35,{"$f":"MMULT(AC55:AF55,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.93351070036640305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"2.11",36,{"$f":"MMULT(J56:M56,J$4:M$7)","v":0.21269122235756932},6.6593435947812946E-2,0.65746598877980023,6.3249352914817619E-2,0.93351070036640305,12.214688175820525,7.6109169497075078,243.65729513657615,0,1.355100555523266E-2,3.3828493604612987E-3,-7.0069966987041819E-3,0,null,null,null,null,"2.11",36,{"$f":"MMULT(AC56:AF56,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.93351070036640305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"3.00",37,{"$f":"MMULT(J57:M57,J$4:M$7)","v":0.20638433120018398},6.4618731631494314E-2,0.66337108067648809,6.5625856491833764E-2,0.90194270566802237,11.451679632653905,7.1354873260771035,237.53210220616864,0,1.2704521972654729E-2,3.1715335874907009E-3,-6.8308509091096845E-3,0,null,null,null,null,"3.00",37,{"$f":"MMULT(AC57:AF57,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.90194270566802237,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"3.01",38,{"$f":"MMULT(J58:M58,J$4:M$7)","v":0.20026445234592583},6.2702589734467629E-2,0.66901231594325827,6.8020641976348356E-2,0.90194270566802237,11.112104958442615,6.9238984279976581,239.55204927800816,0,1.2327796981364119E-2,3.0774879720571664E-3,-6.8889397196909693E-3,0,null,null,null,null,"3.01",38,{"$f":"MMULT(AC58:AF58,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.90194270566802237,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"3.02",39,{"$f":"MMULT(J59:M59,J$4:M$7)","v":0.19432604226921127},6.084327115912809E-2,0.67439782941705562,7.043285715460508E-2,0.90194270566802237,10.782599470645204,6.7185842134579108,241.4804305025653,0,1.1962242770617972E-2,2.9862312859129181E-3,-6.9443953171387752E-3,0,null,null,null,null,"3.02",39,{"$f":"MMULT(AC59:AF59,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.90194270566802237,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"3.03",40,{"$f":"MMULT(J60:M60,J$4:M$7)","v":0.1885637210998489},5.9039089340089598E-2,0.67953551339395901,7.2861676166102493E-2,0.90194270566802237,10.462864655563765,6.5193584444176924,243.32007186025055,0,1.1607528168574615E-2,2.897680751221955E-3,-6.9972989698403069E-3,0,null,null,null,null,"3.03",40,{"$f":"MMULT(AC60:AF60,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.90194270566802237,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"3.04",41,{"$f":"MMULT(J61:M61,J$4:M$7)","v":0.18297226804394906},5.7288408323348458E-2,0.68443302491402236,7.5306298718680026E-2,0.90194270566802237,10.152610826191996,6.3260404715704546,245.0737150937681,0,1.1263331795746078E-2,2.8117560741911427E-3,-7.0477295237093172E-3,0,null,null,null,null,"3.04",41,{"$f":"MMULT(AC61:AF61,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.90194270566802237,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"3.05",42,{"$f":"MMULT(J62:M62,J$4:M$7)","v":0.1775466168373919},5.5589641039318419E-2,0.68909779279651862,7.7765949326770945E-2,0.90194270566802237,9.8515568699410796,6.1384550436441208,246.7440202272135,0,1.0929341785124551E-2,2.728379360309533E-3,-7.0957634746292774E-3,0,null,null,null,null,"3.05",42,{"$f":"MMULT(AC62:AF62,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.90194270566802237,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"3.06",43,{"$f":"MMULT(J63:M63,J$4:M$7)","v":0.17228185126981024},5.3941247712363534E-2,0.69353702444564513,8.0239876572180943E-2,0.90194270566802237,9.5594300002782209,5.9564321317746476,248.33356800298006,0,1.0605255506649562E-2,2.6474750362871016E-3,-7.1414750385329394E-3,0,null,null,null,null,"3.06",43,{"$f":"MMULT(AC63:AF63,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.90194270566802237,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"3.07",44,{"$f":"MMULT(J64:M64,J$4:M$7)","v":0.16717320080124265},5.234173437062245E-2,0.69775771244138185,8.2727352386752925E-2,0.90194270566802237,9.2759655135071863,5.7798067649542002,249.84486224173605,0,1.0290779297379699E-2,2.5689697769158562E-3,-7.1849362192695871E-3,0,null,null,null,null,"3.07",44,{"$f":"MMULT(AC64:AF64,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.90194270566802237,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"3.08",45,{"$f":"MMULT(J65:M65,J$4:M$7)","v":0.1622160362838124},5.0789651433116964E-2,0.70176664092678398,8.5227671356286519E-2,{"$f":"N54/(1+disc)","v":0.90194270566802237},9.0009065513764401,5.6084188740134069,251.28033212951087,0,9.9856281981294797E-3,2.4927924357241154E-3,-7.2262168743761363E-3,0,null,null,null,null,"3.08",45,{"$f":"MMULT(AC65:AF65,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AG54/(1+disc)","v":0.90194270566802237},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"3.09",46,{"$f":"MMULT(J66:M66,J$4:M$7)","v":0.15740586579472693},4.9283592359373962E-2,0.70557039180080572,8.7740150045093279E-2,0.90194270566802237,8.734003869864134,5.4421131425066172,252.64233443514888,0,9.6895256969588527E-3,2.4188739786989849E-3,-7.2653847788457454E-3,0,null,null,null,null,"3.09",46,{"$f":"MMULT(AC66:AF66,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.90194270566802237,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"3.10",47,{"$f":"MMULT(J67:M67,J$4:M$7)","v":0.15273833058315764},4.7822192351933024E-2,0.70917535072432691,9.0264126340582326E-2,0.90194270566802237,8.4750156142819915,5.2807388634370263,253.9331556608762,0,9.4022034796728705E-3,2.347147420604503E-3,-7.3025056869729533E-3,0,null,null,null,null,"3.10",47,{"$f":"MMULT(AC67:AF67,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.90194270566802237,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"3.11",48,{"$f":"MMULT(J68:M68,J$4:M$7)","v":0.14820920113127461},4.6404127105328846E-2,0.71258771294610967,9.2798958817286753E-2,0.90194270566802237,8.2237071007133249,5.1241498011137585,255.15501412839092,0,9.1234011873484889E-3,2.2775477635808045E-3,-7.3376433923445922E-3,0,null,null,null,null,"3.11",48,{"$f":"MMULT(AC68:AF68,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.90194270566802237,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"4.00",49,{"$f":"MMULT(J69:M69,J$4:M$7)","v":0.14381437332832525},4.5028111597153836E-2,0.71581348895476371,9.5344026119757036E-2,0.87144222769857238,7.7100005833077683,4.8040618914547206,247.64257198323889,0,8.5534938945121507E-3,2.135277234597686E-3,-7.1216036580087887E-3,0,null,null,null,null,"4.00",49,{"$f":"MMULT(AC69:AF69,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.87144222769857238,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"4.01",50,{"$f":"MMULT(J70:M70,J$4:M$7)","v":0.13954986475582196},4.369289891807366E-2,0.7188585099623408,9.7898726363763511E-2,0.87144222769857238,7.4813769567495347,4.6616076751654978,248.69602633370172,0,8.2998582724681247E-3,2.0719601392130711E-3,-7.1518984667556023E-3,0,null,null,null,null,"4.01",50,{"$f":"MMULT(AC70:AF70,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.87144222769857238,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"4.02",51,{"$f":"MMULT(J71:M71,J$4:M$7)","v":0.13541181108142628},4.2397279138470245E-2,0.72172843322483748,0.10046247655526595,0.87144222769857238,7.2595326757852643,4.5233776364578313,249.68890393252568,0,8.0537436733501243E-3,2.0105205779711441E-3,-7.1804512340892359E-3,0,null,null,null,null,"4.02",51,{"$f":"MMULT(AC71:AF71,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.87144222769857238,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"4.03",52,{"$f":"MMULT(J72:M72,J$4:M$7)","v":0.13139646255885662},4.1140078209896791E-2,0.72442874720462236,0.1030347120266242,0.87144222769857238,7.044266713595805,4.3892465157727036,250.62310356613793,0,7.8149270775031403E-3,1.9509028763425541E-3,-7.2073165645320705E-3,0,null,null,null,null,"4.03",52,{"$f":"MMULT(AC72:AF72,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.87144222769857238,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"4.04",53,{"$f":"MMULT(J73:M73,J$4:M$7)","v":0.12750018063101784},3.9920156899858242E-2,0.72696477657958514,0.10561488588953873,0.87144222769857238,6.8353840043009066,4.2590927680747841,251.50046735814732,0,7.583192078352655E-3,1.8930530108045433E-3,-7.2325474331203735E-3,0,null,null,null,null,"4.04",53,{"$f":"MMULT(AC73:AF73,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.87144222769857238,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"4.05",54,{"$f":"MMULT(J74:M74,J$4:M$7)","v":0.12371943463350532},3.8736409758646145E-2,0.72934168710362302,0.10820246850422539,0.87144222769857238,6.6326952662315053,4.1327984526237458,252.3227824508767,0,7.358328686342481E-3,1.8369185598472427E-3,-7.2561952337611042E-3,0,null,null,null,null,"4.05",54,{"$f":"MMULT(AC74:AF74,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.87144222769857238,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"4.06",55,{"$f":"MMULT(J75:M75,J$4:M$7)","v":0.12005079859564002},3.7587764117100991E-2,0.73156449032291582,0.11079694696434306,0.87144222769857238,6.4360168304307193,4.0102491260452489,253.09178263700349,0,7.1401331386733427E-3,1.7824486564465803E-3,-7.2783098261539692E-3,0,null,null,null,null,"4.06",55,{"$f":"MMULT(AC75:AF75,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.87144222769857238,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"4.07",56,{"$f":"MMULT(J76:M76,J$4:M$7)","v":0.11649094813622522},3.6473179114275216E-2,0.73363804815229239,0.11339782459720704,0.87144222769857238,6.2451704742329497,3.891333738592031,253.80914994279792,0,6.9284077146751031E-3,1.7295939419551046E-3,-7.2989395813215386E-3,0,null,null,null,null,"4.07",56,{"$f":"MMULT(AC76:AF76,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.87144222769857238,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"4.08",57,{"$f":"MMULT(J77:M77,J$4:M$7)","v":0.11303665745126783},3.5391644754041808E-2,0.73556707731585513,0.11600462047883507,0.87144222769857238,6.0599832597732766,3.7759445334932189,254.47651616439973,0,6.7229605566486951E-3,1.67830652136544E-3,-7.3181314257888654E-3,0,null,null,null,null,"4.08",57,{"$f":"MMULT(AC77:AF77,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.87144222769857238,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"4.09",58,{"$f":"MMULT(J78:M78,J$4:M$7)","v":0.10968479639096926},3.4342180989747527E-2,0.73735615365589702,0.11861686896338602,0.87144222769857238,5.8802873772826585,3.6639769492957179,255.0954643585296,0,6.5236054960174216E-3,1.6285399199036455E-3,-7.3359308844527472E-3,0,null,null,null,null,"4.09",58,{"$f":"MMULT(AC78:AF78,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.87144222769857238,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"4.10",59,{"$f":"MMULT(J79:M79,J$4:M$7)","v":0.10643232762335891},3.3323836836052695E-2,0.73900971631402368,0.12123411922656453,0.87144222769857238,5.7059199930281181,3.5553295251061532,255.66753028898847,0,6.3301618846314149E-3,1.5802490409117834E-3,-7.3523821221795696E-3,0,null,null,null,null,"4.10",59,{"$f":"MMULT(AC79:AF79,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.87144222769857238,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"4.11",60,{"$f":"MMULT(J80:M80,J$4:M$7)","v":0.10327630388201334},3.2335689507134766E-2,0.74053207178827429,0.12385593482257738,0.87144222769857238,5.5367231017608178,3.449903808645562,256.19420383025783,0,6.1424544310731697E-3,1.5333901249806889E-3,-7.3675279841694634E-3,0,null,null,null,null,"4.11",60,{"$f":"MMULT(AC80:AF80,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.87144222769857238,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"5.00",61,{"$f":"MMULT(J81:M81,J$4:M$7)","v":0.10021386529537576},3.1376843580463637E-2,0.74192739786992068,0.12648189325423978,0.84197316685852408,5.1908631725012597,3.2344002580022715,247.99703413475663,0,5.7587565621413823E-3,1.4376045510100242E-3,-7.1317971353849052E-3,0,null,null,null,null,"5.00",61,{"$f":"MMULT(AC81:AF81,AC$4:AF$7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.84197316685852408,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SILENT","ACTIVE","COMPL","DEAD","SILENT","ACTIVE","COMPL","DEAD",null,null,null,null,null,null,null,null,null,null,null,"SILENT","ACTIVE","COMPL","DEAD","SILENT","ACTIVE","COMPL","DEAD"]
[null,null,null,null,null,"HALF CYCLE CORRECTION",null,"TOTALS",null,{"$f":"0.5*J22+SUM(J23:J81)+0.5*J82","v":15.622839364566818},{"$f":"0.5*K22+SUM(K23:K81)+0.5*K82","v":7.0435805013299744},{"$f":"0.5*L22+SUM(L23:L81)+0.5*L82","v":34.005221175483776},{"$f":"0.5*M22+SUM(M23:M81)+0.5*M82","v":3.3283589586194409},null,{"$f":"0.5*O22+SUM(O23:O81)+0.5*O82","v":914.85079145355678},833.48037519021818,12431.49621365549,0,1.0149377518893032,0.37045977150987441,-0.35749987653852744,0,null,null,null,null,"TOTALS",null,{"$f":"0.5*AC22+SUM(AC23:AC81)+0.5*AC82","v":{"$error":"#VALUE!"}},{"$f":"0.5*AD22+SUM(AD23:AD81)+0.5*AD82","v":{"$error":"#VALUE!"}},{"$f":"0.5*AE22+SUM(AE23:AE81)+0.5*AE82","v":{"$error":"#VALUE!"}},{"$f":"0.5*AF22+SUM(AF23:AF81)+0.5*AF82","v":{"$error":"#VALUE!"}},null,{"$f":"0.5*AH22+SUM(AH23:AH81)+0.5*AH82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL COST",{"$f":"O85+P85+Q85+R85","v":14179.827380299264},null,null,"TOTAL OUTCOME",{"$f":"S85+T85+U85+V85","v":1.0278976468606502},null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL COST",{"$f":"AH85+AI85+AJ85+AK85","v":{"$error":"#VALUE!"}},null,null,"TOTAL OUTCOME",{"$f":"AL85+AM85+AN85+AO85","v":{"$error":"#VALUE!"}}]

{"sheet":"Parameters","index":1,"n_rows":42,"n_cols":17,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Model Control",null,null,null,"opt_modeltype"]
["opt_modeltype","Model Type","Deterministic",null,"Deterministic"]
[null,null,null,null,"Stochastic"]
[]
["Cost Parameters"]
["Parameter","Description","Refers to","Value Used","Deterministic","Stochastic","Random","Dist","Param1",null,"Param2",null,null,"Mean","SD","Mean","SD"]
["Chronic, silent disease","Health state specific costs","Common",{"$f":"IF(opt_modeltype=$E$2,E7,F7)","v":23.51960196620535},23.51960196620535,null,null,"lognormal","μ",null,"σ"]
["Chronic, active disease","Health state specific costs","Common",{"$f":"IF(opt_modeltype=$E$2,E8,F8)","v":84.429551702958548},84.429551702958548,null,null,"lognormal","μ",null,"σ"]
["Complications","Health state specific costs","Common",{"$f":"IF(opt_modeltype=$E$2,E9,F9)","v":396.99663623223148},396.99663623223148,null,null,"gamma","α",null,"b"]
["c_TxA","Cost of Treament A","Treatment A",{"$f":"IF(opt_modeltype=$E$2,E10,F10)","v":38},38,null,null,"fixed"]
["c_TxB","Cost of Treament B","Treatment B",{"$f":"IF(opt_modeltype=$E$2,E11,F11)","v":400},400,null,null,"fixed"]
[]
["Utility Parameters"]
["Parameter","Description","Refers to","Value Used","Deterministic","Stochastic","Random","Dist","Param1",null,"Param2",null,"a + b","Mean","SD","Mean","SD"]
["Chronic, silent disease","Health state specific Utility","Common",{"$f":"IF(opt_modeltype=$E$2,E15,F15)","v":0.81899999999999995},0.81899999999999995,null,null,"beta"]
["Chronic, active disease","Health state specific Utility","Common",{"$f":"IF(opt_modeltype=$E$2,E16,F16)","v":0.65300000000000002},0.65300000000000002,null,null,"beta"]
["Complications","Health state specific Utility","Common",{"$f":"IF(opt_modeltype=$E$2,E17,F17)","v":-0.13700000000000001},-0.13700000000000001]
[null,null,null,null,null,null,null,"gamma"]
[]
["Dirichlet distributions for effectiveness",null,null,null,null,null,"Random","Dist","Param1",null,"Param2",null,"Draw","Mean","SD","Mean","SD"]
[null,"Probability of silent disease from silent disease","Treatment A","NA",0.90400000000000003,null,null,"gamma","α",null,"b"]
["p_active","Probability of active disease from silent disease","Treatment A",{"$f":"IF(opt_modeltype=$E$2,E22,F22)","v":8.7999999999999995E-2},8.7999999999999995E-2,null,null,"gamma","α",null,"b"]
["p_compl_sil","Probability of complications from silent disease","Treatment A",8.0000000000000002E-3,8.0000000000000002E-3,null,null,"gamma","α",null,"b"]
["p_dead_sil","Probability of death from chronic, silent disease","Treatment A",0,0]
[]
[null,"Probability of silent disease from silent disease","Treatment B","NA",0.89143865842894965,null,null,"gamma","α",null,"b"]
["p_active","Probability of active disease from silent disease","Treatment B",{"$f":"IF(opt_modeltype=$E$2,E27,F27)","v":9.2674315975286845E-2},9.2674315975286845E-2,null,null,"gamma","α",null,"b"]
["p_compl_sil","Probability of complications from silent disease","Treatment B",1.412180052956752E-2,1.412180052956752E-2,null,null,"gamma","α",null,"b"]
["p_dead_sil","Probability of death from chronic, silent disease","Treatment B",1.76522506619594E-3,1.76522506619594E-3,null,null,"gamma","α",null,"b"]
[]
["p_success","Probability of silent disease from active disease","Treatment A",{"$f":"IF(opt_modeltype=$E$2,E31,F31)","v":0.18461538461538463},0.18461538461538463,null,null,"gamma","α",null,"b"]
[null,"Probability of active disease from active disease","Treatment A","NA",0.67692307692307696,null,null,"gamma","α",null,"b"]
["p_compl_act","Probability of complications from active disease","Treatment A",{"$f":"IF(opt_modeltype=$E$2,E33,F33)","v":0.12307692307692308},0.12307692307692308,null,null,"gamma","α",null,"b"]
["p_dead_act","Probability of death from chronic, active disease","Treatment A",1.5384615384615385E-2,1.5384615384615385E-2,null,null,"gamma","α",null,"b"]
[]
["p_success","Probability of silent disease from active disease","Treatment B",{"$f":"IF(opt_modeltype=$E$2,E36,F36)","v":0.2119047619047619},0.2119047619047619,null,null,"gamma","α",null,"b"]
[null,"Probability of active disease from active disease","Treatment B","NA",0.68928571428571428,null,null,"gamma","α",null,"b"]
["p_compl_act","Probability of complications from active disease","Treatment B",{"$f":"IF(opt_modeltype=$E$2,E38,F38)","v":9.7619047619047619E-2},9.7619047619047619E-2,null,null,"gamma","α",null,"b"]
["p_dead_act","Probability of death from chronic, active disease","Treatment B",1.1904761904761906E-3,1.1904761904761906E-3,null,null,"gamma","α",null,"b"]
[]
["Parameter","Description","Refers to","Value Used","Deterministic","Stochastic","Random","Dist","Param1",null,"Param2",null,"Calc","Mean","SD","Mean","SD"]
["p_dead_cmp","Probability of death from complications state","Common",{"$f":"IF(opt_modeltype=$E$2,E42,F42)","v":3.4940600978336828E-3},3.4940600978336828E-3,{"$f":"BETAINV(G42,J42,L42)","v":2.706509549365532E-3},{"$f":"RAND()","v":0.34580931163145789},"beta","α",5,"b",1426,null,null,null,{"$f":"J42/(J42+L42)","v":3.4940600978336828E-3},{"$f":"(J42*L42/((J42+L42)^2*(J42+L42+1)))^0.5","v":1.5593141581353833E-3}]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

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

{"sheet":"Sheet2","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}